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 - 4 628 - 84,15%
Level 4:	5000 - $40 - 4 924 - 98,47%
Luxury :	3000 - $250 - 2 509 - 83,62%
Total Capacity :	26000
Team Popularity :	100,00%
Income
Home Games Left	18
Average Attendance - %	24 561 - 94,46%
Average Income per Game	$2,923,320
Year to Date Revenue	$67,236,366
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	$75,355,730
Farm Year To Date Expenses	$7,329,295
Pro Salary Cap To Date	$72,621,535
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$52,619,765
Pro Remaining Season Days	58
Pro Expenses Per Days	$886,538
Pro Estimated Expenses	$51,419,204
Farm Remaining Season Days	58
Farm Expenses Per Days	$86,227
Farm Estimated Expenses	$5,001,166
Estimated Season Expenses	$56,420,370
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	$115,943,522
Projected Bank Account	$112,142,917

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 - 5 284 - 70,45%
Level 2:	5000 - $200 - 4 579 - 91,58%
Level 3:	6000 - $120 - 2 916 - 48,59%
Level 4:	6000 - $100 - 3 015 - 50,25%
Luxury :	1500 - $500 - 1 498 - 99,85%
Total Capacity :	26000
Team Popularity :	100,00%
Income
Home Games Left	19
Average Attendance - %	17 291 - 66,50%
Average Income per Game	$4,876,485
Year to Date Revenue	$107,282,675
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	$72,857,619
Farm Year To Date Expenses	$7,836,611
Pro Salary Cap To Date	$71,668,809
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$92,653,219
Pro Remaining Season Days	58
Pro Expenses Per Days	$872,233
Pro Estimated Expenses	$50,589,514
Farm Remaining Season Days	58
Farm Expenses Per Days	$88,739
Farm Estimated Expenses	$5,146,862
Estimated Season Expenses	$55,736,376
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	$617,079,304
Projected Bank Account	$653,996,147

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 - 5 068 - 63,34%
Level 2:	8000 - $200 - 4 447 - 55,58%
Level 3:	4000 - $120 - 2 850 - 71,24%
Level 4:	4000 - $100 - 2 923 - 73,08%
Luxury :	2000 - $500 - 1 611 - 80,57%
Total Capacity :	26000
Team Popularity :	100,00%
Income
Home Games Left	19
Average Attendance - %	16 899 - 64,99%
Average Income per Game	$4,812,015
Year to Date Revenue	$105,864,325
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	$70,124,719
Farm Year To Date Expenses	$6,547,987
Pro Salary Cap To Date	$69,530,314
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$91,428,281
Pro Remaining Season Days	58
Pro Expenses Per Days	$829,148
Pro Estimated Expenses	$48,090,584
Farm Remaining Season Days	58
Farm Expenses Per Days	$78,024
Farm Estimated Expenses	$4,525,392
Estimated Season Expenses	$52,615,976
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	$283,952,790
Projected Bank Account	$322,765,095

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 - 5 023 - 62,79%
Level 2:	8000 - $200 - 4 441 - 55,51%
Level 3:	4000 - $120 - 2 798 - 69,96%
Level 4:	4000 - $90 - 3 217 - 80,43%
Luxury :	2000 - $500 - 1 547 - 77,37%
Total Capacity :	26000
Team Popularity :	100,00%
Income
Home Games Left	18
Average Attendance - %	17 027 - 65,49%
Average Income per Game	$4,742,709
Year to Date Revenue	$109,082,314
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	$53,488,841
Farm Year To Date Expenses	$4,888,897
Pro Salary Cap To Date	$52,300,031
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$85,368,767
Pro Remaining Season Days	58
Pro Expenses Per Days	$640,175
Pro Estimated Expenses	$37,130,150
Farm Remaining Season Days	58
Farm Expenses Per Days	$57,770
Farm Estimated Expenses	$3,350,660
Estimated Season Expenses	$40,480,810
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	$284,558,937
Projected Bank Account	$329,446,894

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 - 6 180 - 77,26%
Level 2:	7000 - $175 - 5 203 - 74,33%
Level 3:	4500 - $110 - 3 227 - 71,70%
Level 4:	4500 - $95 - 3 193 - 70,94%
Luxury :	2000 - $450 - 1 839 - 91,93%
Total Capacity :	26000
Team Popularity :	100,00%
Income
Home Games Left	19
Average Attendance - %	19 641 - 75,54%
Average Income per Game	$4,926,590
Year to Date Revenue	$108,384,986
Expense
Pro Players Total Salaries	$130,013,102
Farm Players Total Salaries	$12,733,369
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	($4,000,000)
Pro Year To Date Expenses	$74,230,505
Farm Year To Date Expenses	$8,182,777
Pro Salary Cap To Date	$73,041,695
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$93,605,215
Pro Remaining Season Days	58
Pro Expenses Per Days	$923,169
Pro Estimated Expenses	$53,543,802
Farm Remaining Season Days	58
Farm Expenses Per Days	$96,038
Farm Estimated Expenses	$5,570,204
Estimated Season Expenses	$59,114,006
Season Salary Cap	$126,013,102
Estimate Under Maximum Salary Cap of $127,000,000	$986,898
Estimate Over Minimum Salary Cap of $75,000,000	$51,013,102
Current Bank Account	$395,002,956
Projected Bank Account	$429,494,165

