LFHS - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Ball Arena
Level 1:	6500 - $120 - 6 500 - 100,00%
Level 2:	6000 - $80 - 6 000 - 100,00%
Level 3:	5500 - $55 - 4 798 - 87,24%
Level 4:	5000 - $40 - 5 000 - 100,00%
Luxury :	3000 - $250 - 2 755 - 91,83%
Total Capacity :	26000
Team Popularity :	100,00%
Income
Home Games Left	40
Average Attendance - %	25 053 - 96,36%
Average Income per Game	$3,015,800
Year to Date Revenue	$3,015,800
Expense
Pro Players Total Salaries	$124,775,000
Farm Players Total Salaries	$10,330,415
Coaches Total Salaries	$4,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$886,538
Farm Year To Date Expenses	$86,227
Pro Salary Cap To Date	$854,371
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$120,632,000
Pro Remaining Season Days	142
Pro Expenses Per Days	$886,538
Pro Estimated Expenses	$125,888,396
Farm Remaining Season Days	142
Farm Expenses Per Days	$86,227
Farm Estimated Expenses	$12,244,234
Estimated Season Expenses	$138,132,630
Season Salary Cap	$122,175,000
Estimate Under Maximum Salary Cap of $127,000,000	$4,825,000
Estimate Over Minimum Salary Cap of $75,000,000	$47,175,000
Current Bank Account	$133,435,216
Projected Bank Account	$115,934,586

Pro Players Salaries
Evan Bouchard (1 Way Contract)	$10,500,000 (4)
Jack Eichel (1 Way Contract)	$10,000,000 (1)
Mathew Barzal (AC) (1 Way Contract)	$9,150,000 (6)
Roope Hintz (1 Way Contract)	$8,450,000 (6)
Jack Hughes	$8,000,000 (5)
Alexis Lafrenière	$7,450,000 (7)
Mikael Granlund (1 Way Contract)	$7,000,000 (3)
Tom Wilson (1 Way Contract)	$6,500,000 (6)
Sean Monahan (1 Way Contract)	$5,500,000 (4)
Elvis Merzlikins (1 Way Contract)	$5,400,000 (2)
Tristan Jarry (1 Way Contract)	$5,375,000 (3)
Adam Larsson (1 Way Contract)	$5,250,000 (4)
Erik Cernak (1 Way Contract)	$5,200,000 (6)
-1 Way Contract Salary Cap :	$2,600,000
Jared McCann (1 Way Contract)	$5,000,000 (2)
Alex Tuch	$4,750,000 (1)
Rasmus Andersson	$4,550,000 (1)
Trevor Moore	$4,200,000 (3)
Radko Gudas	$4,000,000 (1)
Thomas Harley	$4,000,000 (1)
Tyler Myers	$3,000,000 (2)
Jack Roslovic	$1,500,000 (1)
Total Pro Players	21
Salary Commitment
Year 2025 : $124,775,000
Year 2026 : $95,975,000
Year 2027 : $82,575,000
Year 2028 : $66,000,000
Salary Average Commitment
Year 2025 : $110,050,000
Year 2026 : $88,975,000
Year 2027 : $75,575,000
Year 2028 : $66,000,000
Salary Cap with 1 Way Contract
Year 2025 : $122,175,000
Year 2026 : $93,375,000
Year 2027 : $79,975,000
Year 2028 : $63,400,000

Farm Players Salaries
Filip Chytil	$1,109,375 (2)
Tyson Foerster	$937,500 (2)
Matt Dumba	$937,500 (1)
Yakov Trenin	$875,000 (3)
Henri Jokiharju	$750,000 (3)
Ian Cole	$750,000 (1)
Alexandre Texier	$525,000 (1)
Denton Mateychuk	$409,167 (2)
Tyler Kleven	$400,000 (2)
Owen Pickering	$284,167 (2)
Nathan Gaucher	$282,292 (2)
Aidan Thompson	$237,500 (2)
Christian Kyrou	$237,500 (1)
Joel Blomqvist	$231,250 (1)
Gavin Hayes	$229,583 (2)
Hunter Haight	$229,583 (2)
Samuel Savoie	$229,583 (2)
Elias Salomonsson	$223,750 (2)
Reid Schaefer	$221,667 (2)
Bradly Nadeau	$221,667 (3)
Colton Dach	$220,000 (1)
Ryan Winterton	$207,083 (1)
Shane Bowers	$193,750 (1)
Donovan Sebrango	$193,750 (1)
Nikita Tolopilo	$193,750 (2)
Ilya Samsonov	$0 (1)
Total Farm Players	26
Salary Commitment
Year 2025 : $10,330,415
Year 2026 : $6,834,582
Year 2027 : $1,846,666
Year 2028 : $0
Salary Average Commitment
Year 2025 : $9,705,415
Year 2026 : $6,640,832
Year 2027 : $1,846,666
Year 2028 : $0

Barons de Cleveland

Arena Capacity - Ticket Price Attendance - %
Arena Name	Calgary Stampede Corral
Level 1:	7500 - $300 - 5 776 - 77,01%
Level 2:	5000 - $200 - 4 352 - 87,04%
Level 3:	6000 - $120 - 2 954 - 49,23%
Level 4:	6000 - $100 - 3 018 - 50,30%
Luxury :	1500 - $500 - 1 500 - 100,00%
Total Capacity :	26000
Team Popularity :	100,00%
Income
Home Games Left	40
Average Attendance - %	17 600 - 67,69%
Average Income per Game	$5,011,850
Year to Date Revenue	$5,011,850
Expense
Pro Players Total Salaries	$120,604,288
Farm Players Total Salaries	$10,727,151
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$842,629
Farm Year To Date Expenses	$85,694
Pro Salary Cap To Date	$828,643
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$200,474,000
Pro Remaining Season Days	142
Pro Expenses Per Days	$857,373
Pro Estimated Expenses	$121,746,966
Farm Remaining Season Days	142
Farm Expenses Per Days	$82,008
Farm Estimated Expenses	$11,645,136
Estimated Season Expenses	$133,392,102
Season Salary Cap	$120,604,288
Estimate Under Maximum Salary Cap of $127,000,000	$6,395,712
Estimate Over Minimum Salary Cap of $75,000,000	$45,604,288
Current Bank Account	$594,574,386
Projected Bank Account	$661,656,284

Pro Players Salaries
William Nylander (1 Way Contract)	$11,500,000 (7)
Sebastian Aho (1 Way Contract)	$9,750,000 (7)
Brayden Point (1 Way Contract)	$9,500,000 (5)
Linus Ullmark (1 Way Contract)	$8,250,000 (4)
Jordan Kyrou (1 Way Contract)	$8,125,000 (6)
Nico Hischier (1 Way Contract)	$7,250,000 (2)
Filip Hronek (1 Way Contract)	$7,250,000 (7)
Brady Skjei (AC) (1 Way Contract)	$7,000,000 (6)
Eric Desjardins (JC1) (1 Way Contract)	$6,500,000 (1)
Jaccob Slavin (1 Way Contract)	$6,395,955 (8)
Adrian Kempe (1 Way Contract)	$5,500,000 (1)
Joel Eriksson Ek (AC) (1 Way Contract)	$5,200,000 (4)
Ryan Nugent-Hopkins (1 Way Contract)	$5,125,000 (4)
Ryan McLeod (1 Way Contract)	$5,000,000 (4)
Pius Suter	$4,125,000 (2)
Brandon Carlo	$4,100,000 (2)
Connor Clifton	$3,333,333 (1)
Andrew Peeke	$2,750,000 (1)
Logan O'Connor	$2,500,000 (6)
Samuel Ersson	$1,450,000 (1)
Total Pro Players	20
Salary Commitment
Year 2025 : $120,604,288
Year 2026 : $101,070,955
Year 2027 : $85,595,955
Year 2028 : $85,595,955
Salary Average Commitment
Year 2025 : $112,808,288
Year 2026 : $99,774,955
Year 2027 : $84,299,955
Year 2028 : $84,299,955
Salary Cap with 1 Way Contract
Year 2025 : $120,604,288
Year 2026 : $101,070,955
Year 2027 : $85,595,955
Year 2028 : $85,595,955

Farm Players Salaries
John Marino	$1,100,000 (2)
Morgan Frost	$1,093,750 (2)
Joel Hofer	$850,000 (2)
Mason Lohrei	$800,000 (2)
Alex Newhook	$725,000 (2)
Barrett Hayton	$662,500 (1)
Cole Sillinger	$562,500 (1)
Ryan Leonard	$552,083 (2)
Conor Geekie	$413,333 (2)
Konsta Helenius	$385,625 (3)
Jordan Spence	$375,000 (1)
Sam Honzek	$346,667 (3)
Cam Lund	$237,500 (2)
Leon Muggli	$235,625 (3)
Tristan Lennox	$231,250 (1)
Leo Lööf	$231,250 (1)
Simon Robertsson	$231,250 (2)
Isaiah George	$229,583 (2)
Alexander Suzdalev	$221,667 (3)
Akira Schmid	$218,750 (1)
Chase Stillman	$215,834 (1)
Jakub Dvorak	$210,000 (3)
Tyson Hinds	$207,361 (1)
Helge Grans	$196,875 (2)
Alex Turcotte	$193,750 (2)
Chaz Lucius	$0 (1)
Total Farm Players	26
Salary Commitment
Year 2025 : $10,727,152
Year 2026 : $8,022,707
Year 2027 : $1,399,584
Year 2028 : $0
Salary Average Commitment
Year 2025 : $10,267,986
Year 2026 : $7,563,541
Year 2027 : $1,177,917
Year 2028 : $0

Bulldogs de Syracuse

Arena Capacity - Ticket Price Attendance - %
Arena Name	Syracuse Arena
Level 1:	8000 - $300 - 0 - 0,00%
Level 2:	8000 - $200 - 0 - 0,00%
Level 3:	4000 - $120 - 0 - 0,00%
Level 4:	4000 - $100 - 0 - 0,00%
Luxury :	2000 - $500 - 0 - 0,00%
Total Capacity :	26000
Team Popularity :	100,00%
Income
Home Games Left	41
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$117,568,174
Farm Players Total Salaries	$10,157,501
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$1,425,000
Pro Year To Date Expenses	$825,652
Farm Year To Date Expenses	$74,822
Pro Salary Cap To Date	$818,659
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	142
Pro Expenses Per Days	$829,148
Pro Estimated Expenses	$117,739,016
Farm Remaining Season Days	142
Farm Expenses Per Days	$78,024
Farm Estimated Expenses	$11,079,408
Estimated Season Expenses	$128,818,424
Season Salary Cap	$118,993,174
Estimate Under Maximum Salary Cap of $127,000,000	$8,006,826
Estimate Over Minimum Salary Cap of $75,000,000	$43,993,174
Current Bank Account	$253,860,697
Projected Bank Account	$125,042,273

Pro Players Salaries
Nathan MacKinnon (1 Way Contract)	$12,600,000 (6)
Alex Ovechkin (1 Way Contract)	$9,500,000 (1)
Cale Makar (1 Way Contract)	$9,000,000 (2)
Brady Tkachuk (1 Way Contract)	$8,330,674 (3)
Ilya Sorokin (1 Way Contract)	$8,250,000 (7)
Tomas Hertl (1 Way Contract)	$8,137,500 (5)
Anders Lee (1 Way Contract)	$7,000,000 (1)
Aaron Ekblad (1 Way Contract)	$6,100,000 (8)
Brett Pesce (1 Way Contract)	$5,500,000 (5)
Teuvo Teravainen (1 Way Contract)	$5,400,000 (2)
Ivan Barbashev (1 Way Contract)	$5,000,000 (3)
Claude Giroux	$4,750,000 (1)
Ross Colton (AC)	$4,000,000 (2)
Jamie Benn	$4,000,000 (1)
Brian Dumoulin	$4,000,000 (3)
Shane Pinto	$3,750,000 (1)
Sean Walker	$3,600,000 (4)
Mario Ferraro	$3,250,000 (1)
Jordan Staal	$2,900,000 (2)
Alex Nedeljkovic	$2,500,000 (1)
Total Pro Players	20
Salary Commitment
Year 2025 : $117,568,174
Year 2026 : $82,818,174
Year 2027 : $61,518,174
Year 2028 : $44,187,500
Salary Average Commitment
Year 2025 : $117,568,173
Year 2026 : $82,818,173
Year 2027 : $61,518,173
Year 2028 : $44,187,500
Salary Cap with 1 Way Contract
Year 2025 : $117,568,174
Year 2026 : $82,818,174
Year 2027 : $61,518,174
Year 2028 : $44,187,500

