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 - 4 634 - 84,26%
Level 4:	5000 - $40 - 4 929 - 98,59%
Luxury :	3000 - $250 - 2 566 - 85,54%
Total Capacity :	26000
Team Popularity :	100,00%
Income
Home Games Left	28
Average Attendance - %	24 630 - 94,73%
Average Income per Game	$2,941,985
Year to Date Revenue	$38,245,805
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	$41,667,286
Farm Year To Date Expenses	$4,052,669
Pro Salary Cap To Date	$40,155,437
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$82,375,580
Pro Remaining Season Days	96
Pro Expenses Per Days	$886,538
Pro Estimated Expenses	$85,107,648
Farm Remaining Season Days	96
Farm Expenses Per Days	$86,227
Farm Estimated Expenses	$8,277,792
Estimated Season Expenses	$93,385,440
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	$123,918,031
Projected Bank Account	$112,908,171

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 - 5 301 - 70,67%
Level 2:	5000 - $200 - 4 564 - 91,28%
Level 3:	6000 - $120 - 2 910 - 48,49%
Level 4:	6000 - $100 - 3 041 - 50,68%
Luxury :	1500 - $500 - 1 498 - 99,88%
Total Capacity :	26000
Team Popularity :	100,00%
Income
Home Games Left	28
Average Attendance - %	17 313 - 66,59%
Average Income per Game	$4,881,675
Year to Date Revenue	$63,461,775
Expense
Pro Players Total Salaries	$122,729,288
Farm Players Total Salaries	$11,689,651
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$40,429,155
Farm Year To Date Expenses	$4,061,215
Pro Salary Cap To Date	$39,771,813
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$136,686,900
Pro Remaining Season Days	96
Pro Expenses Per Days	$872,233
Pro Estimated Expenses	$83,734,368
Farm Remaining Season Days	96
Farm Expenses Per Days	$88,739
Farm Estimated Expenses	$8,518,944
Estimated Season Expenses	$92,253,312
Season Salary Cap	$122,729,288
Estimate Under Maximum Salary Cap of $127,000,000	$4,270,712
Estimate Over Minimum Salary Cap of $75,000,000	$47,729,288
Current Bank Account	$609,462,264
Projected Bank Account	$653,895,852

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)
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)
Anthony Cirelli (1 Way Contract)	$6,250,000 (6)
Adrian Kempe (1 Way Contract)	$5,500,000 (1)
Marcus Pettersson (1 Way Contract)	$5,500,000 (6)
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)
Conor Garland	$4,950,000 (1)
Pius Suter	$4,125,000 (2)
Brandon Carlo	$4,100,000 (2)
Connor Clifton	$3,333,333 (1)
Martin Fehervary	$2,675,000 (1)
Logan O'Connor	$2,500,000 (6)
Samuel Ersson	$1,450,000 (1)
Total Pro Players	21
Salary Commitment
Year 2025 : $122,729,288
Year 2026 : $98,320,955
Year 2027 : $90,095,955
Year 2028 : $90,095,955
Salary Average Commitment
Year 2025 : $114,933,288
Year 2026 : $97,024,955
Year 2027 : $88,799,955
Year 2028 : $88,799,955
Salary Cap with 1 Way Contract
Year 2025 : $122,729,288
Year 2026 : $98,320,955
Year 2027 : $90,095,955
Year 2028 : $90,095,955

Farm Players Salaries
Cole Sillinger	$2,250,000 (1)
John Marino	$1,100,000 (2)
Morgan Frost	$1,093,750 (2)
Joel Hofer	$850,000 (2)
Mason Lohrei	$800,000 (2)
Barrett Hayton	$662,500 (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	25
Salary Commitment
Year 2025 : $11,689,652
Year 2026 : $7,297,707
Year 2027 : $1,399,584
Year 2028 : $0
Salary Average Commitment
Year 2025 : $11,230,486
Year 2026 : $6,838,541
Year 2027 : $1,177,917
Year 2028 : $0

Bulldogs de Syracuse

Arena Capacity - Ticket Price Attendance - %
Arena Name	Syracuse Arena
Level 1:	8000 - $300 - 5 109 - 63,86%
Level 2:	8000 - $200 - 4 470 - 55,87%
Level 3:	4000 - $120 - 2 927 - 73,18%
Level 4:	4000 - $100 - 2 929 - 73,23%
Luxury :	2000 - $500 - 1 616 - 80,82%
Total Capacity :	26000
Team Popularity :	100,00%
Income
Home Games Left	28
Average Attendance - %	17 051 - 65,58%
Average Income per Game	$4,848,781
Year to Date Revenue	$63,034,150
Expense
Pro Players Total Salaries	$115,568,174
Farm Players Total Salaries	$9,282,501
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$1,425,000
Pro Year To Date Expenses	$38,886,041
Farm Year To Date Expenses	$3,645,572
Pro Salary Cap To Date	$38,557,370
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$135,765,862
Pro Remaining Season Days	96
Pro Expenses Per Days	$815,162
Pro Estimated Expenses	$78,255,552
Farm Remaining Season Days	96
Farm Expenses Per Days	$71,906
Farm Estimated Expenses	$6,902,976
Estimated Season Expenses	$85,158,528
Season Salary Cap	$116,993,174
Estimate Under Maximum Salary Cap of $127,000,000	$10,006,826
Estimate Over Minimum Salary Cap of $75,000,000	$41,993,174
Current Bank Account	$275,263,708
Projected Bank Account	$325,871,042

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 (Out of Payroll)	$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)
Brian Dumoulin	$4,000,000 (3)
Jamie Benn	$4,000,000 (1)
Shane Pinto	$3,750,000 (1)
Sean Walker	$3,600,000 (4)
Oliver Ekman-Larsson	$3,500,000 (3)
Mario Ferraro	$3,250,000 (1)
Jordan Staal	$2,900,000 (2)
Alex Nedeljkovic	$2,500,000 (1)
Total Pro Players	21
Salary Commitment
Year 2025 : $121,068,174
Year 2026 : $86,318,174
Year 2027 : $65,018,174
Year 2028 : $44,187,500
Salary Average Commitment
Year 2025 : $121,068,173
Year 2026 : $86,318,173
Year 2027 : $65,018,173
Year 2028 : $44,187,500
Salary Cap with 1 Way Contract
Year 2025 : $121,068,174
Year 2026 : $86,318,174
Year 2027 : $65,018,174
Year 2028 : $44,187,500

Farm Players Salaries
Spencer Knight	$1,125,000 (1)
Andrei Kuzmenko	$1,075,000 (1)
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)
William Strömgren	$231,250 (1)
Luke Tuch	$231,250 (1)
Paul Ludwinski	$229,583 (2)
Noah Warren	$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)
Emil Lilleberg	$200,000 (2)
Jack Thompson	$200,000 (1)
Nikita Nesterenko	$196,875 (2)
Martin Chromiak	$193,750 (1)
Calle Clang	$193,750 (1)
Vladislav Kolyachonok	$193,750 (1)
Mats Lindgren	$0 (1)
Total Farm Players	28
Salary Commitment
Year 2025 : $9,282,499
Year 2026 : $2,984,791
Year 2027 : $921,667
Year 2028 : $0
Salary Average Commitment
Year 2025 : $9,282,499
Year 2026 : $2,984,791
Year 2027 : $921,667
Year 2028 : $0