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)
Jordan Binnington (1 Way Contract)	$6,000,000 (2)
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)
Joel Edmundson	$3,850,000 (3)
Max Domi	$3,750,000 (3)
David Savard (AC) (Out of Payroll)	$3,500,000 (1)
Adam Henrique	$3,000,000 (1)
Pyotr Kochetkov	$2,000,000 (2)
Total Pro Players	22
Salary Commitment
Year 2025 : $133,513,102
Year 2026 : $89,138,102
Year 2027 : $73,263,102
Year 2028 : $51,013,102
Salary Average Commitment
Year 2025 : $53,841,666
Year 2026 : $36,750,000
Year 2027 : $28,750,000
Year 2028 : $17,500,000
Salary Cap with 1 Way Contract
Year 2025 : $133,513,102
Year 2026 : $89,138,102
Year 2027 : $73,263,102
Year 2028 : $51,013,102

Farm Players Salaries
Noel Acciari	$2,000,000 (1)
Marco Rossi	$1,250,000 (3)
Shane Wright	$987,292 (2)
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)
Casey DeSmith	$250,000 (2)
Darren Raddysh	$243,750 (1)
Ryan Chesley	$237,500 (3)
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	29
Salary Commitment
Year 2025 : $12,733,370
Year 2026 : $6,013,126
Year 2027 : $2,404,167
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 - 4 426 - 98,36%
Level 4:	5500 - $40 - 5 051 - 91,83%
Luxury :	3000 - $250 - 2 472 - 82,42%
Total Capacity :	26000
Team Popularity :	100,00%
Income
Home Games Left	19
Average Attendance - %	24 950 - 95,96%
Average Income per Game	$3,469,651
Year to Date Revenue	$76,332,327
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	$73,428,032
Farm Year To Date Expenses	$4,545,120
Pro Salary Cap To Date	$72,239,222
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$65,923,373
Pro Remaining Season Days	58
Pro Expenses Per Days	$871,687
Pro Estimated Expenses	$50,557,846
Farm Remaining Season Days	58
Farm Expenses Per Days	$53,472
Farm Estimated Expenses	$3,101,376
Estimated Season Expenses	$53,659,222
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	$350,966,374
Projected Bank Account	$363,230,525

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 - 5 937 - 74,21%
Level 2:	8000 - $150 - 6 863 - 85,78%
Level 3:	4000 - $112 - 2 991 - 74,77%
Level 4:	4000 - $100 - 2 941 - 73,51%
Luxury :	2000 - $500 - 1 594 - 79,69%
Total Capacity :	26000
Team Popularity :	100,00%
Income
Home Games Left	18
Average Attendance - %	20 324 - 78,17%
Average Income per Game	$4,961,441
Year to Date Revenue	$114,113,139
Expense
Pro Players Total Salaries	$116,924,476
Farm Players Total Salaries	$11,836,249
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$74,145,813
Farm Year To Date Expenses	$7,980,658
Pro Salary Cap To Date	$71,354,880
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$89,305,935
Pro Remaining Season Days	58
Pro Expenses Per Days	$831,640
Pro Estimated Expenses	$48,235,120
Farm Remaining Season Days	58
Farm Expenses Per Days	$89,764
Farm Estimated Expenses	$5,206,312
Estimated Season Expenses	$53,441,432
Season Salary Cap	$114,249,476
Estimate Under Maximum Salary Cap of $127,000,000	$12,750,524
Estimate Over Minimum Salary Cap of $75,000,000	$39,249,476
Current Bank Account	$701,015,066
Projected Bank Account	$736,879,569

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 (Out of Payroll)	$7,875,000 (6)
Elias Lindholm (1 Way Contract)	$7,750,000 (6)
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)
Kirill Marchenko	$3,850,000 (2)
Jake Walman	$3,400,000 (1)
Eetu Luostarinen	$3,000,000 (2)
Nicolas Roy	$3,000,000 (2)
Nils Hoglander	$3,000,000 (3)
Colton Sissons	$2,857,143 (1)
Nick Seeler	$2,700,000 (3)
Scott Wedgewood	$1,500,000 (1)
Total Pro Players	22
Salary Commitment
Year 2025 : $124,799,476
Year 2026 : $97,542,333
Year 2027 : $67,692,333
Year 2028 : $43,350,000
Salary Average Commitment
Year 2025 : $111,199,476
Year 2026 : $83,942,333
Year 2027 : $54,092,333
Year 2028 : $29,750,000
Salary Cap with 1 Way Contract
Year 2025 : $122,124,476
Year 2026 : $94,867,333
Year 2027 : $65,017,333
Year 2028 : $40,675,000

Farm Players Salaries
Matt Coronato	$1,625,000 (7)
Henry Thrun	$1,000,000 (1)
Jonas Siegenthaler	$850,000 (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)
Jackson Blake	$231,250 (1)
Marat Khusnutdinov	$231,250 (2)
Brett Berard	$231,250 (1)
Ian Moore	$231,250 (1)
Tristan Broz	$231,250 (2)
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 : $11,836,249
Year 2026 : $7,547,083
Year 2027 : $5,270,833
Year 2028 : $3,750,000
Salary Average Commitment
Year 2025 : $8,636,249
Year 2026 : $4,997,083
Year 2027 : $3,770,833
Year 2028 : $2,250,000