Farm Players Salaries
Spencer Knight	$1,125,000 (1)
Andrei Kuzmenko	$1,075,000 (1)
Oliver Ekman-Larsson	$875,000 (3)
Zach Whitecloud	$687,500 (3)
Marco Kasper	$479,583 (1)
Blake Lizotte	$462,500 (1)
Sebastian Cossa	$428,333 (1)
Pavel Mintyukov	$425,417 (1)
Victor Olofsson	$393,750 (1)
Adam Klapka	$312,500 (2)
Nico Myatovic	$237,500 (2)
Tyler Thorpe	$234,167 (3)
Luke Tuch	$231,250 (1)
William Strömgren	$231,250 (1)
Noah Warren	$229,583 (2)
Paul Ludwinski	$229,583 (2)
Marc Gatcomb	$225,000 (1)
Calle Odelius	$223,750 (2)
Josh Bloom	$223,542 (1)
Gleb Trikozov	$218,750 (2)
Zach Dean	$215,834 (1)
Coulson Pitre	$214,584 (2)
Jack Thompson	$200,000 (1)
Emil Lilleberg	$200,000 (2)
Nikita Nesterenko	$196,875 (2)
Vladislav Kolyachonok	$193,750 (1)
Calle Clang	$193,750 (1)
Martin Chromiak	$193,750 (1)
Mats Lindgren	$0 (1)
Total Farm Players	29
Salary Commitment
Year 2025 : $10,157,499
Year 2026 : $3,859,791
Year 2027 : $1,796,667
Year 2028 : $0
Salary Average Commitment
Year 2025 : $10,157,499
Year 2026 : $3,859,791
Year 2027 : $1,796,667
Year 2028 : $0

Canadiens de Montréal

Arena Capacity - Ticket Price Attendance - %
Arena Name	Forum de Montreal
Level 1:	8000 - $300 - 5 213 - 65,16%
Level 2:	8000 - $200 - 3 992 - 49,90%
Level 3:	4000 - $120 - 2 811 - 70,28%
Level 4:	4000 - $90 - 3 230 - 80,75%
Luxury :	2000 - $500 - 1 546 - 77,30%
Total Capacity :	26000
Team Popularity :	100,00%
Income
Home Games Left	40
Average Attendance - %	16 792 - 64,58%
Average Income per Game	$4,704,150
Year to Date Revenue	$4,704,150
Expense
Pro Players Total Salaries	$82,545,000
Farm Players Total Salaries	$7,261,040
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$3,571,428
Pro Year To Date Expenses	$591,224
Farm Year To Date Expenses	$57,770
Pro Salary Cap To Date	$577,238
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$188,166,000
Pro Remaining Season Days	142
Pro Expenses Per Days	$591,224
Pro Estimated Expenses	$83,953,808
Farm Remaining Season Days	142
Farm Expenses Per Days	$57,770
Farm Estimated Expenses	$8,203,340
Estimated Season Expenses	$92,157,148
Season Salary Cap	$86,116,428
Estimate Under Maximum Salary Cap of $127,000,000	$40,883,572
Estimate Over Minimum Salary Cap of $75,000,000	$11,116,428
Current Bank Account	$237,909,517
Projected Bank Account	$333,918,369

Pro Players Salaries
Patrick Kane (1 Way Contract)	$7,000,000 (1)
Adin Hill (1 Way Contract)	$6,250,000 (6)
Morgan Geekie (1 Way Contract)	$5,500,000 (6)
Rasmus Ristolainen (1 Way Contract)	$5,100,000 (2)
Ryan Strome (1 Way Contract)	$5,000,000 (2)
Samuel Girard (1 Way Contract)	$5,000,000 (2)
Jesperi Kotkaniemi	$4,820,000 (5)
Jordan Eberle	$4,750,000 (1)
Ukko-Pekka Luukkonen	$4,750,000 (4)
Artem Zub	$4,600,000 (2)
Kaapo Kakko	$4,525,000 (3)
Jack McBain	$4,250,000 (5)
Marcus Foligno	$4,000,000 (3)
Scott Mayfield	$3,500,000 (5)
Michael Rasmussen	$3,200,000 (3)
Jeff Skinner (AC)	$3,000,000 (1)
Garnet Hathaway	$2,400,000 (2)
Peyton Krebs	$1,450,000 (1)
Ty Emberson	$1,300,000 (2)
Dmitry Kulikov	$1,150,000 (3)
Matt Grzelcyk	$1,000,000 (1)
Total Pro Players	21
Salary Commitment
Year 2025 : $82,545,000
Year 2026 : $65,345,000
Year 2027 : $41,945,000
Year 2028 : $29,070,000
Salary Average Commitment
Year 2025 : $82,545,000
Year 2026 : $65,345,000
Year 2027 : $41,945,000
Year 2028 : $29,070,000
Salary Cap with 1 Way Contract
Year 2025 : $82,545,000
Year 2026 : $65,345,000
Year 2027 : $41,945,000
Year 2028 : $29,070,000

Farm Players Salaries
Matias Maccelli	$856,250 (1)
Marc-Andre Fleury	$625,000 (1)
Jonatan Berggren	$456,250 (1)
Nicolas Deslauriers	$437,500 (1)
Dalibor Dvorský	$417,500 (3)
Matthew Wood	$320,833 (3)
Lukas Reichel	$300,000 (1)
Calvin Pickard	$250,000 (1)
Jesse Pulkkinen	$243,750 (2)
Quentin Musty	$242,500 (3)
Rodwin Dionicio	$237,500 (2)
Luca Cagnoni	$237,500 (2)
Logan Morrison	$237,500 (1)
Matthew Poitras	$237,500 (1)
Viktor Neuchev	$237,500 (1)
Igor Chernyshov	$235,625 (3)
Yegor Sidorov	$225,000 (2)
Jordan Dumais	$221,667 (2)
Anton Wahlberg	$221,667 (3)
Zach L'Heureux	$215,834 (1)
James Malatesta	$212,500 (1)
Koehn Ziemmer	$204,167 (3)
William Trudeau	$193,750 (1)
Xavier Bourgault	$193,750 (1)
Justin Gill	$0 (1)
Total Farm Players	25
Salary Commitment
Year 2025 : $7,261,040
Year 2026 : $2,807,706
Year 2027 : $1,642,290
Year 2028 : $0
Salary Average Commitment
Year 2025 : $5,945,206
Year 2026 : $2,807,706
Year 2027 : $1,642,290
Year 2028 : $0

Chiefs de Charlestown

Arena Capacity - Ticket Price Attendance - %
Arena Name	Charlestown Memorial Arena
Level 1:	8000 - $250 - 6 703 - 83,79%
Level 2:	7000 - $175 - 5 726 - 81,80%
Level 3:	4500 - $110 - 3 303 - 73,40%
Level 4:	4500 - $95 - 3 438 - 76,40%
Luxury :	2000 - $450 - 1 987 - 99,35%
Total Capacity :	26000
Team Popularity :	100,00%
Income
Home Games Left	40
Average Attendance - %	21 157 - 81,37%
Average Income per Game	$5,327,362
Year to Date Revenue	$5,327,362
Expense
Pro Players Total Salaries	$119,038,102
Farm Players Total Salaries	$13,106,701
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	($1,000,000)
Pro Year To Date Expenses	$846,420
Farm Year To Date Expenses	$98,648
Pro Salary Cap To Date	$832,434
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$213,094,480
Pro Remaining Season Days	142
Pro Expenses Per Days	$846,420
Pro Estimated Expenses	$120,191,640
Farm Remaining Season Days	142
Farm Expenses Per Days	$98,648
Farm Estimated Expenses	$14,008,016
Estimated Season Expenses	$134,199,656
Season Salary Cap	$118,038,102
Estimate Under Maximum Salary Cap of $127,000,000	$8,961,898
Estimate Over Minimum Salary Cap of $75,000,000	$43,038,102
Current Bank Account	$373,413,546
Projected Bank Account	$452,308,370

Pro Players Salaries
Adam Fox (1 Way Contract)	$9,500,000 (4)
Filip Forsberg (1 Way Contract)	$8,500,000 (5)
J.T. Miller (1 Way Contract)	$8,000,000 (5)
John Carlson (1 Way Contract)	$8,000,000 (1)
Alex DeBrincat (1 Way Contract)	$7,875,000 (2)
Jason Robertson (1 Way Contract)	$7,750,000 (1)
Brock Nelson (1 Way Contract)	$7,500,000 (3)
Clayton Keller (1 Way Contract)	$7,150,000 (3)
Cam Fowler (1 Way Contract)	$6,500,000 (1)
Amazing Sly (JC1) (1 Way Contract)	$6,500,000 (1)
MacKenzie Weegar (1 Way Contract)	$6,250,000 (6)
Jonathan Marchessault (1 Way Contract)	$5,500,000 (4)
Brad Marchand (1 Way Contract)	$5,250,000 (6)
Thatcher Demko (1 Way Contract)	$5,000,000 (1)
Jake McCabe	$4,513,102 (4)
Cody Ceci	$4,500,000 (4)
Max Domi	$3,750,000 (3)
Adam Henrique	$3,000,000 (1)
Noel Acciari	$2,000,000 (1)
Pyotr Kochetkov	$2,000,000 (2)
Total Pro Players	20
Salary Commitment
Year 2025 : $119,038,102
Year 2026 : $80,288,102
Year 2027 : $70,413,102
Year 2028 : $52,013,102
Salary Average Commitment
Year 2025 : $31,716,666
Year 2026 : $18,750,000
Year 2027 : $16,750,000
Year 2028 : $5,500,000
Salary Cap with 1 Way Contract
Year 2025 : $119,038,102
Year 2026 : $80,288,102
Year 2027 : $70,413,102
Year 2028 : $52,013,102

Farm Players Salaries
Marco Rossi	$1,250,000 (3)
Shane Wright	$987,292 (2)
Joel Edmundson	$962,500 (3)
Joseph Woll	$916,667 (3)
Tommy Novak	$875,000 (2)
David Savard (AC)	$875,000 (1)
Luke Schenn	$687,500 (1)
Niko Mikkola	$625,000 (1)
Morgan Barron	$462,500 (2)
Tony DeAngelo	$437,500 (1)
Egor Zamula	$425,000 (1)
Bobby Brink	$375,000 (1)
Daniil Miromanov	$312,500 (1)
Daniil Tarasov	$262,500 (1)
Casey DeSmith	$250,000 (2)
Darren Raddysh	$243,750 (1)
Ryan Chesley	$237,500 (3)
Hunter Brzustewicz	$237,500 (2)
Nikita Chibrikov	$231,250 (1)
Ayrton Martino	$231,250 (2)
Luca Pinelli	$229,583 (3)
Filip Mesar	$221,667 (2)
Dmitry Kuzmin	$210,556 (1)
Noel Gunler	$203,438 (1)
Arshdeep Bains	$193,750 (2)
Magnus Chrona	$193,750 (1)
Valtteri Puustinen	$193,750 (1)
Georgii Merkulov	$193,750 (1)
Clay Stevenson	$193,750 (2)
Matt Villalta	$193,750 (1)
Aatu Raty	$193,750 (2)
Alex Ciernik	$0 (1)
Total Farm Players	32
Salary Commitment
Year 2025 : $13,106,702
Year 2026 : $7,442,708
Year 2027 : $3,596,250
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,495,208
Year 2026 : $2,120,208
Year 2027 : $0
Year 2028 : $0