Canadiens de Montréal

Arena Capacity - Ticket Price Attendance - %
Arena Name	Forum de Montreal
Level 1:	8000 - $300 - 4 965 - 62,07%
Level 2:	8000 - $200 - 4 491 - 56,13%
Level 3:	4000 - $120 - 2 819 - 70,48%
Level 4:	4000 - $90 - 3 187 - 79,68%
Luxury :	2000 - $500 - 1 555 - 77,73%
Total Capacity :	26000
Team Popularity :	100,00%
Income
Home Games Left	28
Average Attendance - %	17 017 - 65,45%
Average Income per Game	$4,737,701
Year to Date Revenue	$61,590,114
Expense
Pro Players Total Salaries	$89,545,000
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	$29,208,698
Farm Year To Date Expenses	$2,712,170
Pro Salary Cap To Date	$28,551,356
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$132,655,630
Pro Remaining Season Days	96
Pro Expenses Per Days	$640,175
Pro Estimated Expenses	$61,456,800
Farm Remaining Season Days	96
Farm Expenses Per Days	$57,770
Farm Estimated Expenses	$5,545,920
Estimated Season Expenses	$67,002,720
Season Salary Cap	$93,116,428
Estimate Under Maximum Salary Cap of $127,000,000	$33,883,572
Estimate Over Minimum Salary Cap of $75,000,000	$18,116,428
Current Bank Account	$263,523,607
Projected Bank Account	$329,176,517

Pro Players Salaries
Brock Boeser (1 Way Contract)	$7,250,000 (7)
Nazem Kadri (1 Way Contract)	$7,000,000 (4)
Adin Hill (1 Way Contract)	$6,250,000 (6)
Damon Severson (1 Way Contract)	$6,250,000 (6)
Adam Pelech (1 Way Contract)	$5,750,000 (4)
Rasmus Ristolainen (1 Way Contract)	$5,100,000 (2)
Samuel Girard (1 Way Contract)	$5,000,000 (2)
Ryan Strome (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)
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)
Total Pro Players	20
Salary Commitment
Year 2025 : $89,545,000
Year 2026 : $80,345,000
Year 2027 : $61,545,000
Year 2028 : $49,820,000
Salary Average Commitment
Year 2025 : $83,795,000
Year 2026 : $74,595,000
Year 2027 : $55,795,000
Year 2028 : $44,070,000
Salary Cap with 1 Way Contract
Year 2025 : $89,545,000
Year 2026 : $80,345,000
Year 2027 : $61,545,000
Year 2028 : $49,820,000

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 - 6 262 - 78,28%
Level 2:	7000 - $175 - 5 142 - 73,45%
Level 3:	4500 - $110 - 3 259 - 72,43%
Level 4:	4500 - $95 - 3 224 - 71,64%
Luxury :	2000 - $450 - 1 865 - 93,25%
Total Capacity :	26000
Team Popularity :	100,00%
Income
Home Games Left	28
Average Attendance - %	19 752 - 75,97%
Average Income per Game	$4,961,633
Year to Date Revenue	$64,501,230
Expense
Pro Players Total Salaries	$125,663,102
Farm Players Total Salaries	$12,195,869
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	($1,000,000)
Pro Year To Date Expenses	$39,881,917
Farm Year To Date Expenses	$4,542,265
Pro Salary Cap To Date	$39,224,575
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$138,925,726
Pro Remaining Season Days	96
Pro Expenses Per Days	$892,749
Pro Estimated Expenses	$85,703,904
Farm Remaining Season Days	96
Farm Expenses Per Days	$92,279
Farm Estimated Expenses	$8,858,784
Estimated Season Expenses	$94,562,688
Season Salary Cap	$124,663,102
Estimate Under Maximum Salary Cap of $127,000,000	$2,336,898
Estimate Over Minimum Salary Cap of $75,000,000	$49,663,102
Current Bank Account	$389,108,300
Projected Bank Account	$433,471,338

Pro Players Salaries
Mitch Marner (1 Way Contract)	$12,000,000 (8)
Adam Fox (1 Way Contract)	$9,500,000 (4)
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)
Amazing Sly (JC1) (1 Way Contract)	$6,500,000 (1)
Cam Fowler (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)
Mats Zuccarello	$4,125,000 (1)
Max Domi	$3,750,000 (3)
David Savard (AC)	$3,500,000 (1)
Adam Henrique	$3,000,000 (1)
Pyotr Kochetkov	$2,000,000 (2)
Noel Acciari	$2,000,000 (1)
Total Pro Players	21
Salary Commitment
Year 2025 : $125,663,102
Year 2026 : $79,288,102
Year 2027 : $69,413,102
Year 2028 : $51,013,102
Salary Average Commitment
Year 2025 : $47,841,666
Year 2026 : $30,750,000
Year 2027 : $28,750,000
Year 2028 : $17,500,000
Salary Cap with 1 Way Contract
Year 2025 : $125,663,102
Year 2026 : $79,288,102
Year 2027 : $69,413,102
Year 2028 : $51,013,102

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)
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)
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)
Georgii Merkulov	$193,750 (1)
Valtteri Puustinen	$193,750 (1)
Jeremie Poirier	$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	31
Salary Commitment
Year 2025 : $12,195,870
Year 2026 : $7,213,126
Year 2027 : $3,366,667
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,688,958
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 - 6 500 - 100,00%
Level 2:	6500 - $100 - 6 500 - 100,00%
Level 3:	4500 - $60 - 4 419 - 98,19%
Level 4:	5500 - $40 - 5 081 - 92,39%
Luxury :	3000 - $250 - 2 483 - 82,76%
Total Capacity :	26000
Team Popularity :	100,00%
Income
Home Games Left	28
Average Attendance - %	24 983 - 96,09%
Average Income per Game	$3,473,821
Year to Date Revenue	$45,159,677
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	$40,670,336
Farm Year To Date Expenses	$2,513,184
Pro Salary Cap To Date	$40,012,994
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$97,266,997
Pro Remaining Season Days	96
Pro Expenses Per Days	$871,687
Pro Estimated Expenses	$83,681,952
Farm Remaining Season Days	96
Farm Expenses Per Days	$53,472
Farm Estimated Expenses	$5,133,312
Estimated Season Expenses	$88,815,264
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	$354,583,356
Projected Bank Account	$363,035,089

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)
Tyler Bertuzzi (1 Way Contract)	$5,500,000 (3)
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 : $57,626,208
Salary Average Commitment
Year 2025 : $110,301,208
Year 2026 : $100,551,208
Year 2027 : $74,126,208
Year 2028 : $57,626,208
Salary Cap with 1 Way Contract
Year 2025 : $122,651,208
Year 2026 : $100,551,208
Year 2027 : $74,126,208
Year 2028 : $57,626,208