Golden Knights de Las Vegas

Arena Capacity - Ticket Price Attendance - %
Arena Name	T-Mobile Arena
Level 1:	7000 - $300 - 5 189 - 74,13%
Level 2:	6000 - $200 - 4 620 - 77,00%
Level 3:	4000 - $120 - 2 861 - 71,54%
Level 4:	4000 - $100 - 3 018 - 75,45%
Luxury :	3000 - $500 - 1 599 - 53,30%
Total Capacity :	24000
Team Popularity :	100,00%
Income
Home Games Left	18
Average Attendance - %	17 288 - 72,03%
Average Income per Game	$4,906,934
Year to Date Revenue	$112,859,475
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	$75,711,848
Farm Year To Date Expenses	$6,631,956
Pro Salary Cap To Date	$73,736,303
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$88,324,807
Pro Remaining Season Days	58
Pro Expenses Per Days	$896,104
Pro Estimated Expenses	$51,974,032
Farm Remaining Season Days	58
Farm Expenses Per Days	$77,769
Farm Estimated Expenses	$4,510,602
Estimated Season Expenses	$56,484,634
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	$658,374,538
Projected Bank Account	$690,214,711

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 - 7 907 - 98,84%
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 - 2 634 - 87,81%
Total Capacity :	24000
Team Popularity :	100,00%
Income
Home Games Left	19
Average Attendance - %	23 542 - 98,09%
Average Income per Game	$3,117,391
Year to Date Revenue	$68,582,600
Expense
Pro Players Total Salaries	$122,565,000
Farm Players Total Salaries	$14,400,834
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$74,493,964
Farm Year To Date Expenses	$7,198,860
Pro Salary Cap To Date	$71,836,624
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$59,230,427
Pro Remaining Season Days	58
Pro Expenses Per Days	$871,084
Pro Estimated Expenses	$50,522,872
Farm Remaining Season Days	58
Farm Expenses Per Days	$107,698
Farm Estimated Expenses	$6,246,484
Estimated Season Expenses	$56,769,356
Season Salary Cap	$122,565,000
Estimate Under Maximum Salary Cap of $127,000,000	$4,435,000
Estimate Over Minimum Salary Cap of $75,000,000	$47,565,000
Current Bank Account	$300,232,180
Projected Bank Account	$302,693,251

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)
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)
Brett Kulak	$2,750,000 (1)
Anthony Stolarz	$2,500,000 (1)
Brett Howden	$2,500,000 (5)
Sam Carrick	$1,000,000 (2)
Total Pro Players	21
Salary Commitment
Year 2025 : $122,565,000
Year 2026 : $102,015,000
Year 2027 : $73,865,000
Year 2028 : $67,865,000
Salary Average Commitment
Year 2025 : $118,665,000
Year 2026 : $101,015,000
Year 2027 : $73,865,000
Year 2028 : $67,865,000
Salary Cap with 1 Way Contract
Year 2025 : $122,565,000
Year 2026 : $102,015,000
Year 2027 : $73,865,000
Year 2028 : $67,865,000

Farm Players Salaries
Fabian Zetterlund	$4,275,000 (3)
Alex Newhook	$2,900,000 (2)
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)
Justin Sourdif	$206,250 (2)
Nils Aman	$206,250 (1)
Robert Mastrosimone	$0 (1)
Total Farm Players	20
Salary Commitment
Year 2025 : $14,400,834
Year 2026 : $6,125,625
Year 2027 : $2,796,875
Year 2028 : $1,125,000
Salary Average Commitment
Year 2025 : $14,169,584
Year 2026 : $6,125,625
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 - 5 209 - 69,45%
Level 2:	6500 - $200 - 4 528 - 69,66%
Level 3:	4000 - $120 - 2 913 - 72,83%
Level 4:	4500 - $100 - 2 995 - 66,56%
Luxury :	2000 - $500 - 1 599 - 79,93%
Total Capacity :	24500
Team Popularity :	100,00%
Income
Home Games Left	18
Average Attendance - %	17 244 - 70,38%
Average Income per Game	$4,895,846
Year to Date Revenue	$112,604,450
Expense
Pro Players Total Salaries	$130,314,254
Farm Players Total Salaries	$13,538,541
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	($6,900,000)
Pro Year To Date Expenses	$75,520,073
Farm Year To Date Expenses	$6,545,306
Pro Salary Cap To Date	$74,331,254
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$88,125,222
Pro Remaining Season Days	58
Pro Expenses Per Days	$925,275
Pro Estimated Expenses	$53,665,950
Farm Remaining Season Days	58
Farm Expenses Per Days	$101,668
Farm Estimated Expenses	$5,896,744
Estimated Season Expenses	$59,562,694
Season Salary Cap	$123,414,254
Estimate Under Maximum Salary Cap of $127,000,000	$3,585,746
Estimate Over Minimum Salary Cap of $75,000,000	$48,414,254
Current Bank Account	$300,759,938
Projected Bank Account	$329,322,466

