Please rotate your device to landscape mode for a better experience.
Login

Atlanta Gongshow



Arena Capacity - Ticket Price
Attendance - %

Arena NameState Farm Arena
Level 1: 6000 - $100 - 5,371 - 89.52%
Level 2: 5000 - $60 - 4,846 - 96.91%
Level 3: 2000 - $35 - 1,936 - 96.82%
Level 4: 4000 - $25 - 3,838 - 95.96%
Luxury : 1000 - $200 - 925 - 92.50%
Total Capacity :18000

Income

Home Games Left39
Average Attendance - %16,916 - 93.98%
Average Income per Game$1,176,570
Year to Date Revenue$3,529,710

Expense

Pro Players Total Salaries$91,653,167
Pro Players Total Average Salaries$91,653,167
Farm Players Total Salaries$2,294,473
Farm Players Total Average Salaries$2,294,473
Coaches Total Salaries$200,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$2,864,160
Farm Year To Date Expenses$72,188
Pro Salary Cap Per Days$477,360
Pro Salary Cap To Date$2,864,160
Farm Salary Cap Per Days$12,336
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$45,886,230
Pro Remaining Season Days186
Pro Expenses Per Days$477,360
Pro Estimated Expenses$88,788,960
Farm Remaining Season Days180
Farm Expenses Per Days$12,336
Farm Estimated Expenses$2,220,480
Estimated Season Expenses$91,009,440
Estimated Season Salary Cap$91,653,120
Estimate Under Maximum Salary Cap of $104,000,000$12,346,880
Estimate Over Minimum Salary Cap of $76,900,000 $14,753,120
Current Bank Account$10,593,362
Projected Bank Account($34,529,848)

Pro Players Salaries

Roman Josi $9,059,000 (2)
Filip Forsberg $8,500,000 (4)
Juuse Saros $7,740,000 (7)
Brady Skjei $7,000,000 (5)
Jamie Drysdale $6,500,000 (4)
Jonathan Marchessault $5,500,000 (3)
Nicolas Hague $5,500,000 (3)
Teuvo Teravainen $5,400,000 (1)
Andrei Kuzmenko $5,000,000 (1)
Ryan O'Reilly $4,500,000 (1)
Ross Colton $4,000,000 (1)
Erik Haula $3,600,000 (2)
Nick Perbix $2,750,000 (1)
Stefan Noesen $2,750,000 (1)
Cody Glass $2,500,000 (1)
Paul Cotter $2,150,000 (1)
Justin Barron $1,580,000 (1)
Justin Brazeau $1,500,000 (1)
Justus Annunen $1,250,000 (2)
Fedor Svechkov $1,250,000 (2)
Brady Martin $974,167 (3)
Matthew Wood $950,000 (1)
Ryan Ufko $925,000 (1)
Adam Wilsby $775,000 (1)
Total Pro Players24
Salary Commitment
Year 2026 : $91,653,167
Year 2027 : $56,873,167
Year 2028 : $41,714,167
Year 2029 : $29,740,000
Salary Average Commitment
Year 2026 : $91,653,167
Year 2027 : $56,873,167
Year 2028 : $41,714,167
Year 2029 : $29,740,000
Salary Cap with 1 Way Contract
Year 2026 : $91,653,167
Year 2027 : $56,873,167
Year 2028 : $41,714,167
Year 2029 : $29,740,000

Farm Players Salaries

Ethen Frank $200,000 (2)
Vitali Pinchuk $102,500 (1)
Ivan Ryabkin $95,222 (3)
Isak Posch $94,750 (1)
Juraj Pekarcik $93,833 (2)
Andrew Gibson $92,500 (2)
Austin Roest $92,000 (1)
David Edstrom $90,917 (2)
Tanner Molendyk $90,917 (2)
Kalan Lind $90,667 (2)
Andreas Englund $90,000 (1)
Reid Schaefer $88,667 (1)
Joey Willis $85,000 (1)
Tyson Jost $85,000 (1)
Ozzy Wiesblatt $77,500 (1)
Daniel Carr $75,000 (1)
Kevin Gravel $75,000 (1)
Christoffer Sedoff $75,000 (1)
Jake Lucchini $75,000 (1)
Jordan Oesterle $75,000 (1)
Massimo Rizzo $75,000 (1)
Kyle Marino $75,000 (1)
Dalton Bancroft $75,000 (1)
Ryder Rolston $75,000 (1)
Oasiz Wiesblatt $75,000 (1)
T.J. Semptimphelter $75,000 (1)
Jack Matier $0 (0)
Magnus Chrona $0 (0)
Total Farm Players28
Salary Commitment
Year 2026 : $2,294,473
Year 2027 : $754,056
Year 2028 : $95,222
Year 2029 : $0
Salary Average Commitment
Year 2026 : $2,294,473
Year 2027 : $754,056
Year 2028 : $95,222
Year 2029 : $0

Beauce Jaros



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Ring Arena
Level 1: 6000 - $100 - 5,237 - 87.28%
Level 2: 5000 - $60 - 4,998 - 99.95%
Level 3: 2000 - $35 - 1,863 - 93.13%
Level 4: 4000 - $25 - 3,822 - 95.54%
Luxury : 1000 - $200 - 953 - 95.30%
Total Capacity :18000

Income

Home Games Left40
Average Attendance - %16,871 - 93.73%
Average Income per Game$1,174,825
Year to Date Revenue$2,349,650

Expense

Pro Players Total Salaries$78,563,750
Pro Players Total Average Salaries$78,563,750
Farm Players Total Salaries$3,270,334
Farm Players Total Average Salaries$3,270,334
Coaches Total Salaries$200,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$2,455,116
Farm Year To Date Expenses$105,492
Pro Salary Cap Per Days$409,186
Pro Salary Cap To Date$2,455,116
Farm Salary Cap Per Days$17,582
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$46,993,000
Pro Remaining Season Days186
Pro Expenses Per Days$409,186
Pro Estimated Expenses$76,108,596
Farm Remaining Season Days180
Farm Expenses Per Days$17,582
Farm Estimated Expenses$3,164,760
Estimated Season Expenses$79,273,356
Estimated Season Salary Cap$78,563,712
Estimate Under Maximum Salary Cap of $104,000,000$25,436,288
Estimate Over Minimum Salary Cap of $76,900,000 $1,663,712
Current Bank Account$9,789,042
Projected Bank Account($22,491,314)

Pro Players Salaries

William Nylander $11,500,000 (6)
Pavel Buchnevich $8,000,000 (5)
Philip Broberg $8,000,000 (6)
Dylan Holloway $7,750,000 (5)
Brendan Gallagher $6,500,000 (1)
Alex Vlasic $4,600,000 (4)
Pius Suter $4,125,000 (1)
Jake Neighbours $3,750,000 (1)
Jonas Siegenthaler $3,400,000 (2)
Joel Hofer $3,400,000 (1)
Kasperi Kapanen $2,600,000 (1)
Jeffrey Viel $2,500,000 (5)
Jonatan Berggren $2,000,000 (1)
Georgi Romanov $1,750,000 (2)
Mattias Janmark $1,450,000 (1)
Felix Trudeau $1,013,750 (2)
Jimmy Snuggerud $950,000 (1)
Tyler Tucker $925,000 (1)
Akil Thomas $900,000 (1)
Justin Holl $900,000 (1)
Hunter Skinner $850,000 (1)
Sam Poulin $850,000 (1)
Matthew Kessel $850,000 (1)
Total Pro Players23
Salary Commitment
Year 2026 : $78,563,750
Year 2027 : $48,513,750
Year 2028 : $42,350,000
Year 2029 : $42,350,000
Salary Average Commitment
Year 2026 : $78,563,750
Year 2027 : $48,513,750
Year 2028 : $42,350,000
Year 2029 : $42,350,000
Salary Cap with 1 Way Contract
Year 2026 : $78,563,750
Year 2027 : $48,513,750
Year 2028 : $42,350,000
Year 2029 : $42,350,000

Farm Players Salaries

Colton Dach $120,000 (2)
Bill Zonnon $107,500 (3)
Adam Gajan $105,000 (2)
Justin Carbonneau $97,417 (3)
Tomas Lavoie $96,500 (3)
Adam Jecho $96,500 (3)
Nikita Susuyev $95,500 (2)
Rutger McGroarty $95,000 (1)
Ryan Chesley $94,583 (2)
Adam Jiricek $94,167 (3)
Oliver Moore $94,167 (6)
Quinton Burns $93,833 (2)
Theo Lindstein $91,833 (2)
Otto Stenberg $91,833 (2)
Beau Akey $89,417 (2)
Maveric Lamoureux $88,667 (1)
Dalibor Dvorsky $88,667 (2)
Joakim Kemell $88,667 (1)
Calle Rosen $87,500 (2)
Aleksanteri Kaskimaki $87,000 (1)
Simon Robertsson $86,750 (1)
Dylan Peterson $85,000 (1)
Logan Mailloux $85,000 (1)
Aku Raty $85,000 (1)
Nikita Nesterenko $85,000 (1)
Will Cranley $85,000 (1)
Zach Dean $85,000 (1)
Michael Buchinger $83,833 (1)
Jakub Stancl $83,500 (2)
Jack Finley $77,500 (2)
Kale Kessy $75,000 (1)
Julien Gauthier $75,000 (1)
Thomas Bordeleau $75,000 (1)
Vadim Zherenko $75,000 (1)
Wyatt Newpower $75,000 (1)
Anthony Romano $75,000 (1)
Sam Stange $75,000 (1)
Leo Loof $0 (0)
Total Farm Players38
Salary Commitment
Year 2026 : $3,270,334
Year 2027 : $2,036,250
Year 2028 : $917,084
Year 2029 : $425,000
Salary Average Commitment
Year 2026 : $3,270,334
Year 2027 : $1,705,417
Year 2028 : $586,251
Year 2029 : $94,167

Boston Planet



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 6000 - $100 - 5,860 - 97.66%
Level 2: 5000 - $60 - 4,750 - 94.99%
Level 3: 2000 - $35 - 1,921 - 96.03%
Level 4: 4000 - $25 - 3,715 - 92.86%
Luxury : 1000 - $200 - 893 - 89.25%
Total Capacity :18000

Income

Home Games Left40
Average Attendance - %17,137 - 95.20%
Average Income per Game$1,209,500
Year to Date Revenue$2,419,000

Expense

Pro Players Total Salaries$92,366,667
Pro Players Total Average Salaries$92,366,667
Farm Players Total Salaries$2,242,500
Farm Players Total Average Salaries$2,242,500
Coaches Total Salaries$200,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$2,886,456
Farm Year To Date Expenses$72,336
Pro Salary Cap Per Days$481,076
Pro Salary Cap To Date$2,886,456
Farm Salary Cap Per Days$12,056
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$48,380,000
Pro Remaining Season Days186
Pro Expenses Per Days$481,076
Pro Estimated Expenses$89,480,136
Farm Remaining Season Days180
Farm Expenses Per Days$12,056
Farm Estimated Expenses$2,170,080
Estimated Season Expenses$91,650,216
Estimated Season Salary Cap$92,366,592
Estimate Under Maximum Salary Cap of $104,000,000$11,633,408
Estimate Over Minimum Salary Cap of $76,900,000 $15,466,592
Current Bank Account$9,460,208
Projected Bank Account($33,810,008)

Pro Players Salaries

David Pastrnak $11,250,000 (5)
Charlie McAvoy $9,500,000 (4)
Jeremy Swayman $8,250,000 (6)
Elias Lindholm $7,750,000 (5)
Hampus Lindholm $6,500,000 (4)
Casey Mittelstadt $5,750,000 (1)
J.T. Compher $5,100,000 (2)
Viktor Arvidsson $5,000,000 (2)
Nikita Zadorov $5,000,000 (4)
Pavel Zacha $4,750,000 (1)
Joonas Korpisalo $4,000,000 (2)
Tanner Jeannot $3,400,000 (4)
Mason Lohrei $3,200,000 (1)
Henri Jokiharju $3,000,000 (2)
Mason Appleton $2,900,000 (1)
Sean Kuraly $1,850,000 (1)
Alex Steeves $1,625,000 (2)
Andrew Peeke $1,000,000 (1)
James Hagens $975,000 (2)
Fraser Minten $816,667 (8)
Ty Gallagher (1 Way Contract) $750,000 (1)
-1 Way Contract Salary Cap : $750,000
Total Pro Players21
Salary Commitment
Year 2026 : $92,366,667
Year 2027 : $78,550,000
Year 2028 : $58,850,000
Year 2029 : $58,850,000
Salary Average Commitment
Year 2026 : $92,366,667
Year 2027 : $72,166,667
Year 2028 : $52,466,667
Year 2029 : $52,466,667
Salary Cap with 1 Way Contract
Year 2026 : $92,366,667
Year 2027 : $72,166,667
Year 2028 : $52,466,667
Year 2029 : $52,466,667

Farm Players Salaries

Michael Eyssimont $145,000 (1)
Dans Locmelis $96,000 (2)
Lukas Reichel $95,000 (1)
Loke Johansson $92,833 (3)
Marat Khusnutdinov $92,500 (1)
Jonathan Aspirot $88,750 (2)
Nate Danielson $88,667 (2)
Frederic Brunet $87,500 (2)
Simon Zajicek $85,000 (1)
Fabian Lysell $85,000 (1)
Georgii Merkulov $85,000 (1)
Jordan Harris $85,000 (1)
Matthew Poitras $85,000 (1)
Michael Callahan $85,000 (1)
Navrin Mutter $85,000 (1)
Riley Duran $85,000 (1)
Riley Tufte $85,000 (1)
Luke Cavallin $85,000 (1)
Michael Dipietro $81,250 (1)
Maximus Wanner $75,000 (1)
Oliver Wahlstrom $75,000 (1)
Joseph Abate $75,000 (1)
Jake Schmaltz $75,000 (1)
Jakub Lauko $75,000 (1)
Nolan Renwick $75,000 (1)
Alexis Gendron $75,000 (1)
Matej Blumel $0 (0)
John Farinacci $0 (0)
Victor Soderstrom $0 (0)
Total Farm Players29
Salary Commitment
Year 2026 : $2,242,500
Year 2027 : $453,750
Year 2028 : $92,833
Year 2029 : $0
Salary Average Commitment
Year 2026 : $2,242,500
Year 2027 : $453,750
Year 2028 : $92,833
Year 2029 : $0

Buffalo Mafia



Arena Capacity - Ticket Price
Attendance - %

Arena NameHSBC Arena
Level 1: 6000 - $100 - 0 - 0.00%
Level 2: 5000 - $60 - 0 - 0.00%
Level 3: 2000 - $35 - 0 - 0.00%
Level 4: 4000 - $25 - 0 - 0.00%
Luxury : 1000 - $200 - 0 - 0.00%
Total Capacity :18000

Income

Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$104,991,071
Pro Players Total Average Salaries$104,991,071
Farm Players Total Salaries$2,320,417
Farm Players Total Average Salaries$2,320,417
Coaches Total Salaries$200,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$3,234,096
Farm Year To Date Expenses$75,773
Pro Salary Cap Per Days$535,370
Pro Salary Cap To Date$3,222,638
Farm Salary Cap Per Days$12,475
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days186
Pro Expenses Per Days$546,828
Pro Estimated Expenses$101,710,008
Farm Remaining Season Days180
Farm Expenses Per Days$12,475
Farm Estimated Expenses$2,245,500
Estimated Season Expenses$103,955,508
Estimated Season Salary Cap$102,801,458
Estimate Under Maximum Salary Cap of $104,000,000$1,198,542
Estimate Over Minimum Salary Cap of $76,900,000 $25,901,458
Current Bank Account$6,690,131
Projected Bank Account($97,265,377)

Pro Players Salaries

Mikko Rantanen $12,000,000 (7)
Rasmus Dahlin $11,000,000 (6)
Alex Tuch $10,500,000 (8)
J.T. Miller $8,000,000 (4)
Tage Thompson $7,142,857 (4)
Neal Pionk $7,000,000 (5)
Carter Verhaeghe $7,000,000 (7)
Martin Fehervary $6,000,000 (7)
Ukko-Pekka Luukkonen $4,750,000 (3)
Mattias Samuelsson $4,285,714 (4)
Brayden McNabb $3,650,000 (2)
Peyton Krebs $3,500,000 (4)
Jack Quinn $3,375,000 (1)
Nick Paul $3,100,000 (3)
Beck Malenstyn $2,920,000 (6)
Conor Timmins (Out of Payroll) $2,200,000 (1)
Justin Danforth $1,800,000 (1)
Alex Lyon $1,500,000 (1)
Logan Stanley $1,500,000 (1)
Sam Carrick $1,000,000 (1)
Tyler Kopff $975,000 (1)
Konsta Helenius $942,500 (2)
Emil Lilleberg $850,000 (1)
Total Pro Players23
Salary Commitment
Year 2026 : $104,991,071
Year 2027 : $91,791,071
Year 2028 : $87,198,571
Year 2029 : $79,348,571
Salary Average Commitment
Year 2026 : $104,991,071
Year 2027 : $91,791,071
Year 2028 : $87,198,571
Year 2029 : $79,348,571
Salary Cap with 1 Way Contract
Year 2026 : $104,991,071
Year 2027 : $91,791,071
Year 2028 : $87,198,571
Year 2029 : $79,348,571

Farm Players Salaries

Gavin McCarthy $100,750 (3)
Samu Salminen $98,000 (2)
Radim Mrtka $97,417 (3)
Topias Leinonen $96,167 (2)
Scott Ratzlaff $93,500 (2)
Zach Metsa $90,000 (1)
Trevor Kuntar $87,500 (2)
Zac Jones $87,500 (2)
Riley Fiddler-Schultz $86,500 (1)
Josh Dunne $85,000 (1)
Dillon Dube $85,000 (1)
Vsevolod Komarov $83,500 (1)
Anton Wahlberg $83,333 (2)
Devon Levi $81,250 (1)
Jack Rathbone $80,000 (1)
Carson Meyer $77,500 (1)
Mason Geertsen $77,500 (1)
Tyson Kozak $77,500 (2)
Ryan Johnson $77,500 (2)
Gavin Bayreuther $75,000 (1)
Jake Leschyshyn $75,000 (1)
Noah Laaouan $75,000 (1)
Isaac Belliveau $75,000 (1)
Graham Slaggert $75,000 (1)
Olivier Nadeau $75,000 (1)
Brendan Warren $75,000 (1)
Redmond Savage $75,000 (1)
Aidan Fulp $75,000 (1)
Nikita Novikov $0 (0)
Total Farm Players29
Salary Commitment
Year 2026 : $2,320,417
Year 2027 : $899,167
Year 2028 : $198,167
Year 2029 : $0
Salary Average Commitment
Year 2026 : $2,320,417
Year 2027 : $899,167
Year 2028 : $198,167
Year 2029 : $0

