RHL - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	6000 - $140 - 2,908 - 48.47%
Level 2:	5000 - $90 - 2,360 - 47.19%
Level 3:	2000 - $65 - 830 - 41.49%
Level 4:	4000 - $42 - 1,747 - 43.69%
Luxury :	1000 - $300 - 488 - 48.81%
Total Capacity :	18000
Income
Home Games Left	27
Average Attendance - %	8,333 - 46.30%
Average Income per Game	$937,945
Year to Date Revenue	$13,131,224
Expense
Pro Players Total Salaries	$90,127,000
Pro Players Total Average Salaries	$90,127,000
Farm Players Total Salaries	$2,332,500
Farm Players Total Average Salaries	$2,332,500
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$31,326,862
Farm Year To Date Expenses	$826,291
Pro Salary Cap Per Days	$465,365
Pro Salary Cap To Date	$31,055,755
Farm Salary Cap Per Days	$12,148
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$25,324,503
Pro Remaining Season Days	125
Pro Expenses Per Days	$469,411
Pro Estimated Expenses	$58,676,375
Farm Remaining Season Days	125
Farm Expenses Per Days	$12,148
Farm Estimated Expenses	$1,518,500
Estimated Season Expenses	$60,194,875
Estimated Season Salary Cap	$89,226,380
Estimate Under Maximum Salary Cap of $95,500,000	$6,273,620
Estimate Over Minimum Salary Cap of $70,600,000	$18,626,380
Current Bank Account	$28,842,177
Projected Bank Account	($6,028,195)

Pro Players Salaries
Mitchell Marner (1 Way Contract)	$10,400,000 (1)
-Salary Remaining :	$6,770,833
-Salary Average :	$10,400,000
-Salary Average Remaining :	$6,770,833
Rasmus Andersson (1 Way Contract)	$7,250,000 (7)
-Salary Remaining :	$4,720,052
-Salary Average :	$7,250,000
-Salary Average Remaining :	$4,720,052
Darnell Nurse (1 Way Contract)	$7,250,000 (3)
-Salary Remaining :	$4,720,052
-Salary Average :	$7,250,000
-Salary Average Remaining :	$4,720,052
Filip Forsberg (1 Way Contract)	$6,250,000 (2)
-Salary Remaining :	$4,069,010
-Salary Average :	$6,250,000
-Salary Average Remaining :	$4,069,010
Mikael Granlund (1 Way Contract)	$6,000,000 (3)
-Salary Remaining :	$3,906,250
-Salary Average :	$6,000,000
-Salary Average Remaining :	$3,906,250
Martin Necas (1 Way Contract)	$5,800,000 (1)
-Salary Remaining :	$3,776,042
-Salary Average :	$5,800,000
-Salary Average Remaining :	$3,776,042
Lucas Raymond (1 Way Contract)	$5,750,000 (4)
-Salary Remaining :	$3,743,490
-Salary Average :	$5,750,000
-Salary Average Remaining :	$3,743,490
Anze Kopitar (1 Way Contract)	$5,500,000 (3)
-Salary Remaining :	$3,580,729
-Salary Average :	$5,500,000
-Salary Average Remaining :	$3,580,729
Sean Durzi (1 Way Contract)	$4,800,000 (7)
-Salary Remaining :	$3,125,000
-Salary Average :	$4,800,000
-Salary Average Remaining :	$3,125,000
Dawson Mercer (1 Way Contract)	$4,600,000 (3)
-Salary Remaining :	$2,994,792
-Salary Average :	$4,600,000
-Salary Average Remaining :	$2,994,792
Artturi Lehkonen (1 Way Contract)	$4,500,000 (2)
-Salary Remaining :	$2,929,688
-Salary Average :	$4,500,000
-Salary Average Remaining :	$2,929,688
Adam Larsson (1 Way Contract)	$3,500,000 (1)
-Salary Remaining :	$2,278,646
-Salary Average :	$3,500,000
-Salary Average Remaining :	$2,278,646
Colton Sissons (1 Way Contract)	$2,800,000 (3)
-Salary Remaining :	$1,822,917
-Salary Average :	$2,800,000
-Salary Average Remaining :	$1,822,917
Samuel Ersson (1 Way Contract)	$2,750,000 (2)
-Salary Remaining :	$1,790,365
-Salary Average :	$2,750,000
-Salary Average Remaining :	$1,790,365
Jean-Gabriel Pageau (1 Way Contract)	$2,650,000 (3)
-Salary Remaining :	$1,725,260
-Salary Average :	$2,650,000
-Salary Average Remaining :	$1,725,260
Matt Grzelcyk (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$1,627,604
-Salary Average :	$2,500,000
-Salary Average Remaining :	$1,627,604
Brandon Tanev (1 Way Contract)	$2,500,000 (4)
-Salary Remaining :	$1,627,604
-Salary Average :	$2,500,000
-Salary Average Remaining :	$1,627,604
Philip Tomasino	$1,500,000 (1)
-Salary Remaining :	$976,563
-Salary Average :	$1,500,000
-Salary Average Remaining :	$976,563
Jonathan Quick (1 Way Contract)	$1,100,000 (1)
-Salary Remaining :	$716,146
-Salary Average :	$1,100,000
-Salary Average Remaining :	$716,146
Cam Dineen	$1,000,000 (4)
-Salary Remaining :	$651,042
-Salary Average :	$1,000,000
-Salary Average Remaining :	$651,042
Adam Wilsby	$950,000 (1)
-Salary Remaining :	$618,490
-Salary Average :	$950,000
-Salary Average Remaining :	$618,490
Andreas Athanasiou (1 Way Contract)	$777,000 (3)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$505,859
-Salary Average :	$777,000
-Salary Average Remaining :	$505,859
Total Pro Players	22
Salary Commitment
Year 2025 : $90,127,000
Year 2026 : $64,377,000
Year 2027 : $50,877,000
Year 2028 : $21,300,000
Salary Average Commitment
Year 2025 : $90,127,000
Year 2026 : $64,377,000
Year 2027 : $50,877,000
Year 2028 : $21,300,000
Salary Cap with 1 Way Contract
Year 2025 : $89,350,000
Year 2026 : $63,600,000
Year 2027 : $50,100,000
Year 2028 : $21,300,000

Farm Players Salaries
Arturs Silovs	$100,000 (1)
Salary Remaining :	$65,104
Salary Average :	$100,000
Salary Average Remaining :	$65,104
Kale Clague	$100,000 (4)
Salary Remaining :	$65,104
Salary Average :	$100,000
Salary Average Remaining :	$65,104
Alex Limoges	$100,000 (4)
Salary Remaining :	$65,104
Salary Average :	$100,000
Salary Average Remaining :	$65,104
Nikita Alexandrov	$100,000 (2)
Salary Remaining :	$65,104
Salary Average :	$100,000
Salary Average Remaining :	$65,104
John Leonard	$100,000 (4)
Salary Remaining :	$65,104
Salary Average :	$100,000
Salary Average Remaining :	$65,104
Sam Poulin	$95,000 (2)
Salary Remaining :	$61,849
Salary Average :	$95,000
Salary Average Remaining :	$61,849
Ivan Ivan	$95,000 (1)
Salary Remaining :	$61,849
Salary Average :	$95,000
Salary Average Remaining :	$61,849
Collin Graf	$95,000 (2)
Salary Remaining :	$61,849
Salary Average :	$95,000
Salary Average Remaining :	$61,849
Dmitry Kuzmin	$95,000 (2)
Salary Remaining :	$61,849
Salary Average :	$95,000
Salary Average Remaining :	$61,849
Ryan C Johnson	$95,000 (1)
Salary Remaining :	$61,849
Salary Average :	$95,000
Salary Average Remaining :	$61,849
Paul Ludwinski	$87,500 (3)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Matyas Sapovaliv	$87,500 (3)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Jaroslav Chmelar	$87,500 (3)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Owen Pickering	$87,500 (3)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Ethan Edwards	$87,500 (2)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Jackson Edward	$87,500 (3)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Ryan O'Rourke	$87,500 (1)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Riley Duran	$87,500 (1)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Ole Bjorgvik Holm	$87,500 (1)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Tyrel Bauer	$87,500 (1)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Alex Jefferies	$87,500 (1)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Santeri Hatakka	$85,000 (1)
Salary Remaining :	$55,339
Salary Average :	$85,000
Salary Average Remaining :	$55,339
Ty Young	$77,500 (3)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Jere Innala	$77,500 (1)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Ryan Schmelzer	$77,500 (1)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Marcus Hogberg	$77,500 (1)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Total Farm Players	26
Salary Commitment
Year 2025 : $2,332,500
Year 2026 : $1,287,500
Year 2027 : $815,000
Year 2028 : $300,000
Salary Average Commitment
Year 2025 : $2,332,500
Year 2026 : $1,287,500
Year 2027 : $815,000
Year 2028 : $300,000

Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	6000 - $87 - 4,927 - 82.12%
Level 2:	5000 - $54 - 4,770 - 95.41%
Level 3:	2000 - $33 - 1,885 - 94.25%
Level 4:	4000 - $22 - 3,709 - 92.71%
Luxury :	1000 - $185 - 932 - 93.23%
Total Capacity :	18000
Income
Home Games Left	26
Average Attendance - %	16,223 - 90.13%
Average Income per Game	$1,052,663
Year to Date Revenue	$15,789,938
Expense
Pro Players Total Salaries	$89,200,000
Pro Players Total Average Salaries	$89,200,000
Farm Players Total Salaries	$1,780,000
Farm Players Total Average Salaries	$1,780,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$2,500,000
Pro Year To Date Expenses	$31,142,688
Farm Year To Date Expenses	$619,594
Pro Salary Cap Per Days	$441,927
Pro Salary Cap To Date	$29,603,900
Farm Salary Cap Per Days	$9,271
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$27,369,226
Pro Remaining Season Days	125
Pro Expenses Per Days	$464,583
Pro Estimated Expenses	$58,072,875
Farm Remaining Season Days	125
Farm Expenses Per Days	$9,271
Farm Estimated Expenses	$1,158,875
Estimated Season Expenses	$59,231,750
Estimated Season Salary Cap	$87,344,775
Estimate Under Maximum Salary Cap of $95,500,000	$8,155,225
Estimate Over Minimum Salary Cap of $70,600,000	$16,744,775
Current Bank Account	$49,054,971
Projected Bank Account	$17,192,447

Pro Players Salaries
Pavel Buchnevich (1 Way Contract)	$10,000,000 (6)
-Salary Remaining :	$6,510,417
-Salary Average :	$10,000,000
-Salary Average Remaining :	$6,510,417
Mattias Ekholm (1 Way Contract)	$6,200,000 (2)
-Salary Remaining :	$4,036,458
-Salary Average :	$6,200,000
-Salary Average Remaining :	$4,036,458
Adin Hill (1 Way Contract)	$6,000,000 (4)
-Salary Remaining :	$3,906,250
-Salary Average :	$6,000,000
-Salary Average Remaining :	$3,906,250
Ryan Lindgren (1 Way Contract)	$5,200,000 (6)
-Salary Remaining :	$3,385,417
-Salary Average :	$5,200,000
-Salary Average Remaining :	$3,385,417
Ryan Strome (1 Way Contract)	$5,000,000 (2)
-Salary Remaining :	$3,255,208
-Salary Average :	$5,000,000
-Salary Average Remaining :	$3,255,208
Anton Lundell (1 Way Contract)	$5,000,000 (4)
-Salary Remaining :	$3,255,208
-Salary Average :	$5,000,000
-Salary Average Remaining :	$3,255,208
Cam York (1 Way Contract)	$4,750,000 (1)
-Salary Remaining :	$3,092,448
-Salary Average :	$4,750,000
-Salary Average Remaining :	$3,092,448
Andrew Mangiapane (1 Way Contract)	$4,750,000 (2)
-Salary Remaining :	$3,092,448
-Salary Average :	$4,750,000
-Salary Average Remaining :	$3,092,448
Barrett Hayton (1 Way Contract)	$4,600,000 (2)
-Salary Remaining :	$2,994,792
-Salary Average :	$4,600,000
-Salary Average Remaining :	$2,994,792
Casey Cizikas (1 Way Contract)	$4,000,000 (1)
-Salary Remaining :	$2,604,167
-Salary Average :	$4,000,000
-Salary Average Remaining :	$2,604,167
Jonathan Drouin (1 Way Contract)	$4,000,000 (1)
-Salary Remaining :	$2,604,167
-Salary Average :	$4,000,000
-Salary Average Remaining :	$2,604,167
Ilya Lyubushkin (1 Way Contract)	$4,000,000 (2)
-Salary Remaining :	$2,604,167
-Salary Average :	$4,000,000
-Salary Average Remaining :	$2,604,167
Evan Bouchard (1 Way Contract)	$4,000,000 (1)
-Salary Remaining :	$2,604,167
-Salary Average :	$4,000,000
-Salary Average Remaining :	$2,604,167
Tommy Novak (1 Way Contract)	$3,500,000 (2)
-Salary Remaining :	$2,278,646
-Salary Average :	$3,500,000
-Salary Average Remaining :	$2,278,646
Frederick Gaudreau (1 Way Contract)	$3,500,000 (4)
-Salary Remaining :	$2,278,646
-Salary Average :	$3,500,000
-Salary Average Remaining :	$2,278,646
Jake Walman (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$1,302,083
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,302,083
Corey Perry (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$1,302,083
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,302,083
Mattias Janmark (1 Way Contract)	$1,500,000 (2)
-Salary Remaining :	$976,563
-Salary Average :	$1,500,000
-Salary Average Remaining :	$976,563
Curtis Lazar (1 Way Contract)	$1,500,000 (3)
-Salary Remaining :	$976,563
-Salary Average :	$1,500,000
-Salary Average Remaining :	$976,563
Troy Stecher (1 Way Contract)	$1,300,000 (2)
-Salary Remaining :	$846,354
-Salary Average :	$1,300,000
-Salary Average Remaining :	$846,354
Max Jones (1 Way Contract)	$1,250,000 (1)
-1 Way Contract Salary Cap :	$100,000
-1 Way Contract Salary Cap Remaining :	$65,104
-Salary Remaining :	$813,802
-Salary Average :	$1,250,000
-Salary Average Remaining :	$813,802
Sam Lafferty (1 Way Contract)	$1,150,000 (4)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$748,698
-Salary Average :	$1,150,000
-Salary Average Remaining :	$748,698
Taylor Ward (1 Way Contract)	$1,100,000 (3)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$716,146
-Salary Average :	$1,100,000
-Salary Average Remaining :	$716,146
Akira Schmid	$1,000,000 (2)
-Salary Remaining :	$651,042
-Salary Average :	$1,000,000
-Salary Average Remaining :	$651,042
Shane Wright	$950,000 (1)
-Salary Remaining :	$618,490
-Salary Average :	$950,000
-Salary Average Remaining :	$618,490
Anton Blidh (1 Way Contract)	$950,000 (2)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$618,490
-Salary Average :	$950,000
-Salary Average Remaining :	$618,490
Total Pro Players	26
Salary Commitment
Year 2025 : $89,200,000
Year 2026 : $66,250,000
Year 2027 : $33,450,000
Year 2028 : $30,850,000
Salary Average Commitment
Year 2025 : $89,200,000
Year 2026 : $66,250,000
Year 2027 : $33,450,000
Year 2028 : $30,850,000
Salary Cap with 1 Way Contract
Year 2025 : $84,850,000
Year 2026 : $63,050,000
Year 2027 : $31,200,000
Year 2028 : $29,700,000

Farm Players Salaries
Devin Shore	$100,000 (1)
Salary Remaining :	$65,104
Salary Average :	$100,000
Salary Average Remaining :	$65,104
Filip Larsson	$100,000 (2)
Salary Remaining :	$65,104
Salary Average :	$100,000
Salary Average Remaining :	$65,104
William Lagesson	$100,000 (2)
Salary Remaining :	$65,104
Salary Average :	$100,000
Salary Average Remaining :	$65,104
Noah Philp	$100,000 (2)
Salary Remaining :	$65,104
Salary Average :	$100,000
Salary Average Remaining :	$65,104
Josh Brown	$100,000 (2)
Salary Remaining :	$65,104
Salary Average :	$100,000
Salary Average Remaining :	$65,104
Jack Ahcan	$100,000 (1)
Salary Remaining :	$65,104
Salary Average :	$100,000
Salary Average Remaining :	$65,104
Connor Mackey	$100,000 (1)
Salary Remaining :	$65,104
Salary Average :	$100,000
Salary Average Remaining :	$65,104
Mason Primeau	$95,000 (1)
Salary Remaining :	$61,849
Salary Average :	$95,000
Salary Average Remaining :	$61,849
Gabriel Fortier	$95,000 (1)
Salary Remaining :	$61,849
Salary Average :	$95,000
Salary Average Remaining :	$61,849
Tyler Pitlick	$95,000 (2)
Salary Remaining :	$61,849
Salary Average :	$95,000
Salary Average Remaining :	$61,849
Samuel Bolduc	$95,000 (2)
Salary Remaining :	$61,849
Salary Average :	$95,000
Salary Average Remaining :	$61,849
Jake Leschyshyn	$95,000 (1)
Salary Remaining :	$61,849
Salary Average :	$95,000
Salary Average Remaining :	$61,849
Kevin Connauton	$95,000 (1)
Salary Remaining :	$61,849
Salary Average :	$95,000
Salary Average Remaining :	$61,849
Coulson Pitre	$87,500 (3)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Dylan Garand	$87,500 (1)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Martin Chromiak	$87,500 (1)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Luke Henman	$85,000 (1)
Salary Remaining :	$55,339
Salary Average :	$85,000
Salary Average Remaining :	$55,339
Matt Villalta	$85,000 (1)
Salary Remaining :	$55,339
Salary Average :	$85,000
Salary Average Remaining :	$55,339
Luke Reid	$77,500 (2)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Total Farm Players	19
Salary Commitment
Year 2025 : $1,780,000
Year 2026 : $755,000
Year 2027 : $87,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,780,000
Year 2026 : $755,000
Year 2027 : $87,500
Year 2028 : $0

Blue Jackets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	6000 - $86 - 5,280 - 88.00%
Level 2:	5000 - $54 - 4,431 - 88.61%
Level 3:	2000 - $32 - 1,761 - 88.04%
Level 4:	4000 - $22 - 3,580 - 89.51%
Luxury :	1000 - $185 - 865 - 86.45%
Total Capacity :	18000
Income
Home Games Left	28
Average Attendance - %	15,916 - 88.42%
Average Income per Game	$1,062,278
Year to Date Revenue	$13,809,613
Expense
Pro Players Total Salaries	$97,908,000
Pro Players Total Average Salaries	$97,908,000
Farm Players Total Salaries	$1,692,500
Farm Players Total Average Salaries	$1,692,500
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$33,737,323
Farm Year To Date Expenses	$633,487
Pro Salary Cap Per Days	$480,120
Pro Salary Cap To Date	$32,044,185
Farm Salary Cap Per Days	$8,815
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$29,743,782
Pro Remaining Season Days	125
Pro Expenses Per Days	$509,938
Pro Estimated Expenses	$63,742,250
Farm Remaining Season Days	125
Farm Expenses Per Days	$8,815
Farm Estimated Expenses	$1,101,875
Estimated Season Expenses	$64,844,125
Estimated Season Salary Cap	$92,059,185
Estimate Under Maximum Salary Cap of $95,500,000	$3,440,815
Estimate Over Minimum Salary Cap of $70,600,000	$21,459,185
Current Bank Account	$25,784,919
Projected Bank Account	($9,315,424)

Pro Players Salaries
Quinn Hughes (1 Way Contract)	$9,250,000 (6)
-Salary Remaining :	$6,022,135
-Salary Average :	$9,250,000
-Salary Average Remaining :	$6,022,135
Mika Zibanejad (1 Way Contract)	$8,500,000 (3)
-Salary Remaining :	$5,533,854
-Salary Average :	$8,500,000
-Salary Average Remaining :	$5,533,854
Tage Thompson (1 Way Contract)	$8,125,000 (6)
-Salary Remaining :	$5,289,714
-Salary Average :	$8,125,000
-Salary Average Remaining :	$5,289,714
Andrei Svechnikov (1 Way Contract)	$7,750,000 (5)
-Salary Remaining :	$5,045,573
-Salary Average :	$7,750,000
-Salary Average Remaining :	$5,045,573
Matty Beniers (1 Way Contract)	$7,283,000 (8)
-Salary Remaining :	$4,741,536
-Salary Average :	$7,283,000
-Salary Average Remaining :	$4,741,536
Alex Pietrangelo (1 Way Contract)	$6,750,000 (2)
-Salary Remaining :	$4,394,531
-Salary Average :	$6,750,000
-Salary Average Remaining :	$4,394,531
Casey Mittelstadt (1 Way Contract)	$6,500,000 (6)
-Salary Remaining :	$4,231,771
-Salary Average :	$6,500,000
-Salary Average Remaining :	$4,231,771
Jonathan Marchessault (1 Way Contract)	$5,500,000 (2)
-Salary Remaining :	$3,580,729
-Salary Average :	$5,500,000
-Salary Average Remaining :	$3,580,729
Jonas Brodin (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$3,255,208
-Salary Average :	$5,000,000
-Salary Average Remaining :	$3,255,208
Brandon Hagel (1 Way Contract)	$5,000,000 (4)
-Salary Remaining :	$3,255,208
-Salary Average :	$5,000,000
-Salary Average Remaining :	$3,255,208
Vincent Trocheck (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$1,953,125
-Salary Average :	$3,000,000
-Salary Average Remaining :	$1,953,125
Dustin Wolf (1 Way Contract)	$3,000,000 (3)
-Salary Remaining :	$1,953,125
-Salary Average :	$3,000,000
-Salary Average Remaining :	$1,953,125
Frank Vatrano (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$1,627,604
-Salary Average :	$2,500,000
-Salary Average Remaining :	$1,627,604
Andrew Peeke (1 Way Contract)	$2,500,000 (3)
-Salary Remaining :	$1,627,604
-Salary Average :	$2,500,000
-Salary Average Remaining :	$1,627,604
Dylan DeMelo (1 Way Contract)	$2,500,000 (2)
-Salary Remaining :	$1,627,604
-Salary Average :	$2,500,000
-Salary Average Remaining :	$1,627,604
Pyotr Kochetkov (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$1,302,083
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,302,083
Noel Acciari (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$1,302,083
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,302,083
Gustav Nyquist (1 Way Contract)	$1,800,000 (2)
-1 Way Contract Salary Cap :	$650,000
-1 Way Contract Salary Cap Remaining :	$423,177
-Salary Remaining :	$1,171,875
-Salary Average :	$1,800,000
-Salary Average Remaining :	$1,171,875
Nico Sturm (1 Way Contract)	$1,750,000 (4)
-1 Way Contract Salary Cap :	$600,000
-1 Way Contract Salary Cap Remaining :	$390,625
-Salary Remaining :	$1,139,323
-Salary Average :	$1,750,000
-Salary Average Remaining :	$1,139,323
Nick Seeler (Out of Payroll)	$1,500,000 (2)
-Salary Remaining :	$976,563
-Salary Average :	$1,500,000
-Salary Average Remaining :	$976,563
Nic Dowd (1 Way Contract)	$1,300,000 (2)
-Salary Remaining :	$846,354
-Salary Average :	$1,300,000
-Salary Average Remaining :	$846,354
Brett Leason (1 Way Contract)	$1,150,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$748,698
-Salary Average :	$1,150,000
-Salary Average Remaining :	$748,698
Wyatt Kaiser	$875,000 (1)
-Salary Remaining :	$569,661
-Salary Average :	$875,000
-Salary Average Remaining :	$569,661
Tyler Tucker	$800,000 (1)
-Salary Remaining :	$520,833
-Salary Average :	$800,000
-Salary Average Remaining :	$520,833
Luke Glendening (1 Way Contract)	$800,000 (2)
-Salary Remaining :	$520,833
-Salary Average :	$800,000
-Salary Average Remaining :	$520,833
Rem Pitlick (1 Way Contract)	$775,000 (3)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$504,557
-Salary Average :	$775,000
-Salary Average Remaining :	$504,557
Total Pro Players	26
Salary Commitment
Year 2025 : $97,908,000
Year 2026 : $85,583,000
Year 2027 : $60,433,000
Year 2028 : $45,658,000
Salary Average Commitment
Year 2025 : $97,908,000
Year 2026 : $85,583,000
Year 2027 : $60,433,000
Year 2028 : $45,658,000
Salary Cap with 1 Way Contract
Year 2025 : $93,683,000
Year 2026 : $82,508,000
Year 2027 : $58,508,000
Year 2028 : $44,508,000

Farm Players Salaries
Vladislav Kolyachonok	$100,000 (1)
Salary Remaining :	$65,104
Salary Average :	$100,000
Salary Average Remaining :	$65,104
Matthew Poitras	$95,000 (2)
Salary Remaining :	$61,849
Salary Average :	$95,000
Salary Average Remaining :	$61,849
Jacob Moverare	$95,000 (1)
Salary Remaining :	$61,849
Salary Average :	$95,000
Salary Average Remaining :	$61,849
Zach Benson	$95,000 (2)
Salary Remaining :	$61,849
Salary Average :	$95,000
Salary Average Remaining :	$61,849
Nikita Tolopilo	$95,000 (1)
Salary Remaining :	$61,849
Salary Average :	$95,000
Salary Average Remaining :	$61,849
Samuel Hlavaj	$87,500 (1)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Parker Ford	$87,500 (1)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Rodwin Dionicio	$87,500 (3)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Calle Odelius	$87,500 (3)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Dylan Peterson	$87,500 (2)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Luke Krys	$77,500 (1)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Matt Kiersted	$77,500 (1)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
James Hamblin	$77,500 (1)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Bogdan Trineyev	$77,500 (1)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Jamieson Rees	$77,500 (1)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Logan Brown	$77,500 (2)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Philip Kemp	$77,500 (1)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Tyler Brennan	$77,500 (2)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Dominic Toninato	$77,500 (1)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Tyce Thompson	$77,500 (1)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Total Farm Players	20
Salary Commitment
Year 2025 : $1,692,500
Year 2026 : $607,500
Year 2027 : $175,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,692,500
Year 2026 : $607,500
Year 2027 : $175,000
Year 2028 : $0

Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scottrade Center
Level 1:	6000 - $80 - 5,597 - 93.28%
Level 2:	5000 - $50 - 4,610 - 92.20%
Level 3:	2000 - $30 - 1,855 - 92.73%
Level 4:	4000 - $20 - 3,709 - 92.73%
Luxury :	1000 - $180 - 952 - 95.19%
Total Capacity :	18000
Income
Home Games Left	24
Average Attendance - %	16,723 - 92.90%
Average Income per Game	$1,028,382
Year to Date Revenue	$17,482,498
Expense
Pro Players Total Salaries	$74,025,000
Pro Players Total Average Salaries	$74,025,000
Farm Players Total Salaries	$1,862,500
Farm Players Total Average Salaries	$1,862,500
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$25,831,649
Farm Year To Date Expenses	$649,967
Pro Salary Cap Per Days	$368,359
Pro Salary Cap To Date	$24,663,647
Farm Salary Cap Per Days	$9,701
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$24,681,174
Pro Remaining Season Days	125
Pro Expenses Per Days	$385,547
Pro Estimated Expenses	$48,193,375
Farm Remaining Season Days	125
Farm Expenses Per Days	$9,701
Farm Estimated Expenses	$1,212,625
Estimated Season Expenses	$49,406,000
Estimated Season Salary Cap	$70,708,522
Estimate Under Maximum Salary Cap of $95,500,000	$24,791,478
Estimate Over Minimum Salary Cap of $70,600,000	$108,522
Current Bank Account	$47,776,891
Projected Bank Account	$23,052,065

Pro Players Salaries
Dylan Cozens (1 Way Contract)	$7,000,000 (7)
-Salary Remaining :	$4,557,292
-Salary Average :	$7,000,000
-Salary Average Remaining :	$4,557,292
Pat Maroon (1 Way Contract)	$6,900,000 (1)
-Salary Remaining :	$4,492,188
-Salary Average :	$6,900,000
-Salary Average Remaining :	$4,492,188
Philip Broberg (1 Way Contract)	$6,750,000 (8)
-Salary Remaining :	$4,394,531
-Salary Average :	$6,750,000
-Salary Average Remaining :	$4,394,531
Ville Husso (1 Way Contract)	$6,500,000 (1)
-1 Way Contract Salary Cap :	$5,350,000
-1 Way Contract Salary Cap Remaining :	$3,483,073
-Salary Remaining :	$4,231,771
-Salary Average :	$6,500,000
-Salary Average Remaining :	$4,231,771
Connor Brown (1 Way Contract)	$5,000,000 (2)
-Salary Remaining :	$3,255,208
-Salary Average :	$5,000,000
-Salary Average Remaining :	$3,255,208
Ukko-Pekka Luukkonen (1 Way Contract)	$5,000,000 (6)
-Salary Remaining :	$3,255,208
-Salary Average :	$5,000,000
-Salary Average Remaining :	$3,255,208
Niko Mikkola (1 Way Contract)	$5,000,000 (4)
-Salary Remaining :	$3,255,208
-Salary Average :	$5,000,000
-Salary Average Remaining :	$3,255,208
Connor Clifton (1 Way Contract)	$4,000,000 (3)
-Salary Remaining :	$2,604,167
-Salary Average :	$4,000,000
-Salary Average Remaining :	$2,604,167
Martin Fehervary (1 Way Contract)	$3,500,000 (2)
-Salary Remaining :	$2,278,646
-Salary Average :	$3,500,000
-Salary Average Remaining :	$2,278,646
Calle Jarnkrok (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$1,953,125
-Salary Average :	$3,000,000
-Salary Average Remaining :	$1,953,125
Lars Eller (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$1,953,125
-Salary Average :	$3,000,000
-Salary Average Remaining :	$1,953,125
Matthew Murray (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$1,302,083
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,302,083
Colin Miller (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$1,302,083
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,302,083
Noah Juulsen (1 Way Contract)	$2,000,000 (4)
-Salary Remaining :	$1,302,083
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,302,083
Calen Addison (1 Way Contract)	$1,500,000 (2)
-Salary Remaining :	$976,563
-Salary Average :	$1,500,000
-Salary Average Remaining :	$976,563
Marc Del Gaizo (1 Way Contract)	$1,200,000 (3)
-1 Way Contract Salary Cap :	$50,000
-1 Way Contract Salary Cap Remaining :	$32,552
-Salary Remaining :	$781,250
-Salary Average :	$1,200,000
-Salary Average Remaining :	$781,250
Marcus Johansson (1 Way Contract)	$1,150,000 (2)
-Salary Remaining :	$748,698
-Salary Average :	$1,150,000
-Salary Average Remaining :	$748,698
Zach Sanford (1 Way Contract)	$1,000,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$651,042
-Salary Average :	$1,000,000
-Salary Average Remaining :	$651,042
Alex Steeves (1 Way Contract)	$950,000 (3)
-Salary Remaining :	$618,490
-Salary Average :	$950,000
-Salary Average Remaining :	$618,490
Matthew Knies	$950,000 (2)
-Salary Remaining :	$618,490
-Salary Average :	$950,000
-Salary Average Remaining :	$618,490
Frank Nazar	$950,000 (3)
-Salary Remaining :	$618,490
-Salary Average :	$950,000
-Salary Average Remaining :	$618,490
Adam Fantilli	$950,000 (2)
-Salary Remaining :	$618,490
-Salary Average :	$950,000
-Salary Average Remaining :	$618,490
Jackson Lacombe	$950,000 (1)
-Salary Remaining :	$618,490
-Salary Average :	$950,000
-Salary Average Remaining :	$618,490
Leo Carlsson	$950,000 (2)
-Salary Remaining :	$618,490
-Salary Average :	$950,000
-Salary Average Remaining :	$618,490
Will Smith	$950,000 (2)
-Salary Remaining :	$618,490
-Salary Average :	$950,000
-Salary Average Remaining :	$618,490
William Eklund	$875,000 (1)
-Salary Remaining :	$569,661
-Salary Average :	$875,000
-Salary Average Remaining :	$569,661
Total Pro Players	26
Salary Commitment
Year 2025 : $74,025,000
Year 2026 : $55,800,000
Year 2027 : $32,850,000
Year 2028 : $25,750,000
Salary Average Commitment
Year 2025 : $74,025,000
Year 2026 : $55,800,000
Year 2027 : $32,850,000
Year 2028 : $25,750,000
Salary Cap with 1 Way Contract
Year 2025 : $70,725,000
Year 2026 : $54,650,000
Year 2027 : $31,700,000
Year 2028 : $25,750,000

Farm Players Salaries
Valtteri Puustinen	$100,000 (1)
Salary Remaining :	$65,104
Salary Average :	$100,000
Salary Average Remaining :	$65,104
Matthew Rempe	$95,000 (1)
Salary Remaining :	$61,849
Salary Average :	$95,000
Salary Average Remaining :	$61,849
Jacob Quillan	$95,000 (2)
Salary Remaining :	$61,849
Salary Average :	$95,000
Salary Average Remaining :	$61,849
Matthew Phillips	$95,000 (1)
Salary Remaining :	$61,849
Salary Average :	$95,000
Salary Average Remaining :	$61,849
Marat Khusnutdinov	$95,000 (1)
Salary Remaining :	$61,849
Salary Average :	$95,000
Salary Average Remaining :	$61,849
Denton Mateychuk	$95,000 (3)
Salary Remaining :	$61,849
Salary Average :	$95,000
Salary Average Remaining :	$61,849
Victor Ostman	$90,000 (1)
Salary Remaining :	$58,594
Salary Average :	$90,000
Salary Average Remaining :	$58,594
Magnus Chrona	$90,000 (1)
Salary Remaining :	$58,594
Salary Average :	$90,000
Salary Average Remaining :	$58,594
Jonathan Lekkerimaki	$87,500 (3)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Jeremy Poirier	$87,500 (1)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Gavin Brindley	$87,500 (3)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Tristan Broz	$87,500 (2)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Hunter Brzustewicz	$87,500 (3)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Shakir Mukhamadullin	$87,500 (1)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Ethan Cardwell	$87,500 (1)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Matthew Seminoff	$87,500 (2)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Topi Niemela	$87,500 (1)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Tyson Kozak	$87,500 (1)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Garin Bjorklund	$77,500 (1)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Francesco Arcuri	$77,500 (2)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Simon Lundmark	$77,500 (1)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Total Farm Players	21
Salary Commitment
Year 2025 : $1,862,500
Year 2026 : $705,000
Year 2027 : $357,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,862,500
Year 2026 : $705,000
Year 2027 : $357,500
Year 2028 : $0

Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Garden
Level 1:	6000 - $85 - 5,478 - 91.29%
Level 2:	5000 - $50 - 4,736 - 94.71%
Level 3:	2000 - $32 - 1,830 - 91.49%
Level 4:	4000 - $20 - 3,717 - 92.92%
Luxury :	1000 - $178 - 910 - 91.01%
Total Capacity :	18000
Income
Home Games Left	25
Average Attendance - %	16,670 - 92.61%
Average Income per Game	$1,047,133
Year to Date Revenue	$16,754,122
Expense
Pro Players Total Salaries	$70,075,000
Pro Players Total Average Salaries	$70,075,000
Farm Players Total Salaries	$2,035,000
Farm Players Total Average Salaries	$2,035,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$5,650,000
Pro Year To Date Expenses	$24,458,206
Farm Year To Date Expenses	$709,638
Pro Salary Cap Per Days	$347,266
Pro Salary Cap To Date	$23,163,949
Farm Salary Cap Per Days	$10,599
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$26,178,316
Pro Remaining Season Days	125
Pro Expenses Per Days	$364,974
Pro Estimated Expenses	$45,621,750
Farm Remaining Season Days	125
Farm Expenses Per Days	$10,599
Farm Estimated Expenses	$1,324,875
Estimated Season Expenses	$46,946,625
Estimated Season Salary Cap	$72,222,199
Estimate Under Maximum Salary Cap of $95,500,000	$23,277,801
Estimate Over Minimum Salary Cap of $70,600,000	$1,622,199
Current Bank Account	$70,991,604
Projected Bank Account	$50,223,295

Pro Players Salaries
Taylor Hall (1 Way Contract)	$10,000,000 (2)
-Salary Remaining :	$6,510,417
-Salary Average :	$10,000,000
-Salary Average Remaining :	$6,510,417
Nick Schmaltz (1 Way Contract)	$5,850,000 (2)
-Salary Remaining :	$3,808,594
-Salary Average :	$5,850,000
-Salary Average Remaining :	$3,808,594
Damon Severson (1 Way Contract)	$5,000,000 (3)
-Salary Remaining :	$3,255,208
-Salary Average :	$5,000,000
-Salary Average Remaining :	$3,255,208
Lawson Crouse (1 Way Contract)	$5,000,000 (3)
-Salary Remaining :	$3,255,208
-Salary Average :	$5,000,000
-Salary Average Remaining :	$3,255,208
Kaapo Kahkonen (1 Way Contract)	$4,300,000 (2)
-1 Way Contract Salary Cap :	$3,150,000
-1 Way Contract Salary Cap Remaining :	$2,050,781
-Salary Remaining :	$2,799,479
-Salary Average :	$4,300,000
-Salary Average Remaining :	$2,799,479
Nicolas Hague (1 Way Contract)	$3,800,000 (5)
-Salary Remaining :	$2,473,958
-Salary Average :	$3,800,000
-Salary Average Remaining :	$2,473,958
Trevor Zegras (1 Way Contract)	$3,500,000 (1)
-Salary Remaining :	$2,278,646
-Salary Average :	$3,500,000
-Salary Average Remaining :	$2,278,646
Dan Vladar (1 Way Contract)	$3,400,000 (3)
-Salary Remaining :	$2,213,542
-Salary Average :	$3,400,000
-Salary Average Remaining :	$2,213,542
Matias Maccelli (1 Way Contract)	$3,300,000 (2)
-Salary Remaining :	$2,148,438
-Salary Average :	$3,300,000
-Salary Average Remaining :	$2,148,438
Pheonix Copley (1 Way Contract)	$3,000,000 (1)
-1 Way Contract Salary Cap :	$1,850,000
-1 Way Contract Salary Cap Remaining :	$1,204,427
-Salary Remaining :	$1,953,125
-Salary Average :	$3,000,000
-Salary Average Remaining :	$1,953,125
Kasperi Kapanen (1 Way Contract)	$3,000,000 (4)
-Salary Remaining :	$1,953,125
-Salary Average :	$3,000,000
-Salary Average Remaining :	$1,953,125
Eeli Tolvanen (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$1,953,125
-Salary Average :	$3,000,000
-Salary Average Remaining :	$1,953,125
Henri Jokiharju (1 Way Contract)	$2,800,000 (2)
-Salary Remaining :	$1,822,917
-Salary Average :	$2,800,000
-Salary Average Remaining :	$1,822,917
Nathan Bastian (1 Way Contract)	$2,000,000 (3)
-Salary Remaining :	$1,302,083
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,302,083
Lukas Reichel (1 Way Contract)	$2,000,000 (3)
-Salary Remaining :	$1,302,083
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,302,083
John Beecher (1 Way Contract)	$1,750,000 (3)
-Salary Remaining :	$1,139,323
-Salary Average :	$1,750,000
-Salary Average Remaining :	$1,139,323
Zac Jones (1 Way Contract)	$1,500,000 (3)
-Salary Remaining :	$976,563
-Salary Average :	$1,500,000
-Salary Average Remaining :	$976,563
Conor Timmins (1 Way Contract)	$1,300,000 (1)
-Salary Remaining :	$846,354
-Salary Average :	$1,300,000
-Salary Average Remaining :	$846,354
Kieffer Bellows (1 Way Contract)	$1,100,000 (2)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$716,146
-Salary Average :	$1,100,000
-Salary Average Remaining :	$716,146
Jakub Lauko (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$651,042
-Salary Average :	$1,000,000
-Salary Average Remaining :	$651,042
Tyler Kleven	$875,000 (1)
-Salary Remaining :	$569,661
-Salary Average :	$875,000
-Salary Average Remaining :	$569,661
Nikita Nesterenko	$875,000 (1)
-Salary Remaining :	$569,661
-Salary Average :	$875,000
-Salary Average Remaining :	$569,661
Fabian Lysell	$875,000 (1)
-Salary Remaining :	$569,661
-Salary Average :	$875,000
-Salary Average Remaining :	$569,661
Colten Ellis	$850,000 (2)
-Salary Remaining :	$553,385
-Salary Average :	$850,000
-Salary Average Remaining :	$553,385
Total Pro Players	24
Salary Commitment
Year 2025 : $70,075,000
Year 2026 : $55,650,000
Year 2027 : $27,450,000
Year 2028 : $6,800,000
Salary Average Commitment
Year 2025 : $70,075,000
Year 2026 : $55,650,000
Year 2027 : $27,450,000
Year 2028 : $6,800,000
Salary Cap with 1 Way Contract
Year 2025 : $66,675,000
Year 2026 : $53,400,000
Year 2027 : $27,450,000
Year 2028 : $6,800,000

Farm Players Salaries
Jonas Rondbjerg	$100,000 (3)
Salary Remaining :	$65,104
Salary Average :	$100,000
Salary Average Remaining :	$65,104
Samuel Helenius	$100,000 (2)
Salary Remaining :	$65,104
Salary Average :	$100,000
Salary Average Remaining :	$65,104
Nolan Foote	$95,000 (1)
Salary Remaining :	$61,849
Salary Average :	$95,000
Salary Average Remaining :	$61,849
Oliver Kapanen	$95,000 (3)
Salary Remaining :	$61,849
Salary Average :	$95,000
Salary Average Remaining :	$61,849
Trevor Kuntar	$95,000 (1)
Salary Remaining :	$61,849
Salary Average :	$95,000
Salary Average Remaining :	$61,849
Xavier Parent	$90,000 (2)
Salary Remaining :	$58,594
Salary Average :	$90,000
Salary Average Remaining :	$58,594
Jake Wise	$90,000 (2)
Salary Remaining :	$58,594
Salary Average :	$90,000
Salary Average Remaining :	$58,594
Jacob Gaucher	$90,000 (2)
Salary Remaining :	$58,594
Salary Average :	$90,000
Salary Average Remaining :	$58,594
Robert Mastrosimone	$87,500 (1)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Jakub Brabenec	$87,500 (2)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Jakub Demek	$87,500 (2)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Jayden Grubbe	$87,500 (2)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Oskar Pettersson	$87,500 (2)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Brendan Brisson	$87,500 (1)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Topias Vilen	$87,500 (2)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Gustav Lindstrom	$87,500 (1)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
William Trudeau	$87,500 (1)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Corson Ceulemans	$87,500 (1)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Zach Dean	$87,500 (2)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Lucas Johansen	$85,000 (1)
Salary Remaining :	$55,339
Salary Average :	$85,000
Salary Average Remaining :	$55,339
Marc-Andre Gaudet	$77,500 (2)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
James Hardie	$77,500 (1)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Luke Prokop	$77,500 (1)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Total Farm Players	23
Salary Commitment
Year 2025 : $2,035,000
Year 2026 : $1,167,500
Year 2027 : $195,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,035,000
Year 2026 : $1,167,500
Year 2027 : $195,000
Year 2028 : $0

Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Bell
Level 1:	6000 - $85 - 5,547 - 92.45%
Level 2:	5000 - $50 - 4,525 - 90.50%
Level 3:	2000 - $33 - 1,872 - 93.61%
Level 4:	4000 - $20 - 3,737 - 93.41%
Luxury :	1000 - $180 - 934 - 93.44%
Total Capacity :	18000
Income
Home Games Left	25
Average Attendance - %	16,615 - 92.31%
Average Income per Game	$1,052,591
Year to Date Revenue	$16,841,456
Expense
Pro Players Total Salaries	$90,325,000
Pro Players Total Average Salaries	$90,325,000
Farm Players Total Salaries	$1,856,000
Farm Players Total Average Salaries	$1,856,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$31,519,681
Farm Year To Date Expenses	$647,689
Pro Salary Cap Per Days	$464,453
Pro Salary Cap To Date	$31,118,351
Farm Salary Cap Per Days	$9,667
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$26,314,775
Pro Remaining Season Days	125
Pro Expenses Per Days	$470,443
Pro Estimated Expenses	$58,805,375
Farm Remaining Season Days	125
Farm Expenses Per Days	$9,667
Farm Estimated Expenses	$1,208,375
Estimated Season Expenses	$60,013,750
Estimated Season Salary Cap	$89,174,976
Estimate Under Maximum Salary Cap of $95,500,000	$6,325,024
Estimate Over Minimum Salary Cap of $70,600,000	$18,574,976
Current Bank Account	$56,044,789
Projected Bank Account	$22,345,814

Pro Players Salaries
Dylan Guenther (1 Way Contract)	$7,500,000 (8)
-Salary Remaining :	$4,882,813
-Salary Average :	$7,500,000
-Salary Average Remaining :	$4,882,813
Noah Hanifin (1 Way Contract)	$7,500,000 (7)
-Salary Remaining :	$4,882,813
-Salary Average :	$7,500,000
-Salary Average Remaining :	$4,882,813
John Tavares (1 Way Contract)	$7,000,000 (2)
-Salary Remaining :	$4,557,292
-Salary Average :	$7,000,000
-Salary Average Remaining :	$4,557,292
Marco Rossi (1 Way Contract)	$6,500,000 (8)
-Salary Remaining :	$4,231,771
-Salary Average :	$6,500,000
-Salary Average Remaining :	$4,231,771
Anthony Mantha (1 Way Contract)	$5,750,000 (2)
-Salary Remaining :	$3,743,490
-Salary Average :	$5,750,000
-Salary Average Remaining :	$3,743,490
Noah Dobson (1 Way Contract)	$5,625,000 (6)
-Salary Remaining :	$3,662,109
-Salary Average :	$5,625,000
-Salary Average Remaining :	$3,662,109
Nino Niederreiter (1 Way Contract)	$5,000,000 (2)
-Salary Remaining :	$3,255,208
-Salary Average :	$5,000,000
-Salary Average Remaining :	$3,255,208
Jared McCann (1 Way Contract)	$5,000,000 (2)
-Salary Remaining :	$3,255,208
-Salary Average :	$5,000,000
-Salary Average Remaining :	$3,255,208
Stuart Skinner (1 Way Contract)	$4,800,000 (2)
-Salary Remaining :	$3,125,000
-Salary Average :	$4,800,000
-Salary Average Remaining :	$3,125,000
Kirby Dach (1 Way Contract)	$4,500,000 (3)
-Salary Remaining :	$2,929,688
-Salary Average :	$4,500,000
-Salary Average Remaining :	$2,929,688
Connor Zary (1 Way Contract)	$4,400,000 (4)
-Salary Remaining :	$2,864,583
-Salary Average :	$4,400,000
-Salary Average Remaining :	$2,864,583
Spencer Knight (1 Way Contract)	$4,000,000 (1)
-Salary Remaining :	$2,604,167
-Salary Average :	$4,000,000
-Salary Average Remaining :	$2,604,167
Nikita Zadorov (1 Way Contract)	$3,500,000 (1)
-Salary Remaining :	$2,278,646
-Salary Average :	$3,500,000
-Salary Average Remaining :	$2,278,646
Brett Kulak (1 Way Contract)	$3,250,000 (1)
-Salary Remaining :	$2,115,885
-Salary Average :	$3,250,000
-Salary Average Remaining :	$2,115,885
Michael Rasmussen (1 Way Contract)	$3,200,000 (4)
-Salary Remaining :	$2,083,333
-Salary Average :	$3,200,000
-Salary Average Remaining :	$2,083,333
Jeff Skinner (1 Way Contract)	$3,000,000 (4)
-Salary Remaining :	$1,953,125
-Salary Average :	$3,000,000
-Salary Average Remaining :	$1,953,125
Jacob Bernard-Docker (1 Way Contract)	$2,200,000 (2)
-1 Way Contract Salary Cap :	$1,050,000
-1 Way Contract Salary Cap Remaining :	$683,594
-Salary Remaining :	$1,432,292
-Salary Average :	$2,200,000
-Salary Average Remaining :	$1,432,292
Viktor Arvidsson (1 Way Contract)	$2,200,000 (4)
-Salary Remaining :	$1,432,292
-Salary Average :	$2,200,000
-Salary Average Remaining :	$1,432,292
Matt Nieto (1 Way Contract)	$1,750,000 (1)
-Salary Remaining :	$1,139,323
-Salary Average :	$1,750,000
-Salary Average Remaining :	$1,139,323
Scott Mayfield (1 Way Contract)	$1,200,000 (1)
-Salary Remaining :	$781,250
-Salary Average :	$1,200,000
-Salary Average Remaining :	$781,250
Simon Nemec	$875,000 (1)
-Salary Remaining :	$569,661
-Salary Average :	$875,000
-Salary Average Remaining :	$569,661
Andreas Englund	$800,000 (1)
-Salary Remaining :	$520,833
-Salary Average :	$800,000
-Salary Average Remaining :	$520,833
Mark Jankowski	$775,000 (1)
-Salary Remaining :	$504,557
-Salary Average :	$775,000
-Salary Average Remaining :	$504,557
Total Pro Players	23
Salary Commitment
Year 2025 : $90,325,000
Year 2026 : $74,175,000
Year 2027 : $44,425,000
Year 2028 : $39,925,000
Salary Average Commitment
Year 2025 : $90,325,000
Year 2026 : $74,175,000
Year 2027 : $44,425,000
Year 2028 : $39,925,000
Salary Cap with 1 Way Contract
Year 2025 : $89,175,000
Year 2026 : $73,025,000
Year 2027 : $44,425,000
Year 2028 : $39,925,000

Farm Players Salaries
Wyatt McLeod	$100,000 (1)
Salary Remaining :	$65,104
Salary Average :	$100,000
Salary Average Remaining :	$65,104
John Ludvig	$95,000 (2)
Salary Remaining :	$61,849
Salary Average :	$95,000
Salary Average Remaining :	$61,849
Louis Domingue	$95,000 (1)
Salary Remaining :	$61,849
Salary Average :	$95,000
Salary Average Remaining :	$61,849
Jaycob Megna	$90,000 (2)
Salary Remaining :	$58,594
Salary Average :	$90,000
Salary Average Remaining :	$58,594
Jayson Megna	$88,500 (2)
Salary Remaining :	$57,617
Salary Average :	$88,500
Salary Average Remaining :	$57,617
Jakub Dobes	$87,500 (1)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Hendrix Lapierre	$87,500 (1)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Ozzy Wiesblatt	$87,500 (1)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Lukas Cormier	$87,500 (1)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Vsevolod Komarov	$87,500 (3)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Otto Stenberg	$87,500 (3)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Jaret Anderson-Dolan	$80,000 (1)
Salary Remaining :	$52,083
Salary Average :	$80,000
Salary Average Remaining :	$52,083
Brandon Gignac	$80,000 (2)
Salary Remaining :	$52,083
Salary Average :	$80,000
Salary Average Remaining :	$52,083
Vincent Sevigny	$80,000 (2)
Salary Remaining :	$52,083
Salary Average :	$80,000
Salary Average Remaining :	$52,083
Hunter Skinner	$80,000 (2)
Salary Remaining :	$52,083
Salary Average :	$80,000
Salary Average Remaining :	$52,083
Jack Beck	$77,500 (2)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Chris Wagner	$77,500 (2)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Dylan Gambrell	$77,500 (1)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Hudson Fasching	$77,500 (2)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Reese Johnson	$77,500 (1)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Marc Johnstone	$77,500 (2)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Joseph LaBate	$77,500 (1)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Total Farm Players	22
Salary Commitment
Year 2025 : $1,856,000
Year 2026 : $998,500
Year 2027 : $175,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,856,000
Year 2026 : $998,500
Year 2027 : $175,000
Year 2028 : $0

Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Arena
Level 1:	6000 - $85 - 5,695 - 94.92%
Level 2:	5000 - $60 - 3,581 - 71.61%
Level 3:	2000 - $35 - 1,510 - 75.52%
Level 4:	4000 - $20 - 3,880 - 96.99%
Luxury :	1000 - $195 - 723 - 72.31%
Total Capacity :	18000
Income
Home Games Left	26
Average Attendance - %	15,389 - 85.49%
Average Income per Game	$1,018,920
Year to Date Revenue	$15,283,802
Expense
Pro Players Total Salaries	$75,650,000
Pro Players Total Average Salaries	$75,650,000
Farm Players Total Salaries	$1,820,000
Farm Players Total Average Salaries	$1,820,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$3,500,000
Pro Year To Date Expenses	$26,161,835
Farm Year To Date Expenses	$638,456
Pro Salary Cap Per Days	$366,927
Pro Salary Cap To Date	$24,835,024
Farm Salary Cap Per Days	$9,479
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$26,491,923
Pro Remaining Season Days	125
Pro Expenses Per Days	$394,010
Pro Estimated Expenses	$49,251,250
Farm Remaining Season Days	125
Farm Expenses Per Days	$9,479
Farm Estimated Expenses	$1,184,875
Estimated Season Expenses	$50,436,125
Estimated Season Salary Cap	$74,200,899
Estimate Under Maximum Salary Cap of $95,500,000	$21,299,101
Estimate Over Minimum Salary Cap of $70,600,000	$3,600,899
Current Bank Account	$62,474,685
Projected Bank Account	$38,530,483

Pro Players Salaries
Troy Terry (1 Way Contract)	$7,200,000 (5)
-Salary Remaining :	$4,687,500
-Salary Average :	$7,200,000
-Salary Average Remaining :	$4,687,500
David Perron (1 Way Contract)	$6,000,000 (1)
-Salary Remaining :	$3,906,250
-Salary Average :	$6,000,000
-Salary Average Remaining :	$3,906,250
Kevin Hayes (1 Way Contract)	$6,000,000 (1)
-Salary Remaining :	$3,906,250
-Salary Average :	$6,000,000
-Salary Average Remaining :	$3,906,250
Hampus Lindholm (1 Way Contract)	$5,750,000 (3)
-Salary Remaining :	$3,743,490
-Salary Average :	$5,750,000
-Salary Average Remaining :	$3,743,490
Anders Lee (1 Way Contract)	$5,500,000 (2)
-Salary Remaining :	$3,580,729
-Salary Average :	$5,500,000
-Salary Average Remaining :	$3,580,729
Morgan Frost (1 Way Contract)	$4,600,000 (2)
-Salary Remaining :	$2,994,792
-Salary Average :	$4,600,000
-Salary Average Remaining :	$2,994,792
Thomas Harley (1 Way Contract)	$4,500,000 (1)
-Salary Remaining :	$2,929,688
-Salary Average :	$4,500,000
-Salary Average Remaining :	$2,929,688
Tyson Barrie (1 Way Contract)	$4,500,000 (1)
-Salary Remaining :	$2,929,688
-Salary Average :	$4,500,000
-Salary Average Remaining :	$2,929,688
Robby Fabbri (1 Way Contract)	$4,250,000 (4)
-Salary Remaining :	$2,766,927
-Salary Average :	$4,250,000
-Salary Average Remaining :	$2,766,927
Andre Burakovsky (1 Way Contract)	$4,000,000 (3)
-Salary Remaining :	$2,604,167
-Salary Average :	$4,000,000
-Salary Average Remaining :	$2,604,167
Adam Boqvist (Out of Payroll)	$3,200,000 (1)
-Salary Remaining :	$2,083,333
-Salary Average :	$3,200,000
-Salary Average Remaining :	$2,083,333
Braden Schneider (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$1,953,125
-Salary Average :	$3,000,000
-Salary Average Remaining :	$1,953,125
Filip Chytil (1 Way Contract)	$2,800,000 (2)
-Salary Remaining :	$1,822,917
-Salary Average :	$2,800,000
-Salary Average Remaining :	$1,822,917
Mason Appleton (1 Way Contract)	$2,200,000 (1)
-Salary Remaining :	$1,432,292
-Salary Average :	$2,200,000
-Salary Average Remaining :	$1,432,292
Brayden Pachal (1 Way Contract)	$1,500,000 (2)
-Salary Remaining :	$976,563
-Salary Average :	$1,500,000
-Salary Average Remaining :	$976,563
Ivan Fedotov	$1,500,000 (2)
-Salary Remaining :	$976,563
-Salary Average :	$1,500,000
-Salary Average Remaining :	$976,563
Philipp Kurashev (1 Way Contract)	$1,500,000 (1)
-1 Way Contract Salary Cap :	$350,000
-1 Way Contract Salary Cap Remaining :	$227,865
-Salary Remaining :	$976,563
-Salary Average :	$1,500,000
-Salary Average Remaining :	$976,563
Nick Bjugstad (1 Way Contract)	$1,500,000 (2)
-Salary Remaining :	$976,563
-Salary Average :	$1,500,000
-Salary Average Remaining :	$976,563
Mason Lohrei	$950,000 (1)
-Salary Remaining :	$618,490
-Salary Average :	$950,000
-Salary Average Remaining :	$618,490
Jake Neighbours	$950,000 (1)
-Salary Remaining :	$618,490
-Salary Average :	$950,000
-Salary Average Remaining :	$618,490
Matthew Coronato	$875,000 (2)
-Salary Remaining :	$569,661
-Salary Average :	$875,000
-Salary Average Remaining :	$569,661
Aatu Raty	$875,000 (1)
-Salary Remaining :	$569,661
-Salary Average :	$875,000
-Salary Average Remaining :	$569,661
Zachary Bolduc	$875,000 (2)
-Salary Remaining :	$569,661
-Salary Average :	$875,000
-Salary Average Remaining :	$569,661
Chad Ruhwedel (1 Way Contract)	$850,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$553,385
-Salary Average :	$850,000
-Salary Average Remaining :	$553,385
Sebastian Cossa	$775,000 (1)
-Salary Remaining :	$504,557
-Salary Average :	$775,000
-Salary Average Remaining :	$504,557
Total Pro Players	25
Salary Commitment
Year 2025 : $75,650,000
Year 2026 : $43,350,000
Year 2027 : $21,200,000
Year 2028 : $11,450,000
Salary Average Commitment
Year 2025 : $75,650,000
Year 2026 : $43,350,000
Year 2027 : $21,200,000
Year 2028 : $11,450,000
Salary Cap with 1 Way Contract
Year 2025 : $73,650,000
Year 2026 : $43,350,000
Year 2027 : $21,200,000
Year 2028 : $11,450,000

Farm Players Salaries
Cal Petersen	$100,000 (1)
Salary Remaining :	$65,104
Salary Average :	$100,000
Salary Average Remaining :	$65,104
Olivier Rodrigue	$100,000 (1)
Salary Remaining :	$65,104
Salary Average :	$100,000
Salary Average Remaining :	$65,104
Grigori Denisenko	$95,000 (1)
Salary Remaining :	$61,849
Salary Average :	$95,000
Salary Average Remaining :	$61,849
Calle Clang	$87,500 (1)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Ben Hemmerling	$87,500 (3)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Filip Bystedt	$87,500 (3)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Filip Mesar	$87,500 (3)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Fraser Minten	$87,500 (3)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Sandis Vilmanis	$87,500 (3)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Shai Buium	$87,500 (2)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Brett Harrison	$87,500 (2)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Reid Schaefer	$87,500 (2)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
William Wallinder	$87,500 (1)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Carter Savoie	$87,500 (1)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Rhett Gardner	$85,000 (1)
Salary Remaining :	$55,339
Salary Average :	$85,000
Salary Average Remaining :	$55,339
Noel Gunler	$85,000 (1)
Salary Remaining :	$55,339
Salary Average :	$85,000
Salary Average Remaining :	$55,339
Michael Karow	$80,000 (1)
Salary Remaining :	$52,083
Salary Average :	$80,000
Salary Average Remaining :	$52,083
Blade Jenkins	$80,000 (1)
Salary Remaining :	$52,083
Salary Average :	$80,000
Salary Average Remaining :	$52,083
Ethan Prow	$77,500 (1)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Dan Renouf	$77,500 (1)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Ales Stezka	$77,500 (1)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Total Farm Players	21
Salary Commitment
Year 2025 : $1,820,000
Year 2026 : $700,000
Year 2027 : $437,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,820,000
Year 2026 : $700,000
Year 2027 : $437,500
Year 2028 : $0

Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Verizon Center
Level 1:	6000 - $95 - 4,132 - 68.87%
Level 2:	5000 - $55 - 3,889 - 77.77%
Level 3:	2000 - $33 - 1,856 - 92.80%
Level 4:	4000 - $20 - 3,801 - 95.04%
Luxury :	1000 - $185 - 943 - 94.25%
Total Capacity :	18000
Income
Home Games Left	24
Average Attendance - %	14,621 - 81.23%
Average Income per Game	$964,012
Year to Date Revenue	$16,388,202
Expense
Pro Players Total Salaries	$95,020,000
Pro Players Total Average Salaries	$95,020,000
Farm Players Total Salaries	$1,572,500
Farm Players Total Average Salaries	$1,572,500
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$6,000,000
Pro Year To Date Expenses	$33,129,906
Farm Year To Date Expenses	$548,730
Pro Salary Cap Per Days	$445,807
Pro Salary Cap To Date	$30,321,157
Farm Salary Cap Per Days	$8,190
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$23,136,285
Pro Remaining Season Days	125
Pro Expenses Per Days	$494,896
Pro Estimated Expenses	$61,862,000
Farm Remaining Season Days	125
Farm Expenses Per Days	$8,190
Farm Estimated Expenses	$1,023,750
Estimated Season Expenses	$62,885,750
Estimated Season Salary Cap	$92,047,032
Estimate Under Maximum Salary Cap of $95,500,000	$3,452,968
Estimate Over Minimum Salary Cap of $70,600,000	$21,447,032
Current Bank Account	$27,002,302
Projected Bank Account	($12,747,163)

Pro Players Salaries
Teuvo Teravainen (1 Way Contract)	$8,250,000 (6)
-Salary Remaining :	$5,371,094
-Salary Average :	$8,250,000
-Salary Average Remaining :	$5,371,094
Jacob Markstrom (1 Way Contract)	$6,500,000 (3)
-Salary Remaining :	$4,231,771
-Salary Average :	$6,500,000
-Salary Average Remaining :	$4,231,771
Matt Roy (1 Way Contract)	$6,250,000 (6)
-Salary Remaining :	$4,069,010
-Salary Average :	$6,250,000
-Salary Average Remaining :	$4,069,010
Christian Dvorak (1 Way Contract)	$5,750,000 (7)
-Salary Remaining :	$3,743,490
-Salary Average :	$5,750,000
-Salary Average Remaining :	$3,743,490
Vitek Vanecek (1 Way Contract)	$5,500,000 (4)
-1 Way Contract Salary Cap :	$4,350,000
-1 Way Contract Salary Cap Remaining :	$2,832,031
-Salary Remaining :	$3,580,729
-Salary Average :	$5,500,000
-Salary Average Remaining :	$3,580,729
Darcy Kuemper (1 Way Contract)	$5,500,000 (2)
-Salary Remaining :	$3,580,729
-Salary Average :	$5,500,000
-Salary Average Remaining :	$3,580,729
Maxim Tsyplakov (1 Way Contract)	$5,500,000 (7)
-Salary Remaining :	$3,580,729
-Salary Average :	$5,500,000
-Salary Average Remaining :	$3,580,729
Artem Zub (1 Way Contract)	$5,000,000 (2)
-Salary Remaining :	$3,255,208
-Salary Average :	$5,000,000
-Salary Average Remaining :	$3,255,208
Ryan Donato (1 Way Contract)	$4,750,000 (3)
-Salary Remaining :	$3,092,448
-Salary Average :	$4,750,000
-Salary Average Remaining :	$3,092,448
Jalen Chatfield (1 Way Contract)	$4,450,000 (4)
-Salary Remaining :	$2,897,135
-Salary Average :	$4,450,000
-Salary Average Remaining :	$2,897,135
Rasmus Sandin (1 Way Contract)	$4,000,000 (4)
-Salary Remaining :	$2,604,167
-Salary Average :	$4,000,000
-Salary Average Remaining :	$2,604,167
Will Cuylle (1 Way Contract)	$3,250,000 (3)
-Salary Remaining :	$2,115,885
-Salary Average :	$3,250,000
-Salary Average Remaining :	$2,115,885
Erik Johnson (1 Way Contract)	$2,750,000 (1)
-Salary Remaining :	$1,790,365
-Salary Average :	$2,750,000
-Salary Average Remaining :	$1,790,365
Blake Lizotte (1 Way Contract)	$2,750,000 (3)
-Salary Remaining :	$1,790,365
-Salary Average :	$2,750,000
-Salary Average Remaining :	$1,790,365
Sebastian D Aho (Out of Payroll)	$2,700,000 (2)
-1 Way Contract Salary Cap :	$1,550,000
-1 Way Contract Salary Cap Remaining :	$1,009,115
-Salary Remaining :	$1,757,813
-Salary Average :	$2,700,000
-Salary Average Remaining :	$1,757,813
Adam Erne (1 Way Contract)	$2,500,000 (1)
-1 Way Contract Salary Cap :	$1,350,000
-1 Way Contract Salary Cap Remaining :	$878,906
-Salary Remaining :	$1,627,604
-Salary Average :	$2,500,000
-Salary Average Remaining :	$1,627,604
Michael Eyssimont (1 Way Contract)	$2,500,000 (3)
-Salary Remaining :	$1,627,604
-Salary Average :	$2,500,000
-Salary Average Remaining :	$1,627,604
Alexey Toropchenko (1 Way Contract)	$2,150,000 (1)
-Salary Remaining :	$1,399,740
-Salary Average :	$2,150,000
-Salary Average Remaining :	$1,399,740
Oliver Wahlstrom (1 Way Contract)	$2,145,000 (2)
-1 Way Contract Salary Cap :	$995,000
-1 Way Contract Salary Cap Remaining :	$647,786
-Salary Remaining :	$1,396,484
-Salary Average :	$2,145,000
-Salary Average Remaining :	$1,396,484
Ryan Lomberg (1 Way Contract)	$1,750,000 (1)
-1 Way Contract Salary Cap :	$600,000
-1 Way Contract Salary Cap Remaining :	$390,625
-Salary Remaining :	$1,139,323
-Salary Average :	$1,750,000
-Salary Average Remaining :	$1,139,323
Klim Kostin (1 Way Contract)	$1,600,000 (1)
-1 Way Contract Salary Cap :	$450,000
-1 Way Contract Salary Cap Remaining :	$292,969
-Salary Remaining :	$1,041,667
-Salary Average :	$1,600,000
-Salary Average Remaining :	$1,041,667
Parker Kelly (1 Way Contract)	$1,250,000 (1)
-Salary Remaining :	$813,802
-Salary Average :	$1,250,000
-Salary Average Remaining :	$813,802
Mitchell Chaffee (1 Way Contract)	$1,250,000 (2)
-Salary Remaining :	$813,802
-Salary Average :	$1,250,000
-Salary Average Remaining :	$813,802
Alexander Alexeyev (1 Way Contract)	$1,200,000 (2)
-Salary Remaining :	$781,250
-Salary Average :	$1,200,000
-Salary Average Remaining :	$781,250
Georgi Romanov	$975,000 (2)
-Salary Remaining :	$634,766
-Salary Average :	$975,000
-Salary Average Remaining :	$634,766
Pierrick Dube (1 Way Contract)	$975,000 (2)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$634,766
-Salary Average :	$975,000
-Salary Average Remaining :	$634,766
Simon Holmstrom (1 Way Contract)	$975,000 (1)
-Salary Remaining :	$634,766
-Salary Average :	$975,000
-Salary Average Remaining :	$634,766
Connor Bedard	$950,000 (2)
-Salary Remaining :	$618,490
-Salary Average :	$950,000
-Salary Average Remaining :	$618,490
Macklin Celebrini	$950,000 (3)
-Salary Remaining :	$618,490
-Salary Average :	$950,000
-Salary Average Remaining :	$618,490
Jackson Blake	$950,000 (3)
-Salary Remaining :	$618,490
-Salary Average :	$950,000
-Salary Average Remaining :	$618,490
Total Pro Players	30
Salary Commitment
Year 2025 : $95,020,000
Year 2026 : $82,045,000
Year 2027 : $61,350,000
Year 2028 : $39,700,000
Salary Average Commitment
Year 2025 : $95,020,000
Year 2026 : $82,045,000
Year 2027 : $61,350,000
Year 2028 : $39,700,000
Salary Cap with 1 Way Contract
Year 2025 : $87,145,000
Year 2026 : $77,620,000
Year 2027 : $60,200,000
Year 2028 : $38,550,000