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)
Mark Messier (JC2) (1 Way Contract)	$6,500,000 (1)
Anton Lundell	$5,000,000 (5)
Connor Bedard	$4,450,000 (1)
Connor Murphy	$4,400,000 (1)
Brandon Tanev	$2,500,000 (3)
Radek Faksa	$2,000,000 (3)
Connor Ingram	$1,950,000 (1)
Simon Edvinsson	$1,744,167 (1)
Jackson LaCombe	$925,000 (1)
Total Pro Players	20
Salary Commitment
Year 2025 : $130,314,254
Year 2026 : $110,345,087
Year 2027 : $110,345,087
Year 2028 : $96,345,087
Salary Average Commitment
Year 2025 : $130,314,254
Year 2026 : $110,345,087
Year 2027 : $110,345,087
Year 2028 : $96,345,087
Salary Cap with 1 Way Contract
Year 2025 : $130,314,254
Year 2026 : $110,345,087
Year 2027 : $110,345,087
Year 2028 : $96,345,087

Farm Players Salaries
Jake Neighbours	$3,750,000 (2)
William Eklund	$1,713,333 (1)
Johnathan Kovacevic	$1,000,000 (5)
Trent Frederic	$962,500 (8)
Connor Zary	$943,750 (3)
Yaroslav Askarov	$500,000 (2)
Philip Tomasino	$437,500 (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)
Maxim Groshev	$231,250 (1)
Corson Ceulemans	$231,250 (1)
Carter Mazur	$231,250 (1)
Bryce McConnell-Barker	$229,583 (2)
Francesco Pinelli	$223,542 (1)
Adam Sýkora	$221,667 (2)
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	24
Salary Commitment
Year 2025 : $13,538,541
Year 2026 : $6,042,290
Year 2027 : $3,100,000
Year 2028 : $1,962,500
Salary Average Commitment
Year 2025 : $13,314,999
Year 2026 : $6,042,290
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 - 8 022 - 94,38%
Level 2:	7000 - $125 - 6 914 - 98,77%
Level 3:	4000 - $100 - 3 363 - 84,07%
Level 4:	4500 - $75 - 4 315 - 95,90%
Luxury :	2000 - $325 - 2 000 - 100,00%
Total Capacity :	26000
Team Popularity :	100,00%
Income
Home Games Left	19
Average Attendance - %	24 614 - 94,67%
Average Income per Game	$4,221,841
Year to Date Revenue	$92,880,501
Expense
Pro Players Total Salaries	$97,690,084
Farm Players Total Salaries	$6,922,083
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$60,339,804
Farm Year To Date Expenses	$6,549,663
Pro Salary Cap To Date	$59,699,945
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$80,214,978
Pro Remaining Season Days	58
Pro Expenses Per Days	$690,140
Pro Estimated Expenses	$40,028,120
Farm Remaining Season Days	58
Farm Expenses Per Days	$62,392
Farm Estimated Expenses	$3,618,736
Estimated Season Expenses	$43,646,856
Season Salary Cap	$97,690,084
Estimate Under Maximum Salary Cap of $127,000,000	$29,309,916
Estimate Over Minimum Salary Cap of $75,000,000	$22,690,084
Current Bank Account	$283,057,030
Projected Bank Account	$319,625,152

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 (Out of Payroll)	$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 (Out of Payroll)	$3,250,000 (4)
Pierre Engvall	$3,000,000 (5)
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	24
Salary Commitment
Year 2025 : $107,190,084
Year 2026 : $71,759,167
Year 2027 : $34,375,000
Year 2028 : $31,875,000
Salary Average Commitment
Year 2025 : $97,190,084
Year 2026 : $66,259,167
Year 2027 : $34,375,000
Year 2028 : $31,875,000
Salary Cap with 1 Way Contract
Year 2025 : $107,190,084
Year 2026 : $71,759,167
Year 2027 : $34,375,000
Year 2028 : $31,875,000

Farm Players Salaries
Simon Nemec	$1,042,083 (1)
Kirby Dach	$840,625 (1)
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	22
Salary Commitment
Year 2025 : $6,922,083
Year 2026 : $3,545,624
Year 2027 : $429,375
Year 2028 : $0
Salary Average Commitment
Year 2025 : $6,709,583
Year 2026 : $3,333,124
Year 2027 : $429,375
Year 2028 : $0

Lions de Trois-Rivières

Arena Capacity - Ticket Price Attendance - %
Arena Name	Colisée Vidéotron
Level 1:	8000 - $200 - 7 663 - 95,79%
Level 2:	7000 - $155 - 6 610 - 94,43%
Level 3:	4500 - $90 - 3 919 - 87,09%
Level 4:	4500 - $70 - 4 377 - 97,26%
Luxury :	2000 - $450 - 1 786 - 89,32%
Total Capacity :	26000
Team Popularity :	100,00%
Income
Home Games Left	19
Average Attendance - %	24 355 - 93,67%
Average Income per Game	$5,025,486
Year to Date Revenue	$110,560,700
Expense
Pro Players Total Salaries	$91,983,571
Farm Players Total Salaries	$10,586,250
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$1,900,000
Pro Year To Date Expenses	$58,477,818
Farm Year To Date Expenses	$4,628,114
Pro Salary Cap To Date	$57,289,008
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$95,484,241
Pro Remaining Season Days	58
Pro Expenses Per Days	$657,228
Pro Estimated Expenses	$38,119,224
Farm Remaining Season Days	58
Farm Expenses Per Days	$81,023
Farm Estimated Expenses	$4,699,334
Estimated Season Expenses	$42,818,558
Season Salary Cap	$93,883,571
Estimate Under Maximum Salary Cap of $127,000,000	$33,116,429
Estimate Over Minimum Salary Cap of $75,000,000	$18,883,571
Current Bank Account	$336,192,058
Projected Bank Account	$388,857,741