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 - 5 978 - 74,73%
Level 2:	8000 - $150 - 6 888 - 86,09%
Level 3:	4000 - $112 - 2 948 - 73,69%
Level 4:	4000 - $100 - 2 942 - 73,54%
Luxury :	2000 - $500 - 1 603 - 80,15%
Total Capacity :	26000
Team Popularity :	100,00%
Income
Home Games Left	28
Average Attendance - %	20 358 - 78,30%
Average Income per Game	$4,979,349
Year to Date Revenue	$64,731,534
Expense
Pro Players Total Salaries	$125,049,476
Farm Players Total Salaries	$13,586,249
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$40,933,008
Farm Year To Date Expenses	$4,345,492
Pro Salary Cap To Date	$39,384,386
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$139,421,766
Pro Remaining Season Days	96
Pro Expenses Per Days	$888,458
Pro Estimated Expenses	$85,291,968
Farm Remaining Season Days	96
Farm Expenses Per Days	$102,002
Farm Estimated Expenses	$9,792,192
Estimated Season Expenses	$95,084,160
Season Salary Cap	$122,374,476
Estimate Under Maximum Salary Cap of $127,000,000	$4,625,524
Estimate Over Minimum Salary Cap of $75,000,000	$47,374,476
Current Bank Account	$688,481,432
Projected Bank Account	$732,819,038

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)
Charlie Conway (JC1) (1 Way Contract)	$6,500,000 (1)
Fulton Reed (JC1) (1 Way Contract)	$6,500,000 (1)
Adam Banks (JC1) (1 Way Contract)	$6,500,000 (1)
Justin Faulk (1 Way Contract)	$6,500,000 (2)
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)
Nicolas Roy	$3,000,000 (2)
Eetu Luostarinen	$3,000,000 (2)
Colton Sissons	$2,857,143 (1)
Nick Seeler	$2,700,000 (3)
Scott Wedgewood	$1,500,000 (1)
Total Pro Players	21
Salary Commitment
Year 2025 : $125,049,476
Year 2026 : $97,792,333
Year 2027 : $71,792,333
Year 2028 : $50,450,000
Salary Average Commitment
Year 2025 : $111,449,476
Year 2026 : $84,192,333
Year 2027 : $58,192,333
Year 2028 : $36,850,000
Salary Cap with 1 Way Contract
Year 2025 : $122,374,476
Year 2026 : $95,117,333
Year 2027 : $69,117,333
Year 2028 : $47,775,000

Farm Players Salaries
Matt Coronato	$1,625,000 (7)
Sam Carrick	$1,000,000 (2)
Henry Thrun	$1,000,000 (1)
Jonas Siegenthaler	$850,000 (3)
Nils Hoglander	$750,000 (3)
Connor Brown	$750,000 (4)
Mathieu Olivier	$750,000 (6)
Luke Evangelista	$750,000 (2)
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)
Tristan Broz	$231,250 (2)
Shai Buium	$231,250 (2)
Ian Moore	$231,250 (1)
Brett Berard	$231,250 (1)
Jackson Blake	$231,250 (1)
Marat Khusnutdinov	$231,250 (2)
Owen Beck	$220,000 (2)
Stanislav Svozil	$220,000 (1)
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)
Roby Jarventie	$193,750 (1)
Rory Kerins	$193,750 (1)
Topi Niemelä	$0 (1)
Total Farm Players	32
Salary Commitment
Year 2025 : $13,586,249
Year 2026 : $8,547,083
Year 2027 : $6,020,833
Year 2028 : $3,750,000
Salary Average Commitment
Year 2025 : $9,386,249
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 - 5 229 - 74,70%
Level 2:	6000 - $200 - 4 694 - 78,24%
Level 3:	4000 - $120 - 2 853 - 71,33%
Level 4:	4000 - $100 - 3 008 - 75,21%
Luxury :	3000 - $500 - 1 591 - 53,03%
Total Capacity :	24000
Team Popularity :	100,00%
Income
Home Games Left	28
Average Attendance - %	17 376 - 72,40%
Average Income per Game	$4,932,846
Year to Date Revenue	$64,127,000
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	$41,659,896
Farm Year To Date Expenses	$3,676,734
Pro Salary Cap To Date	$40,880,173
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$138,119,692
Pro Remaining Season Days	96
Pro Expenses Per Days	$896,104
Pro Estimated Expenses	$86,025,984
Farm Remaining Season Days	96
Farm Expenses Per Days	$77,769
Farm Estimated Expenses	$7,465,824
Estimated Season Expenses	$93,491,808
Season Salary Cap	$123,642,857
Estimate Under Maximum Salary Cap of $127,000,000	$3,357,143
Estimate Over Minimum Salary Cap of $75,000,000	$48,642,857
Current Bank Account	$646,649,237
Projected Bank Account	$691,277,121

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)
-1 Way Contract Salary Cap :	$2,500,000
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 : $123,642,857
Year 2026 : $102,142,857
Year 2027 : $97,392,857
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 - 7 830 - 97,88%
Level 2:	7000 - $80 - 7 000 - 100,00%
Level 3:	2000 - $70 - 2 000 - 100,00%
Level 4:	4000 - $40 - 4 000 - 100,00%
Luxury :	3000 - $200 - 2 654 - 88,46%
Total Capacity :	24000
Team Popularity :	100,00%
Income
Home Games Left	29
Average Attendance - %	23 484 - 97,85%
Average Income per Game	$3,108,696
Year to Date Revenue	$37,304,350
Expense
Pro Players Total Salaries	$124,465,000
Farm Players Total Salaries	$11,500,834
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$41,328,782
Farm Year To Date Expenses	$3,471,376
Pro Salary Cap To Date	$39,769,343
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$90,152,179
Pro Remaining Season Days	96
Pro Expenses Per Days	$884,371
Pro Estimated Expenses	$84,899,616
Farm Remaining Season Days	96
Farm Expenses Per Days	$87,418
Farm Estimated Expenses	$8,392,128
Estimated Season Expenses	$93,291,744
Season Salary Cap	$121,465,000
Estimate Under Maximum Salary Cap of $127,000,000	$5,535,000
Estimate Over Minimum Salary Cap of $75,000,000	$46,465,000
Current Bank Account	$305,846,596
Projected Bank Account	$302,707,031

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)
Pavel Buchnevich (1 Way Contract)	$8,000,000 (6)
Juuse Saros (1 Way Contract)	$7,740,000 (8)
J.J. Peterka	$7,700,000 (5)
Shea Theodore (1 Way Contract)	$7,425,000 (7)
Brandon Hagel (1 Way Contract)	$6,500,000 (7)
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)
Alexandre Carrier	$3,750,000 (2)
Andrew Mangiapane	$3,600,000 (2)
Alex Newhook	$2,900,000 (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 : $124,465,000
Year 2026 : $103,915,000
Year 2027 : $73,865,000
Year 2028 : $67,865,000
Salary Average Commitment
Year 2025 : $121,565,000
Year 2026 : $103,915,000
Year 2027 : $73,865,000
Year 2028 : $67,865,000
Salary Cap with 1 Way Contract
Year 2025 : $121,465,000
Year 2026 : $100,915,000
Year 2027 : $70,865,000
Year 2028 : $67,865,000