Diables de Mont-Tremblant

Arena Capacity - Ticket Price Attendance - %
Arena Name	Aréna Gilles Cadieux
Level 1:	6500 - $160 - 0 - 0,00%
Level 2:	6500 - $100 - 0 - 0,00%
Level 3:	4500 - $60 - 0 - 0,00%
Level 4:	5500 - $40 - 0 - 0,00%
Luxury :	3000 - $250 - 0 - 0,00%
Total Capacity :	26000
Team Popularity :	100,00%
Income
Home Games Left	41
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$122,651,208
Farm Players Total Salaries	$6,646,459
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$871,687
Farm Year To Date Expenses	$53,472
Pro Salary Cap To Date	$857,701
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	142
Pro Expenses Per Days	$871,687
Pro Estimated Expenses	$123,779,554
Farm Remaining Season Days	142
Farm Expenses Per Days	$53,472
Farm Estimated Expenses	$7,593,024
Estimated Season Expenses	$131,372,578
Season Salary Cap	$122,651,208
Estimate Under Maximum Salary Cap of $127,000,000	$4,348,792
Estimate Over Minimum Salary Cap of $75,000,000	$47,651,208
Current Bank Account	$351,682,040
Projected Bank Account	$220,309,462

Pro Players Salaries
Jakob Chychrun (1 Way Contract)	$9,000,000 (8)
Owen Power	$8,350,000 (7)
Robert Thomas (1 Way Contract)	$8,125,000 (6)
Jared Spurgeon (AC) (1 Way Contract)	$7,575,000 (2)
Vince Dunn (1 Way Contract)	$7,350,000 (2)
Dylan Guenther	$7,142,875 (8)
Ryan McDonagh (1 Way Contract)	$6,750,000 (1)
Colton Parayko (1 Way Contract)	$6,500,000 (5)
Paul Kariya (JC1) (1 Way Contract)	$6,500,000 (1)
Owen Tippett (1 Way Contract)	$6,200,000 (7)
Rickard Rakell (1 Way Contract)	$6,000,000 (3)
Logan Thompson (1 Way Contract)	$5,850,000 (6)
Nick Schmaltz (1 Way Contract)	$5,850,000 (1)
Jake DeBrusk (1 Way Contract)	$5,500,000 (6)
Dylan Strome (1 Way Contract)	$5,000,000 (3)
Lawson Crouse	$4,300,000 (2)
Mikey Anderson	$4,125,000 (6)
Shayne Gostisbehere	$3,200,000 (2)
Scott Laughton	$3,000,000 (1)
Joel Armia	$2,500,000 (2)
Yanni Gourde	$2,333,333 (6)
Alex Lyon	$1,500,000 (2)
Total Pro Players	22
Salary Commitment
Year 2025 : $122,651,208
Year 2026 : $100,551,208
Year 2027 : $74,126,208
Year 2028 : $63,126,208
Salary Average Commitment
Year 2025 : $110,301,208
Year 2026 : $100,551,208
Year 2027 : $74,126,208
Year 2028 : $63,126,208
Salary Cap with 1 Way Contract
Year 2025 : $122,651,208
Year 2026 : $100,551,208
Year 2027 : $74,126,208
Year 2028 : $63,126,208

Farm Players Salaries
Brandon Saad	$1,125,000 (1)
Timothy Liljegren	$750,000 (1)
Ryan Poehling	$475,000 (1)
Cutter Gauthier	$475,000 (1)
Pavel Dorofeyev	$458,750 (1)
Wyatt Kaiser	$425,000 (2)
Jett Luchanko	$360,625 (3)
Lian Bichsel	$354,583 (2)
Fedor Svechkov	$266,667 (1)
Leevi Meriläinen	$262,500 (1)
Lukas Fischer	$243,750 (3)
Artem Duda	$237,500 (2)
Kalan Lind	$221,667 (3)
Kaedan Korczak	$206,250 (1)
Matyas Sapovaliv	$200,834 (2)
Erik Portillo	$195,833 (2)
Thomas Bordeleau	$193,750 (1)
Michael Benning	$193,750 (1)
Rasmus Kupari	$0 (1)
Jaden Lipinski	$0 (1)
Carson Bantle	$0 (1)
Axel Jonsson-Fjällby	$0 (1)
Total Farm Players	22
Salary Commitment
Year 2025 : $6,646,459
Year 2026 : $2,239,791
Year 2027 : $826,042
Year 2028 : $0
Salary Average Commitment
Year 2025 : $6,646,459
Year 2026 : $2,239,791
Year 2027 : $826,042
Year 2028 : $0

Ducks du District 5

Arena Capacity - Ticket Price Attendance - %
Arena Name	Northlands Coliseum
Level 1:	8000 - $255 - 0 - 0,00%
Level 2:	8000 - $150 - 0 - 0,00%
Level 3:	4000 - $112 - 0 - 0,00%
Level 4:	4000 - $100 - 0 - 0,00%
Luxury :	2000 - $500 - 0 - 0,00%
Total Capacity :	26000
Team Popularity :	100,00%
Income
Home Games Left	41
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$117,592,333
Farm Players Total Salaries	$11,586,249
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$819,527
Farm Year To Date Expenses	$92,212
Pro Salary Cap To Date	$737,359
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	142
Pro Expenses Per Days	$836,310
Pro Estimated Expenses	$118,756,020
Farm Remaining Season Days	142
Farm Expenses Per Days	$88,016
Farm Estimated Expenses	$12,498,272
Estimated Season Expenses	$131,254,292
Season Salary Cap	$114,917,333
Estimate Under Maximum Salary Cap of $127,000,000	$12,082,667
Estimate Over Minimum Salary Cap of $75,000,000	$39,917,333
Current Bank Account	$668,116,659
Projected Bank Account	$536,862,367

Pro Players Salaries
Zach Werenski (1 Way Contract)	$9,583,333 (3)
Mark Stone (1 Way Contract)	$9,500,000 (2)
Roman Josi (AC) (1 Way Contract)	$9,059,000 (3)
Pierre-Luc Dubois (1 Way Contract)	$8,500,000 (6)
Jeremy Swayman (1 Way Contract)	$8,250,000 (7)
Jesper Bratt (1 Way Contract)	$7,875,000 (6)
Elias Lindholm (1 Way Contract)	$7,750,000 (6)
Dylan Cozens	$7,100,000 (5)
Adam Banks (JC1) (1 Way Contract)	$6,500,000 (1)
Justin Faulk (Out of Payroll)	$6,500,000 (2)
Charlie Conway (JC1) (1 Way Contract)	$6,500,000 (1)
Fulton Reed (JC1) (1 Way Contract)	$6,500,000 (1)
Vincent Trocheck (1 Way Contract)	$5,625,000 (4)
Kevin Bahl (1 Way Contract)	$5,350,000 (6)
-1 Way Contract Salary Cap :	$2,675,000
Dawson Mercer	$4,000,000 (2)
Jake Walman	$3,400,000 (1)
Eetu Luostarinen	$3,000,000 (2)
Mason Appleton	$2,900,000 (2)
Nick Seeler	$2,700,000 (3)
Scott Wedgewood	$1,500,000 (1)
Sam Carrick	$1,000,000 (2)
Henry Thrun	$1,000,000 (1)
Total Pro Players	22
Salary Commitment
Year 2025 : $124,092,333
Year 2026 : $98,692,333
Year 2027 : $71,792,333
Year 2028 : $50,450,000
Salary Average Commitment
Year 2025 : $106,592,333
Year 2026 : $81,192,333
Year 2027 : $58,192,333
Year 2028 : $36,850,000
Salary Cap with 1 Way Contract
Year 2025 : $121,417,333
Year 2026 : $96,017,333
Year 2027 : $69,117,333
Year 2028 : $47,775,000

Farm Players Salaries
Matt Coronato	$1,625,000 (7)
Jonas Siegenthaler	$850,000 (3)
Nils Hoglander	$750,000 (3)
Connor Brown	$750,000 (4)
Luke Evangelista	$750,000 (2)
Mathieu Olivier	$750,000 (6)
Miles Wood	$625,000 (4)
Teddy Blueger	$450,000 (1)
Joakim Kemell	$354,583 (1)
Collin Graf	$320,833 (1)
Juuso Parssinen	$312,500 (2)
Gage Goncalves	$300,000 (2)
Nathan Villeneuve	$243,750 (3)
Victor Mancini	$237,500 (1)
Shai Buium	$231,250 (2)
Marat Khusnutdinov	$231,250 (2)
Jackson Blake	$231,250 (1)
Brett Berard	$231,250 (1)
Tristan Broz	$231,250 (2)
Ian Moore	$231,250 (1)
Stanislav Svozil	$220,000 (1)
Owen Beck	$220,000 (2)
Nikita Grebenkin	$218,750 (1)
Eduard Sale	$216,667 (3)
Arturs Silovs	$212,500 (1)
Dennis Hildeby	$210,417 (3)
Nathan Légaré	$193,750 (1)
Rory Kerins	$193,750 (1)
Roby Jarventie	$193,750 (1)
Topi Niemelä	$0 (1)
Total Farm Players	30
Salary Commitment
Year 2025 : $11,586,249
Year 2026 : $8,297,083
Year 2027 : $6,020,833
Year 2028 : $3,750,000
Salary Average Commitment
Year 2025 : $8,386,249
Year 2026 : $5,747,083
Year 2027 : $4,520,833
Year 2028 : $2,250,000

Golden Knights de Las Vegas

Arena Capacity - Ticket Price Attendance - %
Arena Name	T-Mobile Arena
Level 1:	7000 - $300 - 0 - 0,00%
Level 2:	6000 - $200 - 0 - 0,00%
Level 3:	4000 - $120 - 0 - 0,00%
Level 4:	4000 - $100 - 0 - 0,00%
Luxury :	3000 - $500 - 0 - 0,00%
Total Capacity :	24000
Team Popularity :	100,00%
Income
Home Games Left	41
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$126,142,857
Farm Players Total Salaries	$10,120,971
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$809,740
Farm Year To Date Expenses	$99,360
Pro Salary Cap To Date	$795,754
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	142
Pro Expenses Per Days	$896,104
Pro Estimated Expenses	$127,246,768
Farm Remaining Season Days	142
Farm Expenses Per Days	$77,769
Farm Estimated Expenses	$11,043,198
Estimated Season Expenses	$138,289,966
Season Salary Cap	$126,142,857
Estimate Under Maximum Salary Cap of $127,000,000	$857,143
Estimate Over Minimum Salary Cap of $75,000,000	$51,142,857
Current Bank Account	$626,949,767
Projected Bank Account	$488,659,801

Pro Players Salaries
Auston Matthews (1 Way Contract)	$13,250,000 (3)
David Pastrnak (1 Way Contract)	$11,250,000 (6)
Dylan Larkin (1 Way Contract)	$8,700,000 (3)
Connor Hellebuyck (1 Way Contract)	$8,500,000 (6)
Morgan Rielly (1 Way Contract)	$7,500,000 (5)
Tage Thompson (1 Way Contract)	$7,142,857 (5)
Martin Necas (1 Way Contract)	$6,500,000 (1)
Josh Morrissey (1 Way Contract)	$6,250,000 (3)
Quinton Byfield	$6,250,000 (4)
Jonas Brodin (1 Way Contract)	$6,000,000 (3)
Joel Farabee (1 Way Contract)	$5,000,000 (3)
Mike Matheson (AC)	$4,875,000 (1)
Pavel Zacha	$4,750,000 (2)
Karel Vejmelka	$4,750,000 (5)
Christopher Tanev	$4,500,000 (5)
Logan Cooley	$4,450,000 (1)
Noah Cates	$4,000,000 (4)
Brayden McNabb	$3,650,000 (3)
Eeli Tolvanen	$3,475,000 (1)
Nicholas Paul	$3,150,000 (4)
Braden Schneider	$2,200,000 (1)
Total Pro Players	21
Salary Commitment
Year 2025 : $126,142,857
Year 2026 : $104,642,857
Year 2027 : $99,892,857
Year 2028 : $57,042,857
Salary Average Commitment
Year 2025 : $114,709,522
Year 2026 : $97,159,522
Year 2027 : $92,409,522
Year 2028 : $51,392,856
Salary Cap with 1 Way Contract
Year 2025 : $126,142,857
Year 2026 : $104,642,857
Year 2027 : $99,892,857
Year 2028 : $57,042,857