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)
Cam York	$5,150,000 (5)
Ryan Lindgren	$4,500,000 (4)
Mattias Samuelsson	$4,285,714 (5)
Will Borgen	$4,100,000 (5)
Nick Leddy	$4,000,000 (1)
Filip Gustavsson	$3,750,000 (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)
Matt Grzelcyk	$1,000,000 (1)
Logan Stankoven	$880,000 (1)
Total Pro Players	22
Salary Commitment
Year 2025 : $91,983,571
Year 2026 : $66,478,571
Year 2027 : $52,978,571
Year 2028 : $49,978,571
Salary Average Commitment
Year 2025 : $71,172,857
Year 2026 : $49,667,857
Year 2027 : $41,667,857
Year 2028 : $38,667,857
Salary Cap with 1 Way Contract
Year 2025 : $91,983,571
Year 2026 : $66,478,571
Year 2027 : $52,978,571
Year 2028 : $49,978,571

Farm Players Salaries
Carson Soucy	$3,250,000 (1)
Artyom Levshunov	$1,056,250 (2)
Dmitri Voronkov	$1,043,750 (2)
Anthony Duclair	$875,000 (3)
Frank Nazar	$312,500 (1)
Trevor Connelly	$306,250 (3)
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)
David Goyette	$229,583 (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)
William Villeneuve	$193,750 (1)
Nolan Foote	$193,750 (1)
Total Farm Players	22
Salary Commitment
Year 2025 : $10,586,250
Year 2026 : $5,026,874
Year 2027 : $1,909,791
Year 2028 : $0
Salary Average Commitment
Year 2025 : $10,145,209
Year 2026 : $4,585,833
Year 2027 : $1,468,750
Year 2028 : $0

Mustangs d'Hamilton

Arena Capacity - Ticket Price Attendance - %
Arena Name	Hamilton Arena
Level 1:	7000 - $280 - 5 658 - 80,83%
Level 2:	5000 - $200 - 4 681 - 93,62%
Level 3:	2000 - $120 - 2 000 - 100,00%
Level 4:	4000 - $100 - 3 035 - 75,87%
Luxury :	3000 - $500 - 1 600 - 53,33%
Total Capacity :	21000
Team Popularity :	100,00%
Income
Home Games Left	19
Average Attendance - %	16 974 - 80,83%
Average Income per Game	$4,829,900
Year to Date Revenue	$106,257,800
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	$75,068,470
Farm Year To Date Expenses	$4,655,043
Pro Salary Cap To Date	$73,816,723
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$91,768,100
Pro Remaining Season Days	58
Pro Expenses Per Days	$896,853
Pro Estimated Expenses	$52,017,474
Farm Remaining Season Days	58
Farm Expenses Per Days	$43,941
Farm Estimated Expenses	$2,548,578
Estimated Season Expenses	$54,566,052
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	$212,379,069
Projected Bank Account	$249,581,117

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 - 4 926 - 61,57%
Level 2:	8000 - $200 - 4 344 - 54,30%
Level 3:	4000 - $120 - 2 750 - 68,76%
Level 4:	4000 - $100 - 2 927 - 73,17%
Luxury :	2000 - $500 - 1 591 - 79,53%
Total Capacity :	26000
Team Popularity :	100,00%
Income
Home Games Left	19
Average Attendance - %	16 537 - 63,61%
Average Income per Game	$4,705,626
Year to Date Revenue	$103,523,775
Expense
Pro Players Total Salaries	$119,537,500
Farm Players Total Salaries	$11,231,459
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$7,925,000
Pro Year To Date Expenses	$75,973,253
Farm Year To Date Expenses	$7,392,501
Pro Salary Cap To Date	$72,658,558
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$89,406,897
Pro Remaining Season Days	58
Pro Expenses Per Days	$849,913
Pro Estimated Expenses	$49,294,954
Farm Remaining Season Days	58
Farm Expenses Per Days	$85,535
Farm Estimated Expenses	$4,961,030
Estimated Season Expenses	$54,255,984
Season Salary Cap	$123,962,500
Estimate Under Maximum Salary Cap of $127,000,000	$3,037,500
Estimate Over Minimum Salary Cap of $75,000,000	$48,962,500
Current Bank Account	$92,773,280
Projected Bank Account	$127,924,193

Pro Players Salaries
Erik Karlsson (1 Way Contract)	$11,500,000 (2)
Darnell Nurse (1 Way Contract)	$9,250,000 (5)
Bo Horvat (1 Way Contract)	$8,500,000 (6)
Kevin Fiala (1 Way Contract)	$7,875,000 (4)
Sean Couturier (1 Way Contract)	$7,750,000 (5)
Neal Pionk (1 Way Contract)	$7,000,000 (6)
Carter Verhaeghe (1 Way Contract)	$7,000,000 (8)
Gabriel Landeskog (1 Way Contract)	$7,000,000 (4)
-1 Way Contract Salary Cap :	$3,500,000
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)
Jacob Markstrom (1 Way Contract)	$6,000,000 (1)
Tyler Toffoli (1 Way Contract)	$6,000,000 (3)
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)
Evan Rodrigues	$3,000,000 (2)
Sam Steel	$2,100,000 (2)
Reilly Smith	$2,000,000 (1)
Michael DiPietro	$812,500 (2)
Total Pro Players	21
Salary Commitment
Year 2025 : $119,537,500
Year 2026 : $105,437,500
Year 2027 : $77,775,000
Year 2028 : $71,775,000
Salary Average Commitment
Year 2025 : $105,787,500
Year 2026 : $97,687,500
Year 2027 : $70,025,000
Year 2028 : $64,025,000
Salary Cap with 1 Way Contract
Year 2025 : $116,037,500
Year 2026 : $101,937,500
Year 2027 : $74,275,000
Year 2028 : $68,275,000