Farm Players Salaries
Fabian Zetterlund	$4,275,000 (3)
Kevin Lankinen	$1,125,000 (5)
Will Cuylle	$975,000 (2)
Paul Cotter	$796,667 (1)
Arvid Soderblom	$687,500 (2)
Calle Jarnkrok	$525,000 (1)
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)
Nils Aman	$206,250 (1)
Justin Sourdif	$206,250 (2)
Robert Mastrosimone	$0 (1)
Total Farm Players	19
Salary Commitment
Year 2025 : $11,500,834
Year 2026 : $5,400,625
Year 2027 : $2,796,875
Year 2028 : $1,125,000
Salary Average Commitment
Year 2025 : $11,269,584
Year 2026 : $5,400,625
Year 2027 : $2,796,875
Year 2028 : $1,125,000

Harfangs de Beauport

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Marc-Simoneau
Level 1:	7500 - $300 - 5 217 - 69,56%
Level 2:	6500 - $200 - 4 522 - 69,56%
Level 3:	4000 - $120 - 2 874 - 71,85%
Level 4:	4500 - $100 - 3 040 - 67,56%
Luxury :	2000 - $500 - 1 620 - 81,02%
Total Capacity :	24500
Team Popularity :	100,00%
Income
Home Games Left	28
Average Attendance - %	17 272 - 70,50%
Average Income per Game	$4,910,423
Year to Date Revenue	$63,835,500
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	$41,385,114
Farm Year To Date Expenses	$3,454,552
Pro Salary Cap To Date	$40,727,772
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$137,491,846
Pro Remaining Season Days	96
Pro Expenses Per Days	$883,060
Pro Estimated Expenses	$84,773,760
Farm Remaining Season Days	96
Farm Expenses Per Days	$73,848
Farm Estimated Expenses	$7,089,408
Estimated Season Expenses	$91,863,168
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	$289,216,701
Projected Bank Account	$334,845,379

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 - 8 008 - 94,21%
Level 2:	7000 - $125 - 6 884 - 98,35%
Level 3:	4000 - $100 - 3 333 - 83,33%
Level 4:	4500 - $75 - 4 336 - 96,36%
Luxury :	2000 - $325 - 2 000 - 100,00%
Total Capacity :	26000
Team Popularity :	100,00%
Income
Home Games Left	28
Average Attendance - %	24 561 - 94,47%
Average Income per Game	$4,212,784
Year to Date Revenue	$54,766,187
Expense
Pro Players Total Salaries	$104,190,084
Farm Players Total Salaries	$7,672,083
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$33,453,628
Farm Year To Date Expenses	$3,425,262
Pro Salary Cap To Date	$33,079,503
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$117,957,941
Pro Remaining Season Days	96
Pro Expenses Per Days	$735,595
Pro Estimated Expenses	$70,617,120
Farm Remaining Season Days	96
Farm Expenses Per Days	$67,637
Farm Estimated Expenses	$6,493,152
Estimated Season Expenses	$77,110,272
Season Salary Cap	$104,190,084
Estimate Under Maximum Salary Cap of $127,000,000	$22,809,916
Estimate Over Minimum Salary Cap of $75,000,000	$29,190,084
Current Bank Account	$274,953,293
Projected Bank Account	$315,800,962

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)
Brenden Dillon	$4,000,000 (2)
Frederik Andersen	$3,500,000 (1)
Aliaksei Protas	$3,375,000 (4)
Ridly Greig	$3,250,000 (4)
Ivan Demidov	$2,634,167 (2)
Keegan Kolesar	$2,500,000 (3)
Casey Cizikas	$2,500,000 (2)
Danton Heinen	$2,250,000 (1)
Joe Veleno	$900,000 (1)
Total Pro Players	23
Salary Commitment
Year 2025 : $104,190,084
Year 2026 : $68,759,167
Year 2027 : $31,375,000
Year 2028 : $28,875,000
Salary Average Commitment
Year 2025 : $94,190,084
Year 2026 : $63,259,167
Year 2027 : $31,375,000
Year 2028 : $28,875,000
Salary Cap with 1 Way Contract
Year 2025 : $104,190,084
Year 2026 : $68,759,167
Year 2027 : $31,375,000
Year 2028 : $28,875,000

Farm Players Salaries
Simon Nemec	$1,042,083 (1)
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	23
Salary Commitment
Year 2025 : $7,672,083
Year 2026 : $4,295,624
Year 2027 : $1,179,375
Year 2028 : $750,000
Salary Average Commitment
Year 2025 : $7,459,583
Year 2026 : $4,083,124
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 - 7 727 - 96,59%
Level 2:	7000 - $155 - 6 740 - 96,28%
Level 3:	4500 - $90 - 3 797 - 84,39%
Level 4:	4500 - $70 - 4 348 - 96,63%
Luxury :	2000 - $450 - 1 811 - 90,56%
Total Capacity :	26000
Team Popularity :	100,00%
Income
Home Games Left	27
Average Attendance - %	24 424 - 93,94%
Average Income per Game	$5,064,528
Year to Date Revenue	$70,903,387
Expense
Pro Players Total Salaries	$95,233,571
Farm Players Total Salaries	$6,352,500
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$1,900,000
Pro Year To Date Expenses	$32,974,839
Farm Year To Date Expenses	$2,198,951
Pro Salary Cap To Date	$32,317,497
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$136,742,246
Pro Remaining Season Days	96
Pro Expenses Per Days	$679,955
Pro Estimated Expenses	$65,275,680
Farm Remaining Season Days	96
Farm Expenses Per Days	$51,416
Farm Estimated Expenses	$4,935,936
Estimated Season Expenses	$70,211,616
Season Salary Cap	$97,133,571
Estimate Under Maximum Salary Cap of $127,000,000	$29,866,429
Estimate Over Minimum Salary Cap of $75,000,000	$22,133,571
Current Bank Account	$324,466,887
Projected Bank Account	$390,997,517

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)
Jake DeBrusk (1 Way Contract)	$5,500,000 (6)
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)
Carson Soucy	$3,250,000 (1)
Charlie Lindgren	$3,000,000 (3)
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	22
Salary Commitment
Year 2025 : $95,233,571
Year 2026 : $67,478,571
Year 2027 : $53,978,571
Year 2028 : $50,978,571
Salary Average Commitment
Year 2025 : $74,422,857
Year 2026 : $50,667,857
Year 2027 : $42,667,857
Year 2028 : $39,667,857
Salary Cap with 1 Way Contract
Year 2025 : $95,233,571
Year 2026 : $67,478,571
Year 2027 : $53,978,571
Year 2028 : $50,978,571