Farm Players Salaries
Rasmus Sandin	$1,150,000 (4)
Alex Laferriere	$1,025,000 (3)
Justin Holl	$850,000 (1)
Nick Perbix	$687,500 (2)
Jesper Wallstedt	$550,000 (2)
Juuso Valimaki	$500,000 (1)
Jeremy Lauzon	$500,000 (1)
Zayne Parekh	$485,625 (3)
Jimmy Snuggerud	$387,500 (2)
Calum Ritchie	$290,000 (3)
Drew Helleson	$275,000 (2)
Adam Edstrom	$243,750 (2)
William Wallinder	$231,250 (1)
Elias Petterssen (D)	$229,583 (2)
Oscar Fisker Molgaard	$229,583 (3)
John Beecher	$225,000 (1)
Zac Jones	$225,000 (1)
Ethan Gauthier	$221,667 (3)
Zack Ostapchuk	$220,000 (1)
Alexander Holtz	$209,931 (2)
Felix Unger Sörum	$209,584 (3)
Roman Schmidt	$206,250 (1)
Graeme Clarke	$193,750 (1)
Mackie Samoskevich	$193,750 (1)
Danil Gushchin	$193,750 (1)
Arthur Kaliyev	$193,750 (1)
Ozzy Wiesblatt	$193,750 (2)
Daniel Torgersson	$0 (1)
Total Farm Players	28
Salary Commitment
Year 2025 : $10,120,972
Year 2026 : $6,388,472
Year 2027 : $3,611,458
Year 2028 : $1,150,000
Salary Average Commitment
Year 2025 : $7,786,042
Year 2026 : $4,634,792
Year 2027 : $2,586,458
Year 2028 : $1,150,000

Golden Seals d'Oakland

Arena Capacity - Ticket Price Attendance - %
Arena Name	Arena Luc Bourdon
Level 1:	8000 - $140 - 0 - 0,00%
Level 2:	7000 - $80 - 0 - 0,00%
Level 3:	2000 - $70 - 0 - 0,00%
Level 4:	4000 - $40 - 0 - 0,00%
Luxury :	3000 - $200 - 0 - 0,00%
Total Capacity :	24000
Team Popularity :	100,00%
Income
Home Games Left	41
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$123,600,000
Farm Players Total Salaries	$6,306,459
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$878,322
Farm Year To Date Expenses	$51,094
Pro Salary Cap To Date	$843,357
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	142
Pro Expenses Per Days	$878,322
Pro Estimated Expenses	$124,721,724
Farm Remaining Season Days	142
Farm Expenses Per Days	$51,094
Farm Estimated Expenses	$7,255,348
Estimated Season Expenses	$131,977,072
Season Salary Cap	$120,600,000
Estimate Under Maximum Salary Cap of $127,000,000	$6,400,000
Estimate Over Minimum Salary Cap of $75,000,000	$45,600,000
Current Bank Account	$312,412,988
Projected Bank Account	$180,435,916

Pro Players Salaries
Drew Doughty (1 Way Contract)	$11,000,000 (2)
Alex Pietrangelo (1 Way Contract)	$8,800,000 (2)
Mika Zibanejad (1 Way Contract)	$8,500,000 (5)
Sam Bennett (1 Way Contract)	$8,000,000 (8)
J.J. Peterka	$7,700,000 (5)
Gabriel Vilardi (1 Way Contract)	$7,500,000 (6)
Shea Theodore (1 Way Contract)	$7,425,000 (7)
Brandon Hagel (1 Way Contract)	$6,500,000 (7)
Jordan Binnington (1 Way Contract)	$6,000,000 (2)
Sean Durzi (1 Way Contract)	$6,000,000 (3)
-1 Way Contract Salary Cap :	$3,000,000
Matt Roy (1 Way Contract)	$5,750,000 (5)
Yegor Sharangovich (1 Way Contract)	$5,750,000 (5)
Christian Dvorak (1 Way Contract)	$5,400,000 (1)
Oliver Bjorkstrand (1 Way Contract)	$5,400,000 (1)
Mason Marchment	$4,500,000 (1)
Fabian Zetterlund	$4,275,000 (3)
Alexandre Carrier	$3,750,000 (2)
Andrew Mangiapane	$3,600,000 (2)
Brett Kulak	$2,750,000 (1)
Anthony Stolarz	$2,500,000 (1)
Brett Howden	$2,500,000 (5)
Total Pro Players	21
Salary Commitment
Year 2025 : $123,600,000
Year 2026 : $103,050,000
Year 2027 : $69,900,000
Year 2028 : $59,625,000
Salary Average Commitment
Year 2025 : $120,700,000
Year 2026 : $103,050,000
Year 2027 : $69,900,000
Year 2028 : $59,625,000
Salary Cap with 1 Way Contract
Year 2025 : $120,600,000
Year 2026 : $100,050,000
Year 2027 : $66,900,000
Year 2028 : $59,625,000

Farm Players Salaries
Kevin Lankinen	$1,125,000 (5)
Will Cuylle	$975,000 (2)
Arvid Soderblom	$687,500 (2)
Ryker Evans	$512,500 (2)
Mark Kastelic	$391,667 (3)
Drew Commesso	$266,667 (1)
Aleksei Kolosov	$231,250 (1)
Cale Fleury	$222,500 (2)
Nolan Allan	$220,000 (1)
Riley Kidney	$218,750 (1)
Oskar Olausson	$215,833 (1)
Joshua Roy	$213,542 (1)
Harrison Brunicke	$211,458 (3)
Justin Sourdif	$206,250 (2)
Nils Aman	$206,250 (1)
Jet Greaves	$203,125 (1)
Paul Cotter	$199,167 (1)
Robert Mastrosimone	$0 (1)
Total Farm Players	18
Salary Commitment
Year 2025 : $6,306,459
Year 2026 : $4,331,875
Year 2027 : $1,728,125
Year 2028 : $1,125,000
Salary Average Commitment
Year 2025 : $6,075,209
Year 2026 : $4,331,875
Year 2027 : $1,728,125
Year 2028 : $1,125,000

Harfangs de Beauport

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Marc-Simoneau
Level 1:	7500 - $300 - 0 - 0,00%
Level 2:	6500 - $200 - 0 - 0,00%
Level 3:	4000 - $120 - 0 - 0,00%
Level 4:	4500 - $100 - 0 - 0,00%
Luxury :	2000 - $500 - 0 - 0,00%
Total Capacity :	24500
Team Popularity :	100,00%
Income
Home Games Left	41
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$124,277,587
Farm Players Total Salaries	$9,560,208
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	($3,900,000)
Pro Year To Date Expenses	$883,060
Farm Year To Date Expenses	$73,848
Pro Salary Cap To Date	$869,074
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	142
Pro Expenses Per Days	$883,060
Pro Estimated Expenses	$125,394,520
Farm Remaining Season Days	142
Farm Expenses Per Days	$73,848
Farm Estimated Expenses	$10,486,416
Estimated Season Expenses	$135,880,936
Season Salary Cap	$120,377,587
Estimate Under Maximum Salary Cap of $127,000,000	$6,622,413
Estimate Over Minimum Salary Cap of $75,000,000	$45,377,587
Current Bank Account	$269,263,959
Projected Bank Account	$133,383,023

Pro Players Salaries
Leon Draisaitl (1 Way Contract)	$14,000,000 (8)
Mikko Rantanen (1 Way Contract)	$12,000,000 (8)
Andrei Vasilevskiy (1 Way Contract)	$9,500,000 (3)
Charlie McAvoy (AC) (1 Way Contract)	$9,500,000 (5)
Brock Faber	$8,500,000 (8)
Wyatt Johnston	$8,400,000 (5)
Lucas Raymond	$8,075,000 (7)
Victor Hedman (1 Way Contract)	$8,000,000 (4)
Cole Caufield	$7,850,000 (6)
Juraj Slafkovsky	$7,600,000 (8)
Seth Jarvis	$7,420,087 (7)
Connor Bedard	$4,450,000 (1)
Connor Murphy	$4,400,000 (1)
Jake Neighbours	$3,750,000 (2)
Brandon Tanev	$2,500,000 (3)
Radek Faksa	$2,000,000 (3)
Connor Ingram	$1,950,000 (1)
Simon Edvinsson	$1,744,167 (1)
William Eklund	$1,713,333 (1)
Jackson LaCombe	$925,000 (1)
Total Pro Players	20
Salary Commitment
Year 2025 : $124,277,587
Year 2026 : $109,095,087
Year 2027 : $105,345,087
Year 2028 : $91,345,087
Salary Average Commitment
Year 2025 : $124,277,587
Year 2026 : $109,095,087
Year 2027 : $105,345,087
Year 2028 : $91,345,087
Salary Cap with 1 Way Contract
Year 2025 : $124,277,587
Year 2026 : $109,095,087
Year 2027 : $105,345,087
Year 2028 : $91,345,087

Farm Players Salaries
Johnathan Kovacevic	$1,000,000 (5)
Trent Frederic	$962,500 (8)
Connor Zary	$943,750 (3)
J.J. Moser	$843,750 (1)
Yaroslav Askarov	$500,000 (2)
Philip Tomasino	$437,500 (1)
Brandt Clarke	$428,333 (1)
Michael Kesselring	$350,000 (1)
Noah Östlund	$340,417 (2)
Ty Dellandrea	$325,000 (1)
Gabe Perreault	$308,333 (2)
Justin Barron	$287,500 (1)
Shakir Mukhamadullin	$250,000 (1)
Corson Ceulemans	$231,250 (1)
Maxim Groshev	$231,250 (1)
Carter Mazur	$231,250 (1)
Bryce McConnell-Barker	$229,583 (2)
Francesco Pinelli	$223,542 (1)
Adam Sýkora	$221,667 (2)
Justin Robidas	$212,917 (1)
Justus Annunen	$209,375 (1)
Devon Levi	$203,125 (2)
Nikita Prishchepov	$201,667 (2)
Sean Farrell	$193,750 (1)
Jack Finley	$193,750 (3)
Total Farm Players	25
Salary Commitment
Year 2025 : $9,560,208
Year 2026 : $5,104,790
Year 2027 : $3,100,000
Year 2028 : $1,962,500
Salary Average Commitment
Year 2025 : $9,336,666
Year 2026 : $5,104,790
Year 2027 : $3,100,000
Year 2028 : $1,962,500

Kraken de Seattle

Arena Capacity - Ticket Price Attendance - %
Arena Name	KeyArena
Level 1:	8500 - $150 - 0 - 0,00%
Level 2:	7000 - $125 - 0 - 0,00%
Level 3:	4000 - $100 - 0 - 0,00%
Level 4:	4500 - $75 - 0 - 0,00%
Luxury :	2000 - $325 - 0 - 0,00%
Total Capacity :	26000
Team Popularity :	100,00%
Income
Home Games Left	41
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$100,190,084
Farm Players Total Salaries	$8,672,083
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$605,769
Farm Year To Date Expenses	$104,170
Pro Salary Cap To Date	$553,322
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	142
Pro Expenses Per Days	$707,623
Pro Estimated Expenses	$100,482,466
Farm Remaining Season Days	142
Farm Expenses Per Days	$74,630
Farm Estimated Expenses	$10,597,460
Estimated Season Expenses	$111,079,926
Season Salary Cap	$100,190,084
Estimate Under Maximum Salary Cap of $127,000,000	$26,809,916
Estimate Over Minimum Salary Cap of $75,000,000	$25,190,084
Current Bank Account	$256,356,057
Projected Bank Account	$145,276,131