Farm Players Salaries
Ben Meyers	$100,000 (2)
Salary Remaining :	$65,104
Salary Average :	$100,000
Salary Average Remaining :	$65,104
Kevin Korchinski	$95,000 (2)
Salary Remaining :	$61,849
Salary Average :	$95,000
Salary Average Remaining :	$61,849
Michael Pezzetta	$95,000 (1)
Salary Remaining :	$61,849
Salary Average :	$95,000
Salary Average Remaining :	$61,849
Mason Morelli	$95,000 (1)
Salary Remaining :	$61,849
Salary Average :	$95,000
Salary Average Remaining :	$61,849
David Jiricek	$95,000 (2)
Salary Remaining :	$61,849
Salary Average :	$95,000
Salary Average Remaining :	$61,849
Riley Stillman	$92,500 (1)
Salary Remaining :	$60,221
Salary Average :	$92,500
Salary Average Remaining :	$60,221
Jesse Pulkkinen	$87,500 (3)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Samuel Lipkin	$87,500 (2)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Simon Robertsson	$87,500 (2)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Ville Koivunen	$87,500 (2)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Ville Ottavainen	$87,500 (2)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Ivan Miroshnichenko	$87,500 (2)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Tyler Madden	$82,500 (1)
Salary Remaining :	$53,711
Salary Average :	$82,500
Salary Average Remaining :	$53,711
Brandon Scanlin	$82,500 (1)
Salary Remaining :	$53,711
Salary Average :	$82,500
Salary Average Remaining :	$53,711
Ryan Mast	$77,500 (2)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Jeff Malott	$77,500 (1)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Matt Luff	$77,500 (1)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Talyn Boyko	$77,500 (2)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Total Farm Players	18
Salary Commitment
Year 2025 : $1,572,500
Year 2026 : $970,000
Year 2027 : $87,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,572,500
Year 2026 : $970,000
Year 2027 : $87,500
Year 2028 : $0

Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	6000 - $83 - 5,667 - 94.44%
Level 2:	5000 - $51 - 4,794 - 95.88%
Level 3:	2000 - $31 - 1,892 - 94.58%
Level 4:	4000 - $20 - 3,760 - 93.99%
Luxury :	1000 - $175 - 950 - 94.99%
Total Capacity :	18000
Income
Home Games Left	26
Average Attendance - %	17,062 - 94.79%
Average Income per Game	$1,065,642
Year to Date Revenue	$15,984,630
Expense
Pro Players Total Salaries	$84,200,000
Pro Players Total Average Salaries	$84,200,000
Farm Players Total Salaries	$2,205,000
Farm Players Total Average Salaries	$2,205,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$30,304,297
Farm Year To Date Expenses	$770,390
Pro Salary Cap Per Days	$427,344
Pro Salary Cap To Date	$29,314,458
Farm Salary Cap Per Days	$11,484
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$27,706,692
Pro Remaining Season Days	125
Pro Expenses Per Days	$438,542
Pro Estimated Expenses	$54,817,750
Farm Remaining Season Days	125
Farm Expenses Per Days	$11,484
Farm Estimated Expenses	$1,435,500
Estimated Season Expenses	$56,253,250
Estimated Season Salary Cap	$82,732,458
Estimate Under Maximum Salary Cap of $95,500,000	$12,767,542
Estimate Over Minimum Salary Cap of $70,600,000	$12,132,458
Current Bank Account	$31,998,532
Projected Bank Account	$3,451,974

Pro Players Salaries
Zach Werenski (1 Way Contract)	$11,000,000 (8)
-Salary Remaining :	$7,161,458
-Salary Average :	$11,000,000
-Salary Average Remaining :	$7,161,458
Aleksander Barkov (1 Way Contract)	$10,000,000 (6)
-Salary Remaining :	$6,510,417
-Salary Average :	$10,000,000
-Salary Average Remaining :	$6,510,417
Seth Jones (1 Way Contract)	$9,000,000 (5)
-Salary Remaining :	$5,859,375
-Salary Average :	$9,000,000
-Salary Average Remaining :	$5,859,375
Nikolaj Ehlers (1 Way Contract)	$8,000,000 (5)
-Salary Remaining :	$5,208,333
-Salary Average :	$8,000,000
-Salary Average Remaining :	$5,208,333
Sean Couturier (1 Way Contract)	$6,000,000 (7)
-Salary Remaining :	$3,906,250
-Salary Average :	$6,000,000
-Salary Average Remaining :	$3,906,250
Igor Shesterkin (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$3,255,208
-Salary Average :	$5,000,000
-Salary Average Remaining :	$3,255,208
Victor Olofsson (1 Way Contract)	$5,000,000 (4)
-Salary Remaining :	$3,255,208
-Salary Average :	$5,000,000
-Salary Average Remaining :	$3,255,208
Yegor Sharangovich (1 Way Contract)	$4,500,000 (6)
-Salary Remaining :	$2,929,688
-Salary Average :	$4,500,000
-Salary Average Remaining :	$2,929,688
Nate Schmidt (1 Way Contract)	$4,200,000 (1)
-Salary Remaining :	$2,734,375
-Salary Average :	$4,200,000
-Salary Average Remaining :	$2,734,375
Ondrej Palat (1 Way Contract)	$3,500,000 (2)
-Salary Remaining :	$2,278,646
-Salary Average :	$3,500,000
-Salary Average Remaining :	$2,278,646
Mathieu Olivier (1 Way Contract)	$2,800,000 (6)
-Salary Remaining :	$1,822,917
-Salary Average :	$2,800,000
-Salary Average Remaining :	$1,822,917
Ty Dellandrea (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$1,627,604
-Salary Average :	$2,500,000
-Salary Average Remaining :	$1,627,604
Vincent Desharnais (1 Way Contract)	$2,000,000 (3)
-Salary Remaining :	$1,302,083
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,302,083
Arthur Kaliyev (1 Way Contract)	$2,000,000 (2)
-1 Way Contract Salary Cap :	$850,000
-1 Way Contract Salary Cap Remaining :	$553,385
-Salary Remaining :	$1,302,083
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,302,083
Emil Bemstrom (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$976,563
-Salary Average :	$1,500,000
-Salary Average Remaining :	$976,563
Sam Steel (1 Way Contract)	$1,400,000 (1)
-Salary Remaining :	$911,458
-Salary Average :	$1,400,000
-Salary Average Remaining :	$911,458
Jakob Pelletier (1 Way Contract)	$1,150,000 (3)
-Salary Remaining :	$748,698
-Salary Average :	$1,150,000
-Salary Average Remaining :	$748,698
David Gustafsson (1 Way Contract)	$1,000,000 (2)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$651,042
-Salary Average :	$1,000,000
-Salary Average Remaining :	$651,042
Alexei Kolosov	$950,000 (2)
-Salary Remaining :	$618,490
-Salary Average :	$950,000
-Salary Average Remaining :	$618,490
Lane Hutson	$950,000 (2)
-Salary Remaining :	$618,490
-Salary Average :	$950,000
-Salary Average Remaining :	$618,490
Domenick Fensore	$875,000 (1)
-Salary Remaining :	$569,661
-Salary Average :	$875,000
-Salary Average Remaining :	$569,661
Jiri Kulich	$875,000 (1)
-Salary Remaining :	$569,661
-Salary Average :	$875,000
-Salary Average Remaining :	$569,661
Total Pro Players	22
Salary Commitment
Year 2025 : $84,200,000
Year 2026 : $67,850,000
Year 2027 : $59,450,000
Year 2028 : $56,300,000
Salary Average Commitment
Year 2025 : $84,200,000
Year 2026 : $67,850,000
Year 2027 : $59,450,000
Year 2028 : $56,300,000
Salary Cap with 1 Way Contract
Year 2025 : $82,050,000
Year 2026 : $65,700,000
Year 2027 : $59,450,000
Year 2028 : $56,300,000

Farm Players Salaries
Mads Sogaard	$100,000 (1)
Salary Remaining :	$65,104
Salary Average :	$100,000
Salary Average Remaining :	$65,104
Rasmus Asplund	$95,000 (3)
Salary Remaining :	$61,849
Salary Average :	$95,000
Salary Average Remaining :	$61,849
Tobias Bjornfot	$95,000 (1)
Salary Remaining :	$61,849
Salary Average :	$95,000
Salary Average Remaining :	$61,849
Jan Jenik	$95,000 (1)
Salary Remaining :	$61,849
Salary Average :	$95,000
Salary Average Remaining :	$61,849
Ty Smith	$90,000 (1)
Salary Remaining :	$58,594
Salary Average :	$90,000
Salary Average Remaining :	$58,594
Joe Snively	$90,000 (2)
Salary Remaining :	$58,594
Salary Average :	$90,000
Salary Average Remaining :	$58,594
Akil Thomas	$90,000 (2)
Salary Remaining :	$58,594
Salary Average :	$90,000
Salary Average Remaining :	$58,594
Jakub Stancl	$87,500 (3)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Aleksanteri Kaskimaki	$87,500 (3)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Jack Malone	$87,500 (1)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Jack Peart	$87,500 (2)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Samuel Johannesson	$87,500 (1)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Jack Thompson	$87,500 (1)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Eetu Liukas	$87,500 (2)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Mathias Emilio Pettersen	$82,500 (1)
Salary Remaining :	$53,711
Salary Average :	$82,500
Salary Average Remaining :	$53,711
Nathan Legare	$80,000 (2)
Salary Remaining :	$52,083
Salary Average :	$80,000
Salary Average Remaining :	$52,083
Jan Bednar	$77,500 (1)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Evan Nause	$77,500 (2)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Mikko Kokkonen	$77,500 (2)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Jeremie Biakabutuka	$77,500 (1)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Alex Doucet	$77,500 (1)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Daniil Miromanov	$77,500 (1)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Djibril Toure	$77,500 (2)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Nathan Smith	$77,500 (2)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Ross Johnston	$77,500 (1)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Joe Vrbetic	$77,500 (1)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Total Farm Players	26
Salary Commitment
Year 2025 : $2,205,000
Year 2026 : $1,015,000
Year 2027 : $270,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,205,000
Year 2026 : $1,015,000
Year 2027 : $270,000
Year 2028 : $0

Ducks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	6000 - $110 - 3,722 - 62.04%
Level 2:	5000 - $60 - 3,634 - 72.67%
Level 3:	2000 - $53 - 1,010 - 50.49%
Level 4:	4000 - $28 - 2,640 - 66.01%
Luxury :	1000 - $215 - 695 - 69.49%
Total Capacity :	18000
Income
Home Games Left	26
Average Attendance - %	11,701 - 65.00%
Average Income per Game	$949,514
Year to Date Revenue	$14,242,709
Expense
Pro Players Total Salaries	$93,100,000
Pro Players Total Average Salaries	$93,100,000
Farm Players Total Salaries	$2,137,500
Farm Players Total Average Salaries	$2,137,500
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$32,488,032
Farm Year To Date Expenses	$745,911
Pro Salary Cap Per Days	$478,906
Pro Salary Cap To Date	$32,086,702
Farm Salary Cap Per Days	$11,133
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$24,687,362
Pro Remaining Season Days	125
Pro Expenses Per Days	$484,896
Pro Estimated Expenses	$60,612,000
Farm Remaining Season Days	125
Farm Expenses Per Days	$11,133
Farm Estimated Expenses	$1,391,625
Estimated Season Expenses	$62,003,625
Estimated Season Salary Cap	$91,949,952
Estimate Under Maximum Salary Cap of $95,500,000	$3,550,048
Estimate Over Minimum Salary Cap of $70,600,000	$21,349,952
Current Bank Account	$27,961,975
Projected Bank Account	($9,354,288)

Pro Players Salaries
Roman Josi (1 Way Contract)	$9,500,000 (3)
-Salary Remaining :	$6,184,896
-Salary Average :	$9,500,000
-Salary Average Remaining :	$6,184,896
Alex DeBrincat (1 Way Contract)	$8,600,000 (8)
-Salary Remaining :	$5,598,958
-Salary Average :	$8,600,000
-Salary Average Remaining :	$5,598,958
Seth Jarvis (1 Way Contract)	$8,500,000 (4)
-Salary Remaining :	$5,533,854
-Salary Average :	$8,500,000
-Salary Average Remaining :	$5,533,854
Brad Marchand (1 Way Contract)	$7,500,000 (3)
-Salary Remaining :	$4,882,813
-Salary Average :	$7,500,000
-Salary Average Remaining :	$4,882,813
Jaccob Slavin (1 Way Contract)	$6,500,000 (5)
-Salary Remaining :	$4,231,771
-Salary Average :	$6,500,000
-Salary Average Remaining :	$4,231,771
Boone Jenner (1 Way Contract)	$6,000,000 (4)
-Salary Remaining :	$3,906,250
-Salary Average :	$6,000,000
-Salary Average Remaining :	$3,906,250
Jonathan Huberdeau (1 Way Contract)	$5,000,000 (2)
-Salary Remaining :	$3,255,208
-Salary Average :	$5,000,000
-Salary Average Remaining :	$3,255,208
Shane Pinto (1 Way Contract)	$5,000,000 (3)
-Salary Remaining :	$3,255,208
-Salary Average :	$5,000,000
-Salary Average Remaining :	$3,255,208
Patrik Laine (1 Way Contract)	$4,700,000 (4)
-Salary Remaining :	$3,059,896
-Salary Average :	$4,700,000
-Salary Average Remaining :	$3,059,896
Mikael Backlund (1 Way Contract)	$4,250,000 (3)
-Salary Remaining :	$2,766,927
-Salary Average :	$4,250,000
-Salary Average Remaining :	$2,766,927
Mikey Anderson (1 Way Contract)	$4,125,000 (6)
-Salary Remaining :	$2,685,547
-Salary Average :	$4,125,000
-Salary Average Remaining :	$2,685,547
Bryan Rust (1 Way Contract)	$4,000,000 (2)
-Salary Remaining :	$2,604,167
-Salary Average :	$4,000,000
-Salary Average Remaining :	$2,604,167
John Carlson (1 Way Contract)	$3,250,000 (1)
-Salary Remaining :	$2,115,885
-Salary Average :	$3,250,000
-Salary Average Remaining :	$2,115,885
Joey Daccord (1 Way Contract)	$2,500,000 (2)
-Salary Remaining :	$1,627,604
-Salary Average :	$2,500,000
-Salary Average Remaining :	$1,627,604
Jordan Spence (1 Way Contract)	$2,000,000 (2)
-1 Way Contract Salary Cap :	$850,000
-1 Way Contract Salary Cap Remaining :	$553,385
-Salary Remaining :	$1,302,083
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,302,083
Joonas Korpisalo (1 Way Contract)	$2,000,000 (4)
-Salary Remaining :	$1,302,083
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,302,083
James van Riemsdyk (1 Way Contract)	$1,750,000 (2)
-Salary Remaining :	$1,139,323
-Salary Average :	$1,750,000
-Salary Average Remaining :	$1,139,323
Juuso Valimaki (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$976,563
-Salary Average :	$1,500,000
-Salary Average Remaining :	$976,563
Isac Lundestrom (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$976,563
-Salary Average :	$1,500,000
-Salary Average Remaining :	$976,563
Connor McMichael	$1,250,000 (2)
-Salary Remaining :	$813,802
-Salary Average :	$1,250,000
-Salary Average Remaining :	$813,802
Erik Portillo	$1,000,000 (2)
-Salary Remaining :	$651,042
-Salary Average :	$1,000,000
-Salary Average Remaining :	$651,042
Brock Faber	$950,000 (1)
-Salary Remaining :	$618,490
-Salary Average :	$950,000
-Salary Average Remaining :	$618,490
Simon Edvinsson	$875,000 (1)
-Salary Remaining :	$569,661
-Salary Average :	$875,000
-Salary Average Remaining :	$569,661
Urho Vaakanainen (1 Way Contract)	$850,000 (2)
-Salary Remaining :	$553,385
-Salary Average :	$850,000
-Salary Average Remaining :	$553,385
Total Pro Players	24
Salary Commitment
Year 2025 : $93,100,000
Year 2026 : $85,025,000
Year 2027 : $66,675,000
Year 2028 : $40,425,000
Salary Average Commitment
Year 2025 : $93,100,000
Year 2026 : $85,025,000
Year 2027 : $66,675,000
Year 2028 : $40,425,000
Salary Cap with 1 Way Contract
Year 2025 : $91,950,000
Year 2026 : $83,875,000
Year 2027 : $66,675,000
Year 2028 : $40,425,000

Farm Players Salaries
Adam Beckman	$95,000 (1)
Salary Remaining :	$61,849
Salary Average :	$95,000
Salary Average Remaining :	$61,849
Graeme Clarke	$95,000 (1)
Salary Remaining :	$61,849
Salary Average :	$95,000
Salary Average Remaining :	$61,849
Mavrik Bourque	$87,500 (1)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Artem Guryev	$87,500 (2)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Antti Tuomisto	$87,500 (1)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
John Farinacci	$87,500 (1)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Sasha Pastujov	$87,500 (2)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Daemon Hunt	$87,500 (1)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Antonio Stranges	$87,500 (1)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Matvei Petrov	$87,500 (2)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
William Dufour	$87,500 (1)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Anton Wahlberg	$87,500 (3)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Jett Luchanko	$87,500 (3)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Joni Jurmo	$87,500 (2)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Michael Buchinger	$87,500 (3)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Miko Matikka	$87,500 (3)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Jett Woo	$85,000 (1)
Salary Remaining :	$55,339
Salary Average :	$85,000
Salary Average Remaining :	$55,339
Michael Callahan	$85,000 (1)
Salary Remaining :	$55,339
Salary Average :	$85,000
Salary Average Remaining :	$55,339
Jean-Luc Foudy	$85,000 (1)
Salary Remaining :	$55,339
Salary Average :	$85,000
Salary Average Remaining :	$55,339
Brandon Biro	$80,000 (1)
Salary Remaining :	$52,083
Salary Average :	$80,000
Salary Average Remaining :	$52,083
Cam Johnson	$77,500 (1)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Curtis Hall	$77,500 (1)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Jack Matier	$77,500 (2)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Olivier Nadeau	$77,500 (2)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Ethan Haider	$77,500 (1)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Total Farm Players	25
Salary Commitment
Year 2025 : $2,137,500
Year 2026 : $855,000
Year 2027 : $350,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,137,500
Year 2026 : $855,000
Year 2027 : $350,000
Year 2028 : $0

Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Saddledome
Level 1:	6000 - $77 - 5,664 - 94.40%
Level 2:	5000 - $52 - 4,631 - 92.63%
Level 3:	2000 - $32 - 1,895 - 94.74%
Level 4:	4000 - $22 - 3,869 - 96.73%
Luxury :	1000 - $195 - 749 - 74.94%
Total Capacity :	18000
Income
Home Games Left	27
Average Attendance - %	16,808 - 93.38%
Average Income per Game	$1,017,279
Year to Date Revenue	$14,241,901
Expense
Pro Players Total Salaries	$83,470,125
Pro Players Total Average Salaries	$81,870,125
Farm Players Total Salaries	$2,285,000
Farm Players Total Average Salaries	$2,285,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$7,000,000
Pro Year To Date Expenses	$28,840,489
Farm Year To Date Expenses	$826,095
Pro Salary Cap Per Days	$414,688
Pro Salary Cap To Date	$27,497,005
Farm Salary Cap Per Days	$11,901
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$27,466,523
Pro Remaining Season Days	125
Pro Expenses Per Days	$434,740
Pro Estimated Expenses	$54,342,500
Farm Remaining Season Days	125
Farm Expenses Per Days	$11,901
Farm Estimated Expenses	$1,487,625
Estimated Season Expenses	$55,830,125
Estimated Season Salary Cap	$86,333,005
Estimate Under Maximum Salary Cap of $95,500,000	$9,166,995
Estimate Over Minimum Salary Cap of $70,600,000	$15,733,005
Current Bank Account	$39,404,740
Projected Bank Account	$11,041,138

Pro Players Salaries
Filip Gustavsson (1 Way Contract)	$7,850,000 (8)
-Salary Remaining :	$5,110,677
-Salary Average :	$7,850,000
-Salary Average Remaining :	$5,110,677
Devon Toews (1 Way Contract)	$7,500,000 (5)
-Salary Remaining :	$4,882,813
-Salary Average :	$7,500,000
-Salary Average Remaining :	$4,882,813
Owen Tippett (1 Way Contract)	$6,750,000 (8)
-Salary Remaining :	$4,394,531
-Salary Average :	$6,750,000
-Salary Average Remaining :	$4,394,531
Jake Evans (1 Way Contract)	$6,500,000 (7)
-Salary Remaining :	$4,231,771
-Salary Average :	$6,500,000
-Salary Average Remaining :	$4,231,771
Brendan Gallagher (1 Way Contract)	$6,125,125 (1)
-Salary Remaining :	$3,987,712
-Salary Average :	$6,125,125
-Salary Average Remaining :	$3,987,712
Chandler Stephenson (1 Way Contract)	$5,500,000 (3)
-Salary Remaining :	$3,580,729
-Salary Average :	$5,500,000
-Salary Average Remaining :	$3,580,729
Kiefer Sherwood (1 Way Contract)	$5,000,000 (7)
-Salary Remaining :	$3,255,208
-Salary Average :	$5,000,000
-Salary Average Remaining :	$3,255,208
Sean Walker (1 Way Contract)	$5,000,000 (4)
-Salary Remaining :	$3,255,208
-Salary Average :	$5,000,000
-Salary Average Remaining :	$3,255,208
Josh Manson (1 Way Contract)	$4,300,000 (3)
-Salary Remaining :	$2,799,479
-Salary Average :	$4,300,000
-Salary Average Remaining :	$2,799,479
Cole Perfetti (1 Way Contract)	$4,250,000 (2)
-Salary Remaining :	$2,766,927
-Salary Average :	$4,250,000
-Salary Average Remaining :	$2,766,927
Ian Cole (1 Way Contract)	$4,000,000 (1)
-Salary Remaining :	$2,604,167
-Salary Average :	$4,000,000
-Salary Average Remaining :	$2,604,167
Joel Hofer (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$1,953,125
-Salary Average :	$3,000,000
-Salary Average Remaining :	$1,953,125
Rasmus Ristolainen (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$1,953,125
-Salary Average :	$3,000,000
-Salary Average Remaining :	$1,953,125
Warren Foegele (1 Way Contract)	$2,670,000 (1)
-Salary Remaining :	$1,738,281
-Salary Average :	$2,670,000
-Salary Average Remaining :	$1,738,281
Jake Bean (1 Way Contract)	$1,900,000 (3)
-1 Way Contract Salary Cap :	$750,000
-1 Way Contract Salary Cap Remaining :	$488,281
-Salary Remaining :	$1,236,979
-Salary Average :	$1,900,000
-Salary Average Remaining :	$1,236,979
Jack McBain	$1,800,000 (1)
-Salary Remaining :	$1,171,875
-Salary Average :	$1,800,000
-Salary Average Remaining :	$1,171,875
Arber Xhekaj (1 Way Contract)	$1,600,000 (2)
-Salary Remaining :	$1,041,667
-Salary Average :	$0
-Salary Average Remaining :	$0
Cole Koepke (1 Way Contract)	$1,100,000 (2)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$716,146
-Salary Average :	$1,100,000
-Salary Average Remaining :	$716,146
Kaiden Guhle	$950,000 (1)
-Salary Remaining :	$618,490
-Salary Average :	$950,000
-Salary Average Remaining :	$618,490
Juraj Slafkovsky	$950,000 (1)
-Salary Remaining :	$618,490
-Salary Average :	$950,000
-Salary Average Remaining :	$618,490
Kent Johnson	$950,000 (1)
-Salary Remaining :	$618,490
-Salary Average :	$950,000
-Salary Average Remaining :	$618,490
Mason McTavish	$950,000 (1)
-Salary Remaining :	$618,490
-Salary Average :	$950,000
-Salary Average Remaining :	$618,490
Cutter Gauthier	$950,000 (2)
-Salary Remaining :	$618,490
-Salary Average :	$950,000
-Salary Average Remaining :	$618,490
Luca Del Bel Belluz	$875,000 (2)
-Salary Remaining :	$569,661
-Salary Average :	$875,000
-Salary Average Remaining :	$569,661
Total Pro Players	24
Salary Commitment
Year 2025 : $83,470,125
Year 2026 : $65,075,000
Year 2027 : $50,300,000
Year 2028 : $38,600,000
Salary Average Commitment
Year 2025 : $81,870,125
Year 2026 : $63,475,000
Year 2027 : $50,300,000
Year 2028 : $38,600,000
Salary Cap with 1 Way Contract
Year 2025 : $79,620,128
Year 2026 : $61,225,000
Year 2027 : $49,150,000
Year 2028 : $38,600,000

Farm Players Salaries
Alex Barre-Boulet	$100,000 (3)
Salary Remaining :	$65,104
Salary Average :	$100,000
Salary Average Remaining :	$65,104
Olle Lycksell	$97,500 (1)
Salary Remaining :	$63,477
Salary Average :	$97,500
Salary Average Remaining :	$63,477
Ryan Suzuki	$95,000 (1)
Salary Remaining :	$61,849
Salary Average :	$95,000
Salary Average Remaining :	$61,849
Nikolas Matinpalo	$95,000 (1)
Salary Remaining :	$61,849
Salary Average :	$95,000
Salary Average Remaining :	$61,849
Nils Aman	$95,000 (1)
Salary Remaining :	$61,849
Salary Average :	$95,000
Salary Average Remaining :	$61,849
Malcolm Subban	$90,000 (1)
Salary Remaining :	$58,594
Salary Average :	$90,000
Salary Average Remaining :	$58,594
Aleksi Heimosalmi	$87,500 (2)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Noah Warren	$87,500 (3)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Emil Andrae	$87,500 (1)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Anton Johansson	$87,500 (3)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Liam Ohgren	$87,500 (3)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Luke Tuch	$87,500 (2)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Dyllan Gill	$87,500 (3)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Kirill Kudryavtsev	$87,500 (3)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Dom DiVincentiis	$87,500 (3)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Brennan Othmann	$87,500 (2)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Riley Kidney	$87,500 (2)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Alexis Gendron	$87,500 (2)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Ethan Del Mastro	$87,500 (2)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Tyson Hinds	$87,500 (2)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Christian Kyrou	$87,500 (2)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Max McCue	$87,500 (2)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Donovan Sebrango	$80,000 (2)
Salary Remaining :	$52,083
Salary Average :	$80,000
Salary Average Remaining :	$52,083
Tye Felhaber	$77,500 (2)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Bryan Thomson	$77,500 (1)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Liam O'Brien	$77,500 (2)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Total Farm Players	26
Salary Commitment
Year 2025 : $2,285,000
Year 2026 : $1,647,500
Year 2027 : $625,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,285,000
Year 2026 : $1,647,500
Year 2027 : $625,000
Year 2028 : $0

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wells Fargo Center
Level 1:	6000 - $80 - 5,625 - 93.75%
Level 2:	5000 - $60 - 3,568 - 71.36%
Level 3:	2000 - $32 - 1,900 - 95.02%
Level 4:	4000 - $20 - 3,838 - 95.95%
Luxury :	1000 - $175 - 939 - 93.90%
Total Capacity :	18000
Income
Home Games Left	23
Average Attendance - %	15,871 - 88.17%
Average Income per Game	$1,014,293
Year to Date Revenue	$18,257,279
Expense
Pro Players Total Salaries	$73,210,000
Pro Players Total Average Salaries	$73,210,000
Farm Players Total Salaries	$2,038,000
Farm Players Total Average Salaries	$2,038,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$25,524,947
Farm Year To Date Expenses	$667,372
Pro Salary Cap Per Days	$376,094
Pro Salary Cap To Date	$24,825,523
Farm Salary Cap Per Days	$10,615
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$23,328,745
Pro Remaining Season Days	125
Pro Expenses Per Days	$381,302
Pro Estimated Expenses	$47,662,750
Farm Remaining Season Days	125
Farm Expenses Per Days	$10,615
Farm Estimated Expenses	$1,326,875
Estimated Season Expenses	$48,989,625
Estimated Season Salary Cap	$71,837,273
Estimate Under Maximum Salary Cap of $95,500,000	$23,662,727
Estimate Over Minimum Salary Cap of $70,600,000	$1,237,273
Current Bank Account	$40,704,491
Projected Bank Account	$15,043,611

Pro Players Salaries
Sebastian F Aho (1 Way Contract)	$9,750,000 (8)
-Salary Remaining :	$6,347,656
-Salary Average :	$9,750,000
-Salary Average Remaining :	$6,347,656
Clayton Keller (1 Way Contract)	$8,000,000 (1)
-Salary Remaining :	$5,208,333
-Salary Average :	$8,000,000
-Salary Average Remaining :	$5,208,333
Tom Wilson (1 Way Contract)	$7,200,000 (6)
-Salary Remaining :	$4,687,500
-Salary Average :	$7,200,000
-Salary Average Remaining :	$4,687,500
Mike Matheson (1 Way Contract)	$7,000,000 (2)
-Salary Remaining :	$4,557,292
-Salary Average :	$7,000,000
-Salary Average Remaining :	$4,557,292
Nick Suzuki (1 Way Contract)	$6,500,000 (1)
-Salary Remaining :	$4,231,771
-Salary Average :	$6,500,000
-Salary Average Remaining :	$4,231,771
Neal Pionk (1 Way Contract)	$5,850,000 (1)
-Salary Remaining :	$3,808,594
-Salary Average :	$5,850,000
-Salary Average Remaining :	$3,808,594
Frederik Andersen (1 Way Contract)	$4,100,000 (2)
-Salary Remaining :	$2,669,271
-Salary Average :	$4,100,000
-Salary Average Remaining :	$2,669,271
Ben Chiarot (1 Way Contract)	$3,250,000 (2)
-Salary Remaining :	$2,115,885
-Salary Average :	$3,250,000
-Salary Average Remaining :	$2,115,885
Steven Lorentz (1 Way Contract)	$2,875,000 (3)
-Salary Remaining :	$1,871,745
-Salary Average :	$2,875,000
-Salary Average Remaining :	$1,871,745
Alexandar Georgiev (1 Way Contract)	$2,250,000 (2)
-Salary Remaining :	$1,464,844
-Salary Average :	$2,250,000
-Salary Average Remaining :	$1,464,844
Brock McGinn (1 Way Contract)	$1,750,000 (1)
-Salary Remaining :	$1,139,323
-Salary Average :	$1,750,000
-Salary Average Remaining :	$1,139,323
Declan Chisholm (1 Way Contract)	$1,700,000 (2)
-Salary Remaining :	$1,106,771
-Salary Average :	$1,700,000
-Salary Average Remaining :	$1,106,771
Jayden Struble (1 Way Contract)	$1,650,000 (3)
-Salary Remaining :	$1,074,219
-Salary Average :	$1,650,000
-Salary Average Remaining :	$1,074,219
Nathan Walker (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$976,563
-Salary Average :	$1,500,000
-Salary Average Remaining :	$976,563
Rafael Harvey-Pinard (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$976,563
-Salary Average :	$1,500,000
-Salary Average Remaining :	$976,563
Simon Benoit (1 Way Contract)	$1,410,000 (1)
-Salary Remaining :	$917,969
-Salary Average :	$1,410,000
-Salary Average Remaining :	$917,969
Tyson Jost (1 Way Contract)	$1,250,000 (2)
-Salary Remaining :	$813,802
-Salary Average :	$1,250,000
-Salary Average Remaining :	$813,802
Kyle MacLean (1 Way Contract)	$1,000,000 (3)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$651,042
-Salary Average :	$1,000,000
-Salary Average Remaining :	$651,042
Matej Blumel	$1,000,000 (1)
-Salary Remaining :	$651,042
-Salary Average :	$1,000,000
-Salary Average Remaining :	$651,042
Adam Gaudette (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$651,042
-Salary Average :	$1,000,000
-Salary Average Remaining :	$651,042
Dylan Coghlan	$950,000 (2)
-Salary Remaining :	$618,490
-Salary Average :	$950,000
-Salary Average Remaining :	$618,490
Cole Guttman	$875,000 (3)
-Salary Remaining :	$569,661
-Salary Average :	$875,000
-Salary Average Remaining :	$569,661
Samuel Fagemo	$850,000 (3)
-Salary Remaining :	$553,385
-Salary Average :	$850,000
-Salary Average Remaining :	$553,385
Total Pro Players	23
Salary Commitment
Year 2025 : $73,210,000
Year 2026 : $44,700,000
Year 2027 : $24,200,000
Year 2028 : $16,950,000
Salary Average Commitment
Year 2025 : $73,210,000
Year 2026 : $44,700,000
Year 2027 : $24,200,000
Year 2028 : $16,950,000
Salary Cap with 1 Way Contract
Year 2025 : $72,210,000
Year 2026 : $43,700,000
Year 2027 : $23,200,000
Year 2028 : $16,950,000

Farm Players Salaries
Helge Grans	$100,000 (1)
Salary Remaining :	$65,104
Salary Average :	$100,000
Salary Average Remaining :	$65,104
Trey Fix-Wolansky	$100,000 (2)
Salary Remaining :	$65,104
Salary Average :	$100,000
Salary Average Remaining :	$65,104
Nick DeSimone	$100,000 (1)
Salary Remaining :	$65,104
Salary Average :	$100,000
Salary Average Remaining :	$65,104
Brian Halonen	$100,000 (4)
Salary Remaining :	$65,104
Salary Average :	$100,000
Salary Average Remaining :	$65,104
Cameron Hebig	$95,500 (2)
Salary Remaining :	$62,174
Salary Average :	$95,500
Salary Average Remaining :	$62,174
Wyatt Bongiovanni	$95,000 (1)
Salary Remaining :	$61,849
Salary Average :	$95,000
Salary Average Remaining :	$61,849
Justin Hryckowian	$95,000 (1)
Salary Remaining :	$61,849
Salary Average :	$95,000
Salary Average Remaining :	$61,849
Josh Bloom	$95,000 (2)
Salary Remaining :	$61,849
Salary Average :	$95,000
Salary Average Remaining :	$61,849
Pavel Cajan	$95,000 (1)
Salary Remaining :	$61,849
Salary Average :	$95,000
Salary Average Remaining :	$61,849
Lian Bichsel	$87,500 (2)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Jared Davidson	$87,500 (1)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Matthew Maggio	$87,500 (2)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Sean Farrell	$87,500 (1)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Ty Nelson	$87,500 (3)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Ryan Ufko	$87,500 (2)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Owen Beck	$87,500 (3)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Lane Pederson	$85,000 (1)
Salary Remaining :	$55,339
Salary Average :	$85,000
Salary Average Remaining :	$55,339
Colby Ambrosio	$77,500 (2)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Waltteri Ignatjew	$77,500 (1)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Luke Philp	$77,500 (1)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Ethan Frisch	$77,500 (2)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Connor Hughes	$77,500 (1)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Anders Bjork	$77,500 (1)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Total Farm Players	23
Salary Commitment
Year 2025 : $2,038,000
Year 2026 : $983,000
Year 2027 : $275,000
Year 2028 : $100,000
Salary Average Commitment
Year 2025 : $2,038,000
Year 2026 : $983,000
Year 2027 : $275,000
Year 2028 : $100,000