Farm Players Salaries
Artyom Levshunov	$1,056,250 (2)
Anthony Duclair	$875,000 (3)
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)
Luca Pinelli	$229,583 (3)
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)
William Villeneuve	$193,750 (1)
Nolan Foote	$193,750 (1)
Total Farm Players	20
Salary Commitment
Year 2025 : $6,352,500
Year 2026 : $3,753,541
Year 2027 : $1,909,791
Year 2028 : $0
Salary Average Commitment
Year 2025 : $5,911,459
Year 2026 : $3,312,500
Year 2027 : $1,468,750
Year 2028 : $0

Mustangs d'Hamilton

Arena Capacity - Ticket Price Attendance - %
Arena Name	Hamilton Arena
Level 1:	7000 - $280 - 5 596 - 79,94%
Level 2:	5000 - $200 - 4 715 - 94,31%
Level 3:	2000 - $120 - 2 000 - 100,00%
Level 4:	4000 - $100 - 3 107 - 77,68%
Luxury :	3000 - $500 - 1 614 - 53,81%
Total Capacity :	21000
Team Popularity :	100,00%
Income
Home Games Left	28
Average Attendance - %	17 033 - 81,11%
Average Income per Game	$4,834,758
Year to Date Revenue	$62,851,850
Expense
Pro Players Total Salaries	$126,250,000
Farm Players Total Salaries	$5,283,541
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$41,014,280
Farm Year To Date Expenses	$2,988,782
Pro Salary Cap To Date	$40,294,001
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$135,373,215
Pro Remaining Season Days	96
Pro Expenses Per Days	$896,853
Pro Estimated Expenses	$86,097,888
Farm Remaining Season Days	96
Farm Expenses Per Days	$43,941
Farm Estimated Expenses	$4,218,336
Estimated Season Expenses	$90,316,224
Season Salary Cap	$126,250,000
Estimate Under Maximum Salary Cap of $127,000,000	$750,000
Estimate Over Minimum Salary Cap of $75,000,000	$51,250,000
Current Bank Account	$204,693,570
Projected Bank Account	$249,750,561

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)
Miro Heiskanen (AC) (1 Way Contract)	$8,450,000 (4)
Matthew Knies	$7,750,000 (6)
Anze Kopitar (1 Way Contract)	$7,000,000 (1)
Matt Boldy	$7,000,000 (5)
Derek Sutton (JC1) (1 Way Contract)	$6,500,000 (1)
Chris Kreider (AC) (1 Way Contract)	$6,500,000 (2)
Mattias Ekholm (1 Way Contract)	$6,250,000 (1)
Gustav Forsling (1 Way Contract)	$5,750,000 (7)
Darcy Kuemper (1 Way Contract)	$5,250,000 (2)
Warren Foegele	$3,500,000 (2)
Sam Montembeault	$3,150,000 (2)
Kiefer Sherwood	$1,500,000 (1)
Simon Benoit	$1,350,000 (2)
Parker Kelly	$825,000 (1)
Total Pro Players	20
Salary Commitment
Year 2025 : $126,250,000
Year 2026 : $104,175,000
Year 2027 : $74,925,000
Year 2028 : $74,925,000
Salary Average Commitment
Year 2025 : $119,750,000
Year 2026 : $104,175,000
Year 2027 : $74,925,000
Year 2028 : $74,925,000
Salary Cap with 1 Way Contract
Year 2025 : $126,250,000
Year 2026 : $104,175,000
Year 2027 : $74,925,000
Year 2028 : $74,925,000

Farm Players Salaries
Nick Jensen	$1,012,500 (1)
Laurent Brossoit	$825,000 (1)
Vincent Desharnais	$500,000 (1)
Dmitry Kulikov	$287,500 (3)
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)
Rafaël Harvey-Pinard	$193,750 (1)
Nathan Walker	$193,750 (1)
Total Farm Players	16
Salary Commitment
Year 2025 : $5,283,541
Year 2026 : $1,698,958
Year 2027 : $287,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $4,227,291
Year 2026 : $1,698,958
Year 2027 : $287,500
Year 2028 : $0

Nationals d'Ottawa

Arena Capacity - Ticket Price Attendance - %
Arena Name	Ottawa Civic Centre
Level 1:	8000 - $300 - 4 949 - 61,87%
Level 2:	8000 - $200 - 4 396 - 54,95%
Level 3:	4000 - $120 - 2 799 - 69,96%
Level 4:	4000 - $100 - 2 976 - 74,40%
Luxury :	2000 - $500 - 1 599 - 79,94%
Total Capacity :	26000
Team Popularity :	100,00%
Income
Home Games Left	28
Average Attendance - %	16 719 - 64,30%
Average Income per Game	$4,746,012
Year to Date Revenue	$61,698,150
Expense
Pro Players Total Salaries	$128,787,500
Farm Players Total Salaries	$12,706,459
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$42,500,342
Farm Year To Date Expenses	$4,047,380
Pro Salary Cap To Date	$40,647,203
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$132,888,323
Pro Remaining Season Days	96
Pro Expenses Per Days	$914,598
Pro Estimated Expenses	$87,801,408
Farm Remaining Season Days	96
Farm Expenses Per Days	$95,849
Farm Estimated Expenses	$9,201,504
Estimated Season Expenses	$97,002,912
Season Salary Cap	$125,287,500
Estimate Under Maximum Salary Cap of $127,000,000	$1,712,500
Estimate Over Minimum Salary Cap of $75,000,000	$50,287,500
Current Bank Account	$87,765,687
Projected Bank Account	$123,651,098

Pro Players Salaries
Erik Karlsson (1 Way Contract)	$11,500,000 (2)
Tyler Seguin (AC) (1 Way Contract)	$9,850,000 (2)
Darnell Nurse (1 Way Contract)	$9,250,000 (5)
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)
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)
Nikita Zadorov (1 Way Contract)	$5,000,000 (5)
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 : $128,787,500
Year 2026 : $101,687,500
Year 2027 : $69,275,000
Year 2028 : $63,275,000
Salary Average Commitment
Year 2025 : $115,037,500
Year 2026 : $93,937,500
Year 2027 : $61,525,000
Year 2028 : $55,525,000
Salary Cap with 1 Way Contract
Year 2025 : $125,287,500
Year 2026 : $98,187,500
Year 2027 : $65,775,000
Year 2028 : $59,775,000

Farm Players Salaries
Ryan Graves	$4,500,000 (4)
Ilya Mikheyev	$1,187,500 (1)
Michael Bunting	$1,125,000 (1)
Dmitri Voronkov	$1,043,750 (2)
Evan Rodrigues	$750,000 (2)
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)
Trent Miner	$193,750 (2)
Total Farm Players	21
Salary Commitment
Year 2025 : $12,706,459
Year 2026 : $4,659,375
Year 2027 : $1,125,000
Year 2028 : $1,125,000
Salary Average Commitment
Year 2025 : $11,593,125
Year 2026 : $3,990,625
Year 2027 : $1,125,000
Year 2028 : $1,125,000