Chicago Warhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6000 - $100 - 5,769 - 96.15%
Level 2: 5000 - $60 - 4,659 - 93.18%
Level 3: 2000 - $35 - 1,923 - 96.13%
Level 4: 4000 - $25 - 3,549 - 88.73%
Luxury : 1000 - $200 - 935 - 93.50%
Total Capacity :18000

Income

Home Games Left40
Average Attendance - %16,835 - 93.53%
Average Income per Game$1,199,453
Year to Date Revenue$2,398,905

Expense

Pro Players Total Salaries$98,902,500
Pro Players Total Average Salaries$98,902,500
Farm Players Total Salaries$2,032,223
Farm Players Total Average Salaries$2,032,223
Coaches Total Salaries$200,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$3,100,339
Farm Year To Date Expenses$65,170
Pro Salary Cap Per Days$515,117
Pro Salary Cap To Date$3,100,339
Farm Salary Cap Per Days$10,926
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$47,978,100
Pro Remaining Season Days186
Pro Expenses Per Days$515,117
Pro Estimated Expenses$95,811,762
Farm Remaining Season Days180
Farm Expenses Per Days$10,926
Farm Estimated Expenses$1,966,680
Estimated Season Expenses$97,778,442
Estimated Season Salary Cap$98,912,101
Estimate Under Maximum Salary Cap of $104,000,000$5,087,899
Estimate Over Minimum Salary Cap of $76,900,000 $22,012,101
Current Bank Account$9,233,396
Projected Bank Account($40,566,946)

Pro Players Salaries

Connor Bedard $15,000,000 (5)
Pavel Dorofeyev $11,000,000 (7)
Drew Doughty $11,000,000 (1)
Bowen Byram $6,250,000 (7)
Ondrej Palat $6,000,000 (1)
Spencer Knight $5,833,333 (3)
Jesperi Kotkaniemi $4,820,000 (4)
Brett Kulak $4,500,000 (5)
A.J. Greer $4,250,000 (4)
Jordan Greenway $4,000,000 (1)
Mackie Samoskevich $3,850,000 (3)
Max Domi $3,750,000 (2)
Michael Rasmussen $3,200,000 (2)
Zach Whitecloud $2,750,000 (2)
Arvid Soderblom $2,750,000 (1)
Zack Ostapchuk $2,350,000 (4)
Ivar Stenberg $1,075,000 (3)
Alberts Smits $1,075,000 (3)
Anton Frondell $975,000 (2)
Jake O'Brien $974,167 (3)
Tom Willander $950,000 (2)
Abram Wiebe $950,000 (1)
Braeden Bowman $850,000 (7)
Harrison Brunicke $750,000 (1)
Total Pro Players24
Salary Commitment
Year 2026 : $98,902,500
Year 2027 : $82,252,500
Year 2028 : $70,627,500
Year 2029 : $57,820,000
Salary Average Commitment
Year 2026 : $98,902,500
Year 2027 : $73,452,500
Year 2028 : $61,827,500
Year 2029 : $49,020,000
Salary Cap with 1 Way Contract
Year 2026 : $98,902,500
Year 2027 : $73,452,500
Year 2028 : $61,827,500
Year 2029 : $49,020,000

Farm Players Salaries

Hampton Slukynsky $107,500 (3)
Roman Kantserov $107,500 (3)
Stanislav Berezhnoy $97,500 (1)
Matvei Gridin $94,250 (2)
AJ Spellacy $93,250 (3)
Taige Harding $93,000 (1)
Martin Misiak $92,833 (1)
Noah Chadwick $90,056 (2)
Paul Ludwinski $90,000 (1)
Dominic Toninato $85,000 (1)
Connor Mylymok $85,000 (1)
Samuel Savoie $84,667 (1)
Jake Furlong $84,167 (1)
Derrick Pouliot $77,500 (1)
Joey Anderson $75,000 (1)
Cavan Fitzgerald $75,000 (1)
Dylan Anhorn $75,000 (1)
Ryan Mast $75,000 (1)
Kyler Kupka $75,000 (1)
Brayden Hislop $75,000 (1)
Harrison Israels $75,000 (1)
Jamie Engelbert $75,000 (1)
Kevin Lombardi $75,000 (1)
Brett Seney $75,000 (1)
Total Farm Players24
Salary Commitment
Year 2026 : $2,032,223
Year 2027 : $492,556
Year 2028 : $308,250
Year 2029 : $0
Salary Average Commitment
Year 2026 : $2,032,223
Year 2027 : $492,556
Year 2028 : $308,250
Year 2029 : $0

Cincinnati Cyclones



Arena Capacity - Ticket Price
Attendance - %

Arena NameHeritage Bank Center
Level 1: 6000 - $100 - 5,985 - 99.74%
Level 2: 5000 - $60 - 4,947 - 98.93%
Level 3: 2000 - $35 - 1,918 - 95.88%
Level 4: 4000 - $25 - 3,738 - 93.44%
Luxury : 1000 - $200 - 948 - 94.80%
Total Capacity :18000

Income

Home Games Left40
Average Attendance - %17,534 - 97.41%
Average Income per Game$1,245,390
Year to Date Revenue$2,490,780

Expense

Pro Players Total Salaries$80,763,330
Pro Players Total Average Salaries$80,763,330
Farm Players Total Salaries$2,395,626
Farm Players Total Average Salaries$2,395,626
Coaches Total Salaries$200,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$2,509,751
Farm Year To Date Expenses$77,280
Pro Salary Cap Per Days$420,642
Pro Salary Cap To Date$2,509,751
Farm Salary Cap Per Days$12,880
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$49,815,600
Pro Remaining Season Days186
Pro Expenses Per Days$420,642
Pro Estimated Expenses$78,239,412
Farm Remaining Season Days180
Farm Expenses Per Days$12,880
Farm Estimated Expenses$2,318,400
Estimated Season Expenses$80,557,812
Estimated Season Salary Cap$80,749,163
Estimate Under Maximum Salary Cap of $104,000,000$23,250,837
Estimate Over Minimum Salary Cap of $76,900,000 $3,849,163
Current Bank Account$9,903,749
Projected Bank Account($20,838,463)

Pro Players Salaries

Jonathan Huberdeau $10,500,000 (5)
Dustin Wolf $7,500,000 (7)
Justin Faulk $6,500,000 (1)
Tyler Toffoli $6,000,000 (2)
Yegor Sharangovich $5,750,000 (4)
Andrew Copp $5,625,000 (1)
Braden Schneider $5,500,000 (1)
Nino Niederreiter $4,000,000 (1)
Andrew Mangiapane $3,600,000 (1)
Olli Maatta $3,500,000 (2)
Vladislav Namestnikov $3,000,000 (1)
Martin Pospisil $2,500,000 (3)
Ross Johnston $2,000,000 (3)
Kailer Yamamoto $1,750,000 (2)
Joel Hanley $1,750,000 (1)
Nick Bjugstad $1,750,000 (1)
Victor Olofsson $1,638,330 (1)
Arber Xhekaj $1,500,000 (1)
Devin Cooley $1,350,000 (2)
Ryan Lomberg $1,300,000 (2)
Brayden Pachal $1,187,500 (1)
Louis Crevier $900,000 (1)
John Beecher $850,000 (1)
Yan Kuznetsov $812,500 (1)
Total Pro Players24
Salary Commitment
Year 2026 : $80,763,330
Year 2027 : $42,150,000
Year 2028 : $28,250,000
Year 2029 : $23,750,000
Salary Average Commitment
Year 2026 : $80,763,330
Year 2027 : $42,150,000
Year 2028 : $28,250,000
Year 2029 : $23,750,000
Salary Cap with 1 Way Contract
Year 2026 : $80,763,330
Year 2027 : $42,150,000
Year 2028 : $28,250,000
Year 2029 : $23,750,000

Farm Players Salaries

Brennan Othmann $97,500 (1)
Hunter Brzustewicz $95,000 (1)
Terik Parascak $94,167 (3)
Etienne Morin $93,417 (2)
Andrew Basha $93,250 (3)
Aydar Suniev $92,333 (1)
Samuel Honzek $88,667 (2)
Drew Commesso $87,500 (2)
Arsenii Sergeev $86,625 (1)
Luca Del Bel Belluz $86,000 (1)
Rory Kerins $85,000 (1)
Sam Morton $85,000 (1)
Justin Kirkland $85,000 (1)
Luca Pinelli $84,667 (2)
Jakub Dvorak $84,000 (2)
Dryden Hunt $82,500 (1)
Gavin White $75,000 (1)
Clark Bishop $75,000 (1)
Artem Grushnikov $75,000 (1)
Owen Say $75,000 (1)
Martin Frk $75,000 (1)
Parker Bell $75,000 (1)
Ivan Prosvetov $75,000 (1)
Turner Ottenbreit $75,000 (1)
Carter King $75,000 (1)
Carter Wilkie $75,000 (1)
Nick Cicek $75,000 (1)
Simon Mack $75,000 (1)
Alex Gallant $75,000 (1)
Lucas Ciona $0 (0)
William Stromgren $0 (0)
Total Farm Players31
Salary Commitment
Year 2026 : $2,395,626
Year 2027 : $625,668
Year 2028 : $187,417
Year 2029 : $0
Salary Average Commitment
Year 2026 : $2,395,626
Year 2027 : $625,668
Year 2028 : $187,417
Year 2029 : $0

Colorado Outlaws



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 6000 - $100 - 5,596 - 93.27%
Level 2: 5000 - $60 - 4,693 - 93.85%
Level 3: 2000 - $35 - 1,745 - 87.25%
Level 4: 4000 - $25 - 3,740 - 93.50%
Luxury : 1000 - $200 - 961 - 96.05%
Total Capacity :18000

Income

Home Games Left40
Average Attendance - %16,734 - 92.97%
Average Income per Game$1,187,825
Year to Date Revenue$2,375,650

Expense

Pro Players Total Salaries$100,722,500
Pro Players Total Average Salaries$100,722,500
Farm Players Total Salaries$2,354,500
Farm Players Total Average Salaries$2,354,500
Coaches Total Salaries$200,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$3,147,576
Farm Year To Date Expenses$73,695
Pro Salary Cap Per Days$524,596
Pro Salary Cap To Date$3,147,576
Farm Salary Cap Per Days$12,659
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$47,513,000
Pro Remaining Season Days186
Pro Expenses Per Days$524,596
Pro Estimated Expenses$97,574,856
Farm Remaining Season Days180
Farm Expenses Per Days$12,659
Farm Estimated Expenses$2,278,620
Estimated Season Expenses$99,853,476
Estimated Season Salary Cap$100,722,432
Estimate Under Maximum Salary Cap of $104,000,000$3,277,568
Estimate Over Minimum Salary Cap of $76,900,000 $23,822,432
Current Bank Account$9,154,379
Projected Bank Account($43,186,097)

Pro Players Salaries

Nathan MacKinnon $12,600,000 (5)
Martin Necas $11,500,000 (8)
Cale Makar $9,000,000 (9)
Brock Nelson $7,500,000 (2)
Devon Toews $7,250,000 (5)
Gabriel Landeskog $7,000,000 (3)
Nazem Kadri $7,000,000 (3)
Mackenzie Blackwood $5,250,000 (4)
Sam Malinski $4,750,000 (4)
Artturi Lehkonen $4,500,000 (1)
Jack Drury $4,500,000 (5)
Josh Manson $3,950,000 (2)
Nicolas Roy $3,000,000 (1)
Scott Wedgewood $2,500,000 (1)
Logan O'Connor $2,500,000 (5)
Kent Johnson $1,800,000 (1)
Parker Kelly $1,700,000 (4)
Joel Kiviranta $1,000,000 (1)
Cooper Gay $947,500 (1)
Wyatt Aamodt $850,000 (1)
Brent Burns $850,000 (1)
Keaton Middleton $775,000 (1)
Total Pro Players22
Salary Commitment
Year 2026 : $100,722,500
Year 2027 : $95,900,000
Year 2028 : $84,450,000
Year 2029 : $70,450,000
Salary Average Commitment
Year 2026 : $100,722,500
Year 2027 : $84,500,000
Year 2028 : $73,050,000
Year 2029 : $59,050,000
Salary Cap with 1 Way Contract
Year 2026 : $100,722,500
Year 2027 : $84,500,000
Year 2028 : $73,050,000
Year 2029 : $59,050,000

Farm Players Salaries

Nick Blankenburg $140,000 (1)
Gustav Stjernberg $98,000 (2)
Sean Behrens $92,333 (1)
Alex Gagne $91,000 (1)
Alex Barre-Boulet $87,500 (2)
Taylor Makar $87,500 (2)
Chase Bradley $87,500 (2)
Gavin Brindley $87,500 (2)
Jack Ahcan $87,500 (2)
Ivan Ivan $85,000 (1)
Jacob MacDonald $85,000 (1)
Jason Polin $85,000 (1)
Matt Stienburg $85,000 (1)
Ronnie Attard $85,000 (1)
Tye Felhaber $85,000 (1)
Nikita Prishchepov $80,667 (1)
Tristen Nielsen $77,500 (1)
Trent Miner $77,500 (1)
Benjamin Kraws $75,000 (1)
Maros Jedlicka $75,000 (1)
Mark Senden $75,000 (1)
Luke Toporowski $75,000 (1)
Jayson Megna $75,000 (1)
Jake Wise $75,000 (1)
T.J. Tynan $75,000 (1)
Valtteri Puustinen $75,000 (1)
Danil Gushchin $75,000 (1)
Bryan Yoon $75,000 (1)
Zakhar Bardakov $0 (0)
Total Farm Players29
Salary Commitment
Year 2026 : $2,354,500
Year 2027 : $535,500
Year 2028 : $0
Year 2029 : $0
Salary Average Commitment
Year 2026 : $2,354,500
Year 2027 : $535,500
Year 2028 : $0
Year 2029 : $0

Dallas Aliens



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 6000 - $100 - 5,506 - 91.76%
Level 2: 5000 - $60 - 4,876 - 97.51%
Level 3: 2000 - $35 - 1,924 - 96.20%
Level 4: 4000 - $25 - 3,753 - 93.81%
Luxury : 1000 - $200 - 984 - 98.35%
Total Capacity :18000

Income

Home Games Left40
Average Attendance - %17,041 - 94.67%
Average Income per Game$1,200,933
Year to Date Revenue$2,401,865

Expense

Pro Players Total Salaries$102,594,999
Pro Players Total Average Salaries$102,594,999
Farm Players Total Salaries$3,107,408
Farm Players Total Average Salaries$3,107,408
Coaches Total Salaries$200,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$3,206,094
Farm Year To Date Expenses$98,868
Pro Salary Cap Per Days$534,349
Pro Salary Cap To Date$3,206,094
Farm Salary Cap Per Days$16,706
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$48,037,300
Pro Remaining Season Days186
Pro Expenses Per Days$534,349
Pro Estimated Expenses$99,388,914
Farm Remaining Season Days180
Farm Expenses Per Days$16,706
Farm Estimated Expenses$3,007,080
Estimated Season Expenses$102,395,994
Estimated Season Salary Cap$102,595,008
Estimate Under Maximum Salary Cap of $104,000,000$1,404,992
Estimate Over Minimum Salary Cap of $76,900,000 $25,695,008
Current Bank Account$9,096,903
Projected Bank Account($45,261,791)

Pro Players Salaries

Jason Robertson $12,000,000 (1)
Mark Scheifele $8,500,000 (5)
Miro Heiskanen $8,450,000 (3)
Roope Hintz $8,450,000 (5)
Wyatt Johnston $8,400,000 (4)
Jake Oettinger $8,250,000 (7)
Zach Benson $7,500,000 (7)
Josh Doan $6,950,000 (5)
MacKenzie Weegar $6,250,000 (5)
Mavrik Bourque $5,500,000 (6)
Esa Lindell $5,250,000 (4)
Matt Duchene $4,500,000 (3)
Tyler Myers $3,000,000 (1)
Radek Faksa $2,000,000 (2)
Simon Benoit $1,350,000 (1)
Casey DeSmith $1,000,000 (3)
Tristan Bertucci $934,166 (2)
Lian Bichsel $918,333 (1)
Justin Ertel $867,500 (1)
Jamie Benn $850,000 (1)
Colin Blackwell $850,000 (1)
Oskar Back $825,000 (1)
Total Pro Players22
Salary Commitment
Year 2026 : $102,594,999
Year 2027 : $83,434,166
Year 2028 : $80,500,000
Year 2029 : $65,050,000
Salary Average Commitment
Year 2026 : $102,594,999
Year 2027 : $81,934,166
Year 2028 : $79,000,000
Year 2029 : $65,050,000
Salary Cap with 1 Way Contract
Year 2026 : $102,594,999
Year 2027 : $81,934,166
Year 2028 : $79,000,000
Year 2029 : $65,050,000

Farm Players Salaries

Aram Minnetian $107,500 (3)
Jack Anderson $105,000 (2)
Dylan Hryckowian $101,375 (2)
Trey Taylor $97,500 (1)
Christian Fitzgerald $95,200 (1)
Angus MacDonell $95,000 (2)
Daniil But $95,000 (2)
Justin Hryckowian $95,000 (2)
Dmitri Simashev $95,000 (2)
Connor Punnett $94,500 (1)
Ayrton Martino $94,250 (1)
Gracyn Sawchyn $93,417 (1)
Arno Tiefensee $92,500 (1)
Jiri Kulich $88,667 (1)
Matthew Seminoff $87,500 (2)
Kyle Capobianco $87,500 (2)
Arttu Hyry $87,500 (2)
Luke Krys $87,500 (2)
Alexander Petrovic $87,500 (2)
Harrison Scott $87,500 (2)
Nathan Bastian $85,000 (1)
Cameron Hughes $85,000 (1)
Vladislav Kolyachonok $85,000 (1)
Remi Poirier $77,500 (1)
Curtis McKenzie $75,000 (1)
Antonio Stranges $75,000 (1)
Jaxon Fuder $75,000 (3)
Chase Wheatcroft $75,000 (1)
Cross Hanas $75,000 (1)
Michael Karow $75,000 (1)
Jack Becker $75,000 (1)
Sean Chisholm $75,000 (1)
Kole Lind $75,000 (1)
Kyle Looft $75,000 (1)
Kyle McDonald $75,000 (1)
Jeremie Poirier $75,000 (1)
Samu Tuomaala $0 (0)
Total Farm Players37
Salary Commitment
Year 2026 : $3,107,409
Year 2027 : $1,293,875
Year 2028 : $182,500
Year 2029 : $0
Salary Average Commitment
Year 2026 : $3,107,409
Year 2027 : $1,293,875
Year 2028 : $182,500
Year 2029 : $0

Detroit Cardinals



Arena Capacity - Ticket Price
Attendance - %

Arena NameSpaceX Arena
Level 1: 6000 - $100 - 0 - 0.00%
Level 2: 5000 - $60 - 0 - 0.00%
Level 3: 2000 - $35 - 0 - 0.00%
Level 4: 4000 - $25 - 0 - 0.00%
Luxury : 1000 - $200 - 0 - 0.00%
Total Capacity :18000