Golden Knights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T-Mobile Arena
Level 1:	6000 - $80 - 5,722 - 95.37%
Level 2:	5000 - $47 - 4,682 - 93.65%
Level 3:	2000 - $25 - 1,944 - 97.18%
Level 4:	4000 - $16 - 3,878 - 96.96%
Luxury :	1000 - $173 - 955 - 95.50%
Total Capacity :	18000
Income
Home Games Left	26
Average Attendance - %	17,182 - 95.45%
Average Income per Game	$1,001,412
Year to Date Revenue	$15,021,175
Expense
Pro Players Total Salaries	$89,792,500
Pro Players Total Average Salaries	$89,792,500
Farm Players Total Salaries	$1,952,500
Farm Players Total Average Salaries	$1,952,500
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$30,208,847
Farm Year To Date Expenses	$683,747
Pro Salary Cap Per Days	$444,883
Pro Salary Cap To Date	$28,616,258
Farm Salary Cap Per Days	$10,169
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$26,036,703
Pro Remaining Season Days	125
Pro Expenses Per Days	$467,669
Pro Estimated Expenses	$58,458,625
Farm Remaining Season Days	125
Farm Expenses Per Days	$10,169
Farm Estimated Expenses	$1,271,125
Estimated Season Expenses	$59,729,750
Estimated Season Salary Cap	$84,226,633
Estimate Under Maximum Salary Cap of $95,500,000	$11,273,367
Estimate Over Minimum Salary Cap of $70,600,000	$13,626,633
Current Bank Account	$36,731,705
Projected Bank Account	$3,038,658

Pro Players Salaries
Jack Hughes (1 Way Contract)	$9,000,000 (5)
-Salary Remaining :	$5,859,375
-Salary Average :	$9,000,000
-Salary Average Remaining :	$5,859,375
Ivan Provorov (1 Way Contract)	$8,000,000 (3)
-Salary Remaining :	$5,208,333
-Salary Average :	$8,000,000
-Salary Average Remaining :	$5,208,333
Dougie Hamilton (1 Way Contract)	$8,000,000 (2)
-Salary Remaining :	$5,208,333
-Salary Average :	$8,000,000
-Salary Average Remaining :	$5,208,333
Oliver Bjorkstrand (1 Way Contract)	$5,400,000 (2)
-Salary Remaining :	$3,515,625
-Salary Average :	$5,400,000
-Salary Average Remaining :	$3,515,625
Mats Zuccarello (1 Way Contract)	$5,250,000 (3)
-Salary Remaining :	$3,417,969
-Salary Average :	$5,250,000
-Salary Average Remaining :	$3,417,969
Conor Garland (1 Way Contract)	$4,900,000 (3)
-Salary Remaining :	$3,190,104
-Salary Average :	$4,900,000
-Salary Average Remaining :	$3,190,104
Shayne Gostisbehere (1 Way Contract)	$4,690,000 (4)
-Salary Remaining :	$3,053,385
-Salary Average :	$4,690,000
-Salary Average Remaining :	$3,053,385
Joel Farabee (1 Way Contract)	$4,500,000 (2)
-Salary Remaining :	$2,929,688
-Salary Average :	$4,500,000
-Salary Average Remaining :	$2,929,688
Andrew Copp (1 Way Contract)	$4,500,000 (1)
-Salary Remaining :	$2,929,688
-Salary Average :	$4,500,000
-Salary Average Remaining :	$2,929,688
Cole Sillinger (1 Way Contract)	$3,400,000 (2)
-Salary Remaining :	$2,213,542
-Salary Average :	$3,400,000
-Salary Average Remaining :	$2,213,542
Jordan Greenway (1 Way Contract)	$3,325,000 (6)
-Salary Remaining :	$2,164,714
-Salary Average :	$3,325,000
-Salary Average Remaining :	$2,164,714
Jonas Siegenthaler (1 Way Contract)	$3,100,000 (3)
-Salary Remaining :	$2,018,229
-Salary Average :	$3,100,000
-Salary Average Remaining :	$2,018,229
Conor Sheary (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$1,953,125
-Salary Average :	$3,000,000
-Salary Average Remaining :	$1,953,125
Karel Vejmelka (1 Way Contract)	$2,725,000 (1)
-Salary Remaining :	$1,774,089
-Salary Average :	$2,725,000
-Salary Average Remaining :	$1,774,089
Oliver Ekman-Larsson (1 Way Contract)	$2,300,000 (2)
-Salary Remaining :	$1,497,396
-Salary Average :	$2,300,000
-Salary Average Remaining :	$1,497,396
Evgenii Dadonov (1 Way Contract)	$2,300,000 (1)
-Salary Remaining :	$1,497,396
-Salary Average :	$2,300,000
-Salary Average Remaining :	$1,497,396
Jonny Brodzinski (1 Way Contract)	$2,000,000 (3)
-Salary Remaining :	$1,302,083
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,302,083
Brian Dumoulin (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$1,302,083
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,302,083
Brandon Bussi (1 Way Contract)	$2,000,000 (1)
-1 Way Contract Salary Cap :	$850,000
-1 Way Contract Salary Cap Remaining :	$553,385
-Salary Remaining :	$1,302,083
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,302,083
Morgan Barron (1 Way Contract)	$1,690,000 (3)
-Salary Remaining :	$1,100,260
-Salary Average :	$1,690,000
-Salary Average Remaining :	$1,100,260
Colin White (1 Way Contract)	$1,650,000 (1)
-1 Way Contract Salary Cap :	$500,000
-1 Way Contract Salary Cap Remaining :	$325,521
-Salary Remaining :	$1,074,219
-Salary Average :	$1,650,000
-Salary Average Remaining :	$1,074,219
Carl Grundstrom (1 Way Contract)	$1,650,000 (1)
-1 Way Contract Salary Cap :	$500,000
-1 Way Contract Salary Cap Remaining :	$325,521
-Salary Remaining :	$1,074,219
-Salary Average :	$1,650,000
-Salary Average Remaining :	$1,074,219
Petr Mrazek (1 Way Contract)	$1,000,000 (2)
-Salary Remaining :	$651,042
-Salary Average :	$1,000,000
-Salary Average Remaining :	$651,042
Sam Gagner (1 Way Contract)	$925,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$602,214
-Salary Average :	$925,000
-Salary Average Remaining :	$602,214
Mackie Samoskevich	$875,000 (2)
-Salary Remaining :	$569,661
-Salary Average :	$875,000
-Salary Average Remaining :	$569,661
Bobby McMann (1 Way Contract)	$812,500 (1)
-Salary Remaining :	$528,971
-Salary Average :	$812,500
-Salary Average Remaining :	$528,971
Jaxson Stauber	$800,000 (1)
-Salary Remaining :	$520,833
-Salary Average :	$800,000
-Salary Average Remaining :	$520,833
Total Pro Players	27
Salary Commitment
Year 2025 : $89,792,500
Year 2026 : $69,430,000
Year 2027 : $41,955,000
Year 2028 : $17,015,000
Salary Average Commitment
Year 2025 : $89,792,500
Year 2026 : $69,430,000
Year 2027 : $41,955,000
Year 2028 : $17,015,000
Salary Cap with 1 Way Contract
Year 2025 : $85,417,500
Year 2026 : $69,430,000
Year 2027 : $41,955,000
Year 2028 : $17,015,000

Farm Players Salaries
Max Sasson	$100,000 (2)
Salary Remaining :	$65,104
Salary Average :	$100,000
Salary Average Remaining :	$65,104
Keith Kinkaid	$100,000 (2)
Salary Remaining :	$65,104
Salary Average :	$100,000
Salary Average Remaining :	$65,104
Yaniv Perets	$95,000 (2)
Salary Remaining :	$61,849
Salary Average :	$95,000
Salary Average Remaining :	$61,849
Henry Rybinski	$90,000 (3)
Salary Remaining :	$58,594
Salary Average :	$90,000
Salary Average Remaining :	$58,594
Mikael Pyyhtia	$87,500 (1)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Vincent Iorio	$87,500 (1)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Zayde Wisdom	$87,500 (1)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Gavin Hayes	$87,500 (3)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Dylan Roobroeck	$87,500 (3)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Liam Foudy	$87,500 (1)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Elliot Desnoyers	$87,500 (1)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Judd Caulfield	$87,500 (1)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Owen Sillinger	$85,000 (4)
Salary Remaining :	$55,339
Salary Average :	$85,000
Salary Average Remaining :	$55,339
Benjamin Gleason	$85,000 (1)
Salary Remaining :	$55,339
Salary Average :	$85,000
Salary Average Remaining :	$55,339
Alex Cohen	$77,500 (1)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Mac Hollowell	$77,500 (1)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Bear Hughes	$77,500 (1)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Austin Strand	$77,500 (1)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Sebastian Vidmar	$77,500 (1)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Christopher Merisier-Ortiz	$77,500 (1)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Wilmer Skoog	$77,500 (2)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Connor G Murphy	$77,500 (1)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Jake Bischoff	$77,500 (1)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Total Farm Players	23
Salary Commitment
Year 2025 : $1,952,500
Year 2026 : $722,500
Year 2027 : $350,000
Year 2028 : $85,000
Salary Average Commitment
Year 2025 : $1,952,500
Year 2026 : $722,500
Year 2027 : $350,000
Year 2028 : $85,000

Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	RBC Center
Level 1:	6000 - $86 - 5,578 - 92.96%
Level 2:	5000 - $55 - 3,891 - 77.81%
Level 3:	2000 - $34 - 1,689 - 84.45%
Level 4:	4000 - $31 - 2,338 - 58.45%
Luxury :	1000 - $193 - 753 - 75.26%
Total Capacity :	18000
Income
Home Games Left	25
Average Attendance - %	14,247 - 79.15%
Average Income per Game	$1,017,226
Year to Date Revenue	$16,275,614
Expense
Pro Players Total Salaries	$78,643,000
Pro Players Total Average Salaries	$78,643,000
Farm Players Total Salaries	$2,164,300
Farm Players Total Average Salaries	$2,164,300
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$2,017,500
Pro Year To Date Expenses	$25,480,030
Farm Year To Date Expenses	$696,666
Pro Salary Cap Per Days	$397,620
Pro Salary Cap To Date	$24,689,415
Farm Salary Cap Per Days	$11,272
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$25,430,647
Pro Remaining Season Days	125
Pro Expenses Per Days	$409,599
Pro Estimated Expenses	$51,199,875
Farm Remaining Season Days	125
Farm Expenses Per Days	$11,272
Farm Estimated Expenses	$1,409,000
Estimated Season Expenses	$52,608,875
Estimated Season Salary Cap	$76,409,415
Estimate Under Maximum Salary Cap of $95,500,000	$19,090,585
Estimate Over Minimum Salary Cap of $70,600,000	$5,809,415
Current Bank Account	$52,608,997
Projected Bank Account	$25,430,769

Pro Players Salaries
Filip Hronek (1 Way Contract)	$7,250,000 (7)
-Salary Remaining :	$4,720,052
-Salary Average :	$7,250,000
-Salary Average Remaining :	$4,720,052
Elias Lindholm (1 Way Contract)	$7,200,000 (5)
-Salary Remaining :	$4,687,500
-Salary Average :	$7,200,000
-Salary Average Remaining :	$4,687,500
Samuel Girard (1 Way Contract)	$6,250,000 (1)
-Salary Remaining :	$4,069,010
-Salary Average :	$6,250,000
-Salary Average Remaining :	$4,069,010
Rickard Rakell (1 Way Contract)	$5,500,000 (2)
-Salary Remaining :	$3,580,729
-Salary Average :	$5,500,000
-Salary Average Remaining :	$3,580,729
Mason Marchment (1 Way Contract)	$5,000,000 (4)
-Salary Remaining :	$3,255,208
-Salary Average :	$5,000,000
-Salary Average Remaining :	$3,255,208
Jake Middleton (1 Way Contract)	$5,000,000 (4)
-Salary Remaining :	$3,255,208
-Salary Average :	$5,000,000
-Salary Average Remaining :	$3,255,208
Phillip Danault (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$3,255,208
-Salary Average :	$5,000,000
-Salary Average Remaining :	$3,255,208
Alexis Lafreniere (1 Way Contract)	$4,800,000 (1)
-Salary Remaining :	$3,125,000
-Salary Average :	$4,800,000
-Salary Average Remaining :	$3,125,000
Brandon Carlo (1 Way Contract)	$4,500,000 (4)
-Salary Remaining :	$2,929,688
-Salary Average :	$4,500,000
-Salary Average Remaining :	$2,929,688
Brandon Duhaime (1 Way Contract)	$4,500,000 (4)
-Salary Remaining :	$2,929,688
-Salary Average :	$4,500,000
-Salary Average Remaining :	$2,929,688
Charlie Lindgren (1 Way Contract)	$3,700,000 (2)
-Salary Remaining :	$2,408,854
-Salary Average :	$3,700,000
-Salary Average Remaining :	$2,408,854
Anthony Stolarz (1 Way Contract)	$2,800,000 (1)
-Salary Remaining :	$1,822,917
-Salary Average :	$2,800,000
-Salary Average Remaining :	$1,822,917
Michael Carcone (1 Way Contract)	$2,500,000 (3)
-1 Way Contract Salary Cap :	$1,350,000
-1 Way Contract Salary Cap Remaining :	$878,906
-Salary Remaining :	$1,627,604
-Salary Average :	$2,500,000
-Salary Average Remaining :	$1,627,604
Nicholas Paul (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$1,627,604
-Salary Average :	$2,500,000
-Salary Average Remaining :	$1,627,604
Martin Pospisil (1 Way Contract)	$2,250,000 (1)
-Salary Remaining :	$1,464,844
-Salary Average :	$2,250,000
-Salary Average Remaining :	$1,464,844
Nicolas Aube-Kubel (1 Way Contract)	$2,200,000 (1)
-1 Way Contract Salary Cap :	$1,050,000
-1 Way Contract Salary Cap Remaining :	$683,594
-Salary Remaining :	$1,432,292
-Salary Average :	$2,200,000
-Salary Average Remaining :	$1,432,292
Pontus Holmberg (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$1,302,083
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,302,083
Nikolai Kovalenko (1 Way Contract)	$1,800,000 (2)
-Salary Remaining :	$1,171,875
-Salary Average :	$1,800,000
-Salary Average Remaining :	$1,171,875
Jakub Vrana (1 Way Contract)	$1,193,000 (2)
-Salary Remaining :	$776,693
-Salary Average :	$1,193,000
-Salary Average Remaining :	$776,693
Pavel Mintyukov	$950,000 (2)
-Salary Remaining :	$618,490
-Salary Average :	$950,000
-Salary Average Remaining :	$618,490
Kyle Capobianco	$900,000 (3)
-Salary Remaining :	$585,938
-Salary Average :	$900,000
-Salary Average Remaining :	$585,938
Tyler Motte (1 Way Contract)	$850,000 (3)
-Salary Remaining :	$553,385
-Salary Average :	$850,000
-Salary Average Remaining :	$553,385
Total Pro Players	22
Salary Commitment
Year 2025 : $78,643,000
Year 2026 : $52,843,000
Year 2027 : $37,700,000
Year 2028 : $33,450,000
Salary Average Commitment
Year 2025 : $78,643,000
Year 2026 : $52,843,000
Year 2027 : $37,700,000
Year 2028 : $33,450,000
Salary Cap with 1 Way Contract
Year 2025 : $76,343,000
Year 2026 : $51,693,000
Year 2027 : $36,550,000
Year 2028 : $33,450,000

Farm Players Salaries
Dakota Mermis	$100,000 (1)
Salary Remaining :	$65,104
Salary Average :	$100,000
Salary Average Remaining :	$65,104
Tanner Laczynski	$95,000 (1)
Salary Remaining :	$61,849
Salary Average :	$95,000
Salary Average Remaining :	$61,849
Alex Kannok-Leipert	$95,000 (1)
Salary Remaining :	$61,849
Salary Average :	$95,000
Salary Average Remaining :	$61,849
Egor Sokolov	$95,000 (1)
Salary Remaining :	$61,849
Salary Average :	$95,000
Salary Average Remaining :	$61,849
Benjamin Jones	$90,000 (3)
Salary Remaining :	$58,594
Salary Average :	$90,000
Salary Average Remaining :	$58,594
Kyle Clifford	$89,900 (1)
Salary Remaining :	$58,529
Salary Average :	$89,900
Salary Average Remaining :	$58,529
Jujhar Khaira	$89,400 (2)
Salary Remaining :	$58,203
Salary Average :	$89,400
Salary Average Remaining :	$58,203
Jack Finley	$87,500 (1)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
William Stromgren	$87,500 (2)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Oskar Olausson	$87,500 (1)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Alexander Campbell	$87,500 (1)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Fabian Wagner	$87,500 (3)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Jake Furlong	$87,500 (3)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Tyler Tullio	$87,500 (1)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Julian Lutz	$87,500 (3)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Ronan Seeley	$87,500 (1)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Jesper Wallstedt	$87,500 (1)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Brian Pinho	$85,000 (1)
Salary Remaining :	$55,339
Salary Average :	$85,000
Salary Average Remaining :	$55,339
Henri Nikkanen	$80,000 (1)
Salary Remaining :	$52,083
Salary Average :	$80,000
Salary Average Remaining :	$52,083
Lucas Condotta	$80,000 (1)
Salary Remaining :	$52,083
Salary Average :	$80,000
Salary Average Remaining :	$52,083
Reece Newkirk	$80,000 (1)
Salary Remaining :	$52,083
Salary Average :	$80,000
Salary Average Remaining :	$52,083
Sergey Murashov	$77,500 (3)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Joey Keane	$77,500 (1)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Chase Priskie	$77,500 (1)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Mitchell Weeks	$77,500 (2)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Total Farm Players	25
Salary Commitment
Year 2025 : $2,164,300
Year 2026 : $684,400
Year 2027 : $430,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,164,300
Year 2026 : $684,400
Year 2027 : $430,000
Year 2028 : $0

Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nassau Veterans Memorial Coliseum
Level 1:	6000 - $85 - 5,521 - 92.01%
Level 2:	5000 - $55 - 3,763 - 75.26%
Level 3:	2000 - $35 - 1,455 - 72.76%
Level 4:	4000 - $25 - 2,855 - 71.38%
Luxury :	1000 - $180 - 921 - 92.14%
Total Capacity :	18000
Income
Home Games Left	24
Average Attendance - %	14,515 - 80.64%
Average Income per Game	$1,012,572
Year to Date Revenue	$17,213,722
Expense
Pro Players Total Salaries	$73,275,000
Pro Players Total Average Salaries	$73,275,000
Farm Players Total Salaries	$1,717,500
Farm Players Total Average Salaries	$1,717,500
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$6,250,000
Pro Year To Date Expenses	$25,257,407
Farm Year To Date Expenses	$630,575
Pro Salary Cap Per Days	$366,406
Pro Salary Cap To Date	$24,221,097
Farm Salary Cap Per Days	$8,945
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$24,301,725
Pro Remaining Season Days	125
Pro Expenses Per Days	$381,641
Pro Estimated Expenses	$47,705,125
Farm Remaining Season Days	125
Farm Expenses Per Days	$8,945
Farm Estimated Expenses	$1,118,125
Estimated Season Expenses	$48,823,250
Estimated Season Salary Cap	$76,271,847
Estimate Under Maximum Salary Cap of $95,500,000	$19,228,153
Estimate Over Minimum Salary Cap of $70,600,000	$5,671,847
Current Bank Account	$59,590,316
Projected Bank Account	$35,068,791

Pro Players Salaries
JT Compher (1 Way Contract)	$12,000,000 (2)
-Salary Remaining :	$7,812,500
-Salary Average :	$12,000,000
-Salary Average Remaining :	$7,812,500
Radko Gudas (1 Way Contract)	$7,000,000 (7)
-Salary Remaining :	$4,557,292
-Salary Average :	$7,000,000
-Salary Average Remaining :	$4,557,292
Ryan McDonagh (1 Way Contract)	$6,750,000 (1)
-Salary Remaining :	$4,394,531
-Salary Average :	$6,750,000
-Salary Average Remaining :	$4,394,531
Kyle Palmieri (1 Way Contract)	$6,500,000 (7)
-Salary Remaining :	$4,231,771
-Salary Average :	$6,500,000
-Salary Average Remaining :	$4,231,771
Vladimir Tarasenko (1 Way Contract)	$5,000,000 (4)
-Salary Remaining :	$3,255,208
-Salary Average :	$5,000,000
-Salary Average Remaining :	$3,255,208
Max Domi (1 Way Contract)	$4,250,000 (1)
-Salary Remaining :	$2,766,927
-Salary Average :	$4,250,000
-Salary Average Remaining :	$2,766,927
Alex Wennberg (1 Way Contract)	$3,500,000 (3)
-Salary Remaining :	$2,278,646
-Salary Average :	$3,500,000
-Salary Average Remaining :	$2,278,646
Timothy Liljegren (1 Way Contract)	$3,200,000 (2)
-Salary Remaining :	$2,083,333
-Salary Average :	$3,200,000
-Salary Average Remaining :	$2,083,333
Miles Wood (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$1,953,125
-Salary Average :	$3,000,000
-Salary Average Remaining :	$1,953,125
Jason Zucker (1 Way Contract)	$3,000,000 (3)
-Salary Remaining :	$1,953,125
-Salary Average :	$3,000,000
-Salary Average Remaining :	$1,953,125
Nils Lundkvist (1 Way Contract)	$2,300,000 (2)
-Salary Remaining :	$1,497,396
-Salary Average :	$2,300,000
-Salary Average Remaining :	$1,497,396
Anton Forsberg (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$1,302,083
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,302,083
Tomas Nosek (1 Way Contract)	$1,950,000 (1)
-Salary Remaining :	$1,269,531
-Salary Average :	$1,950,000
-Salary Average Remaining :	$1,269,531
Arvid Soderblom (1 Way Contract)	$1,300,000 (1)
-Salary Remaining :	$846,354
-Salary Average :	$1,300,000
-Salary Average Remaining :	$846,354
Jonas Johansson (1 Way Contract)	$1,000,000 (2)
-Salary Remaining :	$651,042
-Salary Average :	$1,000,000
-Salary Average Remaining :	$651,042
Mitchell Stephens	$1,000,000 (3)
-Salary Remaining :	$651,042
-Salary Average :	$1,000,000
-Salary Average Remaining :	$651,042
Kaedan Korczak	$1,000,000 (1)
-Salary Remaining :	$651,042
-Salary Average :	$1,000,000
-Salary Average Remaining :	$651,042
Mark Kastelic (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$651,042
-Salary Average :	$1,000,000
-Salary Average Remaining :	$651,042
Phillip Di Giuseppe (1 Way Contract)	$1,000,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$651,042
-Salary Average :	$1,000,000
-Salary Average Remaining :	$651,042
Nick Blankenburg (1 Way Contract)	$1,000,000 (2)
-Salary Remaining :	$651,042
-Salary Average :	$1,000,000
-Salary Average Remaining :	$651,042
TJ Tynan (1 Way Contract)	$975,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$634,766
-Salary Average :	$975,000
-Salary Average Remaining :	$634,766
Kailer Yamamoto	$950,000 (1)
-Salary Remaining :	$618,490
-Salary Average :	$950,000
-Salary Average Remaining :	$618,490
Jonah Gadjovich	$950,000 (3)
-Salary Remaining :	$618,490
-Salary Average :	$950,000
-Salary Average Remaining :	$618,490
AJ Greer (1 Way Contract)	$950,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$618,490
-Salary Average :	$950,000
-Salary Average Remaining :	$618,490
Tony DeAngelo (1 Way Contract)	$850,000 (3)
-Salary Remaining :	$553,385
-Salary Average :	$850,000
-Salary Average Remaining :	$553,385
Cale Fleury	$850,000 (3)
-Salary Remaining :	$553,385
-Salary Average :	$850,000
-Salary Average Remaining :	$553,385
Total Pro Players	26
Salary Commitment
Year 2025 : $73,275,000
Year 2026 : $48,150,000
Year 2027 : $28,650,000
Year 2028 : $18,500,000
Salary Average Commitment
Year 2025 : $73,275,000
Year 2026 : $48,150,000
Year 2027 : $28,650,000
Year 2028 : $18,500,000
Salary Cap with 1 Way Contract
Year 2025 : $70,350,000
Year 2026 : $48,150,000
Year 2027 : $28,650,000
Year 2028 : $18,500,000

Farm Players Salaries
Jacob Perreault	$100,000 (2)
Salary Remaining :	$65,104
Salary Average :	$100,000
Salary Average Remaining :	$65,104
Ethan Samson	$95,000 (2)
Salary Remaining :	$61,849
Salary Average :	$95,000
Salary Average Remaining :	$61,849
Sam Colangelo	$95,000 (2)
Salary Remaining :	$61,849
Salary Average :	$95,000
Salary Average Remaining :	$61,849
Gemel Smith	$95,000 (1)
Salary Remaining :	$61,849
Salary Average :	$95,000
Salary Average Remaining :	$61,849
Nick Abruzzese	$90,000 (1)
Salary Remaining :	$58,594
Salary Average :	$90,000
Salary Average Remaining :	$58,594
Roman Schmidt	$87,500 (2)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Francesco Pinelli	$87,500 (2)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
William Villeneuve	$87,500 (1)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Brad Lambert	$87,500 (2)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Chase Stillman	$87,500 (2)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Ondrej Becher	$87,500 (3)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Tucker Robertson	$87,500 (2)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Justin Holl	$85,000 (1)
Salary Remaining :	$55,339
Salary Average :	$85,000
Salary Average Remaining :	$55,339
Riley Tufte	$80,000 (2)
Salary Remaining :	$52,083
Salary Average :	$80,000
Salary Average Remaining :	$52,083
Carter Gylander	$77,500 (1)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Tristan Lennox	$77,500 (2)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Derrick Pouliot	$77,500 (1)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Ryan Hofer	$77,500 (1)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Hunter Jones	$77,500 (1)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Roland McKeown	$77,500 (1)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Total Farm Players	20
Salary Commitment
Year 2025 : $1,717,500
Year 2026 : $972,500
Year 2027 : $87,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,717,500
Year 2026 : $972,500
Year 2027 : $87,500
Year 2028 : $0

Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	MTS Center
Level 1:	6000 - $92 - 4,556 - 75.94%
Level 2:	5000 - $54 - 4,722 - 94.44%
Level 3:	2000 - $35 - 1,535 - 76.74%
Level 4:	4000 - $31 - 2,365 - 59.13%
Luxury :	1000 - $185 - 964 - 96.42%
Total Capacity :	18000
Income
Home Games Left	27
Average Attendance - %	14,142 - 78.57%
Average Income per Game	$1,028,543
Year to Date Revenue	$14,399,597
Expense
Pro Players Total Salaries	$97,520,000
Pro Players Total Average Salaries	$97,520,000
Farm Players Total Salaries	$2,148,500
Farm Players Total Average Salaries	$2,148,500
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$34,139,157
Farm Year To Date Expenses	$738,851
Pro Salary Cap Per Days	$492,292
Pro Salary Cap To Date	$33,092,282
Farm Salary Cap Per Days	$11,190
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$27,770,651
Pro Remaining Season Days	125
Pro Expenses Per Days	$507,917
Pro Estimated Expenses	$63,489,625
Farm Remaining Season Days	125
Farm Expenses Per Days	$11,190
Farm Estimated Expenses	$1,398,750
Estimated Season Expenses	$64,888,375
Estimated Season Salary Cap	$94,628,782
Estimate Under Maximum Salary Cap of $95,500,000	$871,218
Estimate Over Minimum Salary Cap of $70,600,000	$24,028,782
Current Bank Account	$27,153,438
Projected Bank Account	($9,964,286)

Pro Players Salaries
David Pastrnak (1 Way Contract)	$11,250,000 (6)
-Salary Remaining :	$7,324,219
-Salary Average :	$11,250,000
-Salary Average Remaining :	$7,324,219
Kyle Connor (1 Way Contract)	$9,500,000 (5)
-Salary Remaining :	$6,184,896
-Salary Average :	$9,500,000
-Salary Average Remaining :	$6,184,896
Brayden Point (1 Way Contract)	$9,000,000 (3)
-Salary Remaining :	$5,859,375
-Salary Average :	$9,000,000
-Salary Average Remaining :	$5,859,375
Connor Hellebuyck (1 Way Contract)	$8,500,000 (6)
-Salary Remaining :	$5,533,854
-Salary Average :	$8,500,000
-Salary Average Remaining :	$5,533,854
Nico Hischier (1 Way Contract)	$7,250,000 (4)
-Salary Remaining :	$4,720,052
-Salary Average :	$7,250,000
-Salary Average Remaining :	$4,720,052
Colton Parayko (1 Way Contract)	$6,200,000 (1)
-Salary Remaining :	$4,036,458
-Salary Average :	$6,200,000
-Salary Average Remaining :	$4,036,458
Ryan Pulock (1 Way Contract)	$6,150,000 (5)
-Salary Remaining :	$4,003,906
-Salary Average :	$6,150,000
-Salary Average Remaining :	$4,003,906
Erik Cernak (1 Way Contract)	$5,200,000 (6)
-Salary Remaining :	$3,385,417
-Salary Average :	$5,200,000
-Salary Average Remaining :	$3,385,417
Morgan Geekie (1 Way Contract)	$5,000,000 (3)
-Salary Remaining :	$3,255,208
-Salary Average :	$5,000,000
-Salary Average Remaining :	$3,255,208
Brady Skjei (1 Way Contract)	$5,000,000 (4)
-Salary Remaining :	$3,255,208
-Salary Average :	$5,000,000
-Salary Average Remaining :	$3,255,208
Gabriel Vilardi (1 Way Contract)	$4,000,000 (2)
-Salary Remaining :	$2,604,167
-Salary Average :	$4,000,000
-Salary Average Remaining :	$2,604,167
Adam Lowry (1 Way Contract)	$3,600,000 (3)
-Salary Remaining :	$2,343,750
-Salary Average :	$3,600,000
-Salary Average Remaining :	$2,343,750
Sean Monahan (1 Way Contract)	$3,500,000 (4)
-Salary Remaining :	$2,278,646
-Salary Average :	$3,500,000
-Salary Average Remaining :	$2,278,646
Kevin Bahl (1 Way Contract)	$2,200,000 (2)
-Salary Remaining :	$1,432,292
-Salary Average :	$2,200,000
-Salary Average Remaining :	$1,432,292
Reilly Smith (1 Way Contract)	$1,875,000 (1)
-Salary Remaining :	$1,220,703
-Salary Average :	$1,875,000
-Salary Average Remaining :	$1,220,703
Ilya Mikheyev (1 Way Contract)	$1,500,000 (3)
-Salary Remaining :	$976,563
-Salary Average :	$1,500,000
-Salary Average Remaining :	$976,563
Brett Howden (1 Way Contract)	$1,410,000 (3)
-Salary Remaining :	$917,969
-Salary Average :	$1,410,000
-Salary Average Remaining :	$917,969
Brenden Dillon (1 Way Contract)	$1,260,000 (1)
-Salary Remaining :	$820,313
-Salary Average :	$1,260,000
-Salary Average Remaining :	$820,313
Cayden Primeau (1 Way Contract)	$1,150,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$748,698
-Salary Average :	$1,150,000
-Salary Average Remaining :	$748,698
Casey DeSmith (1 Way Contract)	$1,125,000 (1)
-Salary Remaining :	$732,422
-Salary Average :	$1,125,000
-Salary Average Remaining :	$732,422
Yanni Gourde (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$651,042
-Salary Average :	$1,000,000
-Salary Average Remaining :	$651,042
Zach Aston-Reese (1 Way Contract)	$950,000 (2)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$618,490
-Salary Average :	$950,000
-Salary Average Remaining :	$618,490
Semyon Varlamov (1 Way Contract)	$900,000 (3)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$585,938
-Salary Average :	$900,000
-Salary Average Remaining :	$585,938
Total Pro Players	23
Salary Commitment
Year 2025 : $97,520,000
Year 2026 : $84,910,000
Year 2027 : $77,760,000
Year 2028 : $56,350,000
Salary Average Commitment
Year 2025 : $97,520,000
Year 2026 : $84,910,000
Year 2027 : $77,760,000
Year 2028 : $56,350,000
Salary Cap with 1 Way Contract
Year 2025 : $94,520,000
Year 2026 : $83,060,000
Year 2027 : $76,860,000
Year 2028 : $56,350,000