Pro Players Salaries
Noah Dobson (1 Way Contract)	$9,500,000 (8)
Bobby Orr (JC1) (1 Way Contract)	$6,500,000 (1)
Lukas Dostal (1 Way Contract)	$6,500,000 (5)
John Gibson (1 Way Contract)	$6,400,000 (2)
Alex Killorn (1 Way Contract)	$6,250,000 (2)
Alexander Romanov (1 Way Contract)	$6,250,000 (8)
Andrew Copp (AC) (1 Way Contract)	$5,625,000 (2)
Phillip Danault (1 Way Contract)	$5,500,000 (2)
Alex Wennberg (1 Way Contract)	$5,000,000 (1)
Philip Broberg	$4,580,917 (1)
Josh Manson	$4,500,000 (1)
Macklin Celebrini	$4,475,000 (2)
Leo Carlsson	$4,200,000 (1)
Erik Gudbranson	$4,000,000 (1)
Frederik Andersen	$3,500,000 (1)
Aliaksei Protas	$3,375,000 (4)
Ridly Greig	$3,250,000 (4)
Ivan Demidov	$2,634,167 (2)
Casey Cizikas	$2,500,000 (2)
Keegan Kolesar	$2,500,000 (3)
Danton Heinen	$2,250,000 (1)
Joe Veleno	$900,000 (1)
Total Pro Players	22
Salary Commitment
Year 2025 : $100,190,084
Year 2026 : $64,759,167
Year 2027 : $31,375,000
Year 2028 : $28,875,000
Salary Average Commitment
Year 2025 : $90,190,084
Year 2026 : $59,259,167
Year 2027 : $31,375,000
Year 2028 : $28,875,000
Salary Cap with 1 Way Contract
Year 2025 : $100,190,084
Year 2026 : $64,759,167
Year 2027 : $31,375,000
Year 2028 : $28,875,000

Farm Players Salaries
Simon Nemec	$1,042,083 (1)
Brenden Dillon	$1,000,000 (2)
Kirby Dach	$840,625 (1)
Pierre Engvall	$750,000 (5)
Michael Amadio	$650,000 (2)
David Reinbacher	$521,250 (2)
Rutger McGroarty	$362,500 (2)
Tucker Robertson	$237,500 (1)
Adam Engström	$237,500 (2)
Stian Solberg	$235,625 (3)
Ryan Ufko	$231,250 (2)
Jani Nyman	$229,583 (2)
Michael Buchinger	$229,583 (2)
Tristan Luneau	$229,583 (2)
Artem Grushnikov	$220,000 (1)
Olen Zellweger	$215,834 (1)
Joni Jurmo	$212,500 (1)
Sam Colangelo	$212,500 (2)
Zemgus Girgensons	$212,500 (2)
Sasha Pastujov	$211,042 (1)
Nico Daws	$203,125 (1)
Ryan Johnson	$193,750 (3)
Mads Sogaard	$193,750 (1)
Oliver Wahlstrom	$0 (1)
Total Farm Players	24
Salary Commitment
Year 2025 : $8,672,083
Year 2026 : $5,295,624
Year 2027 : $1,179,375
Year 2028 : $750,000
Salary Average Commitment
Year 2025 : $8,459,583
Year 2026 : $5,083,124
Year 2027 : $1,179,375
Year 2028 : $750,000

Lions de Trois-Rivières

Arena Capacity - Ticket Price Attendance - %
Arena Name	Colisée Vidéotron
Level 1:	8000 - $200 - 7 710 - 96,38%
Level 2:	7000 - $150 - 6 653 - 95,04%
Level 3:	4500 - $100 - 4 269 - 94,87%
Level 4:	4500 - $70 - 4 418 - 98,18%
Luxury :	2000 - $450 - 1 958 - 97,90%
Total Capacity :	26000
Team Popularity :	100,00%
Income
Home Games Left	40
Average Attendance - %	25 008 - 96,18%
Average Income per Game	$5,196,512
Year to Date Revenue	$5,196,512
Expense
Pro Players Total Salaries	$98,883,571
Farm Players Total Salaries	$5,635,417
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$1,900,000
Pro Year To Date Expenses	$705,480
Farm Year To Date Expenses	$46,402
Pro Salary Cap To Date	$691,494
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$207,860,480
Pro Remaining Season Days	142
Pro Expenses Per Days	$705,480
Pro Estimated Expenses	$100,178,160
Farm Remaining Season Days	142
Farm Expenses Per Days	$46,402
Farm Estimated Expenses	$6,589,084
Estimated Season Expenses	$106,767,244
Season Salary Cap	$100,783,571
Estimate Under Maximum Salary Cap of $127,000,000	$26,216,429
Estimate Over Minimum Salary Cap of $75,000,000	$25,783,571
Current Bank Account	$293,181,920
Projected Bank Account	$394,275,156

Pro Players Salaries
Patrik Laine (1 Way Contract)	$8,700,000 (1)
Nikolaj Ehlers (1 Way Contract)	$8,500,000 (6)
Josh Norris (1 Way Contract)	$7,950,000 (5)
Matty Beniers	$7,142,857 (6)
Brendan Gallagher (1 Way Contract)	$6,500,000 (2)
Josh Anderson (1 Way Contract)	$5,500,000 (2)
Tyler Bertuzzi (1 Way Contract)	$5,500,000 (3)
Nicolas Hague (1 Way Contract)	$5,500,000 (4)
Cam York	$5,150,000 (5)
Mattias Samuelsson	$4,285,714 (5)
Will Borgen	$4,100,000 (5)
Nick Leddy	$4,000,000 (1)
Filip Gustavsson	$3,750,000 (1)
Anthony Duclair	$3,500,000 (3)
Carson Soucy	$3,250,000 (1)
Sam Montembeault	$3,150,000 (2)
Mathieu Joseph	$2,950,000 (1)
Jake Evans	$2,850,000 (4)
Nicholas Robertson	$1,825,000 (1)
Jesper Boqvist	$1,500,000 (2)
Arber Xhekaj	$1,300,000 (1)
Connor Dewar	$1,100,000 (1)
Logan Stankoven	$880,000 (1)
Total Pro Players	23
Salary Commitment
Year 2025 : $98,883,571
Year 2026 : $71,128,571
Year 2027 : $54,478,571
Year 2028 : $45,478,571
Salary Average Commitment
Year 2025 : $78,072,857
Year 2026 : $54,317,857
Year 2027 : $43,167,857
Year 2028 : $34,167,857
Salary Cap with 1 Way Contract
Year 2025 : $98,883,571
Year 2026 : $71,128,571
Year 2027 : $54,478,571
Year 2028 : $45,478,571

Farm Players Salaries
Artyom Levshunov	$1,056,250 (2)
Frank Nazar	$312,500 (1)
Trevor Connelly	$306,250 (3)
Scott Morrow	$289,583 (1)
Jacob Fowler	$287,500 (3)
Elmer Soderblom	$281,250 (2)
Emil Heineman	$275,000 (2)
Fabian Lysell	$258,542 (1)
Karsen Dorwart	$243,750 (1)
Mavrik Bourque	$237,500 (1)
Dylan Duke	$231,250 (2)
Olivier Nadeau	$223,542 (1)
Ville Koivunen	$220,000 (1)
Max Szuber	$214,792 (1)
Carter George	$211,458 (3)
Ivan Ivan	$211,250 (1)
Jeremie Poirier	$193,750 (1)
William Villeneuve	$193,750 (1)
Nolan Foote	$193,750 (1)
Trent Miner	$193,750 (2)
Total Farm Players	20
Salary Commitment
Year 2025 : $5,635,417
Year 2026 : $2,842,708
Year 2027 : $805,208
Year 2028 : $0
Salary Average Commitment
Year 2025 : $5,423,959
Year 2026 : $2,631,250
Year 2027 : $593,750
Year 2028 : $0

Mustangs d'Hamilton

Arena Capacity - Ticket Price Attendance - %
Arena Name	Hamilton Arena
Level 1:	7000 - $280 - 5 843 - 83,47%
Level 2:	5000 - $200 - 4 236 - 84,72%
Level 3:	2000 - $120 - 2 000 - 100,00%
Level 4:	4000 - $100 - 3 318 - 82,95%
Luxury :	3000 - $500 - 1 780 - 59,33%
Total Capacity :	21000
Team Popularity :	100,00%
Income
Home Games Left	40
Average Attendance - %	17 177 - 81,80%
Average Income per Game	$4,931,300
Year to Date Revenue	$4,931,300
Expense
Pro Players Total Salaries	$128,557,143
Farm Players Total Salaries	$8,746,041
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$898,127
Farm Year To Date Expenses	$71,869
Pro Salary Cap To Date	$861,414
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$197,252,000
Pro Remaining Season Days	142
Pro Expenses Per Days	$912,987
Pro Estimated Expenses	$129,644,154
Farm Remaining Season Days	142
Farm Expenses Per Days	$68,154
Farm Estimated Expenses	$9,677,868
Estimated Season Expenses	$139,322,022
Season Salary Cap	$125,682,143
Estimate Under Maximum Salary Cap of $127,000,000	$1,317,857
Estimate Over Minimum Salary Cap of $75,000,000	$50,682,143
Current Bank Account	$189,806,086
Projected Bank Account	$247,736,064

Pro Players Salaries
Rasmus Dahlin (1 Way Contract)	$11,000,000 (7)
Nikita Kucherov (1 Way Contract)	$9,500,000 (2)
Jake Guentzel (1 Way Contract)	$9,000,000 (6)
Timo Meier (1 Way Contract)	$8,800,000 (6)
Sam Reinhart (1 Way Contract)	$8,625,000 (7)
Moritz Seider	$8,550,000 (6)
Bo Horvat (1 Way Contract)	$8,500,000 (6)
Miro Heiskanen (AC) (1 Way Contract)	$8,450,000 (4)
Matt Boldy	$7,000,000 (5)
Anze Kopitar (1 Way Contract)	$7,000,000 (1)
Derek Sutton (JC1) (1 Way Contract)	$6,500,000 (1)
Mattias Ekholm (1 Way Contract)	$6,250,000 (1)
Adam Pelech (1 Way Contract)	$5,750,000 (4)
-1 Way Contract Salary Cap :	$2,875,000
Gustav Forsling (1 Way Contract)	$5,750,000 (7)
Darcy Kuemper (1 Way Contract)	$5,250,000 (2)
Warren Foegele	$3,500,000 (2)
Colton Sissons	$2,857,143 (1)
Stuart Skinner	$2,600,000 (1)
Kiefer Sherwood	$1,500,000 (1)
Simon Benoit	$1,350,000 (2)
Parker Kelly	$825,000 (1)
Total Pro Players	21
Salary Commitment
Year 2025 : $128,557,143
Year 2026 : $101,025,000
Year 2027 : $81,425,000
Year 2028 : $81,425,000
Salary Average Commitment
Year 2025 : $116,307,143
Year 2026 : $95,275,000
Year 2027 : $75,675,000
Year 2028 : $75,675,000
Salary Cap with 1 Way Contract
Year 2025 : $125,682,143
Year 2026 : $98,150,000
Year 2027 : $78,550,000
Year 2028 : $78,550,000

Farm Players Salaries
Matthew Knies	$1,937,500 (6)
Mikael Backlund	$1,125,000 (1)
Nick Jensen	$1,012,500 (1)
Laurent Brossoit	$825,000 (1)
Stefan Noesen	$687,500 (2)
Vincent Desharnais	$500,000 (1)
Albert Johansson	$281,250 (2)
Filip Bystedt	$250,417 (2)
Ethan Cardwell	$231,250 (1)
Jagger Firkus	$229,583 (2)
Ty Nelson	$223,542 (2)
Samu Tuomaala	$215,833 (1)
Danny Zhilkin	$214,167 (2)
A.J. Greer	$212,500 (1)
Philippe Myers	$212,500 (2)
Ville Heinola	$200,000 (1)
Nathan Walker	$193,750 (1)
Rafaël Harvey-Pinard	$193,750 (1)
Total Farm Players	18
Salary Commitment
Year 2025 : $8,746,041
Year 2026 : $4,036,458
Year 2027 : $1,937,500
Year 2028 : $1,937,500
Salary Average Commitment
Year 2025 : $7,689,791
Year 2026 : $4,036,458
Year 2027 : $1,937,500
Year 2028 : $1,937,500