Income

Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$88,499,399
Pro Players Total Average Salaries$88,499,399
Farm Players Total Salaries$2,340,333
Farm Players Total Average Salaries$2,340,333
Coaches Total Salaries$200,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$2,765,604
Farm Year To Date Expenses$75,492
Pro Salary Cap Per Days$460,934
Pro Salary Cap To Date$2,765,604
Farm Salary Cap Per Days$12,582
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days186
Pro Expenses Per Days$460,934
Pro Estimated Expenses$85,733,724
Farm Remaining Season Days180
Farm Expenses Per Days$12,582
Farm Estimated Expenses$2,264,760
Estimated Season Expenses$87,998,484
Estimated Season Salary Cap$88,499,328
Estimate Under Maximum Salary Cap of $104,000,000$15,500,672
Estimate Over Minimum Salary Cap of $76,900,000 $11,599,328
Current Bank Account$7,158,904
Projected Bank Account($80,839,580)

Pro Players Salaries

Brayden Point $9,500,000 (4)
Dylan Larkin $8,700,000 (5)
Moritz Seider $8,550,000 (5)
Lucas Raymond $8,075,000 (6)
Alex DeBrincat $7,875,000 (1)
John Gibson $6,400,000 (1)
Bryan Rust $5,125,000 (2)
Anton Lundell $5,000,000 (4)
Jake McCabe $4,491,898 (4)
John Tavares $4,380,000 (3)
Mikey Anderson $4,125,000 (5)
Eetu Luostarinen $3,000,000 (9)
Sebastian Cossa $2,000,000 (2)
Mark Kastelic $1,566,667 (2)
Radko Gudas $1,500,000 (6)
Parker Wotherspoon $1,000,000 (1)
Erik Gustafsson $1,000,000 (1)
Corey Perry $1,000,000 (1)
Carter Bear $974,167 (3)
Cam Talbot $950,000 (1)
Nick Foligno $900,000 (1)
Marco Kasper $886,667 (1)
Simon Edvinsson $750,000 (1)
James van Riemsdyk $750,000 (1)
Total Pro Players24
Salary Commitment
Year 2026 : $88,499,399
Year 2027 : $68,987,732
Year 2028 : $60,296,065
Year 2029 : $54,941,898
Salary Average Commitment
Year 2026 : $88,499,399
Year 2027 : $66,987,732
Year 2028 : $58,296,065
Year 2029 : $52,941,898
Salary Cap with 1 Way Contract
Year 2026 : $88,499,399
Year 2027 : $66,987,732
Year 2028 : $58,296,065
Year 2029 : $52,941,898

Farm Players Salaries

Jacob Bernard-Docker $160,000 (2)
Albert Johansson $112,500 (1)
Trey Augustine $107,500 (3)
Michal Postava $97,500 (1)
Shai Buium $92,500 (1)
Axel Sandin-Pellikka $91,833 (2)
Sheldon Dries $87,500 (2)
Amadeus Lombardi $87,500 (2)
Antti Tuomisto $87,500 (2)
Anton Johansson $87,000 (2)
Ondrej Becher $86,500 (1)
Aidan McDonough $85,000 (1)
Dillon Boucher $85,000 (1)
Eduards Tralmaks $85,000 (1)
Carter Gylander $85,000 (1)
William Lagesson $77,500 (1)
Tag Bertuzzi $75,000 (1)
Alex Kannok-Leipert $75,000 (1)
Alexandre Doucet $75,000 (1)
Wojciech Stachowiak $75,000 (1)
Tyler Angle $75,000 (1)
William Dufour $75,000 (1)
Austin Watson $75,000 (1)
Gabriel Seger $75,000 (1)
Jacob Truscott $75,000 (1)
Jakub Rychlovsky $75,000 (1)
David Perron $75,000 (1)
Eemil Viro $0 (0)
Michael Milne $0 (0)
Total Farm Players29
Salary Commitment
Year 2026 : $2,340,333
Year 2027 : $708,833
Year 2028 : $107,500
Year 2029 : $0
Salary Average Commitment
Year 2026 : $2,340,333
Year 2027 : $708,833
Year 2028 : $107,500
Year 2029 : $0

Florida Pelicans



Arena Capacity - Ticket Price
Attendance - %

Arena NameBankAtlantic Center
Level 1: 6000 - $100 - 5,420 - 90.33%
Level 2: 5000 - $60 - 4,784 - 95.68%
Level 3: 2000 - $35 - 1,843 - 92.13%
Level 4: 4000 - $25 - 3,800 - 94.99%
Luxury : 1000 - $200 - 873 - 87.25%
Total Capacity :18000

Income

Home Games Left40
Average Attendance - %16,718 - 92.88%
Average Income per Game$1,162,965
Year to Date Revenue$2,325,930

Expense

Pro Players Total Salaries$99,350,000
Pro Players Total Average Salaries$99,350,000
Farm Players Total Salaries$2,829,390
Farm Players Total Average Salaries$2,829,390
Coaches Total Salaries$200,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$3,104,688
Farm Year To Date Expenses$91,272
Pro Salary Cap Per Days$517,448
Pro Salary Cap To Date$3,104,688
Farm Salary Cap Per Days$15,212
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$46,518,600
Pro Remaining Season Days186
Pro Expenses Per Days$517,448
Pro Estimated Expenses$96,245,328
Farm Remaining Season Days180
Farm Expenses Per Days$15,212
Farm Estimated Expenses$2,738,160
Estimated Season Expenses$98,983,488
Estimated Season Salary Cap$99,350,016
Estimate Under Maximum Salary Cap of $104,000,000$4,649,984
Estimate Over Minimum Salary Cap of $76,900,000 $22,450,016
Current Bank Account$9,129,970
Projected Bank Account($43,334,918)

Pro Players Salaries

Aleksander Barkov $10,000,000 (4)
Seth Jones $9,500,000 (4)
Matthew Tkachuk $9,500,000 (4)
Nico Hischier $7,250,000 (6)
Sergei Bobrovsky $7,000,000 (3)
Yegor Chinakhov $6,250,000 (3)
Aaron Ekblad $6,100,000 (7)
Gustav Forsling $5,750,000 (6)
Dylan Samberg $5,750,000 (2)
Morgan Geekie $5,500,000 (5)
Brad Marchand $5,250,000 (5)
Ivan Barbashev $5,000,000 (2)
Sam Montembeault $3,150,000 (1)
Cole Smith $3,000,000 (3)
Sam Steel $2,100,000 (5)
Frederick Gaudreau $2,100,000 (2)
Jesper Boqvist $1,500,000 (1)
Dmitry Kulikov $1,150,000 (2)
Landon Slaggert $900,000 (1)
Cole Schwindt $875,000 (2)
Uvis Balinskis $875,000 (2)
Jansen Harkins $850,000 (1)
Total Pro Players22
Salary Commitment
Year 2026 : $99,350,000
Year 2027 : $99,000,000
Year 2028 : $83,250,000
Year 2029 : $67,000,000
Salary Average Commitment
Year 2026 : $99,350,000
Year 2027 : $92,950,000
Year 2028 : $77,200,000
Year 2029 : $60,950,000
Salary Cap with 1 Way Contract
Year 2026 : $99,350,000
Year 2027 : $92,950,000
Year 2028 : $77,200,000
Year 2029 : $60,950,000

Farm Players Salaries

Jack Devine $97,500 (2)
Hunter St. Martin $92,889 (2)
Kirill Gerasimyuk $92,500 (1)
Jonah Gadjovich $90,500 (2)
Conor Geekie $88,667 (1)
Jack Studnicka $87,500 (2)
Cooper Black $87,500 (2)
Vinnie Hinostroza $87,500 (2)
Kai Schwindt $87,333 (1)
Marek Alscher $86,500 (1)
Ludvig Jansson $85,500 (2)
Sandis Vilmanis $85,500 (3)
Cole Reinhardt $85,000 (1)
Donovan Sebrango $85,000 (1)
Oliver Okuliar $85,000 (1)
Mike Benning $85,000 (1)
Mikulas Hovorka $85,000 (1)
Noah Gregor $85,000 (1)
Nolan Foote $85,000 (1)
Ben Steeves $85,000 (1)
Tobias Bjornfot $85,000 (1)
Wilmer Skoog $85,000 (1)
MacKenzie Entwistle $85,000 (1)
Riese Gaber $75,000 (1)
Louis Domingue $75,000 (1)
Nathan Smith $75,000 (1)
Mitchell Vande Sompel $75,000 (1)
Trevor Carrick $75,000 (1)
Brett Chorske $75,000 (1)
Colton Huard $75,000 (1)
Eamon Powell $75,000 (1)
Liam McLinskey $75,000 (1)
Brian Pinho $75,000 (1)
Robert Mastrosimone $75,000 (1)
Total Farm Players34
Salary Commitment
Year 2026 : $2,829,389
Year 2027 : $721,389
Year 2028 : $92,500
Year 2029 : $0
Salary Average Commitment
Year 2026 : $2,829,389
Year 2027 : $714,389
Year 2028 : $85,500
Year 2029 : $0

Houston Havoc



Arena Capacity - Ticket Price
Attendance - %

Arena NameToyota Center
Level 1: 6000 - $100 - 5,857 - 97.62%
Level 2: 5000 - $60 - 4,966 - 99.31%
Level 3: 2000 - $35 - 1,987 - 99.35%
Level 4: 4000 - $25 - 3,565 - 89.13%
Luxury : 1000 - $200 - 955 - 95.45%
Total Capacity :18000

Income

Home Games Left40
Average Attendance - %17,329 - 96.27%
Average Income per Game$1,233,200
Year to Date Revenue$2,466,400

Expense

Pro Players Total Salaries$101,961,667
Pro Players Total Average Salaries$101,961,667
Farm Players Total Salaries$2,020,667
Farm Players Total Average Salaries$2,020,667
Coaches Total Salaries$200,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$3,186,300
Farm Year To Date Expenses$65,184
Pro Salary Cap Per Days$470,634
Pro Salary Cap To Date$2,823,804
Farm Salary Cap Per Days$10,864
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$49,328,000
Pro Remaining Season Days186
Pro Expenses Per Days$531,050
Pro Estimated Expenses$98,775,300
Farm Remaining Season Days180
Farm Expenses Per Days$10,864
Farm Estimated Expenses$1,955,520
Estimated Season Expenses$100,730,820
Estimated Season Salary Cap$90,361,728
Estimate Under Maximum Salary Cap of $104,000,000$13,638,272
Estimate Over Minimum Salary Cap of $76,900,000 $13,461,728
Current Bank Account$9,214,916
Projected Bank Account($42,187,904)

Pro Players Salaries

Elias Pettersson $11,600,000 (6)
Mathew Barzal (Out of Payroll) $9,150,000 (5)
Steven Stamkos $8,000,000 (2)
Troy Terry (Out of Payroll) $7,000,000 (4)
Connor McMichael $6,750,000 (6)
Kris Letang $6,100,000 (2)
Bobby McMann $5,750,000 (6)
Josh Anderson $5,500,000 (1)
Dylan DeMelo $4,900,000 (2)
Rasmus Sandin (Out of Payroll) $4,600,000 (3)
Johnathan Kovacevic $4,000,000 (4)
Stuart Skinner $3,750,000 (2)
Tommy Novak $3,500,000 (4)
Olen Zellweger $3,100,000 (3)
Luke Evangelista $3,000,000 (6)
Jalen Chatfield $3,000,000 (1)
Vasily Podkolzin $2,950,000 (3)
Arturs Silovs $2,800,000 (1)
Connor Dewar $2,250,000 (2)
Eeli Tolvanen $1,500,000 (1)
Emil Heineman $1,100,000 (1)
Shane Wright $886,667 (1)
Jack St. Ivany $775,000 (1)
Total Pro Players23
Salary Commitment
Year 2026 : $101,961,667
Year 2027 : $91,800,000
Year 2028 : $66,800,000
Year 2029 : $56,150,000
Salary Average Commitment
Year 2026 : $101,961,667
Year 2027 : $86,400,000
Year 2028 : $61,400,000
Year 2029 : $50,750,000
Salary Cap with 1 Way Contract
Year 2026 : $101,961,667
Year 2027 : $86,400,000
Year 2028 : $61,400,000
Year 2029 : $50,750,000

Farm Players Salaries

Eddie Genborg $99,750 (3)
Melvin Fernstrom $96,500 (3)
Finn Harding $95,500 (2)
Lenni Hameenaho $95,000 (2)
Chase Pietila $93,500 (1)
Tanner Howe $92,917 (3)
Tristan Broz $92,500 (1)
Caleb Jones $90,000 (1)
Joel Blomqvist $87,500 (2)
Ilya Solovyov $85,000 (1)
Filip Hallander $85,000 (1)
Avery Hayes $85,000 (1)
Daniel Laatsch $85,000 (1)
Alex Formenton $85,000 (1)
Philip Kemp $77,500 (1)
Aaron Huglen $75,000 (1)
Zachary Gallant $75,000 (1)
Gabe Klassen $75,000 (1)
Sebastian D. Aho $75,000 (1)
Scooter Brickey $75,000 (1)
Rafael Harvey-Pinard $75,000 (1)
Joona Koppanen $75,000 (1)
Raivis Ansons $75,000 (1)
Maxim Pavlenko $75,000 (1)
Philipp Kurashev $0 (0)
Total Farm Players25
Salary Commitment
Year 2026 : $2,020,667
Year 2027 : $567,167
Year 2028 : $289,167
Year 2029 : $0
Salary Average Commitment
Year 2026 : $2,020,667
Year 2027 : $567,167
Year 2028 : $289,167
Year 2029 : $0

Jacksonville Reptiles



Arena Capacity - Ticket Price
Attendance - %

Arena NameVystar Veterans Memorial Arena
Level 1: 6000 - $100 - 5,716 - 95.26%
Level 2: 5000 - $60 - 4,594 - 91.88%
Level 3: 2000 - $35 - 1,852 - 92.58%
Level 4: 4000 - $25 - 3,985 - 99.61%
Luxury : 1000 - $200 - 913 - 91.25%
Total Capacity :18000

Income

Home Games Left40
Average Attendance - %17,058 - 94.77%
Average Income per Game$1,194,105
Year to Date Revenue$2,388,210

Expense

Pro Players Total Salaries$103,019,500
Pro Players Total Average Salaries$103,019,500
Farm Players Total Salaries$2,440,271
Farm Players Total Average Salaries$2,440,271
Coaches Total Salaries$200,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$3,219,360
Farm Year To Date Expenses$78,720
Pro Salary Cap Per Days$530,570
Pro Salary Cap To Date$3,213,370
Farm Salary Cap Per Days$13,120
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$47,764,200
Pro Remaining Season Days186
Pro Expenses Per Days$536,560
Pro Estimated Expenses$99,800,160
Farm Remaining Season Days180
Farm Expenses Per Days$13,120
Farm Estimated Expenses$2,361,600
Estimated Season Expenses$102,161,760
Estimated Season Salary Cap$101,899,390
Estimate Under Maximum Salary Cap of $104,000,000$2,100,610
Estimate Over Minimum Salary Cap of $76,900,000 $24,999,390
Current Bank Account$9,090,130
Projected Bank Account($45,307,430)

Pro Players Salaries

Leo Carlsson $18,000,000 (5)
Adrian Kempe $10,625,000 (8)
Jackson LaCombe $9,000,000 (8)
Sidney Crosby $8,700,000 (1)
John Carlson $8,500,000 (2)
Jacob Trouba $8,250,000 (4)
Pavel Mintyukov $7,200,000 (5)
Lukas Dostal $6,500,000 (4)
Rickard Rakell $5,000,000 (2)
Alex Laferriere $4,100,000 (2)
Mikael Backlund $3,250,000 (2)
Noel Acciari $2,800,000 (2)
Ville Husso $2,200,000 (1)
Ian Moore (Out of Payroll) $1,150,000 (2)
Elmer Soderblom $1,125,000 (1)
Drew Helleson $1,100,000 (1)
Roger McQueen $1,075,000 (3)
Victor Eklund $975,000 (3)
Beckett Sennecke $942,500 (2)
Tristan Luneau $865,000 (1)
Sam Colangelo $850,000 (1)
Tim Washe $812,000 (5)
Total Pro Players22
Salary Commitment
Year 2026 : $103,019,500
Year 2027 : $89,617,500
Year 2028 : $63,875,000
Year 2029 : $61,825,000
Salary Average Commitment
Year 2026 : $103,019,500
Year 2027 : $88,179,500
Year 2028 : $62,437,000
Year 2029 : $60,387,000
Salary Cap with 1 Way Contract
Year 2026 : $103,019,500
Year 2027 : $88,179,500
Year 2028 : $62,437,000
Year 2029 : $60,387,000

Farm Players Salaries

Michael Hrabal $107,500 (3)
Ethan Procyszyn $104,000 (3)
Herman Traff $99,000 (3)
Bryce Pickford $96,500 (3)
Lucas Pettersson $96,270 (3)
Konnor Smith $95,500 (2)
Tomas Suchanek $94,500 (1)
Stian Solberg $94,250 (2)
Eriks Mateiko $93,250 (3)
Tyson Hinds $90,000 (2)
Nico Myatovic $89,667 (1)
Nathan Gaucher $88,667 (1)
Judd Caulfield $87,500 (2)
Carter Mazur $87,500 (2)
William Wallinder $87,500 (2)
Noah Warren $86,500 (1)
Yegor Sidorov $86,500 (1)
Coulson Pitre $86,000 (1)
Sasha Pastujov $85,000 (1)
Damian Clara $84,667 (2)
Nikolas Brouillard $75,000 (1)
Roland McKeown $75,000 (1)
Roman Kinal $75,000 (1)
Matthew Phillips $75,000 (1)
Justin Bailey $75,000 (1)
Jan Mysak $75,000 (1)
Ryan Carpenter $75,000 (1)
Travis Howe $75,000 (1)
Vyacheslav Buteyets $0 (0)
Jeremie Biakabutuka $0 (0)
Jaxsen Wiebe $0 (0)
Total Farm Players31
Salary Commitment
Year 2026 : $2,440,271
Year 2027 : $1,223,437
Year 2028 : $596,520
Year 2029 : $0
Salary Average Commitment
Year 2026 : $2,440,271
Year 2027 : $1,223,437
Year 2028 : $596,520
Year 2029 : $0

Los Angeles Horizon



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 6000 - $100 - 5,583 - 93.04%
Level 2: 5000 - $60 - 4,889 - 97.77%
Level 3: 2000 - $35 - 1,803 - 90.13%
Level 4: 4000 - $25 - 3,876 - 96.89%
Luxury : 1000 - $200 - 955 - 95.45%
Total Capacity :18000

Income

Home Games Left40
Average Attendance - %17,104 - 95.02%
Average Income per Game$1,202,435
Year to Date Revenue$2,404,870