Farm Players Salaries
Ryan Graves	$4,500,000 (4)
Ilya Mikheyev	$1,187,500 (1)
Michael Bunting	$1,125,000 (1)
J.J. Moser	$843,750 (1)
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	19
Salary Commitment
Year 2025 : $11,231,459
Year 2026 : $2,340,625
Year 2027 : $1,125,000
Year 2028 : $1,125,000
Salary Average Commitment
Year 2025 : $10,118,125
Year 2026 : $1,671,875
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 - 7 362 - 98,16%
Level 2:	6500 - $140 - 6 411 - 98,64%
Level 3:	5000 - $70 - 4 224 - 84,49%
Level 4:	5500 - $50 - 4 724 - 85,89%
Luxury :	1500 - $400 - 1 500 - 100,00%
Total Capacity :	26000
Team Popularity :	100,00%
Income
Home Games Left	18
Average Attendance - %	24 222 - 93,16%
Average Income per Game	$4,607,486
Year to Date Revenue	$105,972,176
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	$56,914,501
Farm Year To Date Expenses	$9,415,479
Pro Salary Cap To Date	$52,481,019
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$82,934,746
Pro Remaining Season Days	58
Pro Expenses Per Days	$685,897
Pro Estimated Expenses	$39,782,026
Farm Remaining Season Days	58
Farm Expenses Per Days	$120,622
Farm Estimated Expenses	$6,996,076
Estimated Season Expenses	$46,778,102
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	$515,190,604
Projected Bank Account	$551,347,248

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 - 6 220 - 77,75%
Level 2:	7000 - $165 - 5 438 - 77,69%
Level 3:	4000 - $113 - 3 124 - 78,09%
Level 4:	4000 - $100 - 3 065 - 76,61%
Luxury :	3000 - $375 - 2 344 - 78,13%
Total Capacity :	26000
Team Popularity :	100,00%
Income
Home Games Left	18
Average Attendance - %	20 190 - 77,66%
Average Income per Game	$5,003,959
Year to Date Revenue	$115,091,048
Expense
Pro Players Total Salaries	$133,984,609
Farm Players Total Salaries	$11,259,791
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	($3,000,000)
Pro Year To Date Expenses	$77,806,512
Farm Year To Date Expenses	$5,741,761
Pro Salary Cap To Date	$73,794,293
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$90,071,255
Pro Remaining Season Days	58
Pro Expenses Per Days	$950,941
Pro Estimated Expenses	$55,154,578
Farm Remaining Season Days	58
Farm Expenses Per Days	$85,733
Farm Estimated Expenses	$4,972,514
Estimated Season Expenses	$60,127,092
Season Salary Cap	$126,234,609
Estimate Under Maximum Salary Cap of $127,000,000	$765,391
Estimate Over Minimum Salary Cap of $75,000,000	$51,234,609
Current Bank Account	$628,984,661
Projected Bank Account	$658,928,824

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)
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)
Kris Letang (1 Way Contract)	$6,100,000 (3)
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)
Frank Vatrano	$4,571,189 (3)
Cody Ceci	$4,500,000 (4)
John Tavares	$4,388,420 (4)
Boone Jenner (AC)	$3,750,000 (1)
Stuart Skinner	$2,600,000 (1)
Frederick Gaudreau	$2,100,000 (3)
Alexandar Georgiev (AC)	$825,000 (1)
Total Pro Players	22
Salary Commitment
Year 2025 : $133,984,609
Year 2026 : $89,059,609
Year 2027 : $89,059,609
Year 2028 : $62,788,420
Salary Average Commitment
Year 2025 : $124,484,609
Year 2026 : $84,559,609
Year 2027 : $84,559,609
Year 2028 : $58,288,420
Salary Cap with 1 Way Contract
Year 2025 : $129,234,609
Year 2026 : $84,309,609
Year 2027 : $84,309,609
Year 2028 : $58,038,420

Farm Players Salaries
Barclay Goodrow	$3,641,667 (2)
Viktor Arvidsson	$1,000,000 (1)
John Klingberg	$1,000,000 (1)
Corey Perry	$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)
Brad Lambert	$292,083 (1)
David Rittich	$250,000 (1)
Evan Gardner	$239,583 (3)
Dylan Peterson	$231,250 (1)
Brett Harrison	$225,625 (1)
Pheonix Copley	$193,750 (1)
Lukas Cormier	$193,750 (1)
Ben McCartney	$193,750 (2)
Jakob Pelletier	$193,750 (3)
Total Farm Players	19
Salary Commitment
Year 2025 : $11,259,791
Year 2026 : $2,362,500
Year 2027 : $433,333
Year 2028 : $0
Salary Average Commitment
Year 2025 : $11,066,041
Year 2026 : $2,362,500
Year 2027 : $433,333
Year 2028 : $0