Farm Players Salaries
Dustin Tokarski	$100,000 (2)
Salary Remaining :	$65,104
Salary Average :	$100,000
Salary Average Remaining :	$65,104
Marc McLaughlin	$100,000 (2)
Salary Remaining :	$65,104
Salary Average :	$100,000
Salary Average Remaining :	$65,104
Matthew Highmore	$97,500 (2)
Salary Remaining :	$63,477
Salary Average :	$97,500
Salary Average Remaining :	$63,477
Reilly Walsh	$90,000 (4)
Salary Remaining :	$58,594
Salary Average :	$90,000
Salary Average Remaining :	$58,594
Connor Carrick	$90,000 (2)
Salary Remaining :	$58,594
Salary Average :	$90,000
Salary Average Remaining :	$58,594
Cole Schwindt	$90,000 (1)
Salary Remaining :	$58,594
Salary Average :	$90,000
Salary Average Remaining :	$58,594
Sheldon Dries	$90,000 (1)
Salary Remaining :	$58,594
Salary Average :	$90,000
Salary Average Remaining :	$58,594
Brett Murray	$90,000 (1)
Salary Remaining :	$58,594
Salary Average :	$90,000
Salary Average Remaining :	$58,594
Gerald Mayhew	$87,500 (2)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Daniil Misyul	$87,500 (1)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Frederic Brunet	$87,500 (2)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Luke Evangelista	$87,500 (1)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Jalen Luypen	$87,500 (1)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Ty Mueller	$87,500 (2)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Kole Lind	$85,000 (1)
Salary Remaining :	$55,339
Salary Average :	$85,000
Salary Average Remaining :	$55,339
Mike Reilly	$85,000 (2)
Salary Remaining :	$55,339
Salary Average :	$85,000
Salary Average Remaining :	$55,339
Nicolas Deslauriers	$81,000 (1)
Salary Remaining :	$52,734
Salary Average :	$81,000
Salary Average Remaining :	$52,734
Josiah Slavin	$80,000 (1)
Salary Remaining :	$52,083
Salary Average :	$80,000
Salary Average Remaining :	$52,083
Shane Bowers	$80,000 (1)
Salary Remaining :	$52,083
Salary Average :	$80,000
Salary Average Remaining :	$52,083
Damien Giroux	$77,500 (2)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Steven Santini	$77,500 (1)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Chase Pietila	$77,500 (3)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Cameron Crotty	$77,500 (1)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Callahan Burke	$77,500 (1)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Wyatte Wylie	$77,500 (2)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Total Farm Players	25
Salary Commitment
Year 2025 : $2,148,500
Year 2026 : $1,057,500
Year 2027 : $167,500
Year 2028 : $90,000
Salary Average Commitment
Year 2025 : $2,148,500
Year 2026 : $1,057,500
Year 2027 : $167,500
Year 2028 : $90,000

Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	STAPLES Center
Level 1:	6000 - $85 - 4,679 - 77.98%
Level 2:	5000 - $55 - 3,274 - 65.48%
Level 3:	2000 - $40 - 1,092 - 54.60%
Level 4:	4000 - $25 - 2,230 - 55.74%
Luxury :	1000 - $175 - 791 - 79.11%
Total Capacity :	18000
Income
Home Games Left	28
Average Attendance - %	12,066 - 67.03%
Average Income per Game	$976,834
Year to Date Revenue	$12,698,836
Expense
Pro Players Total Salaries	$94,900,000
Pro Players Total Average Salaries	$94,900,000
Farm Players Total Salaries	$2,102,500
Farm Players Total Average Salaries	$2,102,500
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$33,144,409
Farm Year To Date Expenses	$730,889
Pro Salary Cap Per Days	$489,844
Pro Salary Cap To Date	$32,847,800
Farm Salary Cap Per Days	$10,951
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$27,351,339
Pro Remaining Season Days	125
Pro Expenses Per Days	$494,271
Pro Estimated Expenses	$61,783,875
Farm Remaining Season Days	125
Farm Expenses Per Days	$10,951
Farm Estimated Expenses	$1,368,875
Estimated Season Expenses	$63,152,750
Estimated Season Salary Cap	$94,078,300
Estimate Under Maximum Salary Cap of $95,500,000	$1,421,700
Estimate Over Minimum Salary Cap of $70,600,000	$23,478,300
Current Bank Account	$33,324,292
Projected Bank Account	($2,477,119)

Pro Players Salaries
Connor McDavid (1 Way Contract)	$12,500,000 (2)
-Salary Remaining :	$8,138,021
-Salary Average :	$12,500,000
-Salary Average Remaining :	$8,138,021
Adam Fox (1 Way Contract)	$9,500,000 (5)
-Salary Remaining :	$6,184,896
-Salary Average :	$9,500,000
-Salary Average Remaining :	$6,184,896
Andrei Vasilevskiy (1 Way Contract)	$9,000,000 (4)
-Salary Remaining :	$5,859,375
-Salary Average :	$9,000,000
-Salary Average Remaining :	$5,859,375
Leon Draisaitl (1 Way Contract)	$8,500,000 (1)
-Salary Remaining :	$5,533,854
-Salary Average :	$8,500,000
-Salary Average Remaining :	$5,533,854
Elias Pettersson (1 Way Contract)	$8,000,000 (1)
-Salary Remaining :	$5,208,333
-Salary Average :	$8,000,000
-Salary Average Remaining :	$5,208,333
Moritz Seider (1 Way Contract)	$8,000,000 (7)
-Salary Remaining :	$5,208,333
-Salary Average :	$8,000,000
-Salary Average Remaining :	$5,208,333
Drake Batherson (1 Way Contract)	$5,500,000 (2)
-Salary Remaining :	$3,580,729
-Salary Average :	$5,500,000
-Salary Average Remaining :	$3,580,729
Evgeni Malkin (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$3,255,208
-Salary Average :	$5,000,000
-Salary Average Remaining :	$3,255,208
Jamie Benn (1 Way Contract)	$4,375,000 (1)
-Salary Remaining :	$2,848,307
-Salary Average :	$4,375,000
-Salary Average Remaining :	$2,848,307
K'Andre Miller (1 Way Contract)	$4,200,000 (1)
-Salary Remaining :	$2,734,375
-Salary Average :	$4,200,000
-Salary Average Remaining :	$2,734,375
Alex Newhook (1 Way Contract)	$4,000,000 (3)
-Salary Remaining :	$2,604,167
-Salary Average :	$4,000,000
-Salary Average Remaining :	$2,604,167
Patrick Kane (1 Way Contract)	$3,500,000 (2)
-Salary Remaining :	$2,278,646
-Salary Average :	$3,500,000
-Salary Average Remaining :	$2,278,646
Carson Soucy (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$1,627,604
-Salary Average :	$2,500,000
-Salary Average Remaining :	$1,627,604
Nils Hoglander (1 Way Contract)	$2,500,000 (2)
-Salary Remaining :	$1,627,604
-Salary Average :	$2,500,000
-Salary Average Remaining :	$1,627,604
Luke Schenn (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$976,563
-Salary Average :	$1,500,000
-Salary Average Remaining :	$976,563
Nicholas Robertson (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$976,563
-Salary Average :	$1,500,000
-Salary Average Remaining :	$976,563
Stefan Noesen (1 Way Contract)	$1,000,000 (2)
-Salary Remaining :	$651,042
-Salary Average :	$1,000,000
-Salary Average Remaining :	$651,042
Jonatan Berggren	$1,000,000 (1)
-Salary Remaining :	$651,042
-Salary Average :	$1,000,000
-Salary Average Remaining :	$651,042
Zach Bogosian (1 Way Contract)	$1,000,000 (3)
-Salary Remaining :	$651,042
-Salary Average :	$1,000,000
-Salary Average Remaining :	$651,042
Justus Annunen	$975,000 (1)
-Salary Remaining :	$634,766
-Salary Average :	$975,000
-Salary Average Remaining :	$634,766
Lukas Rousek (1 Way Contract)	$850,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$553,385
-Salary Average :	$850,000
-Salary Average Remaining :	$553,385
Total Pro Players	21
Salary Commitment
Year 2025 : $94,900,000
Year 2026 : $56,500,000
Year 2027 : $31,500,000
Year 2028 : $26,500,000
Salary Average Commitment
Year 2025 : $94,900,000
Year 2026 : $56,500,000
Year 2027 : $31,500,000
Year 2028 : $26,500,000
Salary Cap with 1 Way Contract
Year 2025 : $94,050,000
Year 2026 : $56,500,000
Year 2027 : $31,500,000
Year 2028 : $26,500,000

Farm Players Salaries
Cooper Black	$95,000 (1)
Salary Remaining :	$61,849
Salary Average :	$95,000
Salary Average Remaining :	$61,849
Elmer Soderblom	$95,000 (1)
Salary Remaining :	$61,849
Salary Average :	$95,000
Salary Average Remaining :	$61,849
Dennis Hildeby	$95,000 (1)
Salary Remaining :	$61,849
Salary Average :	$95,000
Salary Average Remaining :	$61,849
Seamus Casey	$87,500 (3)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Ben King	$87,500 (1)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Emil Heineman	$87,500 (1)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Gleb Trikozov	$87,500 (3)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Aatu Jamsen	$87,500 (2)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Niko Huuhtanen	$87,500 (3)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Jordan Dumais	$87,500 (3)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Scott Morrow	$87,500 (2)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Amadeus Lombardi	$87,500 (2)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Ty Gallagher	$87,500 (2)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Jack Rathbone	$80,000 (1)
Salary Remaining :	$52,083
Salary Average :	$80,000
Salary Average Remaining :	$52,083
Xavier Simoneau	$80,000 (1)
Salary Remaining :	$52,083
Salary Average :	$80,000
Salary Average Remaining :	$52,083
Oliver Kylington	$80,000 (2)
Salary Remaining :	$52,083
Salary Average :	$80,000
Salary Average Remaining :	$52,083
Ronnie Attard	$80,000 (1)
Salary Remaining :	$52,083
Salary Average :	$80,000
Salary Average Remaining :	$52,083
Julien Gauthier	$80,000 (1)
Salary Remaining :	$52,083
Salary Average :	$80,000
Salary Average Remaining :	$52,083
Bryce Brodzinski	$77,500 (1)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
TJ Brodie	$77,500 (1)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Drake Caggiula	$77,500 (1)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Nikolas Brouillard	$77,500 (1)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Timothy Gettinger	$77,500 (1)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Ryan Francis	$77,500 (1)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Ryan Fanti	$77,500 (2)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Total Farm Players	25
Salary Commitment
Year 2025 : $2,102,500
Year 2026 : $857,500
Year 2027 : $350,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,102,500
Year 2026 : $857,500
Year 2027 : $350,000
Year 2028 : $0

Kraken

Arena Capacity - Ticket Price Attendance - %
Arena Name	Climate Pledge Arena
Level 1:	6000 - $100 - 3,908 - 65.13%
Level 2:	5000 - $60 - 3,441 - 68.82%
Level 3:	2000 - $35 - 1,506 - 75.28%
Level 4:	4000 - $25 - 2,795 - 69.88%
Luxury :	1000 - $200 - 719 - 71.87%
Total Capacity :	18000
Income
Home Games Left	26
Average Attendance - %	12,368 - 68.71%
Average Income per Game	$906,728
Year to Date Revenue	$13,600,913
Expense
Pro Players Total Salaries	$79,175,000
Pro Players Total Average Salaries	$79,175,000
Farm Players Total Salaries	$1,702,600
Farm Players Total Average Salaries	$1,702,600
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$27,283,202
Farm Year To Date Expenses	$599,538
Pro Salary Cap Per Days	$380,599
Pro Salary Cap To Date	$25,727,480
Farm Salary Cap Per Days	$8,868
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$23,574,916
Pro Remaining Season Days	125
Pro Expenses Per Days	$412,370
Pro Estimated Expenses	$51,546,250
Farm Remaining Season Days	125
Farm Expenses Per Days	$8,868
Farm Estimated Expenses	$1,108,500
Estimated Season Expenses	$52,654,750
Estimated Season Salary Cap	$73,302,355
Estimate Under Maximum Salary Cap of $95,500,000	$22,197,645
Estimate Over Minimum Salary Cap of $70,600,000	$2,702,355
Current Bank Account	$35,437,275
Projected Bank Account	$6,357,441

Pro Players Salaries
Jake Guentzel (1 Way Contract)	$8,000,000 (3)
-Salary Remaining :	$5,208,333
-Salary Average :	$8,000,000
-Salary Average Remaining :	$5,208,333
William Nylander (1 Way Contract)	$8,000,000 (2)
-Salary Remaining :	$5,208,333
-Salary Average :	$8,000,000
-Salary Average Remaining :	$5,208,333
Victor Hedman (1 Way Contract)	$7,750,000 (5)
-Salary Remaining :	$5,045,573
-Salary Average :	$7,750,000
-Salary Average Remaining :	$5,045,573
Josh Norris (1 Way Contract)	$7,000,000 (8)
-Salary Remaining :	$4,557,292
-Salary Average :	$7,000,000
-Salary Average Remaining :	$4,557,292
John Gibson (1 Way Contract)	$6,400,000 (3)
-Salary Remaining :	$4,166,667
-Salary Average :	$6,400,000
-Salary Average Remaining :	$4,166,667
Chris Kreider (1 Way Contract)	$6,000,000 (2)
-Salary Remaining :	$3,906,250
-Salary Average :	$6,000,000
-Salary Average Remaining :	$3,906,250
Brock Nelson (1 Way Contract)	$5,500,000 (1)
-Salary Remaining :	$3,580,729
-Salary Average :	$5,500,000
-Salary Average Remaining :	$3,580,729
Dante Fabbro (1 Way Contract)	$4,500,000 (4)
-Salary Remaining :	$2,929,688
-Salary Average :	$4,500,000
-Salary Average Remaining :	$2,929,688
JJ Moser (1 Way Contract)	$2,900,000 (2)
-Salary Remaining :	$1,888,021
-Salary Average :	$2,900,000
-Salary Average Remaining :	$1,888,021
Cam Talbot (1 Way Contract)	$2,500,000 (3)
-Salary Remaining :	$1,627,604
-Salary Average :	$2,500,000
-Salary Average Remaining :	$1,627,604
Ryan Graves (1 Way Contract)	$2,250,000 (1)
-Salary Remaining :	$1,464,844
-Salary Average :	$2,250,000
-Salary Average Remaining :	$1,464,844
Nicolas Roy (Out of Payroll)	$2,000,000 (2)
-Salary Remaining :	$1,302,083
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,302,083
David Kampf (1 Way Contract)	$1,900,000 (4)
-Salary Remaining :	$1,236,979
-Salary Average :	$1,900,000
-Salary Average Remaining :	$1,236,979
Trevor van Riemsdyk	$1,625,000 (1)
-Salary Remaining :	$1,057,943
-Salary Average :	$1,625,000
-Salary Average Remaining :	$1,057,943
Jack Drury (1 Way Contract)	$1,500,000 (1)
-1 Way Contract Salary Cap :	$350,000
-1 Way Contract Salary Cap Remaining :	$227,865
-Salary Remaining :	$976,563
-Salary Average :	$1,500,000
-Salary Average Remaining :	$976,563
Rasmus Kupari (1 Way Contract)	$1,100,000 (2)
-Salary Remaining :	$716,146
-Salary Average :	$1,100,000
-Salary Average Remaining :	$716,146
Daniil Tarasov (1 Way Contract)	$1,050,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$683,594
-Salary Average :	$1,050,000
-Salary Average Remaining :	$683,594
Zemgus Girgensons (1 Way Contract)	$1,000,000 (4)
-Salary Remaining :	$651,042
-Salary Average :	$1,000,000
-Salary Average Remaining :	$651,042
Haydn Fleury	$1,000,000 (2)
-Salary Remaining :	$651,042
-Salary Average :	$1,000,000
-Salary Average Remaining :	$651,042
Jesse Puljujarvi (1 Way Contract)	$1,000,000 (2)
-Salary Remaining :	$651,042
-Salary Average :	$1,000,000
-Salary Average Remaining :	$651,042
Erik Brannstrom (1 Way Contract)	$1,000,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$651,042
-Salary Average :	$1,000,000
-Salary Average Remaining :	$651,042
Austin Watson	$1,000,000 (2)
-Salary Remaining :	$651,042
-Salary Average :	$1,000,000
-Salary Average Remaining :	$651,042
Alex Laferriere	$950,000 (1)
-Salary Remaining :	$618,490
-Salary Average :	$950,000
-Salary Average Remaining :	$618,490
Hardy Haman Aktell (1 Way Contract)	$900,000 (3)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$585,938
-Salary Average :	$900,000
-Salary Average Remaining :	$585,938
Pierre Engvall	$800,000 (2)
-Salary Remaining :	$520,833
-Salary Average :	$800,000
-Salary Average Remaining :	$520,833
Uvis Balinskis (1 Way Contract)	$775,000 (2)
-Salary Remaining :	$504,557
-Salary Average :	$775,000
-Salary Average Remaining :	$504,557
Zack MacEwen	$775,000 (2)
-Salary Remaining :	$504,557
-Salary Average :	$775,000
-Salary Average Remaining :	$504,557
Total Pro Players	27
Salary Commitment
Year 2025 : $79,175,000
Year 2026 : $65,300,000
Year 2027 : $39,950,000
Year 2028 : $22,150,000
Salary Average Commitment
Year 2025 : $79,175,000
Year 2026 : $65,300,000
Year 2027 : $39,950,000
Year 2028 : $22,150,000
Salary Cap with 1 Way Contract
Year 2025 : $75,075,000
Year 2026 : $64,400,000
Year 2027 : $39,050,000
Year 2028 : $22,150,000

Farm Players Salaries
Chris Driedger	$100,000 (1)
Salary Remaining :	$65,104
Salary Average :	$100,000
Salary Average Remaining :	$65,104
Rodrigo Abols	$100,000 (2)
Salary Remaining :	$65,104
Salary Average :	$100,000
Salary Average Remaining :	$65,104
Alex Petrovic	$100,000 (2)
Salary Remaining :	$65,104
Salary Average :	$100,000
Salary Average Remaining :	$65,104
Jimmy Vesey	$87,600 (1)
Salary Remaining :	$57,031
Salary Average :	$87,600
Salary Average Remaining :	$57,031
Lucas Ciona	$87,500 (2)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Jani Nyman	$87,500 (3)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Jakub Dvorak	$87,500 (3)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Danil Zhilkin	$87,500 (2)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Nikita Grebenkin	$87,500 (2)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Nolan Allan	$87,500 (2)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Givani Smith	$85,000 (1)
Salary Remaining :	$55,339
Salary Average :	$85,000
Salary Average Remaining :	$55,339
Travis Barron	$85,000 (3)
Salary Remaining :	$55,339
Salary Average :	$85,000
Salary Average Remaining :	$55,339
Ryan McCleary	$77,500 (2)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Graham Sward	$77,500 (2)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Jake Chiasson	$77,500 (2)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Braden Hache	$77,500 (2)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Curtis Douglas	$77,500 (1)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Keaton Middleton	$77,500 (1)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Chas Sharpe	$77,500 (3)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Noel Hoefenmayer	$77,500 (1)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Total Farm Players	20
Salary Commitment
Year 2025 : $1,702,600
Year 2026 : $1,197,500
Year 2027 : $337,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,702,600
Year 2026 : $1,197,500
Year 2027 : $337,500
Year 2028 : $0

Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	Amalie Arena
Level 1:	6000 - $85 - 5,728 - 95.47%
Level 2:	5000 - $50 - 4,593 - 91.87%
Level 3:	2000 - $26 - 1,904 - 95.21%
Level 4:	4000 - $19 - 3,891 - 97.28%
Luxury :	1000 - $184 - 928 - 92.81%
Total Capacity :	18000
Income
Home Games Left	26
Average Attendance - %	17,045 - 94.69%
Average Income per Game	$1,061,299
Year to Date Revenue	$15,919,489
Expense
Pro Players Total Salaries	$73,875,005
Pro Players Total Average Salaries	$73,875,005
Farm Players Total Salaries	$1,785,000
Farm Players Total Average Salaries	$1,785,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$2,000,000
Pro Year To Date Expenses	$26,082,955
Farm Year To Date Expenses	$637,749
Pro Salary Cap Per Days	$358,464
Pro Salary Cap To Date	$24,320,721
Farm Salary Cap Per Days	$9,297
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$27,593,781
Pro Remaining Season Days	125
Pro Expenses Per Days	$384,766
Pro Estimated Expenses	$48,095,750
Farm Remaining Season Days	125
Farm Expenses Per Days	$9,297
Farm Estimated Expenses	$1,162,125
Estimated Season Expenses	$49,257,875
Estimated Season Salary Cap	$71,128,721
Estimate Under Maximum Salary Cap of $95,500,000	$24,371,279
Estimate Over Minimum Salary Cap of $70,600,000	$528,721
Current Bank Account	$58,154,642
Projected Bank Account	$36,490,548

Pro Players Salaries
Kris Letang (1 Way Contract)	$8,750,000 (2)
-Salary Remaining :	$5,696,615
-Salary Average :	$8,750,000
-Salary Average Remaining :	$5,696,615
Thatcher Demko (1 Way Contract)	$5,750,000 (2)
-Salary Remaining :	$3,743,490
-Salary Average :	$5,750,000
-Salary Average Remaining :	$3,743,490
Ryan Hartman (1 Way Contract)	$5,100,000 (2)
-Salary Remaining :	$3,320,313
-Salary Average :	$5,100,000
-Salary Average Remaining :	$3,320,313
Chris Tanev (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$3,255,208
-Salary Average :	$5,000,000
-Salary Average Remaining :	$3,255,208
Cody Ceci (1 Way Contract)	$5,000,000 (5)
-Salary Remaining :	$3,255,208
-Salary Average :	$5,000,000
-Salary Average Remaining :	$3,255,208
Anthony Duclair (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$3,255,208
-Salary Average :	$5,000,000
-Salary Average Remaining :	$3,255,208
John Marino (1 Way Contract)	$4,400,000 (2)
-Salary Remaining :	$2,864,583
-Salary Average :	$4,400,000
-Salary Average Remaining :	$2,864,583
Trent Frederic (1 Way Contract)	$3,500,000 (3)
-Salary Remaining :	$2,278,646
-Salary Average :	$3,500,000
-Salary Average Remaining :	$2,278,646
Johnathan Kovacevic (1 Way Contract)	$3,100,000 (4)
-Salary Remaining :	$2,018,229
-Salary Average :	$3,100,000
-Salary Average Remaining :	$2,018,229
Joel Armia (1 Way Contract)	$3,000,000 (4)
-Salary Remaining :	$1,953,125
-Salary Average :	$3,000,000
-Salary Average Remaining :	$1,953,125
Will Borgen (1 Way Contract)	$2,750,000 (1)
-Salary Remaining :	$1,790,365
-Salary Average :	$2,750,000
-Salary Average Remaining :	$1,790,365
Jordan Martinook (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$1,627,604
-Salary Average :	$2,500,000
-Salary Average Remaining :	$1,627,604
Tristan Jarry (1 Way Contract)	$2,500,000 (4)
-Salary Remaining :	$1,627,604
-Salary Average :	$2,500,000
-Salary Average Remaining :	$1,627,604
Teddy Blueger (1 Way Contract)	$2,000,005 (4)
-Salary Remaining :	$1,302,087
-Salary Average :	$2,000,005
-Salary Average Remaining :	$1,302,087
Matt Murray (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$1,302,083
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,302,083
Matt Martin (1 Way Contract)	$1,400,000 (1)
-1 Way Contract Salary Cap :	$250,000
-1 Way Contract Salary Cap Remaining :	$162,760
-Salary Remaining :	$911,458
-Salary Average :	$1,400,000
-Salary Average Remaining :	$911,458
Beck Malenstyn (1 Way Contract)	$1,350,000 (2)
-Salary Remaining :	$878,906
-Salary Average :	$1,350,000
-Salary Average Remaining :	$878,906
Sam Malinski (1 Way Contract)	$1,250,000 (3)
-Salary Remaining :	$813,802
-Salary Average :	$1,250,000
-Salary Average Remaining :	$813,802
Tye Kartye (1 Way Contract)	$1,200,000 (2)
-1 Way Contract Salary Cap :	$50,000
-1 Way Contract Salary Cap Remaining :	$32,552
-Salary Remaining :	$781,250
-Salary Average :	$1,200,000
-Salary Average Remaining :	$781,250
Caleb Jones (1 Way Contract)	$1,200,000 (2)
-1 Way Contract Salary Cap :	$50,000
-1 Way Contract Salary Cap Remaining :	$32,552
-Salary Remaining :	$781,250
-Salary Average :	$1,200,000
-Salary Average Remaining :	$781,250
Paul Cotter (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$651,042
-Salary Average :	$1,000,000
-Salary Average Remaining :	$651,042
Philippe Myers	$950,000 (2)
-Salary Remaining :	$618,490
-Salary Average :	$950,000
-Salary Average Remaining :	$618,490
Matvei Michkov	$950,000 (3)
-Salary Remaining :	$618,490
-Salary Average :	$950,000
-Salary Average Remaining :	$618,490
Joey Anderson	$900,000 (3)
-Salary Remaining :	$585,938
-Salary Average :	$900,000
-Salary Average Remaining :	$585,938
Adam Edstrom	$875,000 (1)
-Salary Remaining :	$569,661
-Salary Average :	$875,000
-Salary Average Remaining :	$569,661
Devin Cooley	$850,000 (1)
-Salary Remaining :	$553,385
-Salary Average :	$850,000
-Salary Average Remaining :	$553,385
Jake Livingstone (1 Way Contract)	$800,000 (3)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$520,833
-Salary Average :	$800,000
-Salary Average Remaining :	$520,833
Jason Polin (1 Way Contract)	$800,000 (3)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$520,833
-Salary Average :	$800,000
-Salary Average Remaining :	$520,833
Total Pro Players	28
Salary Commitment
Year 2025 : $73,875,005
Year 2026 : $52,500,005
Year 2027 : $23,800,005
Year 2028 : $15,600,005
Salary Average Commitment
Year 2025 : $73,875,005
Year 2026 : $52,500,005
Year 2027 : $23,800,005
Year 2028 : $15,600,005
Salary Cap with 1 Way Contract
Year 2025 : $68,825,008
Year 2026 : $48,600,004
Year 2027 : $22,200,004
Year 2028 : $15,600,005

Farm Players Salaries
Mikulas Hovorka	$95,000 (1)
Salary Remaining :	$61,849
Salary Average :	$95,000
Salary Average Remaining :	$61,849
Ryan McAllister	$95,000 (1)
Salary Remaining :	$61,849
Salary Average :	$95,000
Salary Average Remaining :	$61,849
Lleyton Roed	$95,000 (2)
Salary Remaining :	$61,849
Salary Average :	$95,000
Salary Average Remaining :	$61,849
Hunter McKown	$95,000 (1)
Salary Remaining :	$61,849
Salary Average :	$95,000
Salary Average Remaining :	$61,849
Jacob Melanson	$87,500 (2)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Joel Blomqvist	$87,500 (1)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Dalibor Dvorsky	$87,500 (3)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Nathan Gaucher	$87,500 (2)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Colton Dach	$87,500 (2)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Carter Mazur	$87,500 (1)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Nico Myatovic	$87,500 (2)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Justin Bailey	$82,500 (1)
Salary Remaining :	$53,711
Salary Average :	$82,500
Salary Average Remaining :	$53,711
Calle Rosen	$82,500 (1)
Salary Remaining :	$53,711
Salary Average :	$82,500
Salary Average Remaining :	$53,711
Kyle McDonald	$80,000 (1)
Salary Remaining :	$52,083
Salary Average :	$80,000
Salary Average Remaining :	$52,083
Corey Schueneman	$80,000 (2)
Salary Remaining :	$52,083
Salary Average :	$80,000
Salary Average Remaining :	$52,083
Hunter McDonald	$80,000 (1)
Salary Remaining :	$52,083
Salary Average :	$80,000
Salary Average Remaining :	$52,083
Jakub Skarek	$77,500 (2)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Gabriel Carriere	$77,500 (1)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Kaleb Lawrence	$77,500 (2)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Milo Roelens	$77,500 (2)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
John Hayden	$77,500 (2)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Total Farm Players	21
Salary Commitment
Year 2025 : $1,785,000
Year 2026 : $922,500
Year 2027 : $87,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,785,000
Year 2026 : $922,500
Year 2027 : $87,500
Year 2028 : $0

Mammoth

Arena Capacity - Ticket Price Attendance - %
Arena Name	Delta Center
Level 1:	6000 - $80 - 5,551 - 92.51%
Level 2:	5000 - $50 - 4,614 - 92.28%
Level 3:	2000 - $30 - 1,821 - 91.05%
Level 4:	4000 - $25 - 2,925 - 73.11%
Luxury :	1000 - $180 - 917 - 91.68%
Total Capacity :	18000
Income
Home Games Left	27
Average Attendance - %	15,827 - 87.93%
Average Income per Game	$1,015,892
Year to Date Revenue	$14,222,483
Expense
Pro Players Total Salaries	$86,000,000
Pro Players Total Average Salaries	$86,000,000
Farm Players Total Salaries	$1,589,000
Farm Players Total Average Salaries	$1,589,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$3,040,000
Pro Year To Date Expenses	$29,758,728
Farm Year To Date Expenses	$571,996
Pro Salary Cap Per Days	$412,760
Pro Salary Cap To Date	$27,854,010
Farm Salary Cap Per Days	$8,276
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$27,429,074
Pro Remaining Season Days	125
Pro Expenses Per Days	$447,917
Pro Estimated Expenses	$55,989,625
Farm Remaining Season Days	125
Farm Expenses Per Days	$8,276
Farm Estimated Expenses	$1,034,500
Estimated Season Expenses	$57,024,125
Estimated Season Salary Cap	$82,489,010
Estimate Under Maximum Salary Cap of $95,500,000	$13,010,990
Estimate Over Minimum Salary Cap of $70,600,000	$11,889,010
Current Bank Account	$52,688,572
Projected Bank Account	$23,093,521

Pro Players Salaries
Drew Doughty (1 Way Contract)	$7,500,000 (3)
-Salary Remaining :	$4,882,813
-Salary Average :	$7,500,000
-Salary Average Remaining :	$4,882,813
Brett Pesce (1 Way Contract)	$7,000,000 (5)
-Salary Remaining :	$4,557,292
-Salary Average :	$7,000,000
-Salary Average Remaining :	$4,557,292
Matt Dumba (1 Way Contract)	$7,000,000 (2)
-Salary Remaining :	$4,557,292
-Salary Average :	$7,000,000
-Salary Average Remaining :	$4,557,292
Jordan Binnington (1 Way Contract)	$6,400,000 (3)
-Salary Remaining :	$4,166,667
-Salary Average :	$6,400,000
-Salary Average Remaining :	$4,166,667
Philipp Grubauer (1 Way Contract)	$5,000,000 (1)
-1 Way Contract Salary Cap :	$3,850,000
-1 Way Contract Salary Cap Remaining :	$2,506,510
-Salary Remaining :	$3,255,208
-Salary Average :	$5,000,000
-Salary Average Remaining :	$3,255,208
Anthony Beauvillier (1 Way Contract)	$4,000,000 (1)
-Salary Remaining :	$2,604,167
-Salary Average :	$4,000,000
-Salary Average Remaining :	$2,604,167
Jason Dickinson (1 Way Contract)	$3,350,000 (3)
-Salary Remaining :	$2,180,990
-Salary Average :	$3,350,000
-Salary Average Remaining :	$2,180,990
Radek Faksa (1 Way Contract)	$3,250,000 (3)
-Salary Remaining :	$2,115,885
-Salary Average :	$3,250,000
-Salary Average Remaining :	$2,115,885
Jeff Petry (1 Way Contract)	$3,250,000 (1)
-Salary Remaining :	$2,115,885
-Salary Average :	$3,250,000
-Salary Average Remaining :	$2,115,885
Kevin Labanc (1 Way Contract)	$3,200,000 (1)
-1 Way Contract Salary Cap :	$2,050,000
-1 Way Contract Salary Cap Remaining :	$1,334,635
-Salary Remaining :	$2,083,333
-Salary Average :	$3,200,000
-Salary Average Remaining :	$2,083,333
Michael McCarron (1 Way Contract)	$3,000,000 (3)
-Salary Remaining :	$1,953,125
-Salary Average :	$3,000,000
-Salary Average Remaining :	$1,953,125
Zach Whitecloud (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$1,953,125
-Salary Average :	$3,000,000
-Salary Average Remaining :	$1,953,125
Garnet Hathaway (1 Way Contract)	$3,000,000 (3)
-Salary Remaining :	$1,953,125
-Salary Average :	$3,000,000
-Salary Average Remaining :	$1,953,125
Tanner Jeannot (1 Way Contract)	$2,875,000 (1)
-1 Way Contract Salary Cap :	$1,725,000
-1 Way Contract Salary Cap Remaining :	$1,123,047
-Salary Remaining :	$1,871,745
-Salary Average :	$2,875,000
-Salary Average Remaining :	$1,871,745
Yegor Chinakhov (1 Way Contract)	$2,600,000 (2)
-Salary Remaining :	$1,692,708
-Salary Average :	$2,600,000
-Salary Average Remaining :	$1,692,708
Eric Robinson (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$1,627,604
-Salary Average :	$2,500,000
-Salary Average Remaining :	$1,627,604
Dennis Gilbert (1 Way Contract)	$2,000,000 (3)
-Salary Remaining :	$1,302,083
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,302,083
Barclay Goodrow (1 Way Contract)	$2,000,000 (3)
-Salary Remaining :	$1,302,083
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,302,083
Gage Goncalves (1 Way Contract)	$2,000,000 (3)
-Salary Remaining :	$1,302,083
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,302,083
Sean Kuraly (1 Way Contract)	$2,000,000 (3)
-Salary Remaining :	$1,302,083
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,302,083
Travis Hamonic (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$1,302,083
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,302,083
Yakov Trenin (1 Way Contract)	$1,800,000 (2)
-Salary Remaining :	$1,171,875
-Salary Average :	$1,800,000
-Salary Average Remaining :	$1,171,875
Sammy Blais (1 Way Contract)	$1,700,000 (2)
-1 Way Contract Salary Cap :	$550,000
-1 Way Contract Salary Cap Remaining :	$358,073
-Salary Remaining :	$1,106,771
-Salary Average :	$1,700,000
-Salary Average Remaining :	$1,106,771
Keegan Kolesar (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$976,563
-Salary Average :	$1,500,000
-Salary Average Remaining :	$976,563
Christian Fischer (1 Way Contract)	$1,250,000 (1)
-1 Way Contract Salary Cap :	$100,000
-1 Way Contract Salary Cap Remaining :	$65,104
-Salary Remaining :	$813,802
-Salary Average :	$1,250,000
-Salary Average Remaining :	$813,802
Pierre-Olivier Joseph (1 Way Contract)	$1,000,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$651,042
-Salary Average :	$1,000,000
-Salary Average Remaining :	$651,042
Emil Martinsen Lilleberg	$950,000 (1)
-Salary Remaining :	$618,490
-Salary Average :	$950,000
-Salary Average Remaining :	$618,490
Leevi Merilainen	$875,000 (1)
-Salary Remaining :	$569,661
-Salary Average :	$875,000
-Salary Average Remaining :	$569,661
Total Pro Players	28
Salary Commitment
Year 2025 : $86,000,000
Year 2026 : $54,600,000
Year 2027 : $41,500,000
Year 2028 : $7,000,000
Salary Average Commitment
Year 2025 : $86,000,000
Year 2026 : $54,600,000
Year 2027 : $41,500,000
Year 2028 : $7,000,000
Salary Cap with 1 Way Contract
Year 2025 : $79,250,000
Year 2026 : $53,450,000
Year 2027 : $41,500,000
Year 2028 : $7,000,000