Expense

Pro Players Total Salaries$98,902,500
Pro Players Total Average Salaries$98,902,500
Farm Players Total Salaries$2,534,957
Farm Players Total Average Salaries$2,534,957
Coaches Total Salaries$200,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$3,090,702
Farm Year To Date Expenses$81,774
Pro Salary Cap Per Days$515,117
Pro Salary Cap To Date$3,090,702
Farm Salary Cap Per Days$13,629
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$48,097,400
Pro Remaining Season Days186
Pro Expenses Per Days$515,117
Pro Estimated Expenses$95,811,762
Farm Remaining Season Days180
Farm Expenses Per Days$13,629
Farm Estimated Expenses$2,453,220
Estimated Season Expenses$98,264,982
Estimated Season Salary Cap$98,902,464
Estimate Under Maximum Salary Cap of $104,000,000$5,097,536
Estimate Over Minimum Salary Cap of $76,900,000 $22,002,464
Current Bank Account$9,232,394
Projected Bank Account($40,935,188)

Pro Players Salaries

Erik Karlsson $11,500,000 (1)
Mika Zibanejad $8,500,000 (4)
Tomas Hertl $8,137,500 (4)
Brandt Clarke $7,400,000 (5)
Colton Parayko $6,500,000 (4)
Kevin Bahl $5,350,000 (5)
Adam Lowry $5,000,000 (5)
Samuel Girard $5,000,000 (1)
Blake Coleman $4,900,000 (1)
Anthony Mantha $4,750,000 (2)
Cody Ceci $4,500,000 (3)
Collin Graf $4,250,000 (3)
Connor Zary $3,775,000 (2)
Ryan Poehling $3,750,000 (4)
Scott Laughton $3,500,000 (3)
Nic Dowd $3,000,000 (1)
Teddy Blueger $2,500,000 (2)
Alexey Toropchenko $2,500,000 (2)
Anton Forsberg $2,250,000 (1)
Jakub Dobes $965,000 (4)
Taylor Ward $875,000 (2)
Total Pro Players21
Salary Commitment
Year 2026 : $98,902,500
Year 2027 : $76,647,500
Year 2028 : $62,247,500
Year 2029 : $49,997,500
Salary Average Commitment
Year 2026 : $98,902,500
Year 2027 : $72,252,500
Year 2028 : $57,852,500
Year 2029 : $45,602,500
Salary Cap with 1 Way Contract
Year 2026 : $98,902,500
Year 2027 : $72,252,500
Year 2028 : $57,852,500
Year 2029 : $45,602,500

Farm Players Salaries

Jeff Malott $185,000 (3)
Kevin Korchinski $133,000 (2)
Hendrix Lapierre $130,000 (2)
Mathieu Joseph $100,000 (1)
Otto Salin $95,625 (2)
Kirill Kirsanov $94,250 (1)
Koehn Ziemmer $90,417 (2)
Kenny Connors $86,750 (1)
Jared Wright $86,750 (1)
Kaleb Lawrence $85,250 (1)
Cole Guttman $85,000 (1)
Francesco Pinelli $85,000 (1)
Glenn Gawdin $85,000 (2)
Jan Jenik $85,000 (1)
Pheonix Copley $85,000 (1)
Kyle Burroughs $85,000 (1)
Martin Chromiak $85,000 (1)
Aatu Jamsen $85,000 (1)
Carter George $84,583 (2)
Erik Portillo $78,333 (1)
Joe Hicketts $77,500 (1)
Andre Lee $77,500 (1)
Keaton Mastrodonato $75,000 (1)
Jacob Moverare $75,000 (1)
Jacob Doty $75,000 (1)
Jack Millar $75,000 (1)
Kenta Isogai $75,000 (1)
Tim Rego $75,000 (1)
Nikita Alexandrov $0 (0)
Total Farm Players29
Salary Commitment
Year 2026 : $2,534,958
Year 2027 : $803,625
Year 2028 : $185,000
Year 2029 : $0
Salary Average Commitment
Year 2026 : $2,534,958
Year 2027 : $803,625
Year 2028 : $185,000
Year 2029 : $0

Memphis Titans



Arena Capacity - Ticket Price
Attendance - %

Arena NameFedEx Forum
Level 1: 6000 - $100 - 0 - 0.00%
Level 2: 5000 - $60 - 0 - 0.00%
Level 3: 2000 - $35 - 0 - 0.00%
Level 4: 4000 - $25 - 0 - 0.00%
Luxury : 1000 - $200 - 0 - 0.00%
Total Capacity :18000

Income

Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$105,650,000
Pro Players Total Average Salaries$105,650,000
Farm Players Total Salaries$2,508,388
Farm Players Total Average Salaries$2,508,388
Coaches Total Salaries$200,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$3,276,170
Farm Year To Date Expenses$83,536
Pro Salary Cap Per Days$515,365
Pro Salary Cap To Date$3,066,795
Farm Salary Cap Per Days$13,486
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days186
Pro Expenses Per Days$550,260
Pro Estimated Expenses$102,348,360
Farm Remaining Season Days180
Farm Expenses Per Days$13,486
Farm Estimated Expenses$2,427,480
Estimated Season Expenses$104,775,840
Estimated Season Salary Cap$98,924,685
Estimate Under Maximum Salary Cap of $104,000,000$5,075,315
Estimate Over Minimum Salary Cap of $76,900,000 $22,024,685
Current Bank Account$6,640,294
Projected Bank Account($98,135,546)

Pro Players Salaries

Zach Werenski $9,583,333 (2)
Ivan Provorov $8,500,000 (6)
Mason Marchment $6,750,000 (5)
Damon Severson $6,250,000 (5)
Quinton Byfield $6,250,000 (3)
Valeri Nichushkin $6,125,000 (4)
Charlie Coyle $6,000,000 (6)
Boone Jenner $5,750,000 (4)
Sean Monahan $5,500,000 (3)
Elvis Merzlikins (Out of Payroll) $5,400,000 (1)
Jet Greaves $5,000,000 (3)
Cole Sillinger $4,630,000 (3)
Dmitri Voronkov $4,175,000 (1)
Dante Fabbro $4,125,000 (3)
Ryan Donato $4,000,000 (3)
Kirill Marchenko $3,850,000 (7)
Mathieu Olivier $3,000,000 (5)
Miles Wood $2,500,000 (3)
Erik Gudbranson $1,750,000 (1)
Wyatt Kaiser $1,700,000 (1)
Isac Lundestrom (Out of Payroll) $1,300,000 (1)
Jake Christiansen $975,000 (1)
Denton Mateychuk $886,667 (1)
Brendan Gaunce $875,000 (2)
Colten Ellis $775,000 (1)
Total Pro Players25
Salary Commitment
Year 2026 : $105,650,000
Year 2027 : $97,338,333
Year 2028 : $86,880,000
Year 2029 : $54,875,000
Salary Average Commitment
Year 2026 : $105,650,000
Year 2027 : $88,688,333
Year 2028 : $78,230,000
Year 2029 : $46,225,000
Salary Cap with 1 Way Contract
Year 2026 : $105,650,000
Year 2027 : $88,688,333
Year 2028 : $78,230,000
Year 2029 : $46,225,000

Farm Players Salaries

Boston Buckberger $105,000 (2)
Danton Heinen $100,000 (1)
Charlie Elick $96,500 (3)
Evan Gardner $96,389 (3)
Oiva Keskinen $96,000 (2)
Joshua Eernisse $95,250 (1)
Guillaume Richard $94,250 (1)
Marek Vanacker $94,167 (3)
Luca Marrelli $93,194 (3)
Caleb MacDonald $92,250 (1)
Mikael Pyyhtia $87,500 (2)
Jack Williams $87,500 (2)
Zach Aston-Reese $87,500 (2)
Nolan Lalonde $86,056 (1)
Jordan Dumais $86,000 (1)
Max McCue $85,833 (1)
Hunter McKown $85,000 (1)
James Malatesta $85,000 (1)
Corson Ceulemans $85,000 (1)
Owen Sillinger $85,000 (1)
Zach Sawchenko $85,000 (1)
Roman Ahcan $75,000 (1)
Justin Pearson $75,000 (1)
Stanislav Svozil $75,000 (1)
Ryland Mosley $75,000 (1)
Will Butcher $75,000 (1)
Hudson Fasching $75,000 (1)
Dysin Mayo $75,000 (1)
Tate Singleton $75,000 (1)
Egor Zamula $0 (0)
Total Farm Players30
Salary Commitment
Year 2026 : $2,508,389
Year 2027 : $843,750
Year 2028 : $380,250
Year 2029 : $0
Salary Average Commitment
Year 2026 : $2,508,389
Year 2027 : $843,750
Year 2028 : $380,250
Year 2029 : $0

Minnesota North Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 6000 - $100 - 5,795 - 96.58%
Level 2: 5000 - $60 - 4,682 - 93.63%
Level 3: 2000 - $35 - 1,915 - 95.75%
Level 4: 4000 - $25 - 3,731 - 93.26%
Luxury : 1000 - $200 - 986 - 98.55%
Total Capacity :18000

Income

Home Games Left40
Average Attendance - %17,107 - 95.04%
Average Income per Game$1,217,728
Year to Date Revenue$2,435,455

Expense

Pro Players Total Salaries$98,897,500
Pro Players Total Average Salaries$98,897,500
Farm Players Total Salaries$2,197,832
Farm Players Total Average Salaries$2,197,832
Coaches Total Salaries$200,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$3,067,111
Farm Year To Date Expenses$73,316
Pro Salary Cap Per Days$470,820
Pro Salary Cap To Date$3,022,840
Farm Salary Cap Per Days$11,816
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$48,709,100
Pro Remaining Season Days186
Pro Expenses Per Days$515,091
Pro Estimated Expenses$95,806,926
Farm Remaining Season Days180
Farm Expenses Per Days$11,816
Farm Estimated Expenses$2,126,880
Estimated Season Expenses$97,933,806
Estimated Season Salary Cap$90,595,360
Estimate Under Maximum Salary Cap of $104,000,000$13,404,640
Estimate Over Minimum Salary Cap of $76,900,000 $13,695,360
Current Bank Account$9,295,028
Projected Bank Account($39,929,678)

Pro Players Salaries

Kirill Kaprizov $17,000,000 (8)
Brock Faber (Out of Payroll) $8,500,000 (7)
Quinn Hughes $7,850,000 (1)
Jared Spurgeon $7,575,000 (1)
Matt Boldy $7,000,000 (4)
Filip Gustavsson $6,800,000 (5)
Jonas Brodin $6,000,000 (2)
Joel Eriksson Ek $5,250,000 (3)
Jake Middleton $4,350,000 (3)
Marcus Foligno $4,000,000 (2)
Ryan Hartman $4,000,000 (1)
Yakov Trenin $3,500,000 (2)
Michael McCarron $3,300,000 (6)
Bobby Brink $2,750,000 (1)
Jesper Wallstedt $2,200,000 (1)
Nico Sturm $2,000,000 (1)
Zach Bogosian $1,250,000 (1)
Charlie Stramel $1,075,000 (3)
Mats Zuccarello $1,000,000 (1)
Danila Yurov $972,500 (2)
Daemon Hunt $900,000 (1)
Samuel Hlavaj $850,000 (1)
Tyler Pitlick $775,000 (1)
Total Pro Players23
Salary Commitment
Year 2026 : $98,897,500
Year 2027 : $67,747,500
Year 2028 : $53,275,000
Year 2029 : $42,600,000
Salary Average Commitment
Year 2026 : $98,897,500
Year 2027 : $67,747,500
Year 2028 : $53,275,000
Year 2029 : $42,600,000
Salary Cap with 1 Way Contract
Year 2026 : $98,897,500
Year 2027 : $67,747,500
Year 2028 : $53,275,000
Year 2029 : $42,600,000

Farm Players Salaries

Rieger Lorenz $101,375 (2)
Ben Dexheimer $98,000 (1)
Viking Gustafsson Nyberg $97,500 (1)
Chase Wutzke $95,833 (3)
Riley Heidt $94,083 (2)
Jack Peart $92,500 (1)
Rasmus Kumpulainen $92,458 (2)
Riley Mercer $92,000 (2)
Hunter Haight $86,583 (1)
Ben Jones $85,000 (1)
Caedan Bankier $85,000 (1)
Cameron Butler $85,000 (1)
Carson Lambos $85,000 (1)
David Spacek $85,000 (1)
Ben Gleason $85,000 (1)
Roman Schmidt $85,000 (1)
Matt Kiersted $77,500 (1)
Jean-Luc Foudy $75,000 (1)
Mark Liwiski $75,000 (1)
Nicolas Aube-Kubel $75,000 (1)
Gerry Mayhew $75,000 (1)
Oskar Olausson $75,000 (1)
Ryan Sandelin $75,000 (1)
Will Zmolek $75,000 (1)
Bradley Marek $75,000 (1)
Cal Petersen $75,000 (1)
Total Farm Players26
Salary Commitment
Year 2026 : $2,197,832
Year 2027 : $475,749
Year 2028 : $95,833
Year 2029 : $0
Salary Average Commitment
Year 2026 : $2,197,832
Year 2027 : $475,749
Year 2028 : $95,833
Year 2029 : $0

Monterrey Xolos



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - $100 - 5,424 - 90.40%
Level 2: 5000 - $60 - 4,656 - 93.12%
Level 3: 2000 - $35 - 1,839 - 91.95%
Level 4: 4000 - $25 - 3,497 - 87.43%
Luxury : 1000 - $200 - 859 - 85.90%
Total Capacity :18000

Income

Home Games Left41
Average Attendance - %16,275 - 90.42%
Average Income per Game$1,145,350
Year to Date Revenue$1,145,350

Expense

Pro Players Total Salaries$76,923,333
Pro Players Total Average Salaries$76,923,333
Farm Players Total Salaries$2,848,834
Farm Players Total Average Salaries$2,848,834
Coaches Total Salaries$200,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$2,403,852
Farm Year To Date Expenses$91,896
Pro Salary Cap Per Days$400,642
Pro Salary Cap To Date$2,403,852
Farm Salary Cap Per Days$15,316
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$46,959,350
Pro Remaining Season Days186
Pro Expenses Per Days$400,642
Pro Estimated Expenses$74,519,412
Farm Remaining Season Days180
Farm Expenses Per Days$15,316
Farm Estimated Expenses$2,756,880
Estimated Season Expenses$77,276,292
Estimated Season Salary Cap$76,923,264
Estimate Under Maximum Salary Cap of $104,000,000$27,076,736
Estimate Over Minimum Salary Cap of $76,900,000 $23,264
Current Bank Account$8,649,602
Projected Bank Account($21,667,340)

Pro Players Salaries

Igor Shesterkin $11,500,000 (7)
Darnell Nurse $9,250,000 (4)
Josh Norris $7,950,000 (4)
Alexis Lafreniere $7,450,000 (6)
Vladislav Gavrikov $7,000,000 (6)
Cole Perfetti $6,000,000 (5)
Conor Garland $6,000,000 (6)
Will Borgen $4,100,000 (4)
Will Cuylle $3,900,000 (1)
Urho Vaakanainen $1,550,000 (1)
Juuso Parssinen $1,250,000 (1)
Tye Kartye $1,250,000 (1)
Vitek Vanecek $1,000,000 (1)
Adam Edstrom $975,000 (1)
Gabe Perreault $941,667 (1)
Trey Fix-Wolansky $900,000 (1)
Matt Savoie $886,666 (1)
Noah Laba $870,000 (1)
Jonny Brodzinski $850,000 (1)
Conor Sheary $850,000 (1)
Scott Morrow $850,000 (1)
Justin Sourdif $825,000 (9)
Matthew Robertson $775,000 (1)
Total Pro Players23
Salary Commitment
Year 2026 : $76,923,333
Year 2027 : $65,600,000
Year 2028 : $65,600,000
Year 2029 : $65,600,000
Salary Average Commitment
Year 2026 : $76,923,333
Year 2027 : $60,075,000
Year 2028 : $60,075,000
Year 2029 : $60,075,000
Salary Cap with 1 Way Contract
Year 2026 : $76,923,333
Year 2027 : $60,075,000
Year 2028 : $60,075,000
Year 2029 : $60,075,000

Farm Players Salaries

Taylor Raddysh $150,000 (1)
Brody Lamb $98,000 (2)
Matt Rempe $97,500 (1)
Carey Terrance $96,167 (2)
Jackson Dorrington $95,167 (2)
Isaac Howard $95,000 (2)
Kalle Vaisanen $93,833 (1)
Connor Mackey $93,750 (2)
Ivan Miroshnichenko $92,500 (2)
Drew Fortescue $92,333 (2)
Aidan Thompson $92,000 (1)
Filip Bystedt $91,833 (1)
Colby Barlow $90,917 (2)
Brad Lambert $88,667 (1)
Noah Ostlund $88,667 (9)
Dylan Garand $87,500 (2)
Callum Tung $87,250 (2)
Jaroslav Chmelar $86,750 (1)
Brendan Brisson $85,000 (1)
Vincent Iorio $85,000 (1)
Dylan Roobroeck $85,000 (1)
Casey Fitzgerald $85,000 (1)
Brett Berard $85,000 (1)
Bryce McConnell-Barker $83,833 (1)
Elias Salomonsson $81,500 (1)
Adam Sykora $80,667 (1)
Aatu Raty $77,500 (1)
Anton Blidh $77,500 (1)
Justin Dowling $77,500 (1)
Spencer Martin $77,500 (1)
Blake Hillman $75,000 (1)
Brandon Scanlin $75,000 (1)
Talyn Boyko $0 (0)
Total Farm Players33
Salary Commitment
Year 2026 : $2,848,834
Year 2027 : $1,588,584
Year 2028 : $660,000
Year 2029 : $660,000
Salary Average Commitment
Year 2026 : $2,848,834
Year 2027 : $1,017,251
Year 2028 : $88,667
Year 2029 : $88,667

Montreal Caribou



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Centre
Level 1: 6000 - $100 - 5,661 - 94.34%
Level 2: 5000 - $60 - 4,501 - 90.01%
Level 3: 2000 - $35 - 1,858 - 92.90%
Level 4: 4000 - $25 - 3,728 - 93.20%
Luxury : 1000 - $200 - 927 - 92.70%
Total Capacity :18000

Income

Home Games Left40
Average Attendance - %16,674 - 92.63%
Average Income per Game$1,179,710
Year to Date Revenue$2,359,420

Expense

Pro Players Total Salaries$93,454,166
Pro Players Total Average Salaries$93,454,166
Farm Players Total Salaries$2,669,084
Farm Players Total Average Salaries$2,669,084
Coaches Total Salaries$200,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$3,062,108
Farm Year To Date Expenses$86,046
Pro Salary Cap Per Days$486,740
Pro Salary Cap To Date$3,062,108
Farm Salary Cap Per Days$14,350
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$47,188,400
Pro Remaining Season Days186
Pro Expenses Per Days$486,740
Pro Estimated Expenses$90,533,640
Farm Remaining Season Days180
Farm Expenses Per Days$14,350
Farm Estimated Expenses$2,583,000
Estimated Season Expenses$93,116,640
Estimated Season Salary Cap$93,595,748
Estimate Under Maximum Salary Cap of $104,000,000$10,404,252
Estimate Over Minimum Salary Cap of $76,900,000 $16,695,748
Current Bank Account$9,211,266
Projected Bank Account($36,716,974)