Predateurs de Nashville

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone Arena
Level 1:	8000 - $250 - 5 948 - 74,35%
Level 2:	7000 - $150 - 6 378 - 91,11%
Level 3:	4000 - $100 - 3 317 - 82,92%
Level 4:	4000 - $90 - 3 297 - 82,43%
Luxury :	3000 - $400 - 2 202 - 73,40%
Total Capacity :	26000
Team Popularity :	100,00%
Income
Home Games Left	18
Average Attendance - %	21 141 - 81,31%
Average Income per Game	$5,083,043
Year to Date Revenue	$116,909,980
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	$74,724,929
Farm Year To Date Expenses	$4,757,233
Pro Salary Cap To Date	$73,536,119
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$91,494,767
Pro Remaining Season Days	58
Pro Expenses Per Days	$875,649
Pro Estimated Expenses	$50,787,642
Farm Remaining Season Days	58
Farm Expenses Per Days	$56,310
Farm Estimated Expenses	$3,265,980
Estimated Season Expenses	$54,053,622
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	$326,752,378
Projected Bank Account	$364,193,523

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 - 5 109 - 78,61%
Level 2:	7500 - $165 - 5 495 - 73,26%
Level 3:	5000 - $85 - 4 187 - 83,74%
Level 4:	5000 - $60 - 4 709 - 94,18%
Luxury :	2000 - $500 - 1 611 - 80,56%
Total Capacity :	26000
Team Popularity :	100,00%
Income
Home Games Left	18
Average Attendance - %	21 111 - 81,20%
Average Income per Game	$4,854,303
Year to Date Revenue	$111,648,966
Expense
Pro Players Total Salaries	$123,617,857
Farm Players Total Salaries	$5,579,270
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$4,650,000
Pro Year To Date Expenses	$74,945,059
Farm Year To Date Expenses	$4,284,797
Pro Salary Cap To Date	$71,123,393
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$87,377,452
Pro Remaining Season Days	58
Pro Expenses Per Days	$878,447
Pro Estimated Expenses	$50,949,926
Farm Remaining Season Days	58
Farm Expenses Per Days	$46,009
Farm Estimated Expenses	$2,668,522
Estimated Season Expenses	$53,618,448
Season Salary Cap	$125,267,857
Estimate Under Maximum Salary Cap of $127,000,000	$1,732,143
Estimate Over Minimum Salary Cap of $75,000,000	$50,267,857
Current Bank Account	$46,536,980
Projected Bank Account	$80,295,984

Pro Players Salaries
Tyler Seguin (AC) (1 Way Contract)	$9,850,000 (2)
Travis Konecny (1 Way Contract)	$8,750,000 (8)
Filip Forsberg (1 Way Contract)	$8,500,000 (5)
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)
Dylan Cozens	$7,100,000 (5)
Patrick Kane (1 Way Contract)	$7,000,000 (1)
Peter Forsberg (JC2) (1 Way Contract)	$6,500,000 (1)
Ondrej Palat (1 Way Contract)	$6,000,000 (2)
-1 Way Contract Salary Cap :	$3,000,000
Nicolas Hague (1 Way Contract)	$5,500,000 (4)
Ben Chiarot	$4,750,000 (1)
Artem Zub	$4,600,000 (2)
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 Hartman	$4,000,000 (2)
Ryan Donato	$4,000,000 (4)
Stefan Noesen	$2,750,000 (2)
Cam Talbot	$2,500,000 (1)
Zach Bogosian	$1,250,000 (1)
Daniil Tarasov	$1,050,000 (1)
Total Pro Players	23
Salary Commitment
Year 2025 : $123,617,857
Year 2026 : $91,567,857
Year 2027 : $64,367,857
Year 2028 : $64,367,857
Salary Average Commitment
Year 2025 : $102,925,000
Year 2026 : $71,925,000
Year 2027 : $48,725,000
Year 2028 : $48,725,000
Salary Cap with 1 Way Contract
Year 2025 : $120,617,857
Year 2026 : $88,567,857
Year 2027 : $64,367,857
Year 2028 : $64,367,857

Farm Players Salaries
Carl Grundstrom	$450,000 (1)
Brandt Clarke	$428,333 (1)
Logan Stanley	$312,500 (1)
Scott Morrow	$289,583 (1)
Ben Hutton	$243,750 (1)
Jakub Dobes	$241,250 (2)
Andrei Loshko	$237,500 (3)
Aleksanteri Kaskimäki	$237,500 (2)
Devin Kaplan	$237,500 (2)
Hunter Brzustewicz	$237,500 (2)
Antti Tuomisto	$231,250 (1)
Cam Squires	$229,583 (3)
Danila Klimovich	$217,917 (1)
Justin Robidas	$212,917 (1)
Ronan Seeley	$203,438 (1)
Yan Kuznetsov	$203,125 (2)
Jet Greaves	$203,125 (1)
Alec Regula	$193,750 (2)
Ben Jones	$193,750 (1)
John Farinacci	$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	24
Salary Commitment
Year 2025 : $5,579,270
Year 2026 : $1,817,708
Year 2027 : $467,083
Year 2028 : $0
Salary Average Commitment
Year 2025 : $4,944,583
Year 2026 : $1,580,208
Year 2027 : $467,083
Year 2028 : $0