Farm Players Salaries
Maxence Guenette	$100,000 (2)
Salary Remaining :	$65,104
Salary Average :	$100,000
Salary Average Remaining :	$65,104
Vasily Ponomaryov	$100,000 (1)
Salary Remaining :	$65,104
Salary Average :	$100,000
Salary Average Remaining :	$65,104
Kevin Mandolese	$97,500 (2)
Salary Remaining :	$63,477
Salary Average :	$97,500
Salary Average Remaining :	$63,477
Vittorio Mancini	$95,000 (2)
Salary Remaining :	$61,849
Salary Average :	$95,000
Salary Average Remaining :	$61,849
Isaiah George	$95,000 (3)
Salary Remaining :	$61,849
Salary Average :	$95,000
Salary Average Remaining :	$61,849
Henrik Tikkanen	$89,500 (1)
Salary Remaining :	$58,268
Salary Average :	$89,500
Salary Average Remaining :	$58,268
Reece Vitelli	$89,500 (1)
Salary Remaining :	$58,268
Salary Average :	$89,500
Salary Average Remaining :	$58,268
Anthony Romano	$87,500 (1)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Roni Hirvonen	$87,500 (1)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Samuel Knazko	$87,500 (1)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Marek Alscher	$87,500 (3)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Ryder Korczak	$87,500 (2)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Stephen Halliday	$87,500 (1)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Daylan Kuefler	$87,500 (1)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Carson Bantle	$77,500 (2)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Remi Poirier	$77,500 (1)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Tanner Dickinson	$77,500 (1)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Brogan Rafferty	$77,500 (1)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Total Farm Players	18
Salary Commitment
Year 2025 : $1,589,000
Year 2026 : $640,000
Year 2027 : $182,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,589,000
Year 2026 : $640,000
Year 2027 : $182,500
Year 2028 : $0

Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Centre
Level 1:	6000 - $83 - 5,722 - 95.37%
Level 2:	5000 - $52 - 4,712 - 94.25%
Level 3:	2000 - $31 - 1,877 - 93.85%
Level 4:	4000 - $20 - 3,840 - 96.01%
Luxury :	1000 - $186 - 926 - 92.57%
Total Capacity :	18000
Income
Home Games Left	23
Average Attendance - %	17,078 - 94.88%
Average Income per Game	$1,058,808
Year to Date Revenue	$19,058,545
Expense
Pro Players Total Salaries	$87,992,500
Pro Players Total Average Salaries	$87,992,500
Farm Players Total Salaries	$2,250,000
Farm Players Total Average Salaries	$2,250,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$6,500,000
Pro Year To Date Expenses	$30,705,698
Farm Year To Date Expenses	$785,173
Pro Salary Cap Per Days	$436,029
Pro Salary Cap To Date	$29,213,943
Farm Salary Cap Per Days	$11,719
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$24,352,585
Pro Remaining Season Days	125
Pro Expenses Per Days	$458,294
Pro Estimated Expenses	$57,286,750
Farm Remaining Season Days	125
Farm Expenses Per Days	$11,719
Farm Estimated Expenses	$1,464,875
Estimated Season Expenses	$58,751,625
Estimated Season Salary Cap	$90,217,568
Estimate Under Maximum Salary Cap of $95,500,000	$5,282,432
Estimate Over Minimum Salary Cap of $70,600,000	$19,617,568
Current Bank Account	$39,395,253
Projected Bank Account	$4,996,213

Pro Players Salaries
Kirill Marchenko (1 Way Contract)	$8,600,000 (8)
-Salary Remaining :	$5,598,958
-Salary Average :	$8,600,000
-Salary Average Remaining :	$5,598,958
Tomas Hertl (1 Way Contract)	$8,000,000 (2)
-Salary Remaining :	$5,208,333
-Salary Average :	$8,000,000
-Salary Average Remaining :	$5,208,333
Sam Reinhart (1 Way Contract)	$7,150,000 (1)
-Salary Remaining :	$4,654,948
-Salary Average :	$7,150,000
-Salary Average Remaining :	$4,654,948
Steven Stamkos (1 Way Contract)	$6,250,000 (3)
-Salary Remaining :	$4,069,010
-Salary Average :	$6,250,000
-Salary Average Remaining :	$4,069,010
Gustav Forsling (1 Way Contract)	$6,250,000 (6)
-Salary Remaining :	$4,069,010
-Salary Average :	$6,250,000
-Salary Average Remaining :	$4,069,010
Vladislav Gavrikov (1 Way Contract)	$6,000,000 (5)
-Salary Remaining :	$3,906,250
-Salary Average :	$6,000,000
-Salary Average Remaining :	$3,906,250
Travis Sanheim (1 Way Contract)	$6,000,000 (2)
-Salary Remaining :	$3,906,250
-Salary Average :	$6,000,000
-Salary Average Remaining :	$3,906,250
Brayden Schenn (1 Way Contract)	$5,650,000 (7)
-Salary Remaining :	$3,678,385
-Salary Average :	$5,650,000
-Salary Average Remaining :	$3,678,385
Nazem Kadri (1 Way Contract)	$5,650,000 (6)
-Salary Remaining :	$3,678,385
-Salary Average :	$5,650,000
-Salary Average Remaining :	$3,678,385
Valeri Nichushkin (1 Way Contract)	$5,000,000 (2)
-Salary Remaining :	$3,255,208
-Salary Average :	$5,000,000
-Salary Average Remaining :	$3,255,208
Danton Heinen (1 Way Contract)	$3,500,000 (3)
-1 Way Contract Salary Cap :	$2,350,000
-1 Way Contract Salary Cap Remaining :	$1,529,948
-Salary Remaining :	$2,278,646
-Salary Average :	$3,500,000
-Salary Average Remaining :	$2,278,646
Logan Thompson (1 Way Contract)	$3,500,000 (2)
-Salary Remaining :	$2,278,646
-Salary Average :	$3,500,000
-Salary Average Remaining :	$2,278,646
Ryan McLeod (1 Way Contract)	$2,200,000 (1)
-Salary Remaining :	$1,432,292
-Salary Average :	$2,200,000
-Salary Average Remaining :	$1,432,292
Olli Maatta (1 Way Contract)	$2,017,500 (1)
-Salary Remaining :	$1,313,477
-Salary Average :	$2,017,500
-Salary Average Remaining :	$1,313,477
Nick Foligno (1 Way Contract)	$2,000,000 (3)
-Salary Remaining :	$1,302,083
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,302,083
Sam Carrick (1 Way Contract)	$1,500,000 (3)
-Salary Remaining :	$976,563
-Salary Average :	$1,500,000
-Salary Average Remaining :	$976,563
Adam Klapka (1 Way Contract)	$1,250,000 (2)
-Salary Remaining :	$813,802
-Salary Average :	$1,250,000
-Salary Average Remaining :	$813,802
Ethen Frank (1 Way Contract)	$1,150,000 (2)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$748,698
-Salary Average :	$1,150,000
-Salary Average Remaining :	$748,698
Cole Reinhardt (1 Way Contract)	$1,100,000 (2)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$716,146
-Salary Average :	$1,100,000
-Salary Average Remaining :	$716,146
Sam Morton	$1,000,000 (1)
-Salary Remaining :	$651,042
-Salary Average :	$1,000,000
-Salary Average Remaining :	$651,042
Brandt Clarke	$950,000 (1)
-Salary Remaining :	$618,490
-Salary Average :	$950,000
-Salary Average Remaining :	$618,490
Zach Metsa (1 Way Contract)	$875,000 (4)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$569,661
-Salary Average :	$875,000
-Salary Average Remaining :	$569,661
Michael DiPietro	$850,000 (1)
-Salary Remaining :	$553,385
-Salary Average :	$850,000
-Salary Average Remaining :	$553,385
Justin Kirkland	$775,000 (1)
-Salary Remaining :	$504,557
-Salary Average :	$775,000
-Salary Average Remaining :	$504,557
John St Ivany	$775,000 (2)
-Salary Remaining :	$504,557
-Salary Average :	$775,000
-Salary Average Remaining :	$504,557
Total Pro Players	25
Salary Commitment
Year 2025 : $87,992,500
Year 2026 : $73,050,000
Year 2027 : $46,275,000
Year 2028 : $33,025,000
Salary Average Commitment
Year 2025 : $87,992,500
Year 2026 : $73,050,000
Year 2027 : $46,275,000
Year 2028 : $33,025,000
Salary Cap with 1 Way Contract
Year 2025 : $83,717,504
Year 2026 : $68,775,000
Year 2027 : $44,250,000
Year 2028 : $32,150,000

Farm Players Salaries
Jet Greaves	$100,000 (1)
Salary Remaining :	$65,104
Salary Average :	$100,000
Salary Average Remaining :	$65,104
Lucas Carlsson	$100,000 (1)
Salary Remaining :	$65,104
Salary Average :	$100,000
Salary Average Remaining :	$65,104
Wyatt Aamodt	$100,000 (2)
Salary Remaining :	$65,104
Salary Average :	$100,000
Salary Average Remaining :	$65,104
Magnus Hellberg	$100,000 (1)
Salary Remaining :	$65,104
Salary Average :	$100,000
Salary Average Remaining :	$65,104
Justin Dowling	$100,000 (2)
Salary Remaining :	$65,104
Salary Average :	$100,000
Salary Average Remaining :	$65,104
Seth Griffith	$100,000 (1)
Salary Remaining :	$65,104
Salary Average :	$100,000
Salary Average Remaining :	$65,104
Trey Taylor	$95,000 (2)
Salary Remaining :	$61,849
Salary Average :	$95,000
Salary Average Remaining :	$61,849
Sloan Stanick	$95,000 (2)
Salary Remaining :	$61,849
Salary Average :	$95,000
Salary Average Remaining :	$61,849
Parker Berge	$95,000 (2)
Salary Remaining :	$61,849
Salary Average :	$95,000
Salary Average Remaining :	$61,849
Atley Calvert	$95,000 (3)
Salary Remaining :	$61,849
Salary Average :	$95,000
Salary Average Remaining :	$61,849
Gleb Veremyev	$95,000 (2)
Salary Remaining :	$61,849
Salary Average :	$95,000
Salary Average Remaining :	$61,849
Yan Kuznetsov	$90,000 (2)
Salary Remaining :	$58,594
Salary Average :	$90,000
Salary Average Remaining :	$58,594
Bradly Nadeau	$87,500 (3)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Nate Danielson	$87,500 (3)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Maveric Lamoureux	$87,500 (3)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Avery Hayes	$87,500 (2)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Logan Morrison	$87,500 (1)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Ruslan Khazheyev	$87,500 (3)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Thomas Milic	$87,500 (2)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Matthew Stienburg	$85,000 (1)
Salary Remaining :	$55,339
Salary Average :	$85,000
Salary Average Remaining :	$55,339
Chad Nychuk	$77,500 (2)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Aidan McDonough	$77,500 (1)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Justin Ertel	$77,500 (2)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Isaac Poulter	$77,500 (2)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Rory Kerins	$77,500 (1)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Total Farm Players	25
Salary Commitment
Year 2025 : $2,250,000
Year 2026 : $1,522,500
Year 2027 : $445,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,250,000
Year 2026 : $1,522,500
Year 2027 : $445,000
Year 2028 : $0

Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rexall Place
Level 1:	6000 - $80 - 5,574 - 92.89%
Level 2:	5000 - $45 - 4,698 - 93.95%
Level 3:	2000 - $25 - 1,957 - 97.83%
Level 4:	4000 - $20 - 3,708 - 92.71%
Luxury :	1000 - $195 - 744 - 74.36%
Total Capacity :	18000
Income
Home Games Left	27
Average Attendance - %	16,680 - 92.66%
Average Income per Game	$971,638
Year to Date Revenue	$13,602,929
Expense
Pro Players Total Salaries	$73,075,000
Pro Players Total Average Salaries	$73,075,000
Farm Players Total Salaries	$1,877,500
Farm Players Total Average Salaries	$1,877,500
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$25,543,623
Farm Year To Date Expenses	$639,137
Pro Salary Cap Per Days	$380,599
Pro Salary Cap To Date	$25,531,643
Farm Salary Cap Per Days	$9,779
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$26,234,220
Pro Remaining Season Days	125
Pro Expenses Per Days	$380,599
Pro Estimated Expenses	$47,574,875
Farm Remaining Season Days	125
Farm Expenses Per Days	$9,779
Farm Estimated Expenses	$1,222,375
Estimated Season Expenses	$48,797,250
Estimated Season Salary Cap	$73,106,518
Estimate Under Maximum Salary Cap of $95,500,000	$22,393,482
Estimate Over Minimum Salary Cap of $70,600,000	$2,506,518
Current Bank Account	$32,410,728
Projected Bank Account	$9,847,698

Pro Players Salaries
Jordan Kyrou (1 Way Contract)	$8,000,000 (6)
-Salary Remaining :	$5,208,333
-Salary Average :	$8,000,000
-Salary Average Remaining :	$5,208,333
Dylan Strome (1 Way Contract)	$8,000,000 (6)
-Salary Remaining :	$5,208,333
-Salary Average :	$8,000,000
-Salary Average Remaining :	$5,208,333
David Savard (1 Way Contract)	$6,500,000 (1)
-Salary Remaining :	$4,231,771
-Salary Average :	$6,500,000
-Salary Average Remaining :	$4,231,771
John Klingberg (1 Way Contract)	$6,500,000 (2)
-Salary Remaining :	$4,231,771
-Salary Average :	$6,500,000
-Salary Average Remaining :	$4,231,771
Jaden Schwartz (1 Way Contract)	$6,000,000 (5)
-Salary Remaining :	$3,906,250
-Salary Average :	$6,000,000
-Salary Average Remaining :	$3,906,250
Juuse Saros (1 Way Contract)	$6,000,000 (3)
-Salary Remaining :	$3,906,250
-Salary Average :	$6,000,000
-Salary Average Remaining :	$3,906,250
Tyler Bertuzzi (1 Way Contract)	$5,250,000 (7)
-Salary Remaining :	$3,417,969
-Salary Average :	$5,250,000
-Salary Average Remaining :	$3,417,969
Ryan Suter (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$3,255,208
-Salary Average :	$5,000,000
-Salary Average Remaining :	$3,255,208
Carter Verhaeghe (1 Way Contract)	$4,750,000 (1)
-Salary Remaining :	$3,092,448
-Salary Average :	$4,750,000
-Salary Average Remaining :	$3,092,448
Nick Jensen (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$1,953,125
-Salary Average :	$3,000,000
-Salary Average Remaining :	$1,953,125
Brandon Saad (1 Way Contract)	$2,500,000 (3)
-Salary Remaining :	$1,627,604
-Salary Average :	$2,500,000
-Salary Average Remaining :	$1,627,604
Bobby Brink (1 Way Contract)	$2,500,000 (2)
-Salary Remaining :	$1,627,604
-Salary Average :	$2,500,000
-Salary Average Remaining :	$1,627,604
Travis Boyd (1 Way Contract)	$1,500,000 (2)
-Salary Remaining :	$976,563
-Salary Average :	$1,500,000
-Salary Average Remaining :	$976,563
Kyle Burroughs (1 Way Contract)	$1,250,000 (3)
-Salary Remaining :	$813,802
-Salary Average :	$1,250,000
-Salary Average Remaining :	$813,802
Parker Wotherspoon (1 Way Contract)	$1,100,000 (2)
-Salary Remaining :	$716,146
-Salary Average :	$1,100,000
-Salary Average Remaining :	$716,146
Nico Daws	$1,000,000 (1)
-Salary Remaining :	$651,042
-Salary Average :	$1,000,000
-Salary Average Remaining :	$651,042
Logan Stankoven	$875,000 (2)
-Salary Remaining :	$569,661
-Salary Average :	$875,000
-Salary Average Remaining :	$569,661
Olen Zellweger	$875,000 (2)
-Salary Remaining :	$569,661
-Salary Average :	$875,000
-Salary Average Remaining :	$569,661
Rutger McGroarty	$875,000 (3)
-Salary Remaining :	$569,661
-Salary Average :	$875,000
-Salary Average Remaining :	$569,661
Ilya Solovyov	$800,000 (1)
-Salary Remaining :	$520,833
-Salary Average :	$800,000
-Salary Average Remaining :	$520,833
Dryden Hunt	$800,000 (1)
-Salary Remaining :	$520,833
-Salary Average :	$800,000
-Salary Average Remaining :	$520,833
Total Pro Players	21
Salary Commitment
Year 2025 : $73,075,000
Year 2026 : $54,225,000
Year 2027 : $37,875,000
Year 2028 : $27,250,000
Salary Average Commitment
Year 2025 : $73,075,000
Year 2026 : $54,225,000
Year 2027 : $37,875,000
Year 2028 : $27,250,000
Salary Cap with 1 Way Contract
Year 2025 : $73,075,000
Year 2026 : $54,225,000
Year 2027 : $37,875,000
Year 2028 : $27,250,000

Farm Players Salaries
Mark Friedman	$95,000 (1)
Salary Remaining :	$61,849
Salary Average :	$95,000
Salary Average Remaining :	$61,849
Chase Wheatcroft	$95,000 (1)
Salary Remaining :	$61,849
Salary Average :	$95,000
Salary Average Remaining :	$61,849
Arttu Hyry	$95,000 (1)
Salary Remaining :	$61,849
Salary Average :	$95,000
Salary Average Remaining :	$61,849
Alexander Suzdalev	$95,000 (3)
Salary Remaining :	$61,849
Salary Average :	$95,000
Salary Average Remaining :	$61,849
Artyom Levshunov	$87,500 (3)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Drew Commesso	$87,500 (1)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Luca Cagnoni	$87,500 (3)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Artem Duda	$87,500 (3)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Adam Sykora	$87,500 (2)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Fedor Svechkov	$87,500 (2)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Felix Unger Sorum	$87,500 (3)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Jagger Firkus	$87,500 (3)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Yegor Sidorov	$87,500 (3)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Kevin Gravel	$82,500 (1)
Salary Remaining :	$53,711
Salary Average :	$82,500
Salary Average Remaining :	$53,711
Grant Hutton	$80,000 (1)
Salary Remaining :	$52,083
Salary Average :	$80,000
Salary Average Remaining :	$52,083
James Schuldt	$80,000 (1)
Salary Remaining :	$52,083
Salary Average :	$80,000
Salary Average Remaining :	$52,083
Nathan Clurman	$80,000 (1)
Salary Remaining :	$52,083
Salary Average :	$80,000
Salary Average Remaining :	$52,083
Collin Delia	$77,500 (1)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Gabriel Dumont	$77,500 (1)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Hunter Drew	$77,500 (1)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Jackson Berezowski	$77,500 (1)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Ben McCartney	$77,500 (2)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Total Farm Players	22
Salary Commitment
Year 2025 : $1,877,500
Year 2026 : $872,500
Year 2027 : $620,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,877,500
Year 2026 : $872,500
Year 2027 : $620,000
Year 2028 : $0

Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	BankAtlantic Center
Level 1:	6000 - $80 - 5,685 - 94.76%
Level 2:	5000 - $50 - 4,567 - 91.34%
Level 3:	2000 - $30 - 1,921 - 96.03%
Level 4:	4000 - $20 - 3,813 - 95.31%
Luxury :	1000 - $180 - 923 - 92.33%
Total Capacity :	18000
Income
Home Games Left	23
Average Attendance - %	16,909 - 93.94%
Average Income per Game	$1,032,397
Year to Date Revenue	$18,583,149
Expense
Pro Players Total Salaries	$95,775,000
Pro Players Total Average Salaries	$95,775,000
Farm Players Total Salaries	$2,152,500
Farm Players Total Average Salaries	$2,152,500
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$33,440,355
Farm Year To Date Expenses	$749,248
Pro Salary Cap Per Days	$494,792
Pro Salary Cap To Date	$33,137,130
Farm Salary Cap Per Days	$11,211
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$23,745,135
Pro Remaining Season Days	125
Pro Expenses Per Days	$498,828
Pro Estimated Expenses	$62,353,500
Farm Remaining Season Days	125
Farm Expenses Per Days	$11,211
Farm Estimated Expenses	$1,401,375
Estimated Season Expenses	$63,754,875
Estimated Season Salary Cap	$94,986,130
Estimate Under Maximum Salary Cap of $95,500,000	$513,870
Estimate Over Minimum Salary Cap of $70,600,000	$24,386,130
Current Bank Account	$31,529,680
Projected Bank Account	($8,480,060)

Pro Players Salaries
Nathan MacKinnon (1 Way Contract)	$11,900,000 (4)
-Salary Remaining :	$7,747,396
-Salary Average :	$11,900,000
-Salary Average Remaining :	$7,747,396
Artemi Panarin (1 Way Contract)	$10,500,000 (2)
-Salary Remaining :	$6,835,938
-Salary Average :	$10,500,000
-Salary Average Remaining :	$6,835,938
Cale Makar (1 Way Contract)	$10,000,000 (6)
-Salary Remaining :	$6,510,417
-Salary Average :	$10,000,000
-Salary Average Remaining :	$6,510,417
Tim Stutzle (1 Way Contract)	$8,350,000 (7)
-Salary Remaining :	$5,436,198
-Salary Average :	$8,350,000
-Salary Average Remaining :	$5,436,198
Josh Morrissey (1 Way Contract)	$7,900,000 (3)
-Salary Remaining :	$5,143,229
-Salary Average :	$7,900,000
-Salary Average Remaining :	$5,143,229
Cole Caufield (1 Way Contract)	$7,850,000 (7)
-Salary Remaining :	$5,110,677
-Salary Average :	$7,850,000
-Salary Average Remaining :	$5,110,677
Mathew Barzal (1 Way Contract)	$6,650,000 (7)
-Salary Remaining :	$4,329,427
-Salary Average :	$6,650,000
-Salary Average Remaining :	$4,329,427
Thomas Chabot (1 Way Contract)	$6,000,000 (4)
-Salary Remaining :	$3,906,250
-Salary Average :	$6,000,000
-Salary Average Remaining :	$3,906,250
Tyler Myers (1 Way Contract)	$5,000,000 (6)
-Salary Remaining :	$3,255,208
-Salary Average :	$5,000,000
-Salary Average Remaining :	$3,255,208
Jordan Eberle (1 Way Contract)	$3,500,000 (3)
-Salary Remaining :	$2,278,646
-Salary Average :	$3,500,000
-Salary Average Remaining :	$2,278,646
Adam Henrique (1 Way Contract)	$2,750,000 (4)
-Salary Remaining :	$1,790,365
-Salary Average :	$2,750,000
-Salary Average Remaining :	$1,790,365
Jamie Oleksiak (1 Way Contract)	$2,750,000 (1)
-Salary Remaining :	$1,790,365
-Salary Average :	$2,750,000
-Salary Average Remaining :	$1,790,365
Samuel Montembeault (1 Way Contract)	$2,250,000 (2)
-Salary Remaining :	$1,464,844
-Salary Average :	$2,250,000
-Salary Average Remaining :	$1,464,844
Fabian Zetterlund (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$1,302,083
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,302,083
Josh Anderson (1 Way Contract)	$1,500,000 (3)
-Salary Remaining :	$976,563
-Salary Average :	$1,500,000
-Salary Average Remaining :	$976,563
Alex Lyon (1 Way Contract)	$1,500,000 (4)
-Salary Remaining :	$976,563
-Salary Average :	$1,500,000
-Salary Average Remaining :	$976,563
Alex Turcotte (1 Way Contract)	$1,300,000 (2)
-Salary Remaining :	$846,354
-Salary Average :	$1,300,000
-Salary Average Remaining :	$846,354
Marcus Foligno (1 Way Contract)	$1,300,000 (2)
-Salary Remaining :	$846,354
-Salary Average :	$1,300,000
-Salary Average Remaining :	$846,354
Ty Emberson (1 Way Contract)	$1,200,000 (1)
-Salary Remaining :	$781,250
-Salary Average :	$1,200,000
-Salary Average Remaining :	$781,250
Jansen Harkins	$800,000 (1)
-Salary Remaining :	$520,833
-Salary Average :	$800,000
-Salary Average Remaining :	$520,833
Logan Stanley (1 Way Contract)	$775,000 (3)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$504,557
-Salary Average :	$775,000
-Salary Average Remaining :	$504,557
Total Pro Players	21
Salary Commitment
Year 2025 : $95,775,000
Year 2026 : $89,025,000
Year 2027 : $73,675,000
Year 2028 : $60,000,000
Salary Average Commitment
Year 2025 : $95,775,000
Year 2026 : $89,025,000
Year 2027 : $73,675,000
Year 2028 : $60,000,000
Salary Cap with 1 Way Contract
Year 2025 : $95,000,000
Year 2026 : $88,250,000
Year 2027 : $72,900,000
Year 2028 : $60,000,000

Farm Players Salaries
Spencer Martin	$100,000 (1)
Salary Remaining :	$65,104
Salary Average :	$100,000
Salary Average Remaining :	$65,104
Martin Frk	$100,000 (2)
Salary Remaining :	$65,104
Salary Average :	$100,000
Salary Average Remaining :	$65,104
Chris Terry	$100,000 (2)
Salary Remaining :	$65,104
Salary Average :	$100,000
Salary Average Remaining :	$65,104
Rocco Grimaldi	$100,000 (1)
Salary Remaining :	$65,104
Salary Average :	$100,000
Salary Average Remaining :	$65,104
Ryan Reaves	$100,000 (2)
Salary Remaining :	$65,104
Salary Average :	$100,000
Salary Average Remaining :	$65,104
Anthony Richard	$100,000 (2)
Salary Remaining :	$65,104
Salary Average :	$100,000
Salary Average Remaining :	$65,104
Vinnie Hinostroza	$100,000 (1)
Salary Remaining :	$65,104
Salary Average :	$100,000
Salary Average Remaining :	$65,104
Brandon Halverson	$100,000 (2)
Salary Remaining :	$65,104
Salary Average :	$100,000
Salary Average Remaining :	$65,104
Michael Sgarbossa	$97,500 (1)
Salary Remaining :	$63,477
Salary Average :	$97,500
Salary Average Remaining :	$63,477
Kurtis MacDermid	$90,000 (2)
Salary Remaining :	$58,594
Salary Average :	$90,000
Salary Average Remaining :	$58,594
Angus Crookshank	$90,000 (1)
Salary Remaining :	$58,594
Salary Average :	$90,000
Salary Average Remaining :	$58,594
Louis Crevier	$90,000 (1)
Salary Remaining :	$58,594
Salary Average :	$90,000
Salary Average Remaining :	$58,594
Ville Heinola	$90,000 (1)
Salary Remaining :	$58,594
Salary Average :	$90,000
Salary Average Remaining :	$58,594
Bokondji Imama	$90,000 (1)
Salary Remaining :	$58,594
Salary Average :	$90,000
Salary Average Remaining :	$58,594
David Reinbacher	$87,500 (3)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Max McCormick	$80,000 (1)
Salary Remaining :	$52,083
Salary Average :	$80,000
Salary Average Remaining :	$52,083
Zach Sawchenko	$80,000 (2)
Salary Remaining :	$52,083
Salary Average :	$80,000
Salary Average Remaining :	$52,083
Dennis Cholowski	$80,000 (2)
Salary Remaining :	$52,083
Salary Average :	$80,000
Salary Average Remaining :	$52,083
Tobie Bisson	$80,000 (2)
Salary Remaining :	$52,083
Salary Average :	$80,000
Salary Average Remaining :	$52,083
Cameron Hughes	$80,000 (1)
Salary Remaining :	$52,083
Salary Average :	$80,000
Salary Average Remaining :	$52,083
Patrick Brown	$80,000 (2)
Salary Remaining :	$52,083
Salary Average :	$80,000
Salary Average Remaining :	$52,083
Dominik Shine	$80,000 (1)
Salary Remaining :	$52,083
Salary Average :	$80,000
Salary Average Remaining :	$52,083
MacKenzie MacEachern	$80,000 (2)
Salary Remaining :	$52,083
Salary Average :	$80,000
Salary Average Remaining :	$52,083
Dylan McIlrath	$77,500 (1)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Total Farm Players	24
Salary Commitment
Year 2025 : $2,152,500
Year 2026 : $1,077,500
Year 2027 : $87,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,152,500
Year 2026 : $1,077,500
Year 2027 : $87,500
Year 2028 : $0

Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	PPG Paints Arena
Level 1:	6000 - $86 - 5,448 - 90.79%
Level 2:	5000 - $54 - 4,370 - 87.41%
Level 3:	2000 - $33 - 1,863 - 93.16%
Level 4:	4000 - $23 - 3,710 - 92.74%
Luxury :	1000 - $187 - 926 - 92.56%
Total Capacity :	18000
Income
Home Games Left	27
Average Attendance - %	16,317 - 90.65%
Average Income per Game	$1,076,450
Year to Date Revenue	$15,070,295
Expense
Pro Players Total Salaries	$81,375,000
Pro Players Total Average Salaries	$81,375,000
Farm Players Total Salaries	$1,902,500
Farm Players Total Average Salaries	$1,902,500
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$2,000,000
Pro Year To Date Expenses	$28,396,476
Farm Year To Date Expenses	$663,903
Pro Salary Cap Per Days	$402,474
Pro Salary Cap To Date	$26,961,070
Farm Salary Cap Per Days	$9,909
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$29,064,140
Pro Remaining Season Days	125
Pro Expenses Per Days	$423,828
Pro Estimated Expenses	$52,978,500
Farm Remaining Season Days	125
Farm Expenses Per Days	$9,909
Farm Estimated Expenses	$1,238,625
Estimated Season Expenses	$54,217,125
Estimated Season Salary Cap	$79,270,320
Estimate Under Maximum Salary Cap of $95,500,000	$16,229,680
Estimate Over Minimum Salary Cap of $70,600,000	$8,670,320
Current Bank Account	$58,830,036
Projected Bank Account	$33,677,051

Pro Players Salaries
Mark Stone (1 Way Contract)	$8,000,000 (2)
-Salary Remaining :	$5,208,333
-Salary Average :	$8,000,000
-Salary Average Remaining :	$5,208,333
Adrian Kempe (1 Way Contract)	$8,000,000 (7)
-Salary Remaining :	$5,208,333
-Salary Average :	$8,000,000
-Salary Average Remaining :	$5,208,333
Linus Ullmark (1 Way Contract)	$7,000,000 (2)
-Salary Remaining :	$4,557,292
-Salary Average :	$7,000,000
-Salary Average Remaining :	$4,557,292
Cam Atkinson (1 Way Contract)	$5,600,000 (2)
-1 Way Contract Salary Cap :	$4,450,000
-1 Way Contract Salary Cap Remaining :	$2,897,135
-Salary Remaining :	$3,645,833
-Salary Average :	$5,600,000
-Salary Average Remaining :	$3,645,833
Joel Eriksson Ek (1 Way Contract)	$5,500,000 (2)
-Salary Remaining :	$3,580,729
-Salary Average :	$5,500,000
-Salary Average Remaining :	$3,580,729
Alex Iafallo (1 Way Contract)	$5,250,000 (4)
-Salary Remaining :	$3,417,969
-Salary Average :	$5,250,000
-Salary Average Remaining :	$3,417,969
Brayden McNabb (1 Way Contract)	$5,250,000 (1)
-Salary Remaining :	$3,417,969
-Salary Average :	$5,250,000
-Salary Average Remaining :	$3,417,969
Jack Roslovic (1 Way Contract)	$4,750,000 (4)
-Salary Remaining :	$3,092,448
-Salary Average :	$4,750,000
-Salary Average Remaining :	$3,092,448
Jack Quinn (1 Way Contract)	$4,500,000 (4)
-Salary Remaining :	$2,929,688
-Salary Average :	$4,500,000
-Salary Average Remaining :	$2,929,688
Kaapo Kakko (1 Way Contract)	$3,500,000 (1)
-Salary Remaining :	$2,278,646
-Salary Average :	$3,500,000
-Salary Average Remaining :	$2,278,646
Daniel Sprong (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$1,953,125
-Salary Average :	$3,000,000
-Salary Average Remaining :	$1,953,125
Erik Gudbranson (1 Way Contract)	$3,000,000 (3)
-Salary Remaining :	$1,953,125
-Salary Average :	$3,000,000
-Salary Average Remaining :	$1,953,125
Lukas Dostal (1 Way Contract)	$2,600,000 (2)
-Salary Remaining :	$1,692,708
-Salary Average :	$2,600,000
-Salary Average Remaining :	$1,692,708
Jeremy Lauzon (1 Way Contract)	$2,300,000 (1)
-Salary Remaining :	$1,497,396
-Salary Average :	$2,300,000
-Salary Average Remaining :	$1,497,396
Brendan Smith (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$1,302,083
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,302,083
Luke Kunin (1 Way Contract)	$1,800,000 (3)
-Salary Remaining :	$1,171,875
-Salary Average :	$1,800,000
-Salary Average Remaining :	$1,171,875
Drew Helleson (1 Way Contract)	$1,400,000 (3)
-Salary Remaining :	$911,458
-Salary Average :	$1,400,000
-Salary Average Remaining :	$911,458
Tomas Tatar (1 Way Contract)	$1,200,000 (1)
-Salary Remaining :	$781,250
-Salary Average :	$1,200,000
-Salary Average Remaining :	$781,250
Marc-Edouard Vlasic (1 Way Contract)	$1,100,000 (2)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$716,146
-Salary Average :	$1,100,000
-Salary Average Remaining :	$716,146
Derek Ryan (1 Way Contract)	$1,000,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$651,042
-Salary Average :	$1,000,000
-Salary Average Remaining :	$651,042
Josh Mahura (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$651,042
-Salary Average :	$1,000,000
-Salary Average Remaining :	$651,042
Kevin Stenlund (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$651,042
-Salary Average :	$1,000,000
-Salary Average Remaining :	$651,042
Alec Martinez (1 Way Contract)	$900,000 (3)
-Salary Remaining :	$585,938
-Salary Average :	$900,000
-Salary Average Remaining :	$585,938
Matt Savoie	$875,000 (3)
-Salary Remaining :	$569,661
-Salary Average :	$875,000
-Salary Average Remaining :	$569,661
Noah Gregor (1 Way Contract)	$850,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$553,385
-Salary Average :	$850,000
-Salary Average Remaining :	$553,385
Total Pro Players	25
Salary Commitment
Year 2025 : $81,375,000
Year 2026 : $60,275,000
Year 2027 : $30,475,000
Year 2028 : $22,500,000
Salary Average Commitment
Year 2025 : $81,375,000
Year 2026 : $60,275,000
Year 2027 : $30,475,000
Year 2028 : $22,500,000
Salary Cap with 1 Way Contract
Year 2025 : $77,275,000
Year 2026 : $58,025,000
Year 2027 : $30,475,000
Year 2028 : $22,500,000