Pro Players Salaries

Cutter Gauthier $13,500,000 (6)
Lane Hutson $8,850,000 (8)
Sam Reinhart $8,625,000 (6)
Nick Suzuki $7,875,000 (4)
Brandon Hagel $6,500,000 (6)
Mike Matheson $6,000,000 (5)
Logan Thompson $5,850,000 (5)
Adam Pelech $5,750,000 (3)
Marcus Pettersson $5,500,000 (5)
Joel Edmundson $3,850,000 (2)
Nate Schmidt $3,500,000 (2)
Jake Evans $2,850,000 (3)
Yanni Gourde $2,333,333 (5)
Connor Clifton $2,250,000 (2)
Claude Giroux $2,000,000 (1)
Steven Lorentz $1,350,000 (2)
Joe Veleno $1,200,000 (1)
Leevi Merilainen $1,100,000 (1)
Gavin McKenna $1,080,000 (3)
Matvei Michkov $950,000 (1)
Ivan Demidov $940,833 (9)
Bo Groulx $850,000 (1)
Patrik Laine $750,000 (1)
Total Pro Players23
Salary Commitment
Year 2026 : $93,454,166
Year 2027 : $94,813,333
Year 2028 : $83,863,333
Year 2029 : $74,183,333
Salary Average Commitment
Year 2026 : $93,454,166
Year 2027 : $86,604,166
Year 2028 : $75,654,166
Year 2029 : $65,974,166
Salary Cap with 1 Way Contract
Year 2026 : $93,454,166
Year 2027 : $86,604,166
Year 2028 : $75,654,166
Year 2029 : $65,974,166

Farm Players Salaries

Jayden Struble $141,250 (1)
Owen Protz $100,417 (3)
Kaapo Kahkonen $100,000 (1)
Trevor Connelly $97,417 (3)
Tyler Thorpe $96,833 (2)
Sammy Blais $92,500 (2)
Filip Mesar $88,667 (1)
Nikolas Matinpalo $87,500 (1)
Marc Del Gaizo $87,500 (2)
Luke Tuch $87,500 (2)
Florian Xhekaj $86,667 (1)
Owen Beck $85,333 (1)
Kyle Keyser $85,000 (1)
Maksymilian Szuber $85,000 (1)
Joshua Roy $85,000 (1)
Alex Nylander $85,000 (1)
Jared Davidson $85,000 (1)
Alex Belzile $85,000 (1)
Sean Farrell $85,000 (1)
William Trudeau $85,000 (1)
Zemgus Girgensons $85,000 (1)
Lucas Condotta $77,500 (1)
Tobie Paquette-Bisson $75,000 (1)
Laurent Dauphin $75,000 (1)
Josiah Didier $75,000 (1)
Vincent Arseneau $75,000 (1)
Josh Jacobs $75,000 (1)
Wyatte Wylie $75,000 (1)
Xavier Simoneau $75,000 (1)
Will Dineen $75,000 (1)
Nate Clurman $75,000 (1)
Jake Chiasson $0 (0)
Total Farm Players32
Salary Commitment
Year 2026 : $2,669,084
Year 2027 : $562,167
Year 2028 : $197,834
Year 2029 : $0
Salary Average Commitment
Year 2026 : $2,669,084
Year 2027 : $562,167
Year 2028 : $197,834
Year 2029 : $0

Nashville Bulldogs



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 6000 - $100 - 6,000 - 100.00%
Level 2: 5000 - $60 - 4,413 - 88.26%
Level 3: 2000 - $35 - 1,968 - 98.40%
Level 4: 4000 - $25 - 3,892 - 97.30%
Luxury : 1000 - $200 - 874 - 87.40%
Total Capacity :18000

Income

Home Games Left41
Average Attendance - %17,147 - 95.26%
Average Income per Game$1,205,760
Year to Date Revenue$1,205,760

Expense

Pro Players Total Salaries$101,625,833
Pro Players Total Average Salaries$101,625,833
Farm Players Total Salaries$2,021,083
Farm Players Total Average Salaries$2,021,083
Coaches Total Salaries$200,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$3,175,806
Farm Year To Date Expenses$65,196
Pro Salary Cap Per Days$529,301
Pro Salary Cap To Date$3,175,806
Farm Salary Cap Per Days$10,866
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$49,436,160
Pro Remaining Season Days186
Pro Expenses Per Days$529,301
Pro Estimated Expenses$98,449,986
Farm Remaining Season Days180
Farm Expenses Per Days$10,866
Farm Estimated Expenses$1,955,880
Estimated Season Expenses$100,405,866
Estimated Season Salary Cap$101,625,792
Estimate Under Maximum Salary Cap of $104,000,000$2,374,208
Estimate Over Minimum Salary Cap of $76,900,000 $24,725,792
Current Bank Account$7,964,758
Projected Bank Account($43,004,948)

Pro Players Salaries

Luke Hughes $9,000,000 (6)
Dougie Hamilton $9,000,000 (2)
Timo Meier $8,800,000 (5)
Jack Hughes $8,000,000 (4)
Jesper Bratt $7,875,000 (5)
Simon Nemec $7,250,000 (5)
Matt Coronato $6,500,000 (6)
Jacob Markstrom $6,000,000 (2)
Brett Pesce $5,500,000 (4)
Ryan Strome $5,000,000 (1)
Ryan McLeod $5,000,000 (3)
Dawson Mercer $4,000,000 (1)
Brenden Dillon $4,000,000 (1)
Ilya Mikheyev $3,850,000 (4)
Arseny Gritsyuk $3,250,000 (3)
Chris Kreider $2,150,000 (1)
Jake Allen $1,800,000 (4)
Josh Brown $1,000,000 (1)
Seamus Casey $950,000 (1)
Cam Squires $938,333 (2)
Nathan Walker $887,500 (2)
Zachary L'Heureux $875,000 (2)
Total Pro Players22
Salary Commitment
Year 2026 : $101,625,833
Year 2027 : $84,525,833
Year 2028 : $66,825,000
Year 2029 : $58,575,000
Salary Average Commitment
Year 2026 : $101,625,833
Year 2027 : $84,525,833
Year 2028 : $66,825,000
Year 2029 : $58,575,000
Salary Cap with 1 Way Contract
Year 2026 : $101,625,833
Year 2027 : $84,525,833
Year 2028 : $66,825,000
Year 2029 : $58,575,000

Farm Players Salaries

Anton Silayev $107,500 (3)
Matyas Melovsky $97,250 (2)
Mikael Diotte $95,000 (1)
Ethan Edwards $92,500 (1)
Shane Lachance $92,500 (1)
Jakub Malek $87,500 (2)
Brian Halonen $87,500 (2)
Zack MacEwen $87,500 (2)
Colton White $87,500 (2)
Dennis Cholowski $87,500 (2)
Marc McLaughlin $85,000 (1)
Topias Vilen $85,000 (1)
Xavier Parent $85,000 (1)
Angus Crookshank $85,000 (1)
Josh Filmon $83,833 (1)
Jeremy Brodeur $75,000 (1)
Kyle Criscuolo $75,000 (1)
Jonathan Gruden $75,000 (1)
Jack Malone $75,000 (1)
Ryan Schmelzer $75,000 (1)
Dmitry Osipov $75,000 (1)
Calen Addison $75,000 (1)
Jackson van de Leest $75,000 (1)
Austin Strand $75,000 (1)
Nathan Legare $0 (0)
Mike Hardman $0 (0)
Dylan Wendt $0 (0)
Total Farm Players27
Salary Commitment
Year 2026 : $2,021,083
Year 2027 : $642,250
Year 2028 : $107,500
Year 2029 : $0
Salary Average Commitment
Year 2026 : $2,021,083
Year 2027 : $642,250
Year 2028 : $107,500
Year 2029 : $0

New York Highlanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameUBS Arena
Level 1: 6000 - $100 - 0 - 0.00%
Level 2: 5000 - $60 - 0 - 0.00%
Level 3: 2000 - $35 - 0 - 0.00%
Level 4: 4000 - $25 - 0 - 0.00%
Luxury : 1000 - $200 - 0 - 0.00%
Total Capacity :18000

Income

Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$87,171,833
Pro Players Total Average Salaries$87,171,833
Farm Players Total Salaries$1,980,583
Farm Players Total Average Salaries$1,980,583
Coaches Total Salaries$200,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$2,694,170
Farm Year To Date Expenses$63,888
Pro Salary Cap Per Days$454,020
Pro Salary Cap To Date$2,694,170
Farm Salary Cap Per Days$10,648
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days186
Pro Expenses Per Days$454,020
Pro Estimated Expenses$84,447,720
Farm Remaining Season Days180
Farm Expenses Per Days$10,648
Farm Estimated Expenses$1,916,640
Estimated Season Expenses$86,364,360
Estimated Season Salary Cap$87,141,890
Estimate Under Maximum Salary Cap of $104,000,000$16,858,110
Estimate Over Minimum Salary Cap of $76,900,000 $10,241,890
Current Bank Account$7,241,942
Projected Bank Account($79,122,418)

Pro Players Salaries

Morgan Rielly $7,500,000 (4)
Mason McTavish $7,000,000 (5)
Brayden Schenn $6,500,000 (2)
Alex Killorn $6,250,000 (1)
Alexander Romanov $6,250,000 (7)
Logan Stankoven $6,000,000 (8)
Anders Lee $5,400,000 (3)
Barrett Hayton $4,780,000 (1)
Kyle Palmieri $4,750,000 (1)
Tony DeAngelo $4,500,000 (2)
Simon Holmstrom $3,625,000 (1)
Kirby Dach $3,600,000 (1)
Anthony Duclair $3,500,000 (2)
Scott Mayfield $3,500,000 (4)
Pierre Engvall $3,000,000 (4)
Semyon Varlamov $2,750,000 (1)
Casey Cizikas $2,500,000 (1)
Carson Soucy $1,150,000 (1)
David Rittich $1,000,000 (1)
Matthew Schaefer $975,000 (2)
Calum Ritchie $918,333 (2)
Easton Cowan $873,500 (2)
Ethan Bear $850,000 (1)
Total Pro Players23
Salary Commitment
Year 2026 : $87,171,833
Year 2027 : $55,916,833
Year 2028 : $38,650,000
Year 2029 : $33,250,000
Salary Average Commitment
Year 2026 : $87,171,833
Year 2027 : $55,916,833
Year 2028 : $38,650,000
Year 2029 : $33,250,000
Salary Cap with 1 Way Contract
Year 2026 : $87,171,833
Year 2027 : $55,916,833
Year 2028 : $38,650,000
Year 2029 : $33,250,000

Farm Players Salaries

Daniil Tarasov $200,000 (1)
Max Shabanov $160,000 (1)
Cole Eiserman $107,500 (3)
Gleb Veremyev $88,500 (1)
Jesse Pulkkinen $88,083 (1)
Marc Gatcomb $87,500 (2)
Joey Larson $87,500 (2)
Cole McWard $87,500 (2)
Daylan Kuefler $87,500 (2)
Henrik Tikkanen $85,000 (1)
Alex Jefferies $85,000 (1)
Isaiah George $85,000 (1)
Kyle MacLean $85,000 (1)
Liam Foudy $85,000 (1)
Marshall Warren $85,000 (1)
Matt Luff $85,000 (1)
Travis Mitchell $85,000 (1)
Calle Odelius $81,500 (1)
Luke Rowe $75,000 (1)
Matthew Highmore $75,000 (1)
Camden Thiesing $75,000 (1)
Adam Boqvist $0 (0)
Tristan Lennox $0 (0)
Eetu Liukas $0 (0)
Matthew Maggio $0 (0)
Adam Beckman $0 (0)
Total Farm Players26
Salary Commitment
Year 2026 : $1,980,583
Year 2027 : $457,500
Year 2028 : $107,500
Year 2029 : $0
Salary Average Commitment
Year 2026 : $1,980,583
Year 2027 : $457,500
Year 2028 : $107,500
Year 2029 : $0

Philadelphia Phantoms



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 6000 - $100 - 5,897 - 98.28%
Level 2: 5000 - $60 - 4,713 - 94.26%
Level 3: 2000 - $35 - 1,994 - 99.70%
Level 4: 4000 - $25 - 3,888 - 97.20%
Luxury : 1000 - $200 - 1,000 - 100.00%
Total Capacity :18000

Income

Home Games Left41
Average Attendance - %17,492 - 97.18%
Average Income per Game$1,239,470
Year to Date Revenue$1,239,470

Expense

Pro Players Total Salaries$95,671,667
Pro Players Total Average Salaries$95,671,667
Farm Players Total Salaries$2,407,134
Farm Players Total Average Salaries$2,407,134
Coaches Total Salaries$200,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$2,833,228
Farm Year To Date Expenses$77,811
Pro Salary Cap Per Days$498,290
Pro Salary Cap To Date$2,833,228
Farm Salary Cap Per Days$12,942
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$50,818,270
Pro Remaining Season Days186
Pro Expenses Per Days$498,290
Pro Estimated Expenses$92,681,940
Farm Remaining Season Days180
Farm Expenses Per Days$12,942
Farm Estimated Expenses$2,329,560
Estimated Season Expenses$95,011,500
Estimated Season Salary Cap$95,515,168
Estimate Under Maximum Salary Cap of $104,000,000$8,484,832
Estimate Over Minimum Salary Cap of $76,900,000 $18,615,168
Current Bank Account$8,328,431
Projected Bank Account($35,864,799)

Pro Players Salaries

Trevor Zegras $9,130,000 (4)
Travis Konecny $8,750,000 (7)
Matthew Knies $7,750,000 (5)
Sean Couturier $7,750,000 (4)
Travis Sanheim $6,250,000 (5)
Owen Tippett $6,200,000 (6)
Sean Durzi $6,000,000 (2)
Tristan Jarry $5,375,000 (2)
Christian Dvorak $5,150,000 (5)
Cam York $5,150,000 (4)
Rasmus Ristolainen $5,100,000 (1)
Noah Cates $4,000,000 (3)
Tyson Foerster $3,750,000 (9)
Dan Vladar $3,350,000 (6)
Nick Seeler $2,700,000 (2)
Garnet Hathaway $2,400,000 (1)
Samuel Ersson $2,200,000 (2)
Noah Juulsen $1,100,000 (2)
Porter Martone $966,667 (2)
Alex Bump $950,000 (2)
Philip Tomasino $900,000 (1)
Jett Luchanko $750,000 (1)
Total Pro Players22
Salary Commitment
Year 2026 : $95,671,667
Year 2027 : $92,021,667
Year 2028 : $72,730,000
Year 2029 : $68,730,000
Salary Average Commitment
Year 2026 : $95,671,667
Year 2027 : $86,521,667
Year 2028 : $67,230,000
Year 2029 : $63,230,000
Salary Cap with 1 Way Contract
Year 2026 : $95,671,667
Year 2027 : $86,521,667
Year 2028 : $67,230,000
Year 2029 : $63,230,000

Farm Players Salaries

Emil Andrae $155,000 (2)
David Jiricek $150,000 (2)
Carl Grundstrom $100,000 (1)
Noah Powell $98,500 (3)
Devin Kaplan $94,667 (1)
Hunter McDonald $91,300 (2)
Oliver Bonk $88,667 (2)
Carson Bjarnason $88,500 (2)
Lane Pederson $87,500 (2)
Adam Ginning $87,500 (2)
Denver Barkey $86,333 (2)
Ty Murchison $86,000 (1)
Maxence Guenette $85,000 (1)
Jacob Gaucher $85,000 (1)
Aleksei Kolosov $85,000 (1)
Christian Kyrou $85,000 (1)
Garrett Wilson $85,000 (1)
Helge Grans $85,000 (1)
Jackson Edward $83,167 (1)
Keith Petruzzelli $75,000 (1)
Oscar Eklind $75,000 (1)
Carter Berger $75,000 (1)
Sawyer Boulton $75,000 (1)
Brett Harrison $75,000 (1)
Boris Katchouk $75,000 (1)
Anthony Richard $75,000 (1)
Zayde Wisdom $75,000 (1)
Tucker Robertson $0 (0)
Karsen Dorwart $0 (0)
Pavol Regenda $0 (0)
Total Farm Players30
Salary Commitment
Year 2026 : $2,407,134
Year 2027 : $933,300
Year 2028 : $98,500
Year 2029 : $0
Salary Average Commitment
Year 2026 : $2,407,134
Year 2027 : $933,300
Year 2028 : $98,500
Year 2029 : $0

Quebec City Nordiques



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Videotron
Level 1: 6000 - $100 - 5,585 - 93.08%
Level 2: 5000 - $60 - 4,408 - 88.16%
Level 3: 2000 - $35 - 1,916 - 95.78%
Level 4: 4000 - $25 - 3,863 - 96.58%
Luxury : 1000 - $200 - 1,000 - 100.00%
Total Capacity :18000

Income

Home Games Left40
Average Attendance - %16,771 - 93.17%
Average Income per Game$1,186,548
Year to Date Revenue$2,373,095

Expense

Pro Players Total Salaries$101,638,333
Pro Players Total Average Salaries$101,638,333
Farm Players Total Salaries$3,137,876
Farm Players Total Average Salaries$3,137,876
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$3,175,975
Farm Year To Date Expenses$101,727
Pro Salary Cap Per Days$529,366
Pro Salary Cap To Date$3,175,975
Farm Salary Cap Per Days$16,870
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$47,461,900
Pro Remaining Season Days186
Pro Expenses Per Days$529,366
Pro Estimated Expenses$98,462,076
Farm Remaining Season Days180
Farm Expenses Per Days$16,870
Farm Estimated Expenses$3,036,600
Estimated Season Expenses$101,498,676
Estimated Season Salary Cap$101,638,051
Estimate Under Maximum Salary Cap of $104,000,000$2,361,949
Estimate Over Minimum Salary Cap of $76,900,000 $24,738,051
Current Bank Account$9,095,393
Projected Bank Account($44,941,383)