Nationals d'Ottawa

Arena Capacity - Ticket Price Attendance - %
Arena Name	Ottawa Civic Centre
Level 1:	8000 - $300 - 0 - 0,00%
Level 2:	8000 - $200 - 0 - 0,00%
Level 3:	4000 - $120 - 0 - 0,00%
Level 4:	4000 - $100 - 0 - 0,00%
Luxury :	2000 - $500 - 0 - 0,00%
Total Capacity :	26000
Team Popularity :	100,00%
Income
Home Games Left	41
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$125,287,500
Farm Players Total Salaries	$9,887,709
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$934,790
Farm Year To Date Expenses	$64,971
Pro Salary Cap To Date	$850,874
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	142
Pro Expenses Per Days	$890,122
Pro Estimated Expenses	$126,397,324
Farm Remaining Season Days	142
Farm Expenses Per Days	$76,138
Farm Estimated Expenses	$10,811,596
Estimated Season Expenses	$137,208,920
Season Salary Cap	$121,787,500
Estimate Under Maximum Salary Cap of $127,000,000	$5,212,500
Estimate Over Minimum Salary Cap of $75,000,000	$46,787,500
Current Bank Account	$71,615,498
Projected Bank Account	($65,593,422)

Pro Players Salaries
Erik Karlsson (1 Way Contract)	$11,500,000 (2)
Tyler Seguin (AC) (1 Way Contract)	$9,850,000 (2)
Kevin Fiala (1 Way Contract)	$7,875,000 (4)
Sean Couturier (1 Way Contract)	$7,750,000 (5)
Carter Verhaeghe (1 Way Contract)	$7,000,000 (8)
Neal Pionk (1 Way Contract)	$7,000,000 (6)
Gabriel Landeskog (1 Way Contract)	$7,000,000 (4)
-1 Way Contract Salary Cap :	$3,500,000
Peter Forsberg (JC2) (1 Way Contract)	$6,500,000 (1)
Mark Messier (JC2) (1 Way Contract)	$6,500,000 (1)
Chandler Stephenson (1 Way Contract)	$6,250,000 (6)
Damon Severson (1 Way Contract)	$6,250,000 (6)
Ryan Pulock (1 Way Contract)	$6,150,000 (5)
Evgeni Malkin (1 Way Contract)	$6,100,000 (1)
Tyler Toffoli (1 Way Contract)	$6,000,000 (3)
Jacob Markstrom (1 Way Contract)	$6,000,000 (1)
Ryan Graves	$4,500,000 (4)
Nino Niederreiter	$4,000,000 (2)
Ilya Lyubushkin	$3,250,000 (2)
Nic Dowd	$3,000,000 (2)
Reilly Smith	$2,000,000 (1)
Michael DiPietro	$812,500 (2)
Total Pro Players	21
Salary Commitment
Year 2025 : $125,287,500
Year 2026 : $98,187,500
Year 2027 : $65,775,000
Year 2028 : $59,775,000
Salary Average Commitment
Year 2025 : $111,537,500
Year 2026 : $90,437,500
Year 2027 : $58,025,000
Year 2028 : $52,025,000
Salary Cap with 1 Way Contract
Year 2025 : $121,787,500
Year 2026 : $94,687,500
Year 2027 : $62,275,000
Year 2028 : $56,275,000

Farm Players Salaries
Ilya Mikheyev	$1,187,500 (1)
Michael Bunting	$1,125,000 (1)
Nick Foligno	$1,125,000 (1)
Dmitri Voronkov	$1,043,750 (2)
Evan Rodrigues	$750,000 (2)
Charlie Lindgren	$750,000 (3)
Sam Steel	$525,000 (2)
Jake Bean	$437,500 (1)
Jayden Struble	$353,125 (2)
Philipp Kurashev	$300,000 (1)
Ty Mueller	$237,500 (2)
Carson Lambos	$233,542 (1)
Louis Crevier	$225,000 (2)
Daniil Chayka	$211,042 (1)
David Gustafsson	$208,750 (1)
Kirill Kudryavtsev	$206,250 (2)
Ryan Suzuki	$193,750 (1)
Linus Karlsson	$193,750 (1)
Raphael Lavoie	$193,750 (1)
Akil Thomas	$193,750 (1)
James Hamblin	$193,750 (1)
Total Farm Players	21
Salary Commitment
Year 2025 : $9,887,709
Year 2026 : $4,090,625
Year 2027 : $750,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $8,774,375
Year 2026 : $3,421,875
Year 2027 : $750,000
Year 2028 : $0

Nordiques de Québec

Arena Capacity - Ticket Price Attendance - %
Arena Name	Colisee de Quebec
Level 1:	7500 - $225 - 0 - 0,00%
Level 2:	6500 - $140 - 0 - 0,00%
Level 3:	5000 - $70 - 0 - 0,00%
Level 4:	5500 - $50 - 0 - 0,00%
Luxury :	1500 - $400 - 0 - 0,00%
Total Capacity :	26000
Team Popularity :	100,00%
Income
Home Games Left	41
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$94,083,333
Farm Players Total Salaries	$10,723,955
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$587,238
Farm Year To Date Expenses	$103,154
Pro Salary Cap To Date	$548,776
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	142
Pro Expenses Per Days	$671,911
Pro Estimated Expenses	$95,411,362
Farm Remaining Season Days	142
Farm Expenses Per Days	$81,986
Farm Estimated Expenses	$11,642,012
Estimated Season Expenses	$107,053,374
Season Salary Cap	$88,570,833
Estimate Under Maximum Salary Cap of $127,000,000	$38,429,167
Estimate Over Minimum Salary Cap of $75,000,000	$13,570,833
Current Bank Account	$474,858,016
Projected Bank Account	$367,804,642

Pro Players Salaries
Dougie Hamilton (1 Way Contract)	$9,000,000 (3)
Thomas Chabot (1 Way Contract)	$8,000,000 (3)
Troy Terry (1 Way Contract)	$7,000,000 (5)
Philipp Grubauer (1 Way Contract)	$5,900,000 (2)
-1 Way Contract Salary Cap :	$2,950,000
Casey Mittelstadt (1 Way Contract)	$5,750,000 (2)
Jaden Schwartz (1 Way Contract)	$5,500,000 (1)
Evander Kane (1 Way Contract)	$5,125,000 (1)
-1 Way Contract Salary Cap :	$2,562,500
Joey Daccord (1 Way Contract)	$5,000,000 (5)
Brent Burns (1 Way Contract)	$5,000,000 (1)
Dylan DeMelo	$4,900,000 (3)
Will Smith	$4,150,000 (2)
David Perron (AC)	$4,000,000 (1)
Simon Holmstrom	$3,625,000 (2)
Jordan Martinook	$3,050,000 (2)
Alexander Kerfoot	$3,000,000 (1)
Jalen Chatfield	$3,000,000 (2)
Vladislav Namestnikov	$3,000,000 (2)
Anthony Beauvillier	$2,750,000 (2)
Derek Forbort	$2,000,000 (1)
Bobby McMann	$1,350,000 (1)
Lane Hutson	$1,333,333 (1)
Dustin Wolf	$850,000 (1)
Marcus Johansson	$800,000 (1)
Total Pro Players	23
Salary Commitment
Year 2025 : $94,083,333
Year 2026 : $65,125,000
Year 2027 : $33,900,000
Year 2028 : $12,000,000
Salary Average Commitment
Year 2025 : $89,083,333
Year 2026 : $65,125,000
Year 2027 : $33,900,000
Year 2028 : $12,000,000
Salary Cap with 1 Way Contract
Year 2025 : $88,570,833
Year 2026 : $62,175,000
Year 2027 : $33,900,000
Year 2028 : $12,000,000

Farm Players Salaries
Jordan Greenway	$1,000,000 (2)
Ivan Fedotov	$818,750 (1)
Cody Glass	$625,000 (2)
Jamie Drysdale	$575,000 (1)
Matthew Savoie	$471,667 (2)
Ivan Miroshnichenko	$425,000 (1)
Alexey Toropchenko	$425,000 (1)
Tyler Boucher	$399,167 (1)
Vitek Vanecek	$375,000 (1)
Michael Brandsegg-Nygard	$360,625 (3)
Terik Parascak	$360,625 (3)
Sam Malinski	$350,000 (1)
Tye Kartye	$312,500 (2)
Nils Lundkvist	$312,500 (1)
Oliver Kapanen	$302,083 (2)
Vasily Podkolzin	$250,000 (1)
Martin Pospisil	$250,000 (1)
Aydar Suniev	$237,500 (2)
Jayden Grubbe	$231,250 (1)
Josh Doan	$231,250 (1)
Carson Rehkopf	$229,583 (3)
Ethan Del Mastro	$225,625 (1)
Landon Slaggert	$225,000 (2)
Kasper Halttunen	$221,667 (3)
Ludwig Persson	$221,667 (2)
Maveric Lamoureux	$221,667 (2)
Luca Del Bel Belluz	$221,667 (2)
Quinn Hutson	$218,750 (1)
Samuel Helenius	$215,834 (1)
Vincent Iorio	$215,833 (1)
Daemon Hunt	$193,750 (1)
Total Farm Players	31
Salary Commitment
Year 2025 : $10,723,955
Year 2026 : $5,011,246
Year 2027 : $1,172,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $10,530,205
Year 2026 : $5,011,246
Year 2027 : $1,172,500
Year 2028 : $0

Penguins de Pittsburgh

Arena Capacity - Ticket Price Attendance - %
Arena Name	PPG Paints Arena
Level 1:	8000 - $252 - 0 - 0,00%
Level 2:	7000 - $165 - 0 - 0,00%
Level 3:	4000 - $113 - 0 - 0,00%
Level 4:	4000 - $100 - 0 - 0,00%
Luxury :	3000 - $375 - 0 - 0,00%
Total Capacity :	26000
Team Popularity :	100,00%
Income
Home Games Left	41
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$127,926,276
Farm Players Total Salaries	$8,230,624
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$908,575
Farm Year To Date Expenses	$64,550
Pro Salary Cap To Date	$861,373
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	142
Pro Expenses Per Days	$908,575
Pro Estimated Expenses	$129,017,650
Farm Remaining Season Days	142
Farm Expenses Per Days	$64,550
Farm Estimated Expenses	$9,166,100
Estimated Season Expenses	$138,183,750
Season Salary Cap	$123,176,276
Estimate Under Maximum Salary Cap of $127,000,000	$3,823,724
Estimate Over Minimum Salary Cap of $75,000,000	$48,176,276
Current Bank Account	$576,468,761
Projected Bank Account	$438,285,011

Pro Players Salaries
Elias Pettersson (AC) (1 Way Contract)	$11,600,000 (7)
Seth Jones (1 Way Contract)	$9,500,000 (5)
-1 Way Contract Salary Cap :	$4,750,000
Mark Scheifele (1 Way Contract)	$8,500,000 (6)
Mikhail Sergachev (1 Way Contract)	$8,500,000 (6)
Jake Sanderson	$8,050,000 (7)
Steven Stamkos (AC) (1 Way Contract)	$8,000,000 (3)
Jacob Trouba (1 Way Contract)	$8,000,000 (1)
Andrei Svechnikov (1 Way Contract)	$7,750,000 (4)
Nazem Kadri (1 Way Contract)	$7,000,000 (4)
Sergei Gonchar (JC1) (1 Way Contract)	$6,500,000 (1)
Jaromir Jagr (JC1) (1 Way Contract)	$6,500,000 (1)
Paul Coffey (JC1) (1 Way Contract)	$6,500,000 (1)
Charlie Coyle (1 Way Contract)	$5,250,000 (1)
Jean-Gabriel Pageau (1 Way Contract)	$5,000,000 (1)
Ben Chiarot	$4,750,000 (1)
Frank Vatrano	$4,571,189 (3)
John Tavares	$4,388,420 (4)
Barclay Goodrow	$3,641,667 (2)
Frederick Gaudreau	$2,100,000 (3)
David Rittich	$1,000,000 (1)
Alexandar Georgiev (AC)	$825,000 (1)
Total Pro Players	21
Salary Commitment
Year 2025 : $127,926,276
Year 2026 : $83,601,276
Year 2027 : $79,959,609
Year 2028 : $65,288,420
Salary Average Commitment
Year 2025 : $122,926,276
Year 2026 : $83,601,276
Year 2027 : $79,959,609
Year 2028 : $65,288,420
Salary Cap with 1 Way Contract
Year 2025 : $123,176,276
Year 2026 : $78,851,276
Year 2027 : $75,209,609
Year 2028 : $60,538,420