Nordiques de Québec

Arena Capacity - Ticket Price Attendance - %
Arena Name	Colisee de Quebec
Level 1:	7500 - $225 - 7 370 - 98,26%
Level 2:	6500 - $140 - 6 384 - 98,22%
Level 3:	5000 - $70 - 4 263 - 85,26%
Level 4:	5500 - $50 - 4 646 - 84,48%
Luxury :	1500 - $400 - 1 500 - 100,00%
Total Capacity :	26000
Team Popularity :	100,00%
Income
Home Games Left	28
Average Attendance - %	24 164 - 92,94%
Average Income per Game	$4,603,487
Year to Date Revenue	$59,845,325
Expense
Pro Players Total Salaries	$96,083,333
Farm Players Total Salaries	$16,248,955
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$31,237,825
Farm Year To Date Expenses	$4,831,843
Pro Salary Cap To Date	$28,782,753
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$128,897,623
Pro Remaining Season Days	96
Pro Expenses Per Days	$685,897
Pro Estimated Expenses	$65,846,112
Farm Remaining Season Days	96
Farm Expenses Per Days	$120,622
Farm Estimated Expenses	$11,579,712
Estimated Season Expenses	$77,425,824
Season Salary Cap	$90,570,833
Estimate Under Maximum Salary Cap of $127,000,000	$36,429,167
Estimate Over Minimum Salary Cap of $75,000,000	$15,570,833
Current Bank Account	$499,324,065
Projected Bank Account	$550,795,864

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)
David Perron (AC)	$4,000,000 (1)
Simon Holmstrom	$3,625,000 (2)
Jordan Martinook	$3,050,000 (2)
Jalen Chatfield	$3,000,000 (2)
Vladislav Namestnikov	$3,000,000 (2)
Alexander Kerfoot	$3,000,000 (1)
Mason Appleton	$2,900,000 (2)
Andrew Peeke	$2,750,000 (1)
Anthony Beauvillier	$2,750,000 (2)
Cody Glass	$2,500,000 (2)
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	24
Salary Commitment
Year 2025 : $96,083,333
Year 2026 : $66,375,000
Year 2027 : $33,900,000
Year 2028 : $12,000,000
Salary Average Commitment
Year 2025 : $90,183,333
Year 2026 : $63,475,000
Year 2027 : $33,900,000
Year 2028 : $12,000,000
Salary Cap with 1 Way Contract
Year 2025 : $90,570,833
Year 2026 : $63,425,000
Year 2027 : $33,900,000
Year 2028 : $12,000,000

Farm Players Salaries
Will Smith	$4,150,000 (2)
Derek Forbort	$2,000,000 (1)
Jordan Greenway	$1,000,000 (2)
Ivan Fedotov	$818,750 (1)
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)
Terik Parascak	$360,625 (3)
Michael Brandsegg-Nygard	$360,625 (3)
Sam Malinski	$350,000 (1)
Tye Kartye	$312,500 (2)
Nils Lundkvist	$312,500 (1)
Oliver Kapanen	$302,083 (2)
Martin Pospisil	$250,000 (1)
Vasily Podkolzin	$250,000 (1)
Aydar Suniev	$237,500 (2)
Josh Doan	$231,250 (1)
Jayden Grubbe	$231,250 (1)
Carson Rehkopf	$229,583 (3)
Ethan Del Mastro	$225,625 (1)
Landon Slaggert	$225,000 (2)
Maveric Lamoureux	$221,667 (2)
Kasper Halttunen	$221,667 (3)
Ludwig Persson	$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	32
Salary Commitment
Year 2025 : $16,248,955
Year 2026 : $5,423,746
Year 2027 : $1,172,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $14,055,205
Year 2026 : $5,423,746
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 - 6 152 - 76,90%
Level 2:	7000 - $165 - 5 567 - 79,53%
Level 3:	4000 - $113 - 3 133 - 78,33%
Level 4:	4000 - $100 - 3 088 - 77,19%
Luxury :	3000 - $375 - 2 323 - 77,43%
Total Capacity :	26000
Team Popularity :	100,00%
Income
Home Games Left	28
Average Attendance - %	20 264 - 77,94%
Average Income per Game	$5,003,635
Year to Date Revenue	$65,047,255
Expense
Pro Players Total Salaries	$129,026,276
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	$42,441,501
Farm Year To Date Expenses	$3,029,480
Pro Salary Cap To Date	$40,222,980
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$140,101,780
Pro Remaining Season Days	96
Pro Expenses Per Days	$916,268
Pro Estimated Expenses	$87,961,728
Farm Remaining Season Days	96
Farm Expenses Per Days	$64,550
Farm Estimated Expenses	$6,196,800
Estimated Season Expenses	$94,158,528
Season Salary Cap	$124,276,276
Estimate Under Maximum Salary Cap of $127,000,000	$2,723,724
Estimate Over Minimum Salary Cap of $75,000,000	$49,276,276
Current Bank Account	$617,018,160
Projected Bank Account	$662,961,412

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
Mikhail Sergachev (1 Way Contract)	$8,500,000 (6)
Mark Scheifele (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)
Jaromir Jagr (JC1) (1 Way Contract)	$6,500,000 (1)
Paul Coffey (JC1) (1 Way Contract)	$6,500,000 (1)
Sergei Gonchar (JC1) (1 Way Contract)	$6,500,000 (1)
Zach Hyman (AC) (1 Way Contract)	$5,500,000 (3)
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)
Stuart Skinner	$2,600,000 (1)
Frederick Gaudreau	$2,100,000 (3)
David Rittich	$1,000,000 (1)
Alexandar Georgiev (AC)	$825,000 (1)
Total Pro Players	22
Salary Commitment
Year 2025 : $129,026,276
Year 2026 : $82,101,276
Year 2027 : $78,459,609
Year 2028 : $58,288,420
Salary Average Commitment
Year 2025 : $124,026,276
Year 2026 : $82,101,276
Year 2027 : $78,459,609
Year 2028 : $58,288,420
Salary Cap with 1 Way Contract
Year 2025 : $124,276,276
Year 2026 : $77,351,276
Year 2027 : $73,709,609
Year 2028 : $53,538,420

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 - $250 - 5 900 - 73,75%
Level 2:	7000 - $150 - 6 190 - 88,43%
Level 3:	4000 - $100 - 3 341 - 83,53%
Level 4:	4000 - $90 - 3 291 - 82,27%
Luxury :	3000 - $400 - 2 091 - 69,71%
Total Capacity :	26000
Team Popularity :	100,00%
Income
Home Games Left	27
Average Attendance - %	20 814 - 80,05%
Average Income per Game	$5,071,364
Year to Date Revenue	$70,999,092
Expense
Pro Players Total Salaries	$123,217,857
Farm Players Total Salaries	$7,052,288
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$41,528,937
Farm Year To Date Expenses	$2,620,513
Pro Salary Cap To Date	$40,871,595
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$136,926,820
Pro Remaining Season Days	96
Pro Expenses Per Days	$875,649
Pro Estimated Expenses	$84,062,304
Farm Remaining Season Days	96
Farm Expenses Per Days	$56,310
Farm Estimated Expenses	$5,405,760
Estimated Season Expenses	$89,468,064
Season Salary Cap	$123,217,857
Estimate Under Maximum Salary Cap of $127,000,000	$3,782,143
Estimate Over Minimum Salary Cap of $75,000,000	$48,217,857
Current Bank Account	$316,174,202
Projected Bank Account	$363,632,958