Pro Players Salaries

Jakob Chychrun $9,000,000 (7)
Pierre-Luc Dubois $8,500,000 (5)
Robert Thomas $8,125,000 (5)
Filip Hronek $7,250,000 (6)
Mikael Granlund $7,000,000 (2)
J.J. Moser $6,750,000 (8)
Jordan Binnington $6,000,000 (1)
Matt Roy $5,750,000 (4)
Vincent Trocheck $5,625,000 (3)
Evgeni Malkin $5,500,000 (1)
Alex Ovechkin $4,250,000 (1)
Zack Bolduc $4,200,000 (4)
Connor Murphy $4,100,000 (5)
Jack Roslovic $4,000,000 (2)
Aliaksei Protas $3,375,000 (3)
Anthony Beauvillier $2,750,000 (1)
Brandon Duhaime $2,600,000 (3)
Blake Lizotte $2,250,000 (3)
Ryan Leonard $950,000 (9)
Zayne Parekh $942,500 (2)
Cole Hutson $940,833 (2)
Jacob Fowler $923,333 (2)
Ilya Protas $856,667 (2)
Total Pro Players23
Salary Commitment
Year 2026 : $101,638,333
Year 2027 : $92,688,333
Year 2028 : $78,025,000
Year 2029 : $64,175,000
Salary Average Commitment
Year 2026 : $101,638,333
Year 2027 : $83,138,333
Year 2028 : $68,475,000
Year 2029 : $54,625,000
Salary Cap with 1 Way Contract
Year 2026 : $101,638,333
Year 2027 : $83,138,333
Year 2028 : $68,475,000
Year 2029 : $54,625,000

Farm Players Salaries

Declan Chisholm $160,000 (1)
Theodor Niederbach $102,500 (1)
Luke Mittelstadt $101,375 (2)
Tomas Kralovic $100,750 (3)
Petr Sikora $99,500 (3)
Yegor Borikov $99,500 (3)
Lynden Lakovic $97,417 (3)
Sacha Boisvert $96,667 (2)
Patrick Thomas $96,583 (2)
Owen Allard $94,417 (1)
Leon Muggli $93,250 (3)
Cam Allen $93,000 (2)
David Gucciardi $93,000 (1)
Zac Funk $90,500 (1)
Bogdan Trineyev $90,000 (2)
Andrew Cristall $88,917 (2)
Henrik Rybinski $87,500 (2)
Corey Schueneman $87,500 (2)
Ludwig Persson $86,500 (1)
Alexander Suzdalev $86,500 (1)
Spencer Smallman $85,000 (1)
Brett Leason $85,000 (1)
Louie Belpedio $85,000 (1)
Mitchell Gibson $85,000 (1)
Sergei Murashov $85,000 (1)
Ryan Hofer $85,000 (1)
Dylan McIlrath $80,000 (1)
Clay Stevenson $77,500 (1)
Samuel Bitten $75,000 (1)
Matthew Strome $75,000 (1)
Wyatt Bongiovanni $75,000 (1)
Grant Cruikshank $75,000 (1)
Dalton Smith $75,000 (1)
Jesper Vikman $75,000 (1)
Aaron Ness $75,000 (1)
Garin Bjorklund $0 (0)
Total Farm Players36
Salary Commitment
Year 2026 : $3,137,876
Year 2027 : $1,231,959
Year 2028 : $490,417
Year 2029 : $0
Salary Average Commitment
Year 2026 : $3,137,876
Year 2027 : $1,231,959
Year 2028 : $490,417
Year 2029 : $0

Riviere-du-loup Draveurs



Arena Capacity - Ticket Price
Attendance - %

Arena NameRDL Arena
Level 1: 6000 - $100 - 0 - 0.00%
Level 2: 5000 - $60 - 0 - 0.00%
Level 3: 2000 - $35 - 0 - 0.00%
Level 4: 4000 - $25 - 0 - 0.00%
Luxury : 1000 - $200 - 0 - 0.00%
Total Capacity :18000

Income

Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$103,182,709
Pro Players Total Average Salaries$103,182,709
Farm Players Total Salaries$2,181,426
Farm Players Total Average Salaries$2,181,426
Coaches Total Salaries$200,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$3,224,460
Farm Year To Date Expenses$70,368
Pro Salary Cap Per Days$498,764
Pro Salary Cap To Date$2,992,584
Farm Salary Cap Per Days$11,728
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days186
Pro Expenses Per Days$537,410
Pro Estimated Expenses$99,958,260
Farm Remaining Season Days180
Farm Expenses Per Days$11,728
Farm Estimated Expenses$2,111,040
Estimated Season Expenses$102,069,300
Estimated Season Salary Cap$95,762,688
Estimate Under Maximum Salary Cap of $104,000,000$8,237,312
Estimate Over Minimum Salary Cap of $76,900,000 $18,862,688
Current Bank Account$6,705,172
Projected Bank Account($95,364,128)

Pro Players Salaries

Auston Matthews $13,250,000 (2)
Bo Horvat $8,500,000 (5)
Nikolaj Ehlers $8,500,000 (5)
Andrei Svechnikov $7,750,000 (3)
K'Andre Miller $7,500,000 (7)
Shea Theodore $7,425,000 (6)
Seth Jarvis (Out of Payroll) $7,420,087 (6)
Jaccob Slavin $6,395,955 (7)
Jackson Blake $5,100,000 (8)
Brandon Carlo $4,100,000 (1)
Sean Walker $3,600,000 (3)
Shayne Gostisbehere $3,200,000 (1)
Taylor Hall $3,166,667 (2)
Jordan Martinook $3,050,000 (1)
Jordan Staal $2,900,000 (2)
Pyotr Kochetkov $2,000,000 (3)
William Carrier $2,000,000 (4)
Brandon Bussi $1,900,000 (3)
Mark Jankowski $1,850,000 (2)
Eric Robinson $1,700,000 (3)
Frederik Andersen $1,000,000 (1)
Nicolas Deslauriers $875,000 (2)
Total Pro Players22
Salary Commitment
Year 2026 : $103,182,709
Year 2027 : $95,782,709
Year 2028 : $71,741,042
Year 2029 : $52,841,042
Salary Average Commitment
Year 2026 : $103,182,709
Year 2027 : $91,832,709
Year 2028 : $69,791,042
Year 2029 : $52,841,042
Salary Cap with 1 Way Contract
Year 2026 : $103,182,709
Year 2027 : $91,832,709
Year 2028 : $69,791,042
Year 2029 : $52,841,042

Farm Players Salaries

Joel Nystrom $122,500 (4)
Dominik Badinka $93,135 (3)
Charles Alexis Legault $91,583 (1)
Cayden Primeau $91,300 (2)
Juuso Valimaki $90,000 (1)
Bradly Nadeau $88,667 (2)
Gleb Trikozov $86,250 (1)
Bryce Montgomery $85,491 (1)
Aleksi Heimosalmi $85,000 (1)
Ryan Suzuki $85,000 (1)
Domenick Fensore $85,000 (1)
Justin Robidas $85,000 (1)
Mike Reilly $85,000 (1)
Ronan Seeley $85,000 (1)
Skyler Brind'Amour $85,000 (1)
Viktor Neuchev $85,000 (1)
Juha Jaaska $77,500 (1)
Amir Miftakhov $75,000 (1)
Nikita Pavlychev $75,000 (1)
Blake Biondi $75,000 (1)
Josiah Slavin $75,000 (1)
Cal Foote $75,000 (1)
Givani Smith $75,000 (1)
David Gagnon $75,000 (1)
Evan Vierling $75,000 (1)
Nikita Quapp $75,000 (1)
Noel Gunler $0 (0)
Kyle Masters $0 (0)
Total Farm Players28
Salary Commitment
Year 2026 : $2,181,426
Year 2027 : $395,602
Year 2028 : $215,635
Year 2029 : $122,500
Salary Average Commitment
Year 2026 : $2,181,426
Year 2027 : $395,602
Year 2028 : $215,635
Year 2029 : $122,500

Saguenay Orignaux



Arena Capacity - Ticket Price
Attendance - %

Arena NameSaguenay Arena
Level 1: 6000 - $100 - 5,611 - 93.52%
Level 2: 5000 - $60 - 4,883 - 97.66%
Level 3: 2000 - $35 - 1,815 - 90.75%
Level 4: 4000 - $25 - 3,841 - 96.03%
Luxury : 1000 - $200 - 958 - 95.83%
Total Capacity :18000

Income

Home Games Left39
Average Attendance - %17,109 - 95.05%
Average Income per Game$1,205,330
Year to Date Revenue$3,615,990

Expense

Pro Players Total Salaries$95,520,714
Pro Players Total Average Salaries$95,520,714
Farm Players Total Salaries$2,164,209
Farm Players Total Average Salaries$2,164,209
Coaches Total Salaries$200,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$2,943,354
Farm Year To Date Expenses$74,116
Pro Salary Cap Per Days$497,504
Pro Salary Cap To Date$2,943,354
Farm Salary Cap Per Days$11,636
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$47,007,870
Pro Remaining Season Days186
Pro Expenses Per Days$497,504
Pro Estimated Expenses$92,535,744
Farm Remaining Season Days180
Farm Expenses Per Days$11,636
Farm Estimated Expenses$2,094,480
Estimated Season Expenses$94,630,224
Estimated Season Salary Cap$95,479,098
Estimate Under Maximum Salary Cap of $104,000,000$8,520,902
Estimate Over Minimum Salary Cap of $76,900,000 $18,579,098
Current Bank Account$10,598,520
Projected Bank Account($37,023,834)

Pro Players Salaries

Linus Ullmark $8,250,000 (3)
Brady Tkachuk $8,205,714 (2)
Jake Sanderson $8,050,000 (6)
Thomas Chabot $8,000,000 (2)
Juraj Slafkovsky $7,600,000 (7)
Shane Pinto $7,500,000 (4)
Dylan Cozens $7,100,000 (4)
Jordan Spence $5,000,000 (4)
Drake Batherson $4,975,000 (9)
Artem Zub $4,600,000 (1)
Fabian Zetterlund $4,275,000 (2)
Warren Foegele $3,500,000 (1)
Ridly Greig $3,250,000 (3)
Ilya Lyubushkin $3,250,000 (1)
Michael Amadio $2,600,000 (1)
Nick Jensen $2,250,000 (2)
Yaroslav Askarov $2,000,000 (1)
Tyler Kleven $1,600,000 (1)
Nick Cousins $1,590,000 (2)
Stephen Halliday $1,075,000 (2)
Lars Eller $850,000 (1)
Total Pro Players21
Salary Commitment
Year 2026 : $95,520,714
Year 2027 : $82,895,714
Year 2028 : $57,500,000
Year 2029 : $46,000,000
Salary Average Commitment
Year 2026 : $95,520,714
Year 2027 : $77,120,714
Year 2028 : $51,725,000
Year 2029 : $40,225,000
Salary Cap with 1 Way Contract
Year 2026 : $95,520,714
Year 2027 : $77,120,714
Year 2028 : $51,725,000
Year 2029 : $40,225,000

Farm Players Salaries

Kurtis MacDermid $115,000 (1)
Kevin Reidler $94,625 (2)
Carter Yakemchuk $94,250 (2)
Jackson Parsons $92,917 (2)
David Reinbacher $88,667 (2)
Tomas Hamara $87,833 (1)
Samuel Bolduc $85,000 (1)
Dennis Gilbert $85,000 (1)
Djibril Toure $85,000 (1)
Hayden Hodgson $85,000 (1)
Oskar Pettersson $85,000 (1)
Tyler Boucher $85,000 (1)
Xavier Bourgault $85,000 (1)
Mads Sogaard $85,000 (1)
Cameron Crotty $81,250 (1)
Jorian Donovan $79,667 (1)
Ryan O'Rourke $75,000 (1)
Riley Kidney $75,000 (1)
Scott Harrington $75,000 (1)
Olle Lycksell $75,000 (1)
Keean Washkurak $75,000 (1)
Jamieson Rees $75,000 (1)
Graeme Clarke $75,000 (1)
Garrett Pilon $75,000 (1)
Landen Hookey $75,000 (1)
Arthur Kaliyev $75,000 (1)
Lassi Thomson $0 (0)
Total Farm Players27
Salary Commitment
Year 2026 : $2,164,209
Year 2027 : $370,459
Year 2028 : $0
Year 2029 : $0
Salary Average Commitment
Year 2026 : $2,164,209
Year 2027 : $370,459
Year 2028 : $0
Year 2029 : $0

San Diego Vortex



Arena Capacity - Ticket Price
Attendance - %

Arena NamePechanga Arena
Level 1: 6000 - $100 - 0 - 0.00%
Level 2: 5000 - $60 - 0 - 0.00%
Level 3: 2000 - $35 - 0 - 0.00%
Level 4: 4000 - $25 - 0 - 0.00%
Luxury : 1000 - $200 - 0 - 0.00%
Total Capacity :18000

Income

Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$97,936,539
Pro Players Total Average Salaries$97,936,539
Farm Players Total Salaries$2,569,340
Farm Players Total Average Salaries$2,569,340
Coaches Total Salaries$200,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$3,060,516
Farm Year To Date Expenses$82,884
Pro Salary Cap Per Days$510,086
Pro Salary Cap To Date$3,060,516
Farm Salary Cap Per Days$13,814
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days186
Pro Expenses Per Days$510,086
Pro Estimated Expenses$94,875,996
Farm Remaining Season Days180
Farm Expenses Per Days$13,814
Farm Estimated Expenses$2,486,520
Estimated Season Expenses$97,362,516
Estimated Season Salary Cap$97,936,512
Estimate Under Maximum Salary Cap of $104,000,000$6,063,488
Estimate Over Minimum Salary Cap of $76,900,000 $21,036,512
Current Bank Account($3,143,400)
Projected Bank Account($100,505,916)

Pro Players Salaries

Mark Stone $9,500,000 (3)
JJ Peterka $7,700,000 (4)
Vince Dunn $7,350,000 (1)
Brandon Montour $7,142,857 (5)
Matty Beniers $7,142,857 (5)
Frank Nazar $6,599,991 (7)
Kiefer Sherwood $5,750,000 (5)
Jordan Eberle $5,500,000 (2)
Adam Larsson $5,250,000 (3)
Jamie Oleksiak $5,000,000 (2)
Jared McCann $5,000,000 (1)
Joey Daccord $5,000,000 (4)
Kaapo Kakko $4,525,000 (2)
Ryan Lindgren $4,500,000 (3)
Kaedan Korczak $3,250,000 (4)
Evan Rodrigues $3,000,000 (1)
Ryker Evans $2,050,000 (1)
Ben Meyers $1,000,000 (2)
Igor Chernyshov $934,167 (2)
Jani Nyman $891,667 (1)
Nikke Kokko $850,000 (1)
Total Pro Players21
Salary Commitment
Year 2026 : $97,936,539
Year 2027 : $78,294,872
Year 2028 : $61,335,705
Year 2029 : $42,585,705
Salary Average Commitment
Year 2026 : $97,936,539
Year 2027 : $78,794,872
Year 2028 : $61,835,705
Year 2029 : $42,585,705
Salary Cap with 1 Way Contract
Year 2026 : $97,936,539
Year 2027 : $78,794,872
Year 2028 : $61,835,705
Year 2029 : $42,585,705

Farm Players Salaries

Jacob Melanson $145,000 (3)
Ryan Winterton $112,500 (2)
Tyson Jugnauth $97,250 (2)
Andrei Loshko $97,000 (2)
Kaden Hammell $96,533 (2)
Caden Price $93,556 (2)
Carson Rehkopf $91,417 (2)
Lukas Dragicevic $91,417 (2)
Quentin Musty $90,917 (2)
Josh Mahura $90,750 (1)
Luca Cagnoni $89,500 (1)
David Goyette $89,167 (1)
Oscar Fisker Molgaard $89,167 (2)
Cale Fleury $89,000 (1)
Jon-Randall Avon $85,000 (1)
Lleyton Roed $85,000 (1)
Logan Morrison $85,000 (1)
Victor Ostman $85,000 (1)
Jiri Patera $85,000 (1)
Ville Ottavainen $85,000 (1)
Arshdeep Bains $85,000 (1)
Ty Nelson $83,667 (1)
John Hayden $77,500 (1)
Max McCormick $75,000 (1)
Mitchell Stephens $75,000 (1)
Ian McKinnon $75,000 (1)
Gustav Olofsson $75,000 (1)
Cooper Marody $75,000 (1)
Jakov Novak $75,000 (1)
Total Farm Players29
Salary Commitment
Year 2026 : $2,569,341
Year 2027 : $1,004,757
Year 2028 : $145,000
Year 2029 : $0
Salary Average Commitment
Year 2026 : $2,569,341
Year 2027 : $1,004,757
Year 2028 : $145,000
Year 2029 : $0

San Francisco Blazers



Arena Capacity - Ticket Price
Attendance - %

Arena NameChase Center
Level 1: 6000 - $100 - 5,491 - 91.51%
Level 2: 5000 - $60 - 4,899 - 97.98%
Level 3: 2000 - $35 - 1,888 - 94.38%
Level 4: 4000 - $25 - 3,862 - 96.55%
Luxury : 1000 - $200 - 957 - 95.65%
Total Capacity :18000

Income

Home Games Left40
Average Attendance - %17,096 - 94.98%
Average Income per Game$1,196,903
Year to Date Revenue$2,393,805

Expense

Pro Players Total Salaries$99,469,167
Pro Players Total Average Salaries$99,469,167
Farm Players Total Salaries$2,209,819
Farm Players Total Average Salaries$2,209,819
Coaches Total Salaries$200,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$3,108,414
Farm Year To Date Expenses$71,286
Pro Salary Cap Per Days$518,069
Pro Salary Cap To Date$3,108,414
Farm Salary Cap Per Days$11,881
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$47,876,100
Pro Remaining Season Days186
Pro Expenses Per Days$518,069
Pro Estimated Expenses$96,360,834
Farm Remaining Season Days180
Farm Expenses Per Days$11,881
Farm Estimated Expenses$2,138,580
Estimated Season Expenses$98,499,414
Estimated Season Salary Cap$99,469,248
Estimate Under Maximum Salary Cap of $104,000,000$4,530,752
Estimate Over Minimum Salary Cap of $76,900,000 $22,569,248
Current Bank Account$9,214,105
Projected Bank Account($41,409,209)

Pro Players Salaries

Adam Fantilli $13,750,000 (6)
Andrei Vasilevskiy $9,500,000 (2)
Nikita Kucherov $9,500,000 (1)
Darren Raddysh $8,500,000 (8)
Owen Power $8,350,000 (5)
Victor Hedman $8,000,000 (3)
Gabriel Vilardi $7,500,000 (5)
Phillip Danault $5,500,000 (1)
Erik Cernak $5,200,000 (5)
Oliver Bjorkstrand $4,500,000 (1)
Ryan McDonagh $4,100,000 (3)
Alexandre Texier $2,500,000 (2)
Luke Schenn $2,250,000 (1)
Pontus Holmberg $1,550,000 (1)
Jonas Johansson $1,250,000 (1)
Gage Goncalves $1,200,000 (1)
Michael Misa $975,000 (2)
Michael Brandsegg-Nygard $942,500 (2)
Sam Rinzel $941,667 (1)
Oliver Kapanen $925,000 (1)
Dominic James $910,000 (1)
Mitchell Chaffee $850,000 (1)
Jakob Pelletier $775,000 (2)
Total Pro Players23
Salary Commitment
Year 2026 : $99,469,167
Year 2027 : $70,092,500
Year 2028 : $55,400,000
Year 2029 : $43,300,000
Salary Average Commitment
Year 2026 : $99,469,167
Year 2027 : $70,092,500
Year 2028 : $55,400,000
Year 2029 : $43,300,000
Salary Cap with 1 Way Contract
Year 2026 : $99,469,167
Year 2027 : $70,092,500
Year 2028 : $55,400,000
Year 2029 : $43,300,000