Farm Players Salaries
Viktor Arvidsson	$1,000,000 (1)
Corey Perry	$1,000,000 (1)
John Klingberg	$1,000,000 (1)
Sam Lafferty	$500,000 (1)
David Jiricek	$479,583 (1)
Jonathan Quick	$462,500 (1)
Sean Kuraly	$462,500 (2)
Ryan Greene	$362,500 (2)
Ryan Reaves	$337,500 (1)
Zach Bogosian	$312,500 (1)
Logan Stanley	$312,500 (1)
Brad Lambert	$292,083 (1)
Evan Gardner	$239,583 (3)
Devin Kaplan	$237,500 (2)
Dylan Peterson	$231,250 (1)
Brett Harrison	$225,625 (1)
Jakob Pelletier	$193,750 (3)
Lukas Cormier	$193,750 (1)
Ben McCartney	$193,750 (2)
Pheonix Copley	$193,750 (1)
Total Farm Players	20
Salary Commitment
Year 2025 : $8,230,624
Year 2026 : $1,689,583
Year 2027 : $433,333
Year 2028 : $0
Salary Average Commitment
Year 2025 : $8,036,874
Year 2026 : $1,689,583
Year 2027 : $433,333
Year 2028 : $0

Predateurs de Nashville

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone Arena
Level 1:	8000 - $300 - 5 793 - 72,41%
Level 2:	7000 - $200 - 4 860 - 69,43%
Level 3:	4000 - $120 - 3 093 - 77,33%
Level 4:	4000 - $100 - 2 922 - 73,05%
Luxury :	3000 - $500 - 1 738 - 57,93%
Total Capacity :	26000
Team Popularity :	100,00%
Income
Home Games Left	40
Average Attendance - %	18 406 - 70,79%
Average Income per Game	$5,302,825
Year to Date Revenue	$5,302,825
Expense
Pro Players Total Salaries	$121,967,857
Farm Players Total Salaries	$7,802,288
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$866,908
Farm Year To Date Expenses	$61,554
Pro Salary Cap To Date	$852,922
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$212,113,000
Pro Remaining Season Days	142
Pro Expenses Per Days	$866,908
Pro Estimated Expenses	$123,100,936
Farm Remaining Season Days	142
Farm Expenses Per Days	$61,554
Farm Estimated Expenses	$8,740,668
Estimated Season Expenses	$131,841,604
Season Salary Cap	$121,967,857
Estimate Under Maximum Salary Cap of $127,000,000	$5,032,143
Estimate Over Minimum Salary Cap of $75,000,000	$46,967,857
Current Bank Account	$293,698,923
Projected Bank Account	$373,970,319

Pro Players Salaries
Igor Shesterkin (1 Way Contract)	$11,500,000 (8)
Aleksander Barkov (1 Way Contract)	$10,000,000 (5)
Matthew Tkachuk (AC) (1 Way Contract)	$9,500,000 (5)
Sidney Crosby (1 Way Contract)	$8,700,000 (2)
Tim Stützle	$8,350,000 (6)
Devon Toews (1 Way Contract)	$7,250,000 (6)
Brock Boeser (1 Way Contract)	$7,250,000 (7)
Kyle Connor (1 Way Contract)	$7,142,857 (1)
Nicklas Lidstrom (JC1) (1 Way Contract)	$6,500,000 (1)
Chris Chelios (JC1) (1 Way Contract)	$6,500,000 (1)
Valeri Nichushkin (1 Way Contract)	$6,125,000 (5)
William Karlsson (1 Way Contract)	$5,900,000 (2)
Esa Lindell (1 Way Contract)	$5,250,000 (5)
Blake Coleman	$4,900,000 (2)
Jake Middleton	$4,350,000 (4)
Cole Perfetti	$3,250,000 (1)
Erik Haula	$3,150,000 (1)
Trevor van Riemsdyk	$3,000,000 (1)
Connor McMichael	$2,100,000 (1)
Jonas Johansson	$1,250,000 (2)
Total Pro Players	20
Salary Commitment
Year 2025 : $121,967,857
Year 2026 : $90,325,000
Year 2027 : $69,575,000
Year 2028 : $69,575,000
Salary Average Commitment
Year 2025 : $93,925,000
Year 2026 : $85,425,000
Year 2027 : $69,575,000
Year 2028 : $69,575,000
Salary Cap with 1 Way Contract
Year 2025 : $121,967,857
Year 2026 : $90,325,000
Year 2027 : $69,575,000
Year 2028 : $69,575,000

Farm Players Salaries
Petr Mrazek	$1,062,500 (1)
Matvei Michkov	$1,062,500 (2)
Adam Fantilli	$1,037,500 (1)
David Kampf	$600,000 (2)
Maxim Tsyplakov	$562,500 (2)
Declan Chisholm	$400,000 (2)
Isak Rosen	$354,792 (1)
Oliver Moore	$337,500 (2)
Jake Christiansen	$243,750 (2)
Zach Benson	$237,500 (1)
Anton Johansson	$237,500 (3)
Otto Stenberg	$229,583 (3)
Dominik Badinka	$227,288 (3)
Jacob Bernard-Docker	$218,750 (1)
Cole Schwindt	$206,250 (1)
Isaak Phillips	$203,125 (2)
Matthew Robertson	$193,750 (2)
Adam Beckman	$193,750 (1)
Brendan Brisson	$193,750 (1)
Total Farm Players	19
Salary Commitment
Year 2025 : $7,802,287
Year 2026 : $4,297,495
Year 2027 : $694,370
Year 2028 : $0
Salary Average Commitment
Year 2025 : $7,802,287
Year 2026 : $4,297,495
Year 2027 : $694,370
Year 2028 : $0

Scouts de Kansas City

Arena Capacity - Ticket Price Attendance - %
Arena Name	T-Mobile Center
Level 1:	6500 - $300 - 5 735 - 88,23%
Level 2:	7500 - $165 - 6 124 - 81,65%
Level 3:	5000 - $85 - 4 080 - 81,60%
Level 4:	5000 - $60 - 4 786 - 95,72%
Luxury :	2000 - $500 - 1 663 - 83,15%
Total Capacity :	26000
Team Popularity :	100,00%
Income
Home Games Left	40
Average Attendance - %	22 388 - 86,11%
Average Income per Game	$5,245,525
Year to Date Revenue	$5,245,525
Expense
Pro Players Total Salaries	$122,882,857
Farm Players Total Salaries	$7,439,896
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$3,575,000
Pro Year To Date Expenses	$858,971
Farm Year To Date Expenses	$62,604
Pro Salary Cap To Date	$764,565
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$209,821,000
Pro Remaining Season Days	142
Pro Expenses Per Days	$873,307
Pro Estimated Expenses	$124,009,594
Farm Remaining Season Days	142
Farm Expenses Per Days	$59,020
Farm Estimated Expenses	$8,380,840
Estimated Season Expenses	$132,390,434
Season Salary Cap	$120,957,857
Estimate Under Maximum Salary Cap of $127,000,000	$6,042,143
Estimate Over Minimum Salary Cap of $75,000,000	$45,957,857
Current Bank Account	$38,441,820
Projected Bank Account	$115,872,386

Pro Players Salaries
Mitch Marner (1 Way Contract)	$12,000,000 (8)
Darnell Nurse (1 Way Contract)	$9,250,000 (5)
Pavel Buchnevich (1 Way Contract)	$8,000,000 (6)
Juuse Saros (1 Way Contract)	$7,740,000 (8)
Brandon Montour (1 Way Contract)	$7,142,857 (6)
Chris Kreider (AC) (1 Way Contract)	$6,500,000 (2)
Anthony Cirelli (1 Way Contract)	$6,250,000 (6)
Kris Letang (1 Way Contract)	$6,100,000 (3)
Ondrej Palat (1 Way Contract)	$6,000,000 (2)
-1 Way Contract Salary Cap :	$3,000,000
Marcus Pettersson (1 Way Contract)	$5,500,000 (6)
Zach Hyman (AC) (1 Way Contract)	$5,500,000 (3)
Anton Lundell	$5,000,000 (5)
Nikita Zadorov (1 Way Contract)	$5,000,000 (5)
-1 Way Contract Salary Cap :	$2,500,000
Ryan Lindgren	$4,500,000 (4)
Matt Duchene	$4,500,000 (4)
Mats Zuccarello	$4,125,000 (1)
Ryan Donato	$4,000,000 (4)
Kirill Marchenko	$3,850,000 (2)
Boone Jenner (AC)	$3,750,000 (1)
Nicolas Roy	$3,000,000 (2)
Martin Fehervary	$2,675,000 (1)
Cam Talbot	$2,500,000 (1)
Total Pro Players	22
Salary Commitment
Year 2025 : $122,882,857
Year 2026 : $109,832,857
Year 2027 : $90,482,857
Year 2028 : $78,882,857
Salary Average Commitment
Year 2025 : $115,740,000
Year 2026 : $102,690,000
Year 2027 : $83,340,000
Year 2028 : $71,740,000
Salary Cap with 1 Way Contract
Year 2025 : $117,382,857
Year 2026 : $104,332,857
Year 2027 : $87,982,857
Year 2028 : $76,382,857

Farm Players Salaries
Conor Garland	$1,237,500 (1)
Dante Fabbro	$1,031,250 (4)
Ryan Hartman	$1,000,000 (2)
Calle Jarnkrok	$525,000 (1)
Carl Grundstrom	$450,000 (1)
Ben Hutton	$243,750 (1)
Aleksanteri Kaskimäki	$237,500 (2)
Andrei Loshko	$237,500 (3)
Antti Tuomisto	$231,250 (1)
David Goyette	$229,583 (2)
Cam Squires	$229,583 (3)
Danila Klimovich	$217,917 (1)
Ronan Seeley	$203,438 (1)
Yan Kuznetsov	$203,125 (2)
Cayden Primeau	$193,750 (1)
Alec Regula	$193,750 (2)
Ben Jones	$193,750 (1)
Antonio Stranges	$193,750 (1)
John Farinacci	$193,750 (1)
Jiri Patera	$193,750 (1)
Marcel Marcel	$0 (1)
Total Farm Players	21
Salary Commitment
Year 2025 : $7,439,895
Year 2026 : $3,362,291
Year 2027 : $1,498,333
Year 2028 : $1,031,250
Salary Average Commitment
Year 2025 : $6,042,708
Year 2026 : $2,362,291
Year 2027 : $1,498,333
Year 2028 : $1,031,250

Voisins de Laval

Arena Capacity - Ticket Price Attendance - %
Arena Name	Colisee de Laval
Level 1:	8000 - $300 - 5 119 - 63,99%
Level 2:	7000 - $175 - 5 036 - 71,94%
Level 3:	4500 - $120 - 2 828 - 62,84%
Level 4:	4500 - $100 - 2 838 - 63,07%
Luxury :	2000 - $500 - 1 742 - 87,10%
Total Capacity :	26000
Team Popularity :	100,00%
Income
Home Games Left	40
Average Attendance - %	17 563 - 67,55%
Average Income per Game	$4,888,950
Year to Date Revenue	$4,888,950
Expense
Pro Players Total Salaries	$121,058,314
Farm Players Total Salaries	$10,139,582
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$849,708
Farm Year To Date Expenses	$80,609
Pro Salary Cap To Date	$835,722
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$195,558,000
Pro Remaining Season Days	142
Pro Expenses Per Days	$860,548
Pro Estimated Expenses	$122,197,816
Farm Remaining Season Days	142
Farm Expenses Per Days	$77,899
Farm Estimated Expenses	$11,061,658
Estimated Season Expenses	$133,259,474
Season Salary Cap	$121,058,314
Estimate Under Maximum Salary Cap of $127,000,000	$5,941,686
Estimate Over Minimum Salary Cap of $75,000,000	$46,058,314
Current Bank Account	$559,484,581
Projected Bank Account	$621,783,107