Farm Players Salaries
Joona Koppanen	$100,000 (2)
Salary Remaining :	$65,104
Salary Average :	$100,000
Salary Average Remaining :	$65,104
Brett Seney	$100,000 (1)
Salary Remaining :	$65,104
Salary Average :	$100,000
Salary Average Remaining :	$65,104
Akito Hirose	$100,000 (1)
Salary Remaining :	$65,104
Salary Average :	$100,000
Salary Average Remaining :	$65,104
Tristan Luneau	$95,000 (2)
Salary Remaining :	$61,849
Salary Average :	$95,000
Salary Average Remaining :	$61,849
Adam Engstrom	$87,500 (3)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Cade Webber	$87,500 (1)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Hunter Haight	$87,500 (3)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Parker Bell	$87,500 (3)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Alexander Kisakov	$87,500 (1)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Vadim Zherenko	$87,500 (1)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Caedan Bankier	$87,500 (2)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Adam Ginning	$87,500 (2)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Gavin White	$87,500 (2)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Riley Fiddler-Schultz	$87,500 (2)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Jeremy Davies	$85,000 (3)
Salary Remaining :	$55,339
Salary Average :	$85,000
Salary Average Remaining :	$55,339
Isaak Phillips	$80,000 (2)
Salary Remaining :	$52,083
Salary Average :	$80,000
Salary Average Remaining :	$52,083
Scott Walford	$80,000 (1)
Salary Remaining :	$52,083
Salary Average :	$80,000
Salary Average Remaining :	$52,083
Ken Appleby	$77,500 (1)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Patrick Guay	$77,500 (1)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Josh Davies	$77,500 (3)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Quinn Olson	$77,500 (1)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Mathias Laferriere	$77,500 (1)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Total Farm Players	22
Salary Commitment
Year 2025 : $1,902,500
Year 2026 : $1,050,000
Year 2027 : $425,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,902,500
Year 2026 : $1,050,000
Year 2027 : $425,000
Year 2028 : $0

Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone Arena
Level 1:	6000 - $85 - 5,610 - 93.49%
Level 2:	5000 - $60 - 3,522 - 70.45%
Level 3:	2000 - $40 - 1,343 - 67.13%
Level 4:	4000 - $35 - 2,099 - 52.47%
Luxury :	1000 - $180 - 953 - 95.33%
Total Capacity :	18000
Income
Home Games Left	23
Average Attendance - %	13,527 - 75.15%
Average Income per Game	$1,036,245
Year to Date Revenue	$18,652,410
Expense
Pro Players Total Salaries	$87,775,000
Pro Players Total Average Salaries	$87,775,000
Farm Players Total Salaries	$2,010,000
Farm Players Total Average Salaries	$2,010,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$30,637,861
Farm Year To Date Expenses	$700,615
Pro Salary Cap Per Days	$447,135
Pro Salary Cap To Date	$29,966,119
Farm Salary Cap Per Days	$10,469
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$23,833,635
Pro Remaining Season Days	125
Pro Expenses Per Days	$457,161
Pro Estimated Expenses	$57,145,125
Farm Remaining Season Days	125
Farm Expenses Per Days	$10,469
Farm Estimated Expenses	$1,308,625
Estimated Season Expenses	$58,453,750
Estimated Season Salary Cap	$85,857,994
Estimate Under Maximum Salary Cap of $95,500,000	$9,642,006
Estimate Over Minimum Salary Cap of $70,600,000	$15,257,994
Current Bank Account	$48,691,301
Projected Bank Account	$14,071,186

Pro Players Salaries
Bo Horvat (1 Way Contract)	$8,000,000 (3)
-Salary Remaining :	$5,208,333
-Salary Average :	$8,000,000
-Salary Average Remaining :	$5,208,333
Jeremy Swayman (1 Way Contract)	$7,500,000 (6)
-Salary Remaining :	$4,882,813
-Salary Average :	$7,500,000
-Salary Average Remaining :	$4,882,813
Anthony Cirelli (1 Way Contract)	$6,000,000 (6)
-Salary Remaining :	$3,906,250
-Salary Average :	$6,000,000
-Salary Average Remaining :	$3,906,250
Kevin Fiala (1 Way Contract)	$6,000,000 (1)
-Salary Remaining :	$3,906,250
-Salary Average :	$6,000,000
-Salary Average Remaining :	$3,906,250
Travis Konecny (1 Way Contract)	$5,500,000 (3)
-Salary Remaining :	$3,580,729
-Salary Average :	$5,500,000
-Salary Average Remaining :	$3,580,729
Adam Pelech (1 Way Contract)	$5,400,000 (2)
-Salary Remaining :	$3,515,625
-Salary Average :	$5,400,000
-Salary Average Remaining :	$3,515,625
Dylan Holloway (1 Way Contract)	$5,000,000 (2)
-Salary Remaining :	$3,255,208
-Salary Average :	$5,000,000
-Salary Average Remaining :	$3,255,208
Jake DeBrusk (1 Way Contract)	$5,000,000 (3)
-Salary Remaining :	$3,255,208
-Salary Average :	$5,000,000
-Salary Average Remaining :	$3,255,208
Marcus Pettersson (1 Way Contract)	$4,000,000 (2)
-Salary Remaining :	$2,604,167
-Salary Average :	$4,000,000
-Salary Average Remaining :	$2,604,167
Aliaksei Protas (1 Way Contract)	$4,000,000 (1)
-Salary Remaining :	$2,604,167
-Salary Average :	$4,000,000
-Salary Average Remaining :	$2,604,167
Eetu Luostarinen (1 Way Contract)	$4,000,000 (6)
-Salary Remaining :	$2,604,167
-Salary Average :	$4,000,000
-Salary Average Remaining :	$2,604,167
Bowen Byram (1 Way Contract)	$3,800,000 (1)
-Salary Remaining :	$2,473,958
-Salary Average :	$3,800,000
-Salary Average Remaining :	$2,473,958
Joseph Woll (1 Way Contract)	$3,500,000 (1)
-Salary Remaining :	$2,278,646
-Salary Average :	$3,500,000
-Salary Average Remaining :	$2,278,646
Jamie Drysdale (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$1,953,125
-Salary Average :	$3,000,000
-Salary Average Remaining :	$1,953,125
Scott Laughton (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$1,953,125
-Salary Average :	$3,000,000
-Salary Average Remaining :	$1,953,125
Esa Lindell (1 Way Contract)	$2,900,000 (1)
-Salary Remaining :	$1,888,021
-Salary Average :	$2,900,000
-Salary Average Remaining :	$1,888,021
Drew O'Connor (1 Way Contract)	$2,500,000 (2)
-Salary Remaining :	$1,627,604
-Salary Average :	$2,500,000
-Salary Average Remaining :	$1,627,604
Pavel Dorofeyev (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$1,302,083
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,302,083
Egor Zamula (1 Way Contract)	$1,700,000 (1)
-Salary Remaining :	$1,106,771
-Salary Average :	$1,700,000
-Salary Average Remaining :	$1,106,771
Albert Johansson (1 Way Contract)	$1,500,000 (1)
-1 Way Contract Salary Cap :	$350,000
-1 Way Contract Salary Cap Remaining :	$227,865
-Salary Remaining :	$976,563
-Salary Average :	$1,500,000
-Salary Average Remaining :	$976,563
Raphael Lavoie	$950,000 (1)
-Salary Remaining :	$618,490
-Salary Average :	$950,000
-Salary Average Remaining :	$618,490
Josh Doan	$875,000 (1)
-Salary Remaining :	$569,661
-Salary Average :	$875,000
-Salary Average Remaining :	$569,661
Ryker Evans	$875,000 (1)
-Salary Remaining :	$569,661
-Salary Average :	$875,000
-Salary Average Remaining :	$569,661
Benoit-Olivier Groulx (1 Way Contract)	$775,000 (3)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$504,557
-Salary Average :	$775,000
-Salary Average Remaining :	$504,557
Total Pro Players	24
Salary Commitment
Year 2025 : $87,775,000
Year 2026 : $56,675,000
Year 2027 : $36,775,000
Year 2028 : $17,500,000
Salary Average Commitment
Year 2025 : $87,775,000
Year 2026 : $56,675,000
Year 2027 : $36,775,000
Year 2028 : $17,500,000
Salary Cap with 1 Way Contract
Year 2025 : $85,850,000
Year 2026 : $55,900,000
Year 2027 : $36,000,000
Year 2028 : $17,500,000

Farm Players Salaries
William Lockwood	$100,000 (2)
Salary Remaining :	$65,104
Salary Average :	$100,000
Salary Average Remaining :	$65,104
Danila Klimovich	$95,000 (2)
Salary Remaining :	$61,849
Salary Average :	$95,000
Salary Average Remaining :	$61,849
Arshdeep Bains	$95,000 (1)
Salary Remaining :	$61,849
Salary Average :	$95,000
Salary Average Remaining :	$61,849
Jan Mysak	$95,000 (2)
Salary Remaining :	$61,849
Salary Average :	$95,000
Salary Average Remaining :	$61,849
Trent Miner	$95,000 (2)
Salary Remaining :	$61,849
Salary Average :	$95,000
Salary Average Remaining :	$61,849
Spencer Stastney	$90,000 (1)
Salary Remaining :	$58,594
Salary Average :	$90,000
Salary Average Remaining :	$58,594
Samuel Savoie	$87,500 (3)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Samu Tuomaala	$87,500 (2)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Elias D Pettersson	$87,500 (3)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Maxim Groshev	$87,500 (1)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Samuel Honzek	$87,500 (3)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Ryan Winterton	$87,500 (2)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Zack Ostapchuk	$87,500 (2)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Nikita Chibrikov	$87,500 (2)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Carson Lambos	$87,500 (2)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Aku Raty	$87,500 (1)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Marcel Marcel	$87,500 (2)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Angus Booth	$87,500 (3)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Cole McWard	$80,000 (1)
Salary Remaining :	$52,083
Salary Average :	$80,000
Salary Average Remaining :	$52,083
Bogdans Hodass	$77,500 (2)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Brad Hunt	$77,500 (1)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Tristen Nielsen	$77,500 (1)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Parker Gahagen	$77,500 (1)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Total Farm Players	23
Salary Commitment
Year 2025 : $2,010,000
Year 2026 : $1,337,500
Year 2027 : $350,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,010,000
Year 2026 : $1,337,500
Year 2027 : $350,000
Year 2028 : $0

Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	6000 - $84 - 5,574 - 92.89%
Level 2:	5000 - $53 - 4,731 - 94.62%
Level 3:	2000 - $31 - 1,900 - 95.02%
Level 4:	4000 - $21 - 3,794 - 94.84%
Luxury :	1000 - $180 - 946 - 94.64%
Total Capacity :	18000
Income
Home Games Left	27
Average Attendance - %	16,945 - 94.14%
Average Income per Game	$1,079,252
Year to Date Revenue	$15,109,530
Expense
Pro Players Total Salaries	$87,387,500
Pro Players Total Average Salaries	$87,387,500
Farm Players Total Salaries	$1,957,500
Farm Players Total Average Salaries	$1,957,500
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$4,375,000
Pro Year To Date Expenses	$30,175,175
Farm Year To Date Expenses	$639,389
Pro Salary Cap Per Days	$428,646
Pro Salary Cap To Date	$28,657,810
Farm Salary Cap Per Days	$9,779
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$29,139,808
Pro Remaining Season Days	125
Pro Expenses Per Days	$455,143
Pro Estimated Expenses	$56,892,875
Farm Remaining Season Days	125
Farm Expenses Per Days	$10,195
Farm Estimated Expenses	$1,274,375
Estimated Season Expenses	$58,167,250
Estimated Season Salary Cap	$86,613,560
Estimate Under Maximum Salary Cap of $95,500,000	$8,886,440
Estimate Over Minimum Salary Cap of $70,600,000	$16,013,560
Current Bank Account	$42,505,045
Projected Bank Account	$13,477,603

Pro Players Salaries
Jason Robertson (1 Way Contract)	$9,000,000 (2)
-Salary Remaining :	$5,859,375
-Salary Average :	$9,000,000
-Salary Average Remaining :	$5,859,375
JT Miller (1 Way Contract)	$9,000,000 (6)
-Salary Remaining :	$5,859,375
-Salary Average :	$9,000,000
-Salary Average Remaining :	$5,859,375
Vince Dunn (1 Way Contract)	$8,300,000 (6)
-Salary Remaining :	$5,403,646
-Salary Average :	$8,300,000
-Salary Average Remaining :	$5,403,646
Rasmus Dahlin (1 Way Contract)	$8,000,000 (5)
-Salary Remaining :	$5,208,333
-Salary Average :	$8,000,000
-Salary Average Remaining :	$5,208,333
Roope Hintz (1 Way Contract)	$6,500,000 (3)
-Salary Remaining :	$4,231,771
-Salary Average :	$6,500,000
-Salary Average Remaining :	$4,231,771
Sergei Bobrovsky (1 Way Contract)	$6,500,000 (1)
-Salary Remaining :	$4,231,771
-Salary Average :	$6,500,000
-Salary Average Remaining :	$4,231,771
Tyler Toffoli (1 Way Contract)	$6,000,000 (6)
-Salary Remaining :	$3,906,250
-Salary Average :	$6,000,000
-Salary Average Remaining :	$3,906,250
Ross Colton (1 Way Contract)	$5,200,000 (5)
-Salary Remaining :	$3,385,417
-Salary Average :	$5,200,000
-Salary Average Remaining :	$3,385,417
Trevor Moore (1 Way Contract)	$3,500,000 (1)
-Salary Remaining :	$2,278,646
-Salary Average :	$3,500,000
-Salary Average Remaining :	$2,278,646
Nick Perbix (1 Way Contract)	$3,300,000 (4)
-Salary Remaining :	$2,148,438
-Salary Average :	$3,300,000
-Salary Average Remaining :	$2,148,438
Cody Glass (1 Way Contract)	$3,100,000 (4)
-Salary Remaining :	$2,018,229
-Salary Average :	$3,100,000
-Salary Average Remaining :	$2,018,229
Evan Rodrigues (1 Way Contract)	$2,250,000 (1)
-Salary Remaining :	$1,464,844
-Salary Average :	$2,250,000
-Salary Average Remaining :	$1,464,844
Taylor Raddysh (1 Way Contract)	$2,200,000 (3)
-Salary Remaining :	$1,432,292
-Salary Average :	$2,200,000
-Salary Average Remaining :	$1,432,292
Alexandre Texier (1 Way Contract)	$2,100,000 (2)
-Salary Remaining :	$1,367,188
-Salary Average :	$2,100,000
-Salary Average Remaining :	$1,367,188
Calvin de Haan (Out of Payroll)	$1,687,500 (1)
-Salary Remaining :	$1,098,633
-Salary Average :	$1,687,500
-Salary Average Remaining :	$1,098,633
Alex Nedeljkovic (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$976,563
-Salary Average :	$1,500,000
-Salary Average Remaining :	$976,563
Alexander Holtz (1 Way Contract)	$1,200,000 (2)
-1 Way Contract Salary Cap :	$50,000
-1 Way Contract Salary Cap Remaining :	$32,552
-Salary Remaining :	$781,250
-Salary Average :	$1,200,000
-Salary Average Remaining :	$781,250
Travis Dermott (1 Way Contract)	$1,150,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$748,698
-Salary Average :	$1,150,000
-Salary Average Remaining :	$748,698
Laurent Dauphin (1 Way Contract)	$1,100,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$716,146
-Salary Average :	$1,100,000
-Salary Average Remaining :	$716,146
Darren Raddysh	$1,000,000 (1)
-Salary Remaining :	$651,042
-Salary Average :	$1,000,000
-Salary Average Remaining :	$651,042
Alex Nylander (1 Way Contract)	$1,000,000 (2)
-Salary Remaining :	$651,042
-Salary Average :	$1,000,000
-Salary Average Remaining :	$651,042
Andrew Agozzino	$950,000 (2)
-Salary Remaining :	$618,490
-Salary Average :	$950,000
-Salary Average Remaining :	$618,490
Jacob Bryson (1 Way Contract)	$950,000 (2)
-Salary Remaining :	$618,490
-Salary Average :	$950,000
-Salary Average Remaining :	$618,490
Clark Bishop	$950,000 (2)
-Salary Remaining :	$618,490
-Salary Average :	$950,000
-Salary Average Remaining :	$618,490
Jake Sanderson	$950,000 (1)
-Salary Remaining :	$618,490
-Salary Average :	$950,000
-Salary Average Remaining :	$618,490
Total Pro Players	25
Salary Commitment
Year 2025 : $87,387,500
Year 2026 : $67,750,000
Year 2027 : $51,600,000
Year 2028 : $42,900,000
Salary Average Commitment
Year 2025 : $87,387,500
Year 2026 : $67,750,000
Year 2027 : $51,600,000
Year 2028 : $42,900,000
Salary Cap with 1 Way Contract
Year 2025 : $83,987,504
Year 2026 : $66,600,000
Year 2027 : $51,600,000
Year 2028 : $42,900,000

Farm Players Salaries
Fredrik Karlstrom	$100,000 (1)
Salary Remaining :	$65,104
Salary Average :	$100,000
Salary Average Remaining :	$65,104
Garrett Pilon	$97,500 (1)
Salary Remaining :	$63,477
Salary Average :	$97,500
Salary Average Remaining :	$63,477
Logan Shaw	$95,000 (2)
Salary Remaining :	$61,849
Salary Average :	$95,000
Salary Average Remaining :	$61,849
Charles Hudon	$95,000 (2)
Salary Remaining :	$61,849
Salary Average :	$95,000
Salary Average Remaining :	$61,849
Josh Dunne	$90,000 (2)
Salary Remaining :	$58,594
Salary Average :	$90,000
Salary Average Remaining :	$58,594
Gage Quinney	$90,000 (2)
Salary Remaining :	$58,594
Salary Average :	$90,000
Salary Average Remaining :	$58,594
Scott Sabourin	$90,000 (2)
Salary Remaining :	$58,594
Salary Average :	$90,000
Salary Average Remaining :	$58,594
Peter Diliberatore	$90,000 (1)
Salary Remaining :	$58,594
Salary Average :	$90,000
Salary Average Remaining :	$58,594
Adam Scheel	$87,500 (1)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Cross Hanas	$87,500 (1)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Noah Laba	$87,500 (3)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Guillaume Brisebois	$85,000 (1)
Salary Remaining :	$55,339
Salary Average :	$85,000
Salary Average Remaining :	$55,339
Felix Sandstrom	$80,000 (1)
Salary Remaining :	$52,083
Salary Average :	$80,000
Salary Average Remaining :	$52,083
Samuel Walker	$80,000 (1)
Salary Remaining :	$52,083
Salary Average :	$80,000
Salary Average Remaining :	$52,083
Filip Roos	$80,000 (1)
Salary Remaining :	$52,083
Salary Average :	$80,000
Salary Average Remaining :	$52,083
Alex Belzile (Out of Payroll)	$80,000 (2)
Salary Remaining :	$52,083
Salary Average :	$80,000
Salary Average Remaining :	$52,083
Tyler Inamoto	$77,500 (1)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Mitchell Gibson	$77,500 (1)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Gustav Olofsson	$77,500 (1)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Ben Zloty	$77,500 (1)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Mason Jobst	$77,500 (1)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Jiri Patera	$77,500 (1)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Andrew Perrott	$77,500 (1)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Total Farm Players	23
Salary Commitment
Year 2025 : $1,957,500
Year 2026 : $627,500
Year 2027 : $87,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,957,500
Year 2026 : $627,500
Year 2027 : $87,500
Year 2028 : $0

Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Joe Louis Arena
Level 1:	6000 - $75 - 5,625 - 93.74%
Level 2:	5000 - $50 - 4,674 - 93.49%
Level 3:	2000 - $30 - 1,900 - 95.02%
Level 4:	4000 - $20 - 3,773 - 94.33%
Luxury :	1000 - $170 - 924 - 92.40%
Total Capacity :	18000
Income
Home Games Left	25
Average Attendance - %	16,896 - 93.87%
Average Income per Game	$1,003,877
Year to Date Revenue	$16,062,032
Expense
Pro Players Total Salaries	$87,850,000
Pro Players Total Average Salaries	$87,850,000
Farm Players Total Salaries	$2,070,000
Farm Players Total Average Salaries	$2,070,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$30,731,243
Farm Year To Date Expenses	$714,813
Pro Salary Cap Per Days	$451,823
Pro Salary Cap To Date	$30,347,400
Farm Salary Cap Per Days	$10,781
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$25,096,925
Pro Remaining Season Days	125
Pro Expenses Per Days	$457,552
Pro Estimated Expenses	$57,194,000
Farm Remaining Season Days	125
Farm Expenses Per Days	$10,781
Farm Estimated Expenses	$1,347,625
Estimated Season Expenses	$58,541,625
Estimated Season Salary Cap	$86,825,275
Estimate Under Maximum Salary Cap of $95,500,000	$8,674,725
Estimate Over Minimum Salary Cap of $70,600,000	$16,225,275
Current Bank Account	$36,178,268
Projected Bank Account	$2,733,568

Pro Players Salaries
Alex Ovechkin (1 Way Contract)	$9,500,000 (1)
-Salary Remaining :	$6,184,896
-Salary Average :	$9,500,000
-Salary Average Remaining :	$6,184,896
Robert Thomas (1 Way Contract)	$9,300,000 (2)
-Salary Remaining :	$6,054,688
-Salary Average :	$9,300,000
-Salary Average Remaining :	$6,054,688
Mark Scheifele (1 Way Contract)	$8,800,000 (4)
-Salary Remaining :	$5,729,167
-Salary Average :	$8,800,000
-Salary Average Remaining :	$5,729,167
Justin Faulk (1 Way Contract)	$6,750,000 (5)
-Salary Remaining :	$4,394,531
-Salary Average :	$6,750,000
-Salary Average Remaining :	$4,394,531
Dmitry Orlov (1 Way Contract)	$6,500,000 (4)
-Salary Remaining :	$4,231,771
-Salary Average :	$6,500,000
-Salary Average Remaining :	$4,231,771
Cam Fowler (1 Way Contract)	$6,500,000 (2)
-Salary Remaining :	$4,231,771
-Salary Average :	$6,500,000
-Salary Average Remaining :	$4,231,771
JJ Peterka (1 Way Contract)	$5,250,000 (3)
-Salary Remaining :	$3,417,969
-Salary Average :	$5,250,000
-Salary Average Remaining :	$3,417,969
Pavel Zacha (1 Way Contract)	$5,200,000 (2)
-Salary Remaining :	$3,385,417
-Salary Average :	$5,200,000
-Salary Average Remaining :	$3,385,417
Connor Murphy (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$3,255,208
-Salary Average :	$5,000,000
-Salary Average Remaining :	$3,255,208
Charlie Coyle (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$3,255,208
-Salary Average :	$5,000,000
-Salary Average Remaining :	$3,255,208
Alex Vlasic (1 Way Contract)	$4,800,000 (6)
-Salary Remaining :	$3,125,000
-Salary Average :	$4,800,000
-Salary Average Remaining :	$3,125,000
Ivan Barbashev (1 Way Contract)	$3,900,000 (2)
-Salary Remaining :	$2,539,063
-Salary Average :	$3,900,000
-Salary Average Remaining :	$2,539,063
Colin Blackwell (1 Way Contract)	$2,200,000 (1)
-Salary Remaining :	$1,432,292
-Salary Average :	$2,200,000
-Salary Average Remaining :	$1,432,292
David Rittich (1 Way Contract)	$1,750,000 (3)
-Salary Remaining :	$1,139,323
-Salary Average :	$1,750,000
-Salary Average Remaining :	$1,139,323
Peyton Krebs (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$976,563
-Salary Average :	$1,500,000
-Salary Average Remaining :	$976,563
Boris Katchouk (1 Way Contract)	$1,100,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$716,146
-Salary Average :	$1,100,000
-Salary Average Remaining :	$716,146
Joel Hanley	$1,000,000 (2)
-Salary Remaining :	$651,042
-Salary Average :	$1,000,000
-Salary Average Remaining :	$651,042
Vinni Lettieri	$1,000,000 (2)
-Salary Remaining :	$651,042
-Salary Average :	$1,000,000
-Salary Average Remaining :	$651,042
Kevin Lankinen	$1,000,000 (1)
-Salary Remaining :	$651,042
-Salary Average :	$1,000,000
-Salary Average Remaining :	$651,042
Linus Karlsson	$925,000 (1)
-Salary Remaining :	$602,214
-Salary Average :	$925,000
-Salary Average Remaining :	$602,214
Danil Gushchin	$875,000 (1)
-Salary Remaining :	$569,661
-Salary Average :	$875,000
-Salary Average Remaining :	$569,661
Total Pro Players	21
Salary Commitment
Year 2025 : $87,850,000
Year 2026 : $60,750,000
Year 2027 : $33,850,000
Year 2028 : $26,850,000
Salary Average Commitment
Year 2025 : $87,850,000
Year 2026 : $60,750,000
Year 2027 : $33,850,000
Year 2028 : $26,850,000
Salary Cap with 1 Way Contract
Year 2025 : $86,750,000
Year 2026 : $60,750,000
Year 2027 : $33,850,000
Year 2028 : $26,850,000

Farm Players Salaries
Matt Tomkins	$100,000 (1)
Salary Remaining :	$65,104
Salary Average :	$100,000
Salary Average Remaining :	$65,104
Ethan Bear	$100,000 (2)
Salary Remaining :	$65,104
Salary Average :	$100,000
Salary Average Remaining :	$65,104
Benjamin Gaudreau	$95,000 (2)
Salary Remaining :	$61,849
Salary Average :	$95,000
Salary Average Remaining :	$61,849
William Rousseau	$95,000 (2)
Salary Remaining :	$61,849
Salary Average :	$95,000
Salary Average Remaining :	$61,849
Ian Mitchell	$92,500 (1)
Salary Remaining :	$60,221
Salary Average :	$92,500
Salary Average Remaining :	$60,221
Oscar Back	$90,000 (1)
Salary Remaining :	$58,594
Salary Average :	$90,000
Salary Average Remaining :	$58,594
Elias Salomonsson	$87,500 (3)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Skyler Brind'Amour	$87,500 (2)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Justin Gill	$87,500 (2)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Niklas Kokko	$87,500 (3)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Xavier Bourgault	$87,500 (1)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Joakim Kemell	$87,500 (1)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Filip Kral	$87,500 (1)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Ryder Rolston	$87,500 (1)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Andre Lee	$85,000 (1)
Salary Remaining :	$55,339
Salary Average :	$85,000
Salary Average Remaining :	$55,339
Jeffrey Truchon-Viel	$85,000 (1)
Salary Remaining :	$55,339
Salary Average :	$85,000
Salary Average Remaining :	$55,339
Ryan Shea	$85,000 (1)
Salary Remaining :	$55,339
Salary Average :	$85,000
Salary Average Remaining :	$55,339
Isaac Belliveau	$77,500 (2)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Carson Meyer	$77,500 (2)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Shawn Element	$77,500 (2)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Matias Rajaniemi	$77,500 (2)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Austin Poganski	$77,500 (2)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Christian Wolanin	$77,500 (1)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Maxim Barbashev	$77,500 (3)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Total Farm Players	24
Salary Commitment
Year 2025 : $2,070,000
Year 2026 : $1,105,000
Year 2027 : $252,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,070,000
Year 2026 : $1,105,000
Year 2027 : $252,500
Year 2028 : $0

Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	First Niagra Center
Level 1:	6000 - $80 - 5,521 - 92.02%
Level 2:	5000 - $50 - 4,701 - 94.02%
Level 3:	2000 - $30 - 1,863 - 93.15%
Level 4:	4000 - $20 - 3,774 - 94.35%
Luxury :	1000 - $180 - 926 - 92.59%
Total Capacity :	18000
Income
Home Games Left	25
Average Attendance - %	16,785 - 93.25%
Average Income per Game	$1,023,515
Year to Date Revenue	$16,376,241
Expense
Pro Players Total Salaries	$74,432,000
Pro Players Total Average Salaries	$74,432,000
Farm Players Total Salaries	$1,827,500
Farm Players Total Average Salaries	$1,827,500
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$27,692,521
Farm Year To Date Expenses	$658,553
Pro Salary Cap Per Days	$377,641
Pro Salary Cap To Date	$27,020,779
Farm Salary Cap Per Days	$9,518
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$25,587,877
Pro Remaining Season Days	125
Pro Expenses Per Days	$387,667
Pro Estimated Expenses	$48,458,375
Farm Remaining Season Days	125
Farm Expenses Per Days	$9,518
Farm Estimated Expenses	$1,189,750
Estimated Season Expenses	$49,648,125
Estimated Season Salary Cap	$74,225,904
Estimate Under Maximum Salary Cap of $95,500,000	$21,274,096
Estimate Over Minimum Salary Cap of $70,600,000	$3,625,904
Current Bank Account	$51,558,138
Projected Bank Account	$27,497,890

Pro Players Salaries
Mikko Rantanen (1 Way Contract)	$10,000,000 (2)
-Salary Remaining :	$6,510,417
-Salary Average :	$10,000,000
-Salary Average Remaining :	$6,510,417
Brady Tkachuk (1 Way Contract)	$8,200,000 (4)
-Salary Remaining :	$5,338,542
-Salary Average :	$8,200,000
-Salary Average Remaining :	$5,338,542
Sam Bennett (1 Way Contract)	$7,000,000 (5)
-Salary Remaining :	$4,557,292
-Salary Average :	$7,000,000
-Salary Average Remaining :	$4,557,292
Jake Oettinger (1 Way Contract)	$6,550,000 (7)
-Salary Remaining :	$4,264,323
-Salary Average :	$6,550,000
-Salary Average Remaining :	$4,264,323
Jacob Trouba (1 Way Contract)	$6,000,000 (3)
-Salary Remaining :	$3,906,250
-Salary Average :	$6,000,000
-Salary Average Remaining :	$3,906,250
Miro Heiskanen (1 Way Contract)	$6,000,000 (5)
-Salary Remaining :	$3,906,250
-Salary Average :	$6,000,000
-Salary Average Remaining :	$3,906,250
Dylan Samberg (1 Way Contract)	$5,500,000 (7)
-Salary Remaining :	$3,580,729
-Salary Average :	$5,500,000
-Salary Average Remaining :	$3,580,729
Alexander Kerfoot (1 Way Contract)	$4,200,000 (1)
-Salary Remaining :	$2,734,375
-Salary Average :	$4,200,000
-Salary Average Remaining :	$2,734,375
Pierre-Luc Dubois (1 Way Contract)	$3,800,000 (5)
-Salary Remaining :	$2,473,958
-Salary Average :	$3,800,000
-Salary Average Remaining :	$2,473,958
Joel Kiviranta (1 Way Contract)	$2,107,000 (3)
-Salary Remaining :	$1,371,745
-Salary Average :	$2,107,000
-Salary Average Remaining :	$1,371,745
Noah Cates (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$1,302,083
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,302,083
Connor Ingram (1 Way Contract)	$1,950,000 (1)
-1 Way Contract Salary Cap :	$800,000
-1 Way Contract Salary Cap Remaining :	$520,833
-Salary Remaining :	$1,269,531
-Salary Average :	$1,950,000
-Salary Average Remaining :	$1,269,531
Shea Theodore (1 Way Contract)	$1,750,000 (1)
-Salary Remaining :	$1,139,323
-Salary Average :	$1,750,000
-Salary Average Remaining :	$1,139,323
Connor Dewar (1 Way Contract)	$1,200,000 (1)
-Salary Remaining :	$781,250
-Salary Average :	$1,200,000
-Salary Average Remaining :	$781,250
Cole Smith (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$651,042
-Salary Average :	$1,000,000
-Salary Average Remaining :	$651,042
Wyatt Johnston	$950,000 (1)
-Salary Remaining :	$618,490
-Salary Average :	$950,000
-Salary Average Remaining :	$618,490
Owen Power	$950,000 (1)
-Salary Remaining :	$618,490
-Salary Average :	$950,000
-Salary Average Remaining :	$618,490
Calvin Pickard	$950,000 (3)
-Salary Remaining :	$618,490
-Salary Average :	$950,000
-Salary Average Remaining :	$618,490
Logan Cooley	$950,000 (2)
-Salary Remaining :	$618,490
-Salary Average :	$950,000
-Salary Average Remaining :	$618,490
Luke Hughes	$950,000 (2)
-Salary Remaining :	$618,490
-Salary Average :	$950,000
-Salary Average Remaining :	$618,490
Marco Kasper	$875,000 (2)
-Salary Remaining :	$569,661
-Salary Average :	$875,000
-Salary Average Remaining :	$569,661
Matthew Benning (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$504,557
-Salary Average :	$775,000
-Salary Average Remaining :	$504,557
Trevor Lewis	$775,000 (1)
-Salary Remaining :	$504,557
-Salary Average :	$775,000
-Salary Average Remaining :	$504,557
Total Pro Players	23
Salary Commitment
Year 2025 : $74,432,000
Year 2026 : $58,882,000
Year 2027 : $46,107,000
Year 2028 : $37,050,000
Salary Average Commitment
Year 2025 : $74,432,000
Year 2026 : $58,882,000
Year 2027 : $46,107,000
Year 2028 : $37,050,000
Salary Cap with 1 Way Contract
Year 2025 : $72,507,000
Year 2026 : $58,882,000
Year 2027 : $46,107,000
Year 2028 : $37,050,000