Farm Players Salaries

Declan Carlile $150,000 (2)
Cooper Flinton $94,250 (1)
Terrell Goldsmith $93,611 (2)
Lucas Mercuri $91,375 (1)
Ethan Gauthier $89,333 (2)
Maxim Groshev $87,500 (2)
Dyllan Gill $87,000 (1)
Gabriel Szturc $87,000 (1)
Milo Roelens $87,000 (1)
Dylan Duke $86,750 (1)
Tristan Allard $86,000 (1)
Nick Abruzzese $85,000 (1)
Ethan Samson $85,000 (1)
Scott Sabourin $85,000 (1)
Brandon Halverson $85,000 (1)
Simon Lundmark $77,500 (1)
Steven Santini $77,500 (1)
Chris Harpur $75,000 (1)
Jon Gillies $75,000 (1)
Ian Mitchell $75,000 (1)
Jarred Tinordi $75,000 (1)
Matthew Peca $75,000 (1)
Ryan Fanti $75,000 (1)
Reece Newkirk $75,000 (1)
Spencer Kersten $75,000 (1)
Brendan Furry $75,000 (1)
Total Farm Players26
Salary Commitment
Year 2026 : $2,209,819
Year 2027 : $420,444
Year 2028 : $0
Year 2029 : $0
Salary Average Commitment
Year 2026 : $2,209,819
Year 2027 : $420,444
Year 2028 : $0
Year 2029 : $0

San Jose Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center
Level 1: 6000 - $100 - 6,000 - 100.00%
Level 2: 5000 - $60 - 4,732 - 94.64%
Level 3: 2000 - $35 - 1,786 - 89.30%
Level 4: 4000 - $25 - 3,779 - 94.48%
Luxury : 1000 - $200 - 912 - 91.20%
Total Capacity :18000

Income

Home Games Left41
Average Attendance - %17,209 - 95.61%
Average Income per Game$1,223,305
Year to Date Revenue$1,223,305

Expense

Pro Players Total Salaries$94,549,166
Pro Players Total Average Salaries$94,549,166
Farm Players Total Salaries$1,794,583
Farm Players Total Average Salaries$1,794,583
Coaches Total Salaries$200,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$2,954,664
Farm Year To Date Expenses$57,888
Pro Salary Cap Per Days$492,444
Pro Salary Cap To Date$2,954,664
Farm Salary Cap Per Days$9,648
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$50,155,505
Pro Remaining Season Days186
Pro Expenses Per Days$492,444
Pro Estimated Expenses$91,594,584
Farm Remaining Season Days180
Farm Expenses Per Days$9,648
Farm Estimated Expenses$1,736,640
Estimated Season Expenses$93,331,224
Estimated Season Salary Cap$94,549,248
Estimate Under Maximum Salary Cap of $104,000,000$9,450,752
Estimate Over Minimum Salary Cap of $76,900,000 $17,649,248
Current Bank Account$8,210,753
Projected Bank Account($34,964,966)

Pro Players Salaries

Kyle Connor $12,000,000 (8)
Artemi Panarin $11,000,000 (2)
Tim Stutzle $8,350,000 (5)
Ilya Sorokin $8,250,000 (6)
Dmitry Orlov $6,500,000 (1)
Josh Morrissey $6,250,000 (2)
Alexander Wennberg $6,000,000 (3)
William Eklund $5,600,000 (3)
Jason Dickinson $5,000,000 (4)
Joel Farabee $5,000,000 (2)
Mario Ferraro $4,000,000 (3)
Ryan Shea $4,000,000 (5)
Adam Gaudette (Out of Payroll) $2,000,000 (1)
Shakir Mukhamadullin $1,750,000 (2)
Ty Dellandrea $1,625,000 (2)
Adam Klapka $1,250,000 (1)
Laurent Brossoit $1,100,000 (1)
Viggo Bjorck $1,075,000 (3)
Macklin Celebrini $975,000 (6)
Artyom Levshunov $975,000 (1)
Will Smith $950,000 (1)
Kasper Halttunen $899,166 (2)
Alexander Nikishin $0 (0)
Total Pro Players23
Salary Commitment
Year 2026 : $94,549,166
Year 2027 : $99,599,166
Year 2028 : $73,075,000
Year 2029 : $56,400,000
Salary Average Commitment
Year 2026 : $94,549,166
Year 2027 : $81,774,166
Year 2028 : $55,250,000
Year 2029 : $38,575,000
Salary Cap with 1 Way Contract
Year 2026 : $94,549,166
Year 2027 : $81,774,166
Year 2028 : $55,250,000
Year 2029 : $38,575,000

Farm Players Salaries

Nikita Grebenkin $110,000 (2)
Mattias Havelid $95,250 (2)
Brayden Yager $91,833 (2)
Colin White $90,000 (1)
Nolan Allan $87,500 (2)
Jett Woo $87,500 (2)
Patrick Giles $87,500 (2)
Jimmy Huntington $85,000 (1)
Reilly Walsh $85,000 (1)
Jakub Skarek $75,000 (1)
Braden Hache $75,000 (1)
Cam Lund $75,000 (1)
Donovan Houle-Villeneuve $75,000 (1)
Lucas Vanroboys $75,000 (1)
Samuel Laberge $75,000 (1)
Shane Bowers $75,000 (1)
Brendan Hoffman $75,000 (1)
Egor Afanasyev $75,000 (1)
Kyle Crnkovic $75,000 (1)
Noah Beck $75,000 (1)
Alexandar Georgiev $75,000 (1)
Anthony Vincent $75,000 (1)
Gabriel Carriere $0 (0)
Total Farm Players23
Salary Commitment
Year 2026 : $1,794,583
Year 2027 : $559,583
Year 2028 : $0
Year 2029 : $0
Salary Average Commitment
Year 2026 : $1,794,583
Year 2027 : $559,583
Year 2028 : $0
Year 2029 : $0

Sherbrooke Castors



Arena Capacity - Ticket Price
Attendance - %

Arena NamePalais des sports
Level 1: 6000 - $100 - 0 - 0.00%
Level 2: 5000 - $60 - 0 - 0.00%
Level 3: 2000 - $35 - 0 - 0.00%
Level 4: 4000 - $25 - 0 - 0.00%
Luxury : 1000 - $200 - 0 - 0.00%
Total Capacity :18000

Income

Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$102,850,000
Pro Players Total Average Salaries$102,850,000
Farm Players Total Salaries$1,973,916
Farm Players Total Average Salaries$1,973,916
Coaches Total Salaries$200,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$3,214,062
Farm Year To Date Expenses$63,672
Pro Salary Cap Per Days$508,984
Pro Salary Cap To Date$3,187,369
Farm Salary Cap Per Days$10,612
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days186
Pro Expenses Per Days$535,677
Pro Estimated Expenses$99,635,922
Farm Remaining Season Days180
Farm Expenses Per Days$10,612
Farm Estimated Expenses$1,910,160
Estimated Season Expenses$101,546,082
Estimated Season Salary Cap$97,858,393
Estimate Under Maximum Salary Cap of $104,000,000$6,141,607
Estimate Over Minimum Salary Cap of $76,900,000 $20,958,393
Current Bank Account$6,722,266
Projected Bank Account($94,823,816)

Pro Players Salaries

Leon Draisaitl $14,000,000 (7)
Connor McDavid $12,500,000 (2)
Evan Bouchard $10,500,000 (3)
Kevin Fiala $7,875,000 (3)
Jake Walman $7,000,000 (7)
Zach Hyman $5,500,000 (2)
Darcy Kuemper $5,250,000 (1)
Ryan Nugent-Hopkins (Out of Payroll) $5,125,000 (3)
Jason Zucker $4,750,000 (1)
Mattias Ekholm $4,000,000 (3)
Trevor van Riemsdyk $4,000,000 (2)
Ben Chiarot $3,850,000 (3)
Alex Kerfoot $3,500,000 (2)
Connor Brown $3,000,000 (3)
Adam Henrique $3,000,000 (2)
Joel Armia $2,500,000 (1)
Spencer Stastney $1,525,000 (1)
Ty Emberson $1,300,000 (1)
Calvin Pickard $1,000,000 (1)
Ryan Greene $950,000 (1)
Quinn Hutson $875,000 (2)
Oskar Sundqvist $850,000 (1)
Total Pro Players22
Salary Commitment
Year 2026 : $102,850,000
Year 2027 : $84,725,000
Year 2028 : $55,350,000
Year 2029 : $21,000,000
Salary Average Commitment
Year 2026 : $102,850,000
Year 2027 : $84,725,000
Year 2028 : $55,350,000
Year 2029 : $21,000,000
Salary Cap with 1 Way Contract
Year 2026 : $102,850,000
Year 2027 : $84,725,000
Year 2028 : $55,350,000
Year 2029 : $21,000,000

Farm Players Salaries

Josh Samanski $97,500 (1)
Viljami Marjala $94,750 (1)
Damien Carfagna $93,750 (1)
Marc-Andre Gaudet $87,750 (1)
Cam Dineen $87,500 (2)
James Hamblin $87,500 (2)
James Stefan $87,000 (1)
Max Jones $85,000 (1)
Philippe Daoust $85,000 (1)
Connor Ungar $85,000 (1)
Atro Leppanen $85,000 (1)
Connor Clattenburg $82,833 (2)
Matvey Petrov $80,333 (1)
Alec Regula $77,500 (1)
Matt Tomkins $77,500 (1)
Curtis Lazar $77,500 (1)
Riley Stillman $77,500 (1)
Seth Griffith $75,000 (1)
Mason Millman $75,000 (1)
Luke Prokop $75,000 (1)
Rhett Pitlick $75,000 (1)
Ethan Keppen $75,000 (1)
Daniel D'Amato $75,000 (1)
Chris Wagner $75,000 (1)
Roby Jarventie $0 (0)
Josh Bloom $0 (0)
Total Farm Players26
Salary Commitment
Year 2026 : $1,973,916
Year 2027 : $257,833
Year 2028 : $0
Year 2029 : $0
Salary Average Commitment
Year 2026 : $1,973,916
Year 2027 : $257,833
Year 2028 : $0
Year 2029 : $0

Toronto True North



Arena Capacity - Ticket Price
Attendance - %

Arena NameWealthsimple Arena
Level 1: 6000 - $100 - 5,794 - 96.57%
Level 2: 5000 - $60 - 4,348 - 86.96%
Level 3: 2000 - $35 - 2,000 - 100.00%
Level 4: 4000 - $25 - 3,613 - 90.33%
Luxury : 1000 - $200 - 1,000 - 100.00%
Total Capacity :18000

Income

Home Games Left41
Average Attendance - %16,755 - 93.08%
Average Income per Game$1,200,605
Year to Date Revenue$1,200,605

Expense

Pro Players Total Salaries$101,004,167
Pro Players Total Average Salaries$101,004,167
Farm Players Total Salaries$2,460,333
Farm Players Total Average Salaries$2,460,333
Coaches Total Salaries$200,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$3,129,816
Farm Year To Date Expenses$73,942
Pro Salary Cap Per Days$526,063
Pro Salary Cap To Date$3,129,816
Farm Salary Cap Per Days$13,228
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$49,224,805
Pro Remaining Season Days186
Pro Expenses Per Days$526,063
Pro Estimated Expenses$97,847,718
Farm Remaining Season Days180
Farm Expenses Per Days$13,228
Farm Estimated Expenses$2,381,040
Estimated Season Expenses$100,228,758
Estimated Season Salary Cap$100,977,534
Estimate Under Maximum Salary Cap of $104,000,000$3,022,466
Estimate Over Minimum Salary Cap of $76,900,000 $24,077,534
Current Bank Account$7,996,847
Projected Bank Account($43,007,106)

Pro Players Salaries

Sebastian Aho $9,750,000 (6)
Noah Dobson $9,500,000 (7)
Jordan Kyrou $8,125,000 (5)
Sam Bennett $8,000,000 (7)
Patrick Kane $8,000,000 (2)
Cole Caufield $7,850,000 (5)
Anthony Cirelli $6,250,000 (5)
Ryan Pulock $6,150,000 (4)
Chris Tanev $4,500,000 (4)
Colton Sissons $4,250,000 (2)
Vincent Desharnais $4,200,000 (4)
Anthony Stolarz $3,750,000 (4)
Joseph Woll $3,666,667 (2)
Oliver Ekman-Larsson $3,500,000 (2)
Dakota Joshua $3,250,000 (2)
Matias Maccelli $2,250,000 (1)
Morgan Barron $1,850,000 (1)
Nils Lundkvist $1,750,000 (2)
Blake Smith $962,500 (2)
Samuel Helenius $875,000 (2)
Luke Haymes $875,000 (1)
Michael Pezzetta $850,000 (1)
Jacob Quillan $850,000 (1)
Total Pro Players23
Salary Commitment
Year 2026 : $101,004,167
Year 2027 : $94,329,167
Year 2028 : $68,075,000
Year 2029 : $68,075,000
Salary Average Commitment
Year 2026 : $101,004,167
Year 2027 : $94,329,167
Year 2028 : $68,075,000
Year 2029 : $68,075,000
Salary Cap with 1 Way Contract
Year 2026 : $101,004,167
Year 2027 : $94,329,167
Year 2028 : $68,075,000
Year 2029 : $68,075,000

Farm Players Salaries

Troy Stecher $135,000 (2)
Tinus Luc Koblar $102,833 (3)
Brandon Buhr $97,500 (1)
Borya Valis $97,250 (2)
Landon Sim $95,500 (2)
Miroslav Holinka $91,833 (2)
Artur Akhtyamov $90,000 (3)
Henrik Rybinski $87,500 (2)
William Villeneuve $87,500 (2)
Ryan Tverberg $85,000 (1)
Philippe Myers $85,000 (1)
Christian Wolanin $85,000 (1)
Henry Thrun $85,000 (1)
Vinni Lettieri $85,000 (1)
Dennis Hildeby $84,167 (2)
Cade Webber $82,500 (1)
Dakota Mermis $81,250 (1)
Marshall Rifai $77,500 (1)
Marc Johnstone $75,000 (1)
Cedric Pare $75,000 (1)
Logan Shaw $75,000 (1)
Vyacheslav Peksa $75,000 (1)
Travis Boyd $75,000 (1)
Matt Benning $75,000 (1)
Reese Johnson $75,000 (1)
Sam Stevens $75,000 (1)
Chas Sharpe $75,000 (1)
John Prokop $75,000 (1)
Matt Copponi $75,000 (1)
Braeden Kressler $0 (0)
Total Farm Players30
Salary Commitment
Year 2026 : $2,460,333
Year 2027 : $871,583
Year 2028 : $192,833
Year 2029 : $0
Salary Average Commitment
Year 2026 : $2,460,333
Year 2027 : $871,583
Year 2028 : $192,833
Year 2029 : $0

Utah Yetis



Arena Capacity - Ticket Price
Attendance - %

Arena NameDelta Center
Level 1: 6000 - $100 - 0 - 0.00%
Level 2: 5000 - $60 - 0 - 0.00%
Level 3: 2000 - $35 - 0 - 0.00%
Level 4: 4000 - $25 - 0 - 0.00%
Luxury : 1000 - $200 - 0 - 0.00%
Total Capacity :18000

Income

Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$103,654,857
Pro Players Total Average Salaries$103,654,857
Farm Players Total Salaries$2,397,709
Farm Players Total Average Salaries$2,397,709
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$3,243,988
Farm Year To Date Expenses$76,853
Pro Salary Cap Per Days$539,869
Pro Salary Cap To Date$3,243,988
Farm Salary Cap Per Days$12,891
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days186
Pro Expenses Per Days$539,869
Pro Estimated Expenses$100,415,634
Farm Remaining Season Days180
Farm Expenses Per Days$12,891
Farm Estimated Expenses$2,320,380
Estimated Season Expenses$102,736,014
Estimated Season Salary Cap$103,659,622
Estimate Under Maximum Salary Cap of $104,000,000$340,378
Estimate Over Minimum Salary Cap of $76,900,000 $26,759,622
Current Bank Account$6,679,159
Projected Bank Account($96,056,855)

Pro Players Salaries

Thomas Harley $10,587,000 (8)
Logan Cooley $10,000,000 (8)
Mikhail Sergachev $8,500,000 (5)
Clayton Keller $7,150,000 (2)
Dylan Guenther $7,142,857 (7)
Tom Wilson $6,500,000 (5)
Niko Mikkola $5,000,000 (8)
Dylan Strome $5,000,000 (2)
Jean-Gabriel Pageau $4,850,000 (3)
Karel Vejmelka $4,750,000 (4)
John Marino $4,400,000 (9)
Morgan Frost $4,375,000 (1)
Lawson Crouse $4,300,000 (1)
Jeremy Lauzon $4,000,000 (6)
Ian Cole $4,000,000 (1)
Charlie Lindgren $3,000,000 (2)
Alex Newhook $2,900,000 (5)
Kevin Stenlund $2,750,000 (1)
Michael Carcone $1,750,000 (2)
Liam O'Brien $1,000,000 (1)
Max Crozier $850,000 (2)
Cameron Hebig $850,000 (1)
Total Pro Players22
Salary Commitment
Year 2026 : $103,654,857
Year 2027 : $91,379,857
Year 2028 : $73,629,857
Year 2029 : $68,779,857
Salary Average Commitment
Year 2026 : $103,654,857
Year 2027 : $86,379,857
Year 2028 : $68,629,857
Year 2029 : $63,779,857
Salary Cap with 1 Way Contract
Year 2026 : $103,654,857
Year 2027 : $86,379,857
Year 2028 : $68,629,857
Year 2029 : $63,779,857

Farm Players Salaries

Nico Daws $110,000 (2)
Caleb Desnoyers $107,500 (3)
Vadim Moroz $101,375 (2)
Nick DeSimone $100,000 (2)
Artem Duda $95,000 (1)
Cole Beaudoin $94,167 (3)
Tij Iginla $94,167 (3)
Noel Nordh $93,500 (2)
Julian Lutz $92,333 (1)
Miko Matikka $87,000 (1)
Sam Lipkin $85,167 (1)
Scott Perunovich $85,000 (1)
Ilya Samsonov $85,000 (1)
Montana Onyebuchi $85,000 (1)
Matt Villalta $85,000 (1)
Jake Livingstone $85,000 (1)
Kirill Kudryavtsev $82,500 (1)
Ben McCartney $77,500 (1)
Jaxson Stauber $77,500 (1)
Kevin Connauton $75,000 (1)
Austin Poganski $75,000 (1)
Ryan McGregor $75,000 (1)
Lleyton Moore $75,000 (1)
Robbie Russo $75,000 (1)
Sammy Walker $75,000 (1)
Jack Ricketts $75,000 (1)
Michal Kunc $75,000 (1)
Andrew Agozzino $75,000 (1)
Total Farm Players28
Salary Commitment
Year 2026 : $2,397,709
Year 2027 : $700,709
Year 2028 : $295,834
Year 2029 : $0
Salary Average Commitment
Year 2026 : $2,397,709
Year 2027 : $700,709
Year 2028 : $295,834
Year 2029 : $0