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)
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)
Morgan Geekie (1 Way Contract)	$5,500,000 (6)
Esa Lindell (1 Way Contract)	$5,250,000 (5)
Blake Coleman	$4,900,000 (2)
Jake Middleton	$4,350,000 (4)
Petr Mrazek	$4,250,000 (1)
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)
Total Pro Players	20
Salary Commitment
Year 2025 : $123,217,857
Year 2026 : $87,325,000
Year 2027 : $67,825,000
Year 2028 : $67,825,000
Salary Average Commitment
Year 2025 : $95,175,000
Year 2026 : $82,425,000
Year 2027 : $67,825,000
Year 2028 : $67,825,000
Salary Cap with 1 Way Contract
Year 2025 : $123,217,857
Year 2026 : $87,325,000
Year 2027 : $67,825,000
Year 2028 : $67,825,000

Farm Players Salaries
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)
Jonas Johansson	$312,500 (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 : $7,052,287
Year 2026 : $4,609,995
Year 2027 : $694,370
Year 2028 : $0
Salary Average Commitment
Year 2025 : $7,052,287
Year 2026 : $4,609,995
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 - 5 112 - 78,65%
Level 2:	7500 - $165 - 5 536 - 73,82%
Level 3:	5000 - $85 - 4 151 - 83,02%
Level 4:	5000 - $60 - 4 673 - 93,47%
Luxury :	2000 - $500 - 1 649 - 82,44%
Total Capacity :	26000
Team Popularity :	100,00%
Income
Home Games Left	28
Average Attendance - %	21 122 - 81,24%
Average Income per Game	$4,881,018
Year to Date Revenue	$63,453,232
Expense
Pro Players Total Salaries	$126,380,357
Farm Players Total Salaries	$4,958,646
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$3,575,000
Pro Year To Date Expenses	$41,344,849
Farm Year To Date Expenses	$2,259,156
Pro Salary Cap To Date	$38,998,704
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$136,668,500
Pro Remaining Season Days	96
Pro Expenses Per Days	$897,765
Pro Estimated Expenses	$86,185,440
Farm Remaining Season Days	96
Farm Expenses Per Days	$41,669
Farm Estimated Expenses	$4,000,224
Estimated Season Expenses	$90,185,664
Season Salary Cap	$126,955,357
Estimate Under Maximum Salary Cap of $127,000,000	$44,643
Estimate Over Minimum Salary Cap of $75,000,000	$51,955,357
Current Bank Account	$33,967,097
Projected Bank Account	$80,449,933

Pro Players Salaries
Travis Konecny (1 Way Contract)	$8,750,000 (8)
Filip Forsberg (1 Way Contract)	$8,500,000 (5)
Bo Horvat (1 Way Contract)	$8,500,000 (6)
Gabriel Vilardi (1 Way Contract)	$7,500,000 (6)
Filip Hronek (1 Way Contract)	$7,250,000 (7)
Brandon Montour (1 Way Contract)	$7,142,857 (6)
Patrick Kane (1 Way Contract)	$7,000,000 (1)
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
Jordan Binnington (1 Way Contract)	$6,000,000 (2)
Anton Lundell	$5,000,000 (5)
Artem Zub	$4,600,000 (2)
Ryan Lindgren	$4,500,000 (4)
Cody Ceci	$4,500,000 (4)
Matt Duchene	$4,500,000 (4)
Nick Foligno	$4,500,000 (1)
Mikael Backlund	$4,500,000 (1)
Dante Fabbro	$4,125,000 (4)
Ryan Donato	$4,000,000 (4)
Ryan Hartman	$4,000,000 (2)
Kirill Marchenko	$3,850,000 (2)
Boone Jenner (AC)	$3,750,000 (1)
Matt Grzelcyk	$1,000,000 (1)
Jet Greaves	$812,500 (1)
Total Pro Players	24
Salary Commitment
Year 2025 : $126,380,357
Year 2026 : $104,817,857
Year 2027 : $80,367,857
Year 2028 : $74,267,857
Salary Average Commitment
Year 2025 : $102,237,500
Year 2026 : $80,675,000
Year 2027 : $60,225,000
Year 2028 : $54,125,000
Salary Cap with 1 Way Contract
Year 2025 : $123,380,357
Year 2026 : $101,817,857
Year 2027 : $80,367,857
Year 2028 : $74,267,857

Farm Players Salaries
Stefan Noesen	$687,500 (2)
Cam Talbot	$625,000 (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)
Alec Regula	$193,750 (2)
John Farinacci	$193,750 (1)
Ben Jones	$193,750 (1)
Antonio Stranges	$193,750 (1)
Cayden Primeau	$193,750 (1)
Jiri Patera	$193,750 (1)
Marcel Marcel	$0 (1)
Total Farm Players	19
Salary Commitment
Year 2025 : $4,958,645
Year 2026 : $2,018,541
Year 2027 : $467,083
Year 2028 : $0
Salary Average Commitment
Year 2025 : $4,561,458
Year 2026 : $2,018,541
Year 2027 : $467,083
Year 2028 : $0

Voisins de Laval

Arena Capacity - Ticket Price Attendance - %
Arena Name	Colisee de Laval
Level 1:	8000 - $250 - 5 527 - 69,09%
Level 2:	7000 - $150 - 5 760 - 82,28%
Level 3:	4500 - $101 - 3 009 - 66,86%
Level 4:	4500 - $90 - 2 954 - 65,65%
Luxury :	2000 - $500 - 1 632 - 81,61%
Total Capacity :	26000
Team Popularity :	100,00%
Income
Home Games Left	29
Average Attendance - %	18 882 - 72,62%
Average Income per Game	$4,986,429
Year to Date Revenue	$59,837,152
Expense
Pro Players Total Salaries	$121,458,314
Farm Players Total Salaries	$14,739,582
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$40,598,545
Farm Year To Date Expenses	$4,178,651
Pro Salary Cap To Date	$39,941,203
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$144,606,451
Pro Remaining Season Days	96
Pro Expenses Per Days	$863,345
Pro Estimated Expenses	$82,881,120
Farm Remaining Season Days	96
Farm Expenses Per Days	$110,067
Farm Estimated Expenses	$10,566,432
Estimated Season Expenses	$93,447,552
Season Salary Cap	$121,458,314
Estimate Under Maximum Salary Cap of $127,000,000	$5,541,686
Estimate Over Minimum Salary Cap of $75,000,000	$46,458,314
Current Bank Account	$570,585,904
Projected Bank Account	$621,744,803