Voisins de Laval

Arena Capacity - Ticket Price Attendance - %
Arena Name	Colisee de Laval
Level 1:	8000 - $250 - 5 769 - 72,12%
Level 2:	7000 - $150 - 6 262 - 89,46%
Level 3:	4500 - $101 - 3 231 - 71,79%
Level 4:	4500 - $90 - 3 093 - 68,74%
Luxury :	2000 - $500 - 1 620 - 81,00%
Total Capacity :	26000
Team Popularity :	100,00%
Income
Home Games Left	19
Average Attendance - %	19 975 - 76,83%
Average Income per Game	$4,989,155
Year to Date Revenue	$109,761,401
Expense
Pro Players Total Salaries	$121,458,314
Farm Players Total Salaries	$14,498,332
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$73,405,655
Farm Year To Date Expenses	$8,332,518
Pro Salary Cap To Date	$72,216,845
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$94,793,937
Pro Remaining Season Days	58
Pro Expenses Per Days	$863,345
Pro Estimated Expenses	$50,074,010
Farm Remaining Season Days	58
Farm Expenses Per Days	$108,380
Farm Estimated Expenses	$6,286,040
Estimated Season Expenses	$56,360,050
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	$583,549,176
Projected Bank Account	$621,983,063

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)
Miko Matikka	$237,500 (2)
Gavin Brindley	$237,500 (1)
Emil Andrae	$231,250 (1)
Jack Peart	$231,250 (2)
Damian Clara	$229,583 (3)
Jiri Kulich	$229,583 (1)
Nikke Kokko	$229,583 (2)
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 : $14,498,332
Year 2026 : $8,859,374
Year 2027 : $4,434,166
Year 2028 : $3,850,000
Salary Average Commitment
Year 2025 : $13,517,082
Year 2026 : $8,071,874
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 - 7 680 - 96,01%
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	18
Average Attendance - %	25 613 - 98,51%
Average Income per Game	$3,180,428
Year to Date Revenue	$73,149,850
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	$79,790,232
Farm Year To Date Expenses	$12,354,953
Pro Salary Cap To Date	$73,949,339
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$57,247,709
Pro Remaining Season Days	58
Pro Expenses Per Days	$934,207
Pro Estimated Expenses	$54,184,006
Farm Remaining Season Days	58
Farm Expenses Per Days	$157,873
Farm Estimated Expenses	$9,156,634
Estimated Season Expenses	$63,340,640
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	$190,051,441
Projected Bank Account	$183,958,510

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	$115,943,522	$122,175,000	$4,825,000	$47,175,000	$10,330,415	$139,669,585	21	26	47
Barons de Cleveland	$617,079,304	$122,729,288	$4,270,712	$47,729,288	$11,689,651	$138,310,349	21	25	46
Bulldogs de Syracuse	$283,952,790	$118,993,174	$8,006,826	$43,993,174	$10,157,501	$139,842,499	20	29	49
Canadiens de Montréal	$284,558,937	$93,116,428	$33,883,572	$18,116,428	$7,261,040	$142,738,960	20	25	45
Chiefs de Charlestown	$395,002,956	$126,013,102	$986,898	$51,013,102	$12,733,369	$137,266,631	22	29	51
Diables de Mont-Tremblant	$350,966,374	$122,651,208	$4,348,792	$47,651,208	$6,646,459	$143,353,541	22	22	44
Ducks du District 5	$701,015,066	$114,249,476	$12,750,524	$39,249,476	$11,836,249	$138,163,751	22	30	52
Golden Knights de Las Vegas	$658,374,538	$123,642,857	$3,357,143	$48,642,857	$10,120,971	$139,879,029	21	28	49
Golden Seals d'Oakland	$300,232,180	$122,565,000	$4,435,000	$47,565,000	$14,400,834	$135,599,166	21	20	41
Harfangs de Beauport	$300,759,938	$123,414,254	$3,585,746	$48,414,254	$13,538,541	$136,461,459	20	24	44
Kraken de Seattle	$283,057,030	$97,690,084	$29,309,916	$22,690,084	$6,922,083	$143,077,917	24	22	46
Lions de Trois-Rivières	$336,192,058	$93,883,571	$33,116,429	$18,883,571	$10,586,250	$139,413,750	22	22	44
Mustangs d'Hamilton	$212,379,069	$126,250,000	$750,000	$51,250,000	$5,283,541	$144,716,459	20	16	36
Nationals d'Ottawa	$92,773,280	$123,962,500	$3,037,500	$48,962,500	$11,231,459	$138,768,541	21	19	40
Nordiques de Québec	$515,190,604	$90,570,833	$36,429,167	$15,570,833	$16,248,955	$133,751,045	24	32	56
Penguins de Pittsburgh	$628,984,661	$126,234,609	$765,391	$51,234,609	$11,259,791	$138,740,209	22	19	41
Predateurs de Nashville	$326,752,378	$123,217,857	$3,782,143	$48,217,857	$7,052,288	$142,947,712	20	19	39
Scouts de Kansas City	$46,536,980	$125,267,857	$1,732,143	$50,267,857	$5,579,270	$144,420,730	23	24	47
Voisins de Laval	$583,549,176	$121,458,314	$5,541,686	$46,458,314	$14,498,332	$135,501,668	20	26	46
Whalers de Hartford	$190,051,441	$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