Vancouver Grizzlies



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 6000 - $100 - 0 - 0.00%
Level 2: 5000 - $60 - 0 - 0.00%
Level 3: 2000 - $35 - 0 - 0.00%
Level 4: 4000 - $25 - 0 - 0.00%
Luxury : 1000 - $200 - 0 - 0.00%
Total Capacity :18000

Income

Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$77,962,501
Pro Players Total Average Salaries$77,962,501
Farm Players Total Salaries$2,292,251
Farm Players Total Average Salaries$2,292,251
Coaches Total Salaries$200,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$2,411,590
Farm Year To Date Expenses$76,499
Pro Salary Cap Per Days$406,055
Pro Salary Cap To Date$2,411,590
Farm Salary Cap Per Days$12,324
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days186
Pro Expenses Per Days$406,055
Pro Estimated Expenses$75,526,230
Farm Remaining Season Days180
Farm Expenses Per Days$12,324
Farm Estimated Expenses$2,218,320
Estimated Season Expenses$77,744,550
Estimated Season Salary Cap$77,937,820
Estimate Under Maximum Salary Cap of $104,000,000$26,062,180
Estimate Over Minimum Salary Cap of $76,900,000 $1,037,820
Current Bank Account$7,511,911
Projected Bank Account($70,232,639)

Pro Players Salaries

Thatcher Demko $8,500,000 (3)
Brock Boeser $7,250,000 (6)
Philipp Grubauer $5,900,000 (1)
Kaiden Guhle $5,550,000 (5)
Jake DeBrusk $5,500,000 (5)
Marco Rossi $5,000,000 (2)
Kevin Lankinen $4,500,000 (4)
Filip Chytil $4,437,500 (1)
Jack McBain $4,250,000 (4)
Brian Dumoulin $4,000,000 (2)
Alex Iafallo $3,666,667 (2)
Nils Hoglander $3,000,000 (2)
Drew O'Connor $2,500,000 (1)
Keegan Kolesar $2,500,000 (2)
Linus Karlsson $2,250,000 (2)
Victor Mancini $1,000,000 (2)
Ben Kindel $975,000 (2)
Zeev Buium $966,667 (9)
Ethan Del Mastro $950,000 (2)
Jonathan Lekkerimaki $918,333 (1)
Adam Engstrom $896,667 (1)
Liam Ohgren $886,667 (1)
Nick Lardis $865,000 (2)
Jack Thompson $850,000 (1)
Pierre-Olivier Joseph $850,000 (1)
Total Pro Players25
Salary Commitment
Year 2026 : $77,962,501
Year 2027 : $69,136,667
Year 2028 : $44,930,000
Year 2029 : $36,430,000
Salary Average Commitment
Year 2026 : $77,962,501
Year 2027 : $60,723,334
Year 2028 : $36,516,667
Year 2029 : $28,016,667
Salary Cap with 1 Way Contract
Year 2026 : $77,962,501
Year 2027 : $60,723,334
Year 2028 : $36,516,667
Year 2029 : $28,016,667

Farm Players Salaries

Curtis Douglas $125,000 (2)
Max Sasson $100,000 (2)
Anri Ravinskis $94,750 (1)
Vilmer Alriksson $93,167 (2)
Aku Koskenvuo $92,500 (1)
Sawyer Mynio $90,667 (2)
Guillaume Brisebois $90,000 (1)
Jagger Firkus $89,167 (1)
Ty Mueller $87,000 (1)
Jimmy Schuldt $85,000 (1)
Chase Wouters $85,000 (1)
Cole Clayton $85,000 (1)
Danila Klimovich $85,000 (1)
Elias D. Pettersson $85,000 (1)
Chase Stillman $85,000 (1)
Mackenzie MacEachern $85,000 (1)
Ty Young $82,500 (1)
Nikita Tolopilo $77,500 (1)
Joseph LaBate $75,000 (1)
Jayden Grubbe $75,000 (1)
Nikolai Knyzhov $75,000 (1)
Dino Kambeitz $75,000 (1)
Nils Aman $75,000 (1)
Austin Brimmer $75,000 (1)
Cooper Walker $75,000 (1)
Bennett Schimek $75,000 (1)
Jujhar Khaira $75,000 (1)
Total Farm Players27
Salary Commitment
Year 2026 : $2,292,251
Year 2027 : $408,834
Year 2028 : $0
Year 2029 : $0
Salary Average Commitment
Year 2026 : $2,292,251
Year 2027 : $408,834
Year 2028 : $0
Year 2029 : $0

Vegas Honeybaked



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 6000 - $100 - 5,698 - 94.97%
Level 2: 5000 - $60 - 4,903 - 98.06%
Level 3: 2000 - $35 - 2,000 - 100.00%
Level 4: 4000 - $25 - 4,000 - 100.00%
Luxury : 1000 - $200 - 869 - 86.90%
Total Capacity :18000

Income

Home Games Left41
Average Attendance - %17,470 - 97.06%
Average Income per Game$1,207,780
Year to Date Revenue$1,207,780

Expense

Pro Players Total Salaries$102,113,333
Pro Players Total Average Salaries$102,113,333
Farm Players Total Salaries$1,827,411
Farm Players Total Average Salaries$1,827,411
Coaches Total Salaries$200,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$3,191,040
Farm Year To Date Expenses$58,950
Pro Salary Cap Per Days$531,840
Pro Salary Cap To Date$3,191,040
Farm Salary Cap Per Days$9,825
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$49,518,980
Pro Remaining Season Days186
Pro Expenses Per Days$531,840
Pro Estimated Expenses$98,922,240
Farm Remaining Season Days180
Farm Expenses Per Days$9,825
Farm Estimated Expenses$1,768,500
Estimated Season Expenses$100,690,740
Estimated Season Salary Cap$102,113,280
Estimate Under Maximum Salary Cap of $104,000,000$1,886,720
Estimate Over Minimum Salary Cap of $76,900,000 $25,213,280
Current Bank Account($2,042,210)
Projected Bank Account($53,213,970)

Pro Players Salaries

Jack Eichel $13,500,000 (8)
Mitch Marner $12,000,000 (7)
Jake Guentzel $9,000,000 (5)
Connor Hellebuyck $8,500,000 (5)
Rasmus Andersson $8,500,000 (7)
Nick Schmaltz $8,000,000 (8)
Noah Hanifin $7,350,000 (6)
Chandler Stephenson $6,250,000 (5)
William Karlsson $5,900,000 (3)
Tyler Bertuzzi $5,500,000 (2)
Alexandre Carrier $3,750,000 (1)
Brett Howden $2,500,000 (4)
Brandon Tanev $2,500,000 (2)
Carter Hart $2,000,000 (1)
Raphael Lavoie $900,000 (1)
Charle-Edouard D'Astous $875,000 (1)
Dylan Coghlan $875,000 (2)
Cole O'Hara $860,000 (1)
Lukas Cormier $850,000 (1)
Alexander Holtz $850,000 (1)
Jaycob Megna $850,000 (1)
Felix Unger Sorum $803,333 (2)
Total Pro Players22
Salary Commitment
Year 2026 : $102,113,333
Year 2027 : $92,028,333
Year 2028 : $82,350,000
Year 2029 : $75,600,000
Salary Average Commitment
Year 2026 : $102,113,333
Year 2027 : $91,178,333
Year 2028 : $81,500,000
Year 2029 : $75,600,000
Salary Cap with 1 Way Contract
Year 2026 : $102,113,333
Year 2027 : $91,178,333
Year 2028 : $81,500,000
Year 2029 : $75,600,000

Farm Players Salaries

Eric Comrie $115,000 (2)
Jeremy Davies $115,000 (1)
Tuomas Uronen $95,250 (2)
Jackson Hallum $94,250 (1)
Viliam Kmec $90,833 (1)
Mathieu Cataford $90,167 (2)
Tanner Laczynski $90,000 (3)
Carl Lindbom $90,000 (3)
Matyas Sapovaliv $87,800 (1)
Cameron Whitehead $87,500 (1)
Jonas Rondbjerg $85,000 (1)
Joe Fleming $85,000 (1)
Jakub Demek $85,000 (1)
Kai Uchacz $84,500 (1)
Ben Hemmerling $82,111 (1)
Riley McKay $75,000 (1)
Mitchell McLain $75,000 (1)
Artur Cholach $75,000 (1)
Lucas Johansen $75,000 (1)
Brandon Hickey $75,000 (1)
Ben Hutton $75,000 (1)
Jakub Brabenec $0 (0)
Total Farm Players22
Salary Commitment
Year 2026 : $1,827,411
Year 2027 : $475,417
Year 2028 : $180,000
Year 2029 : $0
Salary Average Commitment
Year 2026 : $1,827,411
Year 2027 : $480,417
Year 2028 : $180,000
Year 2029 : $0

Winnipeg Falcons



Arena Capacity - Ticket Price
Attendance - %

Arena NameMTS Centre
Level 1: 6000 - $100 - 5,883 - 98.05%
Level 2: 5000 - $60 - 4,749 - 94.97%
Level 3: 2000 - $35 - 1,874 - 93.68%
Level 4: 4000 - $25 - 3,813 - 95.33%
Luxury : 1000 - $200 - 950 - 94.95%
Total Capacity :18000

Income

Home Games Left40
Average Attendance - %17,268 - 95.93%
Average Income per Game$1,224,008
Year to Date Revenue$2,448,015

Expense

Pro Players Total Salaries$87,059,523
Pro Players Total Average Salaries$87,059,523
Farm Players Total Salaries$3,259,501
Farm Players Total Average Salaries$3,259,501
Coaches Total Salaries$200,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$2,708,892
Farm Year To Date Expenses$105,144
Pro Salary Cap Per Days$453,435
Pro Salary Cap To Date$2,708,892
Farm Salary Cap Per Days$17,524
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$48,960,300
Pro Remaining Season Days186
Pro Expenses Per Days$453,435
Pro Estimated Expenses$84,338,910
Farm Remaining Season Days180
Farm Expenses Per Days$17,524
Farm Estimated Expenses$3,154,320
Estimated Season Expenses$87,493,230
Estimated Season Salary Cap$87,047,802
Estimate Under Maximum Salary Cap of $104,000,000$16,952,198
Estimate Over Minimum Salary Cap of $76,900,000 $10,147,802
Current Bank Account$9,633,979
Projected Bank Account($28,898,951)

Pro Players Salaries

Tyler Seguin $9,850,000 (1)
Adam Fox $9,500,000 (3)
Adin Hill $6,250,000 (5)
Cam Fowler $6,100,000 (3)
Andre Burakovsky $5,500,000 (1)
Frank Vatrano $4,571,189 (2)
Ryan Graves $4,500,000 (3)
Michael Kesselring $4,500,000 (3)
Trevor Moore $4,200,000 (2)
Ville Koivunen $4,000,000 (8)
Trent Frederic $3,850,000 (7)
Barclay Goodrow $3,641,667 (1)
Timothy Liljegren $3,250,000 (2)
Nicholas Robertson $3,250,000 (2)
Jaden Schwartz $3,250,000 (3)
Alex Nedeljkovic $3,000,000 (2)
Maxim Tsyplakov $2,250,000 (1)
Cole Koepke $1,450,000 (2)
Haydn Fleury $950,000 (1)
Mason Shaw $850,000 (1)
Emmitt Finnie $821,667 (2)
Alex Turcotte $775,000 (1)
Matt Grzelcyk $750,000 (1)
Total Pro Players23
Salary Commitment
Year 2026 : $87,059,523
Year 2027 : $62,492,856
Year 2028 : $41,950,000
Year 2029 : $14,100,000
Salary Average Commitment
Year 2026 : $87,059,523
Year 2027 : $62,492,856
Year 2028 : $41,950,000
Year 2029 : $14,100,000
Salary Cap with 1 Way Contract
Year 2026 : $87,059,523
Year 2027 : $62,492,856
Year 2028 : $41,950,000
Year 2029 : $14,100,000

Farm Players Salaries

Akira Schmid $200,000 (2)
Alfons Freij $96,500 (3)
Jacob Julien $95,750 (2)
Berkly Catton $94,250 (2)
Sam Dickinson $94,250 (2)
Kevin He $93,250 (3)
Isak Rosen $92,500 (2)
Eduard Sale $88,667 (2)
Owen Pickering $88,667 (1)
Nikita Chibrikov $87,500 (2)
Walker Duehr $87,500 (2)
Gavin Hayes $86,500 (1)
Dylan Gambrell $85,000 (1)
David Gustafsson $85,000 (1)
Danil Zhilkin $85,000 (1)
Ethan Cardwell $85,000 (1)
Fabian Wagner $85,000 (1)
Isaak Phillips $85,000 (1)
Bokondji Imama $85,000 (1)
Jacob Bryson $85,000 (1)
Angus Booth $85,000 (1)
Ville Heinola $85,000 (1)
Libor Hajek $85,000 (1)
Olivier Rodrigue $85,000 (1)
Parker Ford $85,000 (1)
Sam Lafferty $85,000 (1)
Isaac Poulter $85,000 (1)
Tyrel Bauer $85,000 (1)
Domenic DiVincentiis $85,000 (1)
Thomas Milic $84,167 (1)
Jaret Anderson-Dolan $75,000 (1)
Chase Yoder $75,000 (1)
Dawson Barteaux $75,000 (1)
Tyson Empey $75,000 (1)
Ethan Frisch $75,000 (1)
Ashton Sautner $75,000 (1)
Kale Clague $75,000 (1)
Dmitry Kuzmin $0 (0)
Samuel Fagemo $0 (0)
Total Farm Players39
Salary Commitment
Year 2026 : $3,259,501
Year 2027 : $1,030,167
Year 2028 : $189,750
Year 2029 : $0
Salary Average Commitment
Year 2026 : $3,259,501
Year 2027 : $1,030,167
Year 2028 : $189,750
Year 2029 : $0

Salary Cap Centrale

Team

Current Fund

Estimated Season Salary Cap

Under Maximum of $104,000,000
Available Cap Space

Over Minimum of
$76,900,000

Farm Salary Cap

Under Maximum of
$65,000,000

Pro Players

Farm Players

Total Players

Atlanta Gongshow $10,593,362 $91,653,120 $12,346,880 $14,753,120 $2,292,668 $62,707,332 242852
Beauce Jaros $9,789,042 $78,563,712 $25,436,288 $1,663,712 $3,270,252 $61,729,748 233861
Boston Planet $9,460,208 $92,366,592 $11,633,408 $15,466,592 $2,242,416 $62,757,584 212950
Buffalo Mafia $6,690,131 $102,801,458 $1,198,542 $25,901,458 $2,321,273 $62,678,727 232952
Chicago Warhawks $9,233,396 $98,912,101 $5,087,899 $22,012,101 $2,031,796 $62,968,204 242448
Cincinnati Cyclones $9,903,749 $80,749,163 $23,250,837 $3,849,163 $2,395,680 $62,604,320 243155
Colorado Outlaws $9,154,379 $100,722,432 $3,277,568 $23,822,432 $2,352,315 $62,647,685 222951
Dallas Aliens $9,096,903 $102,595,008 $1,404,992 $25,695,008 $3,105,948 $61,894,052 223759
Detroit Cardinals $7,158,904 $88,499,328 $15,500,672 $11,599,328 $2,340,252 $62,659,748 242953
Florida Pelicans $9,129,970 $99,350,016 $4,649,984 $22,450,016 $2,829,432 $62,170,568 223456
Houston Havoc $9,214,916 $90,361,728 $13,638,272 $13,461,728 $2,020,704 $62,979,296 232548
Jacksonville Reptiles $9,090,130 $101,899,390 $2,100,610 $24,999,390 $2,440,320 $62,559,680 223153
Los Angeles Horizon $9,232,394 $98,902,464 $5,097,536 $22,002,464 $2,534,994 $62,465,006 212950
Memphis Titans $6,640,294 $98,924,685 $5,075,315 $22,024,685 $2,511,016 $62,488,984 253055
Minnesota North Stars $9,295,028 $90,595,360 $13,404,640 $13,695,360 $2,200,196 $62,799,804 232649
Monterrey Xolos $8,649,602 $76,923,264 $27,076,736 $23,264 $2,848,776 $62,151,224 233356
Montreal Caribou $9,211,266 $93,595,748 $10,404,252 $16,695,748 $2,669,046 $62,330,954 233255
Nashville Bulldogs $7,964,758 $101,625,792 $2,374,208 $24,725,792 $2,021,076 $62,978,924 222749
New York Highlanders $7,241,942 $87,141,890 $16,858,110 $10,241,890 $1,980,528 $63,019,472 232649
Philadelphia Phantoms $8,328,431 $95,515,168 $8,484,832 $18,615,168 $2,407,371 $62,592,629 223052
Quebec City Nordiques $9,095,393 $101,638,051 $2,361,949 $24,738,051 $3,138,327 $61,861,673 233659
Riviere-du-loup Draveurs $6,705,172 $95,762,688 $8,237,312 $18,862,688 $2,181,408 $62,818,592 222850
Saguenay Orignaux $10,598,520 $95,479,098 $8,520,902 $18,579,098 $2,168,596 $62,831,404 212748
San Diego Vortex ($3,143,400) $97,936,512 $6,063,488 $21,036,512 $2,569,404 $62,430,596 212950
San Francisco Blazers $9,214,105 $99,469,248 $4,530,752 $22,569,248 $2,209,866 $62,790,134 232649
San Jose Kings $8,210,753 $94,549,248 $9,450,752 $17,649,248 $1,794,528 $63,205,472 232346
Sherbrooke Castors $6,722,266 $97,858,393 $6,141,607 $20,958,393 $1,973,832 $63,026,168 222648
Toronto True North $7,996,847 $100,977,534 $3,022,466 $24,077,534 $2,454,982 $62,545,018 233053
Utah Yetis $6,679,159 $103,659,622 $340,378 $26,759,622 $2,397,233 $62,602,767 222850
Vancouver Grizzlies $7,511,911 $77,937,820 $26,062,180 $1,037,820 $2,294,819 $62,705,181 252752
Vegas Honeybaked ($2,042,210) $102,113,280 $1,886,720 $25,213,280 $1,827,450 $63,172,550 222244
Winnipeg Falcons $9,633,979 $87,047,802 $16,952,198 $10,147,802 $3,259,464 $61,740,536 233962