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)
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)
Nico Hischier (1 Way Contract)	$7,250,000 (2)
Mason McTavish	$7,000,000 (6)
Larry Robinson (JC1) (1 Way Contract)	$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)
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	20
Salary Commitment
Year 2025 : $121,458,314
Year 2026 : $61,250,000
Year 2027 : $39,850,000
Year 2028 : $34,100,000
Salary Average Commitment
Year 2025 : $97,983,314
Year 2026 : $55,500,000
Year 2027 : $34,100,000
Year 2028 : $34,100,000
Salary Cap with 1 Way Contract
Year 2025 : $121,458,314
Year 2026 : $61,250,000
Year 2027 : $39,850,000
Year 2028 : $34,100,000

Farm Players Salaries
Alex Vlasic	$4,600,000 (5)
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	27
Salary Commitment
Year 2025 : $14,739,582
Year 2026 : $9,100,624
Year 2027 : $4,434,166
Year 2028 : $3,850,000
Salary Average Commitment
Year 2025 : $13,758,332
Year 2026 : $8,313,124
Year 2027 : $4,434,166
Year 2028 : $3,850,000

Whalers de Hartford

Arena Capacity - Ticket Price Attendance - %
Arena Name	Hartford Civic Center
Level 1:	8000 - $150 - 7 933 - 99,16%
Level 2:	8000 - $80 - 7 716 - 96,45%
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	28
Average Attendance - %	25 649 - 98,65%
Average Income per Game	$3,183,981
Year to Date Revenue	$41,391,750
Expense
Pro Players Total Salaries	$131,591,666
Farm Players Total Salaries	$21,575,836
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$44,474,415
Farm Year To Date Expenses	$6,392,001
Pro Salary Cap To Date	$40,892,251
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$89,151,462
Pro Remaining Season Days	96
Pro Expenses Per Days	$934,207
Pro Estimated Expenses	$89,683,872
Farm Remaining Season Days	96
Farm Expenses Per Days	$157,873
Farm Estimated Expenses	$15,155,808
Estimated Season Expenses	$104,839,680
Season Salary Cap	$125,091,666
Estimate Under Maximum Salary Cap of $127,000,000	$1,908,334
Estimate Over Minimum Salary Cap of $75,000,000	$50,091,666
Current Bank Account	$199,572,110
Projected Bank Account	$183,883,892

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)
Dmitry Orlov (1 Way Contract)	$6,500,000 (2)
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)
Torey Krug (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)
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)
Jason Zucker	$4,750,000 (2)
Kyle Palmieri	$4,750,000 (2)
Vladimir Tarasenko	$4,750,000 (1)
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)
Total Pro Players	22
Salary Commitment
Year 2025 : $131,591,666
Year 2026 : $102,491,666
Year 2027 : $68,266,666
Year 2028 : $47,875,000
Salary Average Commitment
Year 2025 : $125,091,666
Year 2026 : $102,491,666
Year 2027 : $68,266,666
Year 2028 : $47,875,000
Salary Cap with 1 Way Contract
Year 2025 : $125,091,666
Year 2026 : $95,991,666
Year 2027 : $65,016,666
Year 2028 : $44,625,000

Farm Players Salaries
Kaiden Guhle	$5,550,000 (6)
Bowen Byram	$1,562,500 (2)
Trevor Zegras	$1,437,500 (1)
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)
Zack Bolduc	$863,333 (1)
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)
Sam Poulin	$193,750 (1)
Nikita Alexandrov	$193,750 (1)
Tobias Bjornfot	$193,750 (1)
Jett Woo	$193,750 (1)
Mikael Pyyhtia	$193,750 (1)
Robby Fabbri	$0 (1)
Total Farm Players	31
Salary Commitment
Year 2025 : $21,575,832
Year 2026 : $9,586,666
Year 2027 : $3,734,166
Year 2028 : $1,387,500
Salary Average Commitment
Year 2025 : $21,575,832
Year 2026 : $9,586,666
Year 2027 : $3,734,166
Year 2028 : $1,387,500

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	$123,918,031	$122,175,000	$4,825,000	$47,175,000	$10,330,415	$139,669,585	21	26	47
Barons de Cleveland	$609,462,264	$122,729,288	$4,270,712	$47,729,288	$11,689,651	$138,310,349	21	25	46
Bulldogs de Syracuse	$275,263,708	$116,993,174	$10,006,826	$41,993,174	$9,282,501	$140,717,499	21	28	49
Canadiens de Montréal	$263,523,607	$93,116,428	$33,883,572	$18,116,428	$7,261,040	$142,738,960	20	25	45
Chiefs de Charlestown	$389,108,300	$124,663,102	$2,336,898	$49,663,102	$12,195,869	$137,804,131	21	31	52
Diables de Mont-Tremblant	$354,583,356	$122,651,208	$4,348,792	$47,651,208	$6,646,459	$143,353,541	22	22	44
Ducks du District 5	$688,481,432	$122,374,476	$4,625,524	$47,374,476	$13,586,249	$136,413,751	21	32	53
Golden Knights de Las Vegas	$646,649,237	$123,642,857	$3,357,143	$48,642,857	$10,120,971	$139,879,029	21	28	49
Golden Seals d'Oakland	$305,846,596	$121,465,000	$5,535,000	$46,465,000	$11,500,834	$138,499,166	21	19	40
Harfangs de Beauport	$289,216,701	$120,377,587	$6,622,413	$45,377,587	$9,560,208	$140,439,792	20	25	45
Kraken de Seattle	$274,953,293	$104,190,084	$22,809,916	$29,190,084	$7,672,083	$142,327,917	23	23	46
Lions de Trois-Rivières	$324,466,887	$97,133,571	$29,866,429	$22,133,571	$6,352,500	$143,647,500	22	20	42
Mustangs d'Hamilton	$204,693,570	$126,250,000	$750,000	$51,250,000	$5,283,541	$144,716,459	20	16	36
Nationals d'Ottawa	$87,765,687	$125,287,500	$1,712,500	$50,287,500	$12,706,459	$137,293,541	21	21	42
Nordiques de Québec	$499,324,065	$90,570,833	$36,429,167	$15,570,833	$16,248,955	$133,751,045	24	32	56
Penguins de Pittsburgh	$617,018,160	$124,276,276	$2,723,724	$49,276,276	$8,230,624	$141,769,376	22	20	42
Predateurs de Nashville	$316,174,202	$123,217,857	$3,782,143	$48,217,857	$7,052,288	$142,947,712	20	19	39
Scouts de Kansas City	$33,967,097	$126,955,357	$44,643	$51,955,357	$4,958,646	$145,041,354	24	19	43
Voisins de Laval	$570,585,904	$121,458,314	$5,541,686	$46,458,314	$14,739,582	$135,260,418	20	27	47
Whalers de Hartford	$199,572,110	$125,091,666	$1,908,334	$50,091,666	$21,575,836	$128,424,164	22	31	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