Pro Players Salaries
Connor McDavid (AC) (1 Way Contract)	$12,500,000 (1)
Artemi Panarin (1 Way Contract)	$11,642,860 (1)
Kirill Kaprizov (1 Way Contract)	$9,000,000 (1)
Travis Konecny (1 Way Contract)	$8,750,000 (8)
Jake Oettinger (1 Way Contract)	$8,250,000 (8)
Quinn Hughes (1 Way Contract)	$7,850,000 (2)
Noah Hanifin (1 Way Contract)	$7,350,000 (7)
Mason McTavish	$7,000,000 (6)
Larry Robinson (JC1) (Out of Payroll)	$6,500,000 (1)
Steve Shutt (JC1) (1 Way Contract)	$6,500,000 (1)
Mike Bossy (JC2) (1 Way Contract)	$6,500,000 (1)
Travis Sanheim (1 Way Contract)	$6,250,000 (6)
Dylan Samberg (1 Way Contract)	$5,750,000 (3)
Mackenzie Blackwood (1 Way Contract)	$5,250,000 (5)
Alex Vlasic	$4,600,000 (5)
Ryan O'Reilly	$4,500,000 (2)
Dylan Holloway	$2,290,457 (1)
Lars Eller	$2,250,000 (1)
Kevin Stenlund	$2,000,000 (1)
Kent Johnson	$1,800,000 (2)
Jeff Petry	$1,025,000 (1)
Total Pro Players	21
Salary Commitment
Year 2025 : $127,558,314
Year 2026 : $67,350,000
Year 2027 : $53,200,000
Year 2028 : $47,450,000
Salary Average Commitment
Year 2025 : $104,083,314
Year 2026 : $61,600,000
Year 2027 : $47,450,000
Year 2028 : $47,450,000
Salary Cap with 1 Way Contract
Year 2025 : $127,558,314
Year 2026 : $67,350,000
Year 2027 : $53,200,000
Year 2028 : $47,450,000

Farm Players Salaries
Luke Hughes	$2,250,000 (7)
Dan Vladar	$837,500 (2)
Drew O'Connor	$625,000 (2)
Conor Timmins	$550,000 (2)
Jake Allen	$450,000 (5)
Axel Sandin-Pellikka	$354,583 (3)
Liam Ohgren	$344,583 (2)
Seamus Casey	$337,500 (2)
Brennan Othmann	$328,334 (1)
Isac Lundestrom	$325,000 (2)
Matt Benning	$312,500 (1)
Brayden Pachal	$296,875 (2)
Jakub Dobes	$241,250 (2)
Miko Matikka	$237,500 (2)
Gavin Brindley	$237,500 (1)
Emil Andrae	$231,250 (1)
Jack Peart	$231,250 (2)
Nikke Kokko	$229,583 (2)
Jiri Kulich	$229,583 (1)
Damian Clara	$229,583 (3)
Logan Mailloux	$223,542 (1)
Aleksi Heimosalmi	$220,000 (1)
Adam Boqvist	$212,500 (1)
Oskar Bäck	$206,250 (2)
Fraser Minten	$204,167 (2)
Jan Jeník	$193,750 (1)
Total Farm Players	26
Salary Commitment
Year 2025 : $10,139,582
Year 2026 : $7,950,624
Year 2027 : $3,284,166
Year 2028 : $2,700,000
Salary Average Commitment
Year 2025 : $9,158,332
Year 2026 : $7,163,124
Year 2027 : $3,284,166
Year 2028 : $2,700,000

Whalers de Hartford

Arena Capacity - Ticket Price Attendance - %
Arena Name	Hartford Civic Center
Level 1:	8000 - $150 - 8 000 - 100,00%
Level 2:	8000 - $80 - 7 382 - 92,28%
Level 3:	4000 - $45 - 4 000 - 100,00%
Level 4:	4000 - $25 - 4 000 - 100,00%
Luxury :	2000 - $230 - 2 000 - 100,00%
Total Capacity :	26000
Team Popularity :	100,00%
Income
Home Games Left	40
Average Attendance - %	25 382 - 97,62%
Average Income per Game	$3,163,200
Year to Date Revenue	$3,163,200
Expense
Pro Players Total Salaries	$133,254,999
Farm Players Total Salaries	$16,350,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$945,839
Farm Year To Date Expenses	$121,329
Pro Salary Cap To Date	$863,671
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$126,528,000
Pro Remaining Season Days	142
Pro Expenses Per Days	$945,839
Pro Estimated Expenses	$134,309,138
Farm Remaining Season Days	142
Farm Expenses Per Days	$121,329
Farm Estimated Expenses	$17,228,718
Estimated Season Expenses	$151,537,856
Season Salary Cap	$123,504,999
Estimate Under Maximum Salary Cap of $127,000,000	$3,495,001
Estimate Over Minimum Salary Cap of $75,000,000	$48,504,999
Current Bank Account	$211,142,808
Projected Bank Account	$186,132,952

Pro Players Salaries
Jonathan Huberdeau (1 Way Contract)	$10,500,000 (6)
Sergei Bobrovsky (1 Way Contract)	$10,000,000 (1)
Ivan Provorov (1 Way Contract)	$8,500,000 (7)
Nick Suzuki (1 Way Contract)	$7,875,000 (5)
K'Andre Miller (1 Way Contract)	$7,500,000 (8)
Vladislav Gavrikov (1 Way Contract)	$7,000,000 (7)
Torey Krug (1 Way Contract)	$6,500,000 (2)
-1 Way Contract Salary Cap :	$3,250,000
Hampus Lindholm (1 Way Contract)	$6,500,000 (5)
-1 Way Contract Salary Cap :	$3,250,000
Brayden Schenn (1 Way Contract)	$6,500,000 (3)
Dmitry Orlov (1 Way Contract)	$6,500,000 (2)
-1 Way Contract Salary Cap :	$3,250,000
Mark Andrade (JC1) (1 Way Contract)	$6,500,000 (1)
Kaiden Guhle	$5,550,000 (6)
Bryan Rust (1 Way Contract)	$5,125,000 (3)
J.T. Compher (AC) (1 Way Contract)	$5,100,000 (3)
Drake Batherson	$4,975,000 (2)
Vladimir Tarasenko	$4,750,000 (1)
Kyle Palmieri	$4,750,000 (2)
Jamie Oleksiak	$4,600,000 (1)
Artturi Lehkonen	$4,500,000 (2)
Alex Iafallo	$3,666,666 (3)
Adam Lowry	$3,250,000 (1)
Anton Forsberg	$2,250,000 (2)
Zack Bolduc	$863,333 (1)
Total Pro Players	23
Salary Commitment
Year 2025 : $133,254,999
Year 2026 : $103,291,666
Year 2027 : $73,816,666
Year 2028 : $53,425,000
Salary Average Commitment
Year 2025 : $126,754,999
Year 2026 : $103,291,666
Year 2027 : $73,816,666
Year 2028 : $53,425,000
Salary Cap with 1 Way Contract
Year 2025 : $123,504,999
Year 2026 : $93,541,666
Year 2027 : $70,566,666
Year 2028 : $50,175,000

Farm Players Salaries
Bowen Byram	$1,562,500 (2)
Trevor Zegras	$1,437,500 (1)
Jason Zucker	$1,187,500 (2)
Anthony Mantha	$1,125,000 (1)
Jason Dickinson	$1,062,500 (1)
Jonathan Drouin	$1,000,000 (2)
Joonas Korpisalo	$1,000,000 (3)
Olli Määttä	$875,000 (3)
Jack Quinn	$843,750 (2)
Semyon Varlamov	$687,500 (2)
Yegor Chinakhov	$525,000 (1)
Kevin Korchinski	$479,583 (1)
Nate Danielson	$471,667 (3)
Jack Drury	$431,250 (1)
Urho Vaakanainen	$388,750 (2)
Jonathan Lekkerimäki	$348,333 (2)
Sam Rinzel	$341,667 (2)
Kaapo Kähkönen	$287,500 (1)
Julian Lutz	$237,500 (2)
Ondrej Becher	$225,000 (2)
Isaac Belliveau	$218,750 (1)
Oskar Pettersson	$217,500 (2)
Frederic Brunet	$215,000 (1)
Hendrix Lapierre	$212,500 (1)
Tobias Bjornfot	$193,750 (1)
Jett Woo	$193,750 (1)
Nikita Alexandrov	$193,750 (1)
Mikael Pyyhtia	$193,750 (1)
Sam Poulin	$193,750 (1)
Robby Fabbri	$0 (1)
Total Farm Players	30
Salary Commitment
Year 2025 : $16,350,000
Year 2026 : $9,386,666
Year 2027 : $2,346,666
Year 2028 : $0
Salary Average Commitment
Year 2025 : $16,350,000
Year 2026 : $9,386,666
Year 2027 : $2,346,666
Year 2028 : $0

Team	Current Fund	Season Salary Cap	Under Maximum of $127,000,000 Available Cap Space	Over Minimum of $75,000,000	Farm Salary Cap	Under Maximum of $150,000,000	Pro Players	Farm Players	Total Players
Avalanche du Colorado	$133,435,216	$122,175,000	$4,825,000	$47,175,000	$10,330,415	$139,669,585	21	26	47
Barons de Cleveland	$594,574,386	$120,604,288	$6,395,712	$45,604,288	$10,727,151	$139,272,849	20	26	46
Bulldogs de Syracuse	$253,860,697	$118,993,174	$8,006,826	$43,993,174	$10,157,501	$139,842,499	20	29	49
Canadiens de Montréal	$237,909,517	$86,116,428	$40,883,572	$11,116,428	$7,261,040	$142,738,960	21	25	46
Chiefs de Charlestown	$373,413,546	$118,038,102	$8,961,898	$43,038,102	$13,106,701	$136,893,299	20	32	52
Diables de Mont-Tremblant	$351,682,040	$122,651,208	$4,348,792	$47,651,208	$6,646,459	$143,353,541	22	22	44
Ducks du District 5	$668,116,659	$114,917,333	$12,082,667	$39,917,333	$11,586,249	$138,413,751	22	30	52
Golden Knights de Las Vegas	$626,949,767	$126,142,857	$857,143	$51,142,857	$10,120,971	$139,879,029	21	28	49
Golden Seals d'Oakland	$312,412,988	$120,600,000	$6,400,000	$45,600,000	$6,306,459	$143,693,541	21	18	39
Harfangs de Beauport	$269,263,959	$120,377,587	$6,622,413	$45,377,587	$9,560,208	$140,439,792	20	25	45
Kraken de Seattle	$256,356,057	$100,190,084	$26,809,916	$25,190,084	$8,672,083	$141,327,917	22	24	46
Lions de Trois-Rivières	$293,181,920	$100,783,571	$26,216,429	$25,783,571	$5,635,417	$144,364,583	23	20	43
Mustangs d'Hamilton	$189,806,086	$125,682,143	$1,317,857	$50,682,143	$8,746,041	$141,253,959	21	18	39
Nationals d'Ottawa	$71,615,498	$121,787,500	$5,212,500	$46,787,500	$9,887,709	$140,112,291	21	21	42
Nordiques de Québec	$474,858,016	$88,570,833	$38,429,167	$13,570,833	$10,723,955	$139,276,045	23	31	54
Penguins de Pittsburgh	$576,468,761	$123,176,276	$3,823,724	$48,176,276	$8,230,624	$141,769,376	21	20	41
Predateurs de Nashville	$293,698,923	$121,967,857	$5,032,143	$46,967,857	$7,802,288	$142,197,712	20	19	39
Scouts de Kansas City	$38,441,820	$120,957,857	$6,042,143	$45,957,857	$7,439,896	$142,560,104	22	21	43
Voisins de Laval	$559,484,581	$121,058,314	$5,941,686	$46,058,314	$10,139,582	$139,860,418	21	26	47
Whalers de Hartford	$211,142,808	$123,504,999	$3,495,001	$48,504,999	$16,350,000	$133,650,000	23	30	53

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Under Maximum of $127,000,000
Available Cap Space

Over Minimum of
$75,000,000