Farm Players Salaries
Riley Sutter	$100,000 (1)
Salary Remaining :	$65,104
Salary Average :	$100,000
Salary Average Remaining :	$65,104
Henry Thrun	$95,000 (1)
Salary Remaining :	$61,849
Salary Average :	$95,000
Salary Average Remaining :	$61,849
Chaz Lucius	$87,500 (1)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Jorian Donovan	$87,500 (3)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
David Goyette	$87,500 (3)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Massimo Rizzo	$87,500 (2)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Tristen Robins	$87,500 (1)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Joshua Roy	$87,500 (2)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Cedric Pare	$85,000 (1)
Salary Remaining :	$55,339
Salary Average :	$85,000
Salary Average Remaining :	$55,339
Gianni Fairbrother	$85,000 (1)
Salary Remaining :	$55,339
Salary Average :	$85,000
Salary Average Remaining :	$55,339
Alex Beaucage	$85,000 (1)
Salary Remaining :	$55,339
Salary Average :	$85,000
Salary Average Remaining :	$55,339
Kyle Criscuolo	$77,500 (1)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Evan Vierling	$77,500 (1)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Brendan Gaunce	$77,500 (2)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Casey Fitzgerald	$77,500 (2)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Jonathan Lemieux	$77,500 (1)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Mason Millman	$77,500 (1)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Brett Brochu	$77,500 (2)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Hugh McGing	$77,500 (1)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Josh Filmon	$77,500 (3)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Jonathan Aspirot	$77,500 (3)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Trevor Carrick	$77,500 (2)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Total Farm Players	22
Salary Commitment
Year 2025 : $1,827,500
Year 2026 : $815,000
Year 2027 : $330,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,827,500
Year 2026 : $815,000
Year 2027 : $330,000
Year 2028 : $0

Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Canadian Tire Centre
Level 1:	6000 - $74 - 5,716 - 95.27%
Level 2:	5000 - $49 - 4,803 - 96.05%
Level 3:	2000 - $29 - 1,877 - 93.83%
Level 4:	4000 - $23 - 3,697 - 92.42%
Luxury :	1000 - $185 - 936 - 93.57%
Total Capacity :	18000
Income
Home Games Left	27
Average Attendance - %	17,028 - 94.60%
Average Income per Game	$1,019,713
Year to Date Revenue	$14,275,981
Expense
Pro Players Total Salaries	$80,685,000
Pro Players Total Average Salaries	$80,685,000
Farm Players Total Salaries	$2,045,000
Farm Players Total Average Salaries	$2,045,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$27,634,464
Farm Year To Date Expenses	$754,884
Pro Salary Cap Per Days	$372,786
Pro Salary Cap To Date	$26,511,594
Farm Salary Cap Per Days	$10,651
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$27,532,249
Pro Remaining Season Days	125
Pro Expenses Per Days	$420,234
Pro Estimated Expenses	$52,529,250
Farm Remaining Season Days	125
Farm Expenses Per Days	$10,651
Farm Estimated Expenses	$1,331,375
Estimated Season Expenses	$53,860,625
Estimated Season Salary Cap	$73,109,844
Estimate Under Maximum Salary Cap of $95,500,000	$22,390,156
Estimate Over Minimum Salary Cap of $70,600,000	$2,509,844
Current Bank Account	$38,842,251
Projected Bank Account	$12,513,875

Pro Players Salaries
Brock Boeser (1 Way Contract)	$8,000,000 (5)
-Salary Remaining :	$5,208,333
-Salary Average :	$8,000,000
-Salary Average Remaining :	$5,208,333
Aaron Ekblad (Out of Payroll)	$6,960,000 (5)
-Salary Remaining :	$4,531,250
-Salary Average :	$6,960,000
-Salary Average Remaining :	$4,531,250
Quinton Byfield (1 Way Contract)	$6,750,000 (5)
-Salary Remaining :	$4,394,531
-Salary Average :	$6,750,000
-Salary Average Remaining :	$4,394,531
Morgan Rielly (1 Way Contract)	$6,750,000 (3)
-Salary Remaining :	$4,394,531
-Salary Average :	$6,750,000
-Salary Average Remaining :	$4,394,531
Tyler Seguin (1 Way Contract)	$5,125,000 (3)
-Salary Remaining :	$3,336,589
-Salary Average :	$5,125,000
-Salary Average Remaining :	$3,336,589
Alex Killorn (1 Way Contract)	$4,875,000 (2)
-Salary Remaining :	$3,173,828
-Salary Average :	$4,875,000
-Salary Average Remaining :	$3,173,828
Alex Tuch (1 Way Contract)	$4,750,000 (2)
-Salary Remaining :	$3,092,448
-Salary Average :	$4,750,000
-Salary Average Remaining :	$3,092,448
Elvis Merzlikins (1 Way Contract)	$4,500,000 (1)
-Salary Remaining :	$2,929,688
-Salary Average :	$4,500,000
-Salary Average Remaining :	$2,929,688
Jake McCabe (1 Way Contract)	$4,400,000 (3)
-Salary Remaining :	$2,864,583
-Salary Average :	$4,400,000
-Salary Average Remaining :	$2,864,583
Jordan Staal (1 Way Contract)	$3,900,000 (1)
-Salary Remaining :	$2,539,063
-Salary Average :	$3,900,000
-Salary Average Remaining :	$2,539,063
Nick Leddy (1 Way Contract)	$3,750,000 (3)
-Salary Remaining :	$2,441,406
-Salary Average :	$3,750,000
-Salary Average Remaining :	$2,441,406
Erik Haula (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$1,953,125
-Salary Average :	$3,000,000
-Salary Average Remaining :	$1,953,125
Jordan Harris (1 Way Contract)	$2,600,000 (2)
-Salary Remaining :	$1,692,708
-Salary Average :	$2,600,000
-Salary Average Remaining :	$1,692,708
Ryan Poehling (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$1,302,083
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,302,083
Michael Amadio (1 Way Contract)	$1,875,000 (3)
-Salary Remaining :	$1,220,703
-Salary Average :	$1,875,000
-Salary Average Remaining :	$1,220,703
Justin Danforth (1 Way Contract)	$1,800,000 (4)
-Salary Remaining :	$1,171,875
-Salary Average :	$1,800,000
-Salary Average Remaining :	$1,171,875
Ilya Samsonov (1 Way Contract)	$1,750,000 (4)
-1 Way Contract Salary Cap :	$600,000
-1 Way Contract Salary Cap Remaining :	$390,625
-Salary Remaining :	$1,139,323
-Salary Average :	$1,750,000
-Salary Average Remaining :	$1,139,323
Scott Wedgewood (1 Way Contract)	$1,500,000 (2)
-Salary Remaining :	$976,563
-Salary Average :	$1,500,000
-Salary Average Remaining :	$976,563
Oskar Sundqvist (1 Way Contract)	$1,375,000 (4)
-Salary Remaining :	$895,182
-Salary Average :	$1,375,000
-Salary Average Remaining :	$895,182
Tanner Pearson (1 Way Contract)	$1,250,000 (4)
-Salary Remaining :	$813,802
-Salary Average :	$1,250,000
-Salary Average Remaining :	$813,802
Matthew Kessel (1 Way Contract)	$1,000,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$651,042
-Salary Average :	$1,000,000
-Salary Average Remaining :	$651,042
Jack Johnson	$1,000,000 (1)
-Salary Remaining :	$651,042
-Salary Average :	$1,000,000
-Salary Average Remaining :	$651,042
Craig Smith	$1,000,000 (2)
-Salary Remaining :	$651,042
-Salary Average :	$1,000,000
-Salary Average Remaining :	$651,042
Jordan Oesterle	$775,000 (2)
-Salary Remaining :	$504,557
-Salary Average :	$775,000
-Salary Average Remaining :	$504,557
Total Pro Players	24
Salary Commitment
Year 2025 : $80,685,000
Year 2026 : $65,285,000
Year 2027 : $49,785,000
Year 2028 : $27,885,000
Salary Average Commitment
Year 2025 : $80,685,000
Year 2026 : $65,285,000
Year 2027 : $49,785,000
Year 2028 : $27,885,000
Salary Cap with 1 Way Contract
Year 2025 : $78,535,000
Year 2026 : $64,135,000
Year 2027 : $48,635,000
Year 2028 : $26,735,000

Farm Players Salaries
Jacob MacDonald	$100,000 (1)
Salary Remaining :	$65,104
Salary Average :	$100,000
Salary Average Remaining :	$65,104
Ben Steeves	$95,000 (2)
Salary Remaining :	$61,849
Salary Average :	$95,000
Salary Average Remaining :	$61,849
Conor Geekie	$95,000 (3)
Salary Remaining :	$61,849
Salary Average :	$95,000
Salary Average Remaining :	$61,849
Marshall Warren	$95,000 (1)
Salary Remaining :	$61,849
Salary Average :	$95,000
Salary Average Remaining :	$61,849
Luke Cavallin	$95,000 (1)
Salary Remaining :	$61,849
Salary Average :	$95,000
Salary Average Remaining :	$61,849
Milos Kelemen	$92,500 (1)
Salary Remaining :	$60,221
Salary Average :	$92,500
Salary Average Remaining :	$60,221
Dysin Mayo	$90,000 (3)
Salary Remaining :	$58,594
Salary Average :	$90,000
Salary Average Remaining :	$58,594
Jon-Randall Avon	$87,500 (2)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Carl Lindbom	$87,500 (2)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Ian Moore	$87,500 (2)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Nikita Novikov	$87,500 (2)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Maximus Wanner	$87,500 (2)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Emmitt Finnie	$87,500 (3)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Walker Duehr	$82,500 (1)
Salary Remaining :	$53,711
Salary Average :	$82,500
Salary Average Remaining :	$53,711
Braeden Kressler	$77,500 (2)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Jesper Vikman	$77,500 (1)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Jack Studnicka	$77,500 (1)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Cole Clayton	$77,500 (1)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Braeden Bowman	$77,500 (2)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Kai Uchacz	$77,500 (2)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Luke Toporowski	$77,500 (1)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Pavol Regenda	$77,500 (2)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Anson Thornton	$77,500 (2)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Adam Raska	$77,500 (1)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Total Farm Players	24
Salary Commitment
Year 2025 : $2,045,000
Year 2026 : $1,192,500
Year 2027 : $272,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,045,000
Year 2026 : $1,192,500
Year 2027 : $272,500
Year 2028 : $0

Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Center at San Jose
Level 1:	6000 - $82 - 5,496 - 91.60%
Level 2:	5000 - $52 - 4,537 - 90.74%
Level 3:	2000 - $33 - 1,831 - 91.55%
Level 4:	4000 - $23 - 3,643 - 91.07%
Luxury :	1000 - $180 - 927 - 92.66%
Total Capacity :	18000
Income
Home Games Left	24
Average Attendance - %	16,434 - 91.30%
Average Income per Game	$1,064,108
Year to Date Revenue	$18,089,841
Expense
Pro Players Total Salaries	$75,640,000
Pro Players Total Average Salaries	$75,640,000
Farm Players Total Salaries	$2,237,500
Farm Players Total Average Salaries	$2,237,500
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$26,431,650
Farm Year To Date Expenses	$777,170
Pro Salary Cap Per Days	$376,901
Pro Salary Cap To Date	$25,275,802
Farm Salary Cap Per Days	$11,654
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$25,538,599
Pro Remaining Season Days	125
Pro Expenses Per Days	$393,958
Pro Estimated Expenses	$49,244,750
Farm Remaining Season Days	125
Farm Expenses Per Days	$11,654
Farm Estimated Expenses	$1,456,750
Estimated Season Expenses	$50,701,500
Estimated Season Salary Cap	$72,388,427
Estimate Under Maximum Salary Cap of $95,500,000	$23,111,573
Estimate Over Minimum Salary Cap of $70,600,000	$1,788,427
Current Bank Account	$71,341,100
Projected Bank Account	$46,178,199

Pro Players Salaries
Ryan Nugent-Hopkins (1 Way Contract)	$8,250,000 (2)
-Salary Remaining :	$5,371,094
-Salary Average :	$8,250,000
-Salary Average Remaining :	$5,371,094
Dylan Larkin (1 Way Contract)	$8,200,000 (2)
-Salary Remaining :	$5,338,542
-Salary Average :	$8,200,000
-Salary Average Remaining :	$5,338,542
Zach Hyman (1 Way Contract)	$6,750,000 (3)
-Salary Remaining :	$4,394,531
-Salary Average :	$6,750,000
-Salary Average Remaining :	$4,394,531
Brandon Montour (1 Way Contract)	$6,500,000 (3)
-Salary Remaining :	$4,231,771
-Salary Average :	$6,500,000
-Salary Average Remaining :	$4,231,771
Ryan O'Reilly (1 Way Contract)	$6,000,000 (4)
-Salary Remaining :	$3,906,250
-Salary Average :	$6,000,000
-Salary Average Remaining :	$3,906,250
Jakob Chychrun (1 Way Contract)	$6,000,000 (7)
-Salary Remaining :	$3,906,250
-Salary Average :	$6,000,000
-Salary Average Remaining :	$3,906,250
Brent Burns (1 Way Contract)	$5,250,000 (2)
-Salary Remaining :	$3,417,969
-Salary Average :	$5,250,000
-Salary Average Remaining :	$3,417,969
Michael Bunting (1 Way Contract)	$4,500,000 (1)
-Salary Remaining :	$2,929,688
-Salary Average :	$4,500,000
-Salary Average Remaining :	$2,929,688
Mario Ferraro (1 Way Contract)	$3,300,000 (1)
-Salary Remaining :	$2,148,438
-Salary Average :	$3,300,000
-Salary Average Remaining :	$2,148,438
Mattias Samuelsson (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$1,953,125
-Salary Average :	$3,000,000
-Salary Average Remaining :	$1,953,125
Matt Duchene (1 Way Contract)	$2,750,000 (1)
-Salary Remaining :	$1,790,365
-Salary Average :	$2,750,000
-Salary Average Remaining :	$1,790,365
Mathieu Joseph (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$1,627,604
-Salary Average :	$2,500,000
-Salary Average Remaining :	$1,627,604
Justin Barron (1 Way Contract)	$2,000,000 (3)
-1 Way Contract Salary Cap :	$850,000
-1 Way Contract Salary Cap Remaining :	$553,385
-Salary Remaining :	$1,302,083
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,302,083
Clay Stevenson (1 Way Contract)	$1,400,000 (3)
-1 Way Contract Salary Cap :	$250,000
-1 Way Contract Salary Cap Remaining :	$162,760
-Salary Remaining :	$911,458
-Salary Average :	$1,400,000
-Salary Average Remaining :	$911,458
Dakota Joshua (1 Way Contract)	$1,300,000 (2)
-Salary Remaining :	$846,354
-Salary Average :	$1,300,000
-Salary Average Remaining :	$846,354
Juuso Parssinen (1 Way Contract)	$1,250,000 (2)
-Salary Remaining :	$813,802
-Salary Average :	$1,250,000
-Salary Average Remaining :	$813,802
Mackenzie Blackwood (1 Way Contract)	$1,150,000 (3)
-Salary Remaining :	$748,698
-Salary Average :	$1,150,000
-Salary Average Remaining :	$748,698
Max Pacioretty (1 Way Contract)	$990,000 (4)
-Salary Remaining :	$644,531
-Salary Average :	$990,000
-Salary Average Remaining :	$644,531
Jake Christiansen (1 Way Contract)	$975,000 (2)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$634,766
-Salary Average :	$975,000
-Salary Average Remaining :	$634,766
Michael Kesselring (1 Way Contract)	$950,000 (1)
-Salary Remaining :	$618,490
-Salary Average :	$950,000
-Salary Average Remaining :	$618,490
Marc Gatcomb	$950,000 (1)
-Salary Remaining :	$618,490
-Salary Average :	$950,000
-Salary Average Remaining :	$618,490
Tyson Foerster	$875,000 (1)
-Salary Remaining :	$569,661
-Salary Average :	$875,000
-Salary Average Remaining :	$569,661
James Reimer	$800,000 (1)
-Salary Remaining :	$520,833
-Salary Average :	$800,000
-Salary Average Remaining :	$520,833
Total Pro Players	23
Salary Commitment
Year 2025 : $75,640,000
Year 2026 : $56,015,000
Year 2027 : $30,790,000
Year 2028 : $12,990,000
Salary Average Commitment
Year 2025 : $75,640,000
Year 2026 : $56,015,000
Year 2027 : $30,790,000
Year 2028 : $12,990,000
Salary Cap with 1 Way Contract
Year 2025 : $72,365,000
Year 2026 : $52,740,000
Year 2027 : $28,490,000
Year 2028 : $12,990,000

Farm Players Salaries
Cameron Lund	$95,000 (3)
Salary Remaining :	$61,849
Salary Average :	$95,000
Salary Average Remaining :	$61,849
Devon Levi	$95,000 (1)
Salary Remaining :	$61,849
Salary Average :	$95,000
Salary Average Remaining :	$61,849
Georgi Merkulov	$95,000 (1)
Salary Remaining :	$61,849
Salary Average :	$95,000
Salary Average Remaining :	$61,849
Leo Loof	$95,000 (1)
Salary Remaining :	$61,849
Salary Average :	$95,000
Salary Average Remaining :	$61,849
Landon Slaggert	$95,000 (1)
Salary Remaining :	$61,849
Salary Average :	$95,000
Salary Average Remaining :	$61,849
James Malatesta	$87,500 (2)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Tyler Boucher	$87,500 (2)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Charles-Alexis Legault	$87,500 (2)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Gabriel Szturc	$87,500 (3)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Bryce McConnell-Barker	$87,500 (3)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Artem Grushnikov	$87,500 (2)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Brett Berard	$87,500 (1)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Ridly Greig	$87,500 (1)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Dylan Duke	$87,500 (2)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Thomas Bordeleau	$87,500 (1)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Artur Akhtyamov	$87,500 (2)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Justin Sourdif	$87,500 (1)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Zachary L'Heureux	$87,500 (2)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Matthew Robertson	$80,000 (2)
Salary Remaining :	$52,083
Salary Average :	$80,000
Salary Average Remaining :	$52,083
Declan Carlile	$80,000 (2)
Salary Remaining :	$52,083
Salary Average :	$80,000
Salary Average Remaining :	$52,083
Justin Robidas	$77,500 (2)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Vyacheslav Peksa	$77,500 (1)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Kyle Masters	$77,500 (2)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Robert Bortuzzo	$77,500 (1)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Hugo Ollas	$77,500 (2)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Will Cranley	$77,500 (1)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Total Farm Players	26
Salary Commitment
Year 2025 : $2,237,500
Year 2026 : $1,275,000
Year 2027 : $270,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,237,500
Year 2026 : $1,275,000
Year 2027 : $270,000
Year 2028 : $0

Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	6000 - $79 - 5,614 - 93.57%
Level 2:	5000 - $49 - 4,775 - 95.51%
Level 3:	2000 - $29 - 1,951 - 97.53%
Level 4:	4000 - $19 - 3,782 - 94.55%
Luxury :	1000 - $179 - 946 - 94.57%
Total Capacity :	18000
Income
Home Games Left	26
Average Attendance - %	17,068 - 94.82%
Average Income per Game	$1,023,963
Year to Date Revenue	$15,359,449
Expense
Pro Players Total Salaries	$96,650,000
Pro Players Total Average Salaries	$96,650,000
Farm Players Total Salaries	$2,045,000
Farm Players Total Average Salaries	$2,045,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$33,248,583
Farm Year To Date Expenses	$761,472
Pro Salary Cap Per Days	$498,177
Pro Salary Cap To Date	$32,837,109
Farm Salary Cap Per Days	$10,651
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$26,623,045
Pro Remaining Season Days	125
Pro Expenses Per Days	$503,385
Pro Estimated Expenses	$62,923,125
Farm Remaining Season Days	125
Farm Expenses Per Days	$10,651
Farm Estimated Expenses	$1,331,375
Estimated Season Expenses	$64,254,500
Estimated Season Salary Cap	$95,109,234
Estimate Under Maximum Salary Cap of $95,500,000	$390,766
Estimate Over Minimum Salary Cap of $70,600,000	$24,509,234
Current Bank Account	$32,074,919
Projected Bank Account	($5,556,536)

Pro Players Salaries
Kirill Kaprizov (1 Way Contract)	$11,500,000 (7)
-Salary Remaining :	$7,486,979
-Salary Average :	$11,500,000
-Salary Average Remaining :	$7,486,979
Jack Eichel (1 Way Contract)	$10,000,000 (2)
-Salary Remaining :	$6,510,417
-Salary Average :	$10,000,000
-Salary Average Remaining :	$6,510,417
Mikhail Sergachev (1 Way Contract)	$8,500,000 (6)
-Salary Remaining :	$5,533,854
-Salary Average :	$8,500,000
-Salary Average Remaining :	$5,533,854
MacKenzie Weegar (1 Way Contract)	$8,000,000 (5)
-Salary Remaining :	$5,208,333
-Salary Average :	$8,000,000
-Salary Average Remaining :	$5,208,333
Timo Meier (1 Way Contract)	$8,000,000 (7)
-Salary Remaining :	$5,208,333
-Salary Average :	$8,000,000
-Salary Average Remaining :	$5,208,333
Jesper Bratt (1 Way Contract)	$7,875,000 (6)
-Salary Remaining :	$5,126,953
-Salary Average :	$7,875,000
-Salary Average Remaining :	$5,126,953
Nikita Kucherov	$7,500,000 (1)
-Salary Remaining :	$4,882,813
-Salary Average :	$7,500,000
-Salary Average Remaining :	$4,882,813
Ilya Sorokin (1 Way Contract)	$6,750,000 (4)
-Salary Remaining :	$4,394,531
-Salary Average :	$6,750,000
-Salary Average Remaining :	$4,394,531
Jared Spurgeon (1 Way Contract)	$4,000,000 (1)
-Salary Remaining :	$2,604,167
-Salary Average :	$4,000,000
-Salary Average Remaining :	$2,604,167
Dmitri Voronkov (1 Way Contract)	$3,500,000 (2)
-Salary Remaining :	$2,278,646
-Salary Average :	$3,500,000
-Salary Average Remaining :	$2,278,646
Dmitry Kulikov (1 Way Contract)	$2,500,000 (4)
-Salary Remaining :	$1,627,604
-Salary Average :	$2,500,000
-Salary Average Remaining :	$1,627,604
William Karlsson (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$1,627,604
-Salary Average :	$2,500,000
-Salary Average Remaining :	$1,627,604
Logan O'Connor (1 Way Contract)	$2,250,000 (2)
-Salary Remaining :	$1,464,844
-Salary Average :	$2,250,000
-Salary Average Remaining :	$1,464,844
William Carrier (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$1,302,083
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,302,083
Derek Forbort (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$1,302,083
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,302,083
Pius Suter (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$1,302,083
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,302,083
Justin Brazeau (1 Way Contract)	$1,500,000 (3)
-Salary Remaining :	$976,563
-Salary Average :	$1,500,000
-Salary Average Remaining :	$976,563
Erik Gustafsson (1 Way Contract)	$1,250,000 (2)
-Salary Remaining :	$813,802
-Salary Average :	$1,250,000
-Salary Average Remaining :	$813,802
Eric Comrie (1 Way Contract)	$1,250,000 (4)
-Salary Remaining :	$813,802
-Salary Average :	$1,250,000
-Salary Average Remaining :	$813,802
Jacob Lucchini	$1,000,000 (1)
-Salary Remaining :	$651,042
-Salary Average :	$1,000,000
-Salary Average Remaining :	$651,042
Andrew Poturalski	$1,000,000 (1)
-Salary Remaining :	$651,042
-Salary Average :	$1,000,000
-Salary Average Remaining :	$651,042
Scott Perunovich (1 Way Contract)	$1,000,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$651,042
-Salary Average :	$1,000,000
-Salary Average Remaining :	$651,042
Juha Jaaska	$775,000 (2)
-Salary Remaining :	$504,557
-Salary Average :	$775,000
-Salary Average Remaining :	$504,557
Total Pro Players	23
Salary Commitment
Year 2025 : $96,650,000
Year 2026 : $77,650,000
Year 2027 : $55,875,000
Year 2028 : $54,375,000
Salary Average Commitment
Year 2025 : $96,650,000
Year 2026 : $77,650,000
Year 2027 : $55,875,000
Year 2028 : $54,375,000
Salary Cap with 1 Way Contract
Year 2025 : $95,650,000
Year 2026 : $77,650,000
Year 2027 : $55,875,000
Year 2028 : $54,375,000

Farm Players Salaries
Ben Hutton	$100,000 (1)
Salary Remaining :	$65,104
Salary Average :	$100,000
Salary Average Remaining :	$65,104
Kevin Rooney	$100,000 (2)
Salary Remaining :	$65,104
Salary Average :	$100,000
Salary Average Remaining :	$65,104
Nikita Prishchepov	$95,000 (3)
Salary Remaining :	$61,849
Salary Average :	$95,000
Salary Average Remaining :	$61,849
Vyacheslav Buteyets	$95,000 (2)
Salary Remaining :	$61,849
Salary Average :	$95,000
Salary Average Remaining :	$61,849
Chase Bradley	$95,000 (2)
Salary Remaining :	$61,849
Salary Average :	$95,000
Salary Average Remaining :	$61,849
Christoffer Sedoff	$95,000 (1)
Salary Remaining :	$61,849
Salary Average :	$95,000
Salary Average Remaining :	$61,849
Zac Funk	$87,500 (2)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Michael Milne	$87,500 (1)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Ryan Tverberg	$87,500 (1)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Viktor Neuchev	$87,500 (2)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
James Stefan	$87,500 (2)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Stanislav Svozil	$87,500 (2)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Philippe Daoust	$85,000 (2)
Salary Remaining :	$55,339
Salary Average :	$85,000
Salary Average Remaining :	$55,339
Mason Shaw	$80,000 (1)
Salary Remaining :	$52,083
Salary Average :	$80,000
Salary Average Remaining :	$52,083
Joe Hicketts	$77,500 (2)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Maxwell Crozier	$77,500 (2)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Taylor Gauthier	$77,500 (2)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Cameron Butler	$77,500 (1)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Joe Fleming	$77,500 (2)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Patrick Giles	$77,500 (1)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Marshall Rifai	$77,500 (2)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Connor Ungar	$77,500 (2)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Hunter Shepard	$77,500 (2)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Jeremy Hanzel	$77,500 (2)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Total Farm Players	24
Salary Commitment
Year 2025 : $2,045,000
Year 2026 : $1,440,000
Year 2027 : $95,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,045,000
Year 2026 : $1,440,000
Year 2027 : $95,000
Year 2028 : $0

Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	6000 - $84 - 5,636 - 93.94%
Level 2:	5000 - $53 - 4,741 - 94.82%
Level 3:	2000 - $32 - 1,906 - 95.30%
Level 4:	4000 - $22 - 3,710 - 92.75%
Luxury :	1000 - $180 - 914 - 91.44%
Total Capacity :	18000
Income
Home Games Left	25
Average Attendance - %	16,908 - 93.93%
Average Income per Game	$1,083,539
Year to Date Revenue	$17,336,626
Expense
Pro Players Total Salaries	$94,710,000
Pro Players Total Average Salaries	$94,710,000
Farm Players Total Salaries	$1,742,500
Farm Players Total Average Salaries	$1,742,500
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$33,049,827
Farm Year To Date Expenses	$608,092
Pro Salary Cap Per Days	$484,375
Pro Salary Cap To Date	$32,401,040
Farm Salary Cap Per Days	$9,076
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$27,088,478
Pro Remaining Season Days	125
Pro Expenses Per Days	$493,281
Pro Estimated Expenses	$61,660,125
Farm Remaining Season Days	125
Farm Expenses Per Days	$9,076
Farm Estimated Expenses	$1,134,500
Estimated Season Expenses	$62,794,625
Estimated Season Salary Cap	$92,947,915
Estimate Under Maximum Salary Cap of $95,500,000	$2,552,085
Estimate Over Minimum Salary Cap of $70,600,000	$22,347,915
Current Bank Account	$29,153,443
Projected Bank Account	($6,552,704)

Pro Players Salaries
Auston Matthews (1 Way Contract)	$12,000,000 (1)
-Salary Remaining :	$7,812,500
-Salary Average :	$12,000,000
-Salary Average Remaining :	$7,812,500
Erik Karlsson (1 Way Contract)	$9,800,000 (5)
-Salary Remaining :	$6,380,208
-Salary Average :	$9,800,000
-Salary Average Remaining :	$6,380,208
Matthew Tkachuk (1 Way Contract)	$9,500,000 (6)
-Salary Remaining :	$6,184,896
-Salary Average :	$9,500,000
-Salary Average Remaining :	$6,184,896
Matt Boldy (1 Way Contract)	$7,650,000 (3)
-Salary Remaining :	$4,980,469
-Salary Average :	$7,650,000
-Salary Average Remaining :	$4,980,469
Andrei Kuzmenko (1 Way Contract)	$7,500,000 (5)
-Salary Remaining :	$4,882,813
-Salary Average :	$7,500,000
-Salary Average Remaining :	$4,882,813
Sidney Crosby (1 Way Contract)	$7,000,000 (2)
-Salary Remaining :	$4,557,292
-Salary Average :	$7,000,000
-Salary Average Remaining :	$4,557,292
Charlie McAvoy (1 Way Contract)	$7,000,000 (3)
-Salary Remaining :	$4,557,292
-Salary Average :	$7,000,000
-Salary Average Remaining :	$4,557,292
Blake Coleman (1 Way Contract)	$4,250,000 (2)
-Salary Remaining :	$2,766,927
-Salary Average :	$4,250,000
-Salary Average Remaining :	$2,766,927
Jesperi Kotkaniemi (1 Way Contract)	$3,650,000 (1)
-Salary Remaining :	$2,376,302
-Salary Average :	$3,650,000
-Salary Average Remaining :	$2,376,302
Alexandre Carrier (1 Way Contract)	$3,250,000 (1)
-Salary Remaining :	$2,115,885
-Salary Average :	$3,250,000
-Salary Average Remaining :	$2,115,885
Claude Giroux (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$1,953,125
-Salary Average :	$3,000,000
-Salary Average Remaining :	$1,953,125
Alexander Romanov (1 Way Contract)	$2,750,000 (1)
-Salary Remaining :	$1,790,365
-Salary Average :	$2,750,000
-Salary Average Remaining :	$1,790,365
Jake Allen (1 Way Contract)	$2,500,000 (4)
-Salary Remaining :	$1,627,604
-Salary Average :	$2,500,000
-Salary Average Remaining :	$1,627,604
Joel Edmundson (1 Way Contract)	$2,250,000 (2)
-Salary Remaining :	$1,464,844
-Salary Average :	$2,250,000
-Salary Average Remaining :	$1,464,844
Marc-Andre Fleury (1 Way Contract)	$2,200,000 (1)
-Salary Remaining :	$1,432,292
-Salary Average :	$2,200,000
-Salary Average Remaining :	$1,432,292
Vasily Podkolzin (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$1,302,083
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,302,083
Jesper Boqvist (1 Way Contract)	$1,700,000 (3)
-Salary Remaining :	$1,106,771
-Salary Average :	$1,700,000
-Salary Average Remaining :	$1,106,771
Joe Veleno (1 Way Contract)	$1,600,000 (1)
-Salary Remaining :	$1,041,667
-Salary Average :	$1,600,000
-Salary Average Remaining :	$1,041,667
Vladislav Namestnikov (1 Way Contract)	$1,500,000 (2)
-Salary Remaining :	$976,563
-Salary Average :	$1,500,000
-Salary Average Remaining :	$976,563
Jan Rutta (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$651,042
-Salary Average :	$1,000,000
-Salary Average Remaining :	$651,042
Robert Hagg (1 Way Contract)	$910,000 (2)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$592,448
-Salary Average :	$910,000
-Salary Average Remaining :	$592,448
Nick Cousins	$900,000 (1)
-Salary Remaining :	$585,938
-Salary Average :	$900,000
-Salary Average Remaining :	$585,938
Jesse Ylonen (1 Way Contract)	$800,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$520,833
-Salary Average :	$800,000
-Salary Average Remaining :	$520,833
Total Pro Players	23
Salary Commitment
Year 2025 : $94,710,000
Year 2026 : $66,560,000
Year 2027 : $45,650,000
Year 2028 : $29,300,000
Salary Average Commitment
Year 2025 : $94,710,000
Year 2026 : $66,560,000
Year 2027 : $45,650,000
Year 2028 : $29,300,000
Salary Cap with 1 Way Contract
Year 2025 : $93,000,000
Year 2026 : $65,650,000
Year 2027 : $45,650,000
Year 2028 : $29,300,000

Farm Players Salaries
Eemil Viro	$87,500 (1)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Florian Xhekaj	$87,500 (3)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Isak Rosen	$87,500 (1)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Daniel Torgersson	$87,500 (1)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Logan Mailloux	$87,500 (2)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
David Spacek	$87,500 (2)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Michael Benning	$87,500 (1)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Maksymilian Szuber	$87,500 (1)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Eduard Sale	$87,500 (3)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Noah Ostlund	$87,500 (3)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Yaroslav Askarov	$87,500 (1)
Salary Remaining :	$56,966
Salary Average :	$87,500
Salary Average Remaining :	$56,966
Glenn Gawdin	$80,000 (1)
Salary Remaining :	$52,083
Salary Average :	$80,000
Salary Average Remaining :	$52,083
Mike Hardman	$80,000 (1)
Salary Remaining :	$52,083
Salary Average :	$80,000
Salary Average Remaining :	$52,083
Jack Campbell	$77,500 (1)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Jon Merrill	$77,500 (1)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Ryan Carpenter	$77,500 (2)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Maxime Lajoie	$77,500 (1)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Cal O'Reilly	$77,500 (1)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Matthew Peca	$77,500 (1)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Samuel Houde	$77,500 (1)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Oscar Dansk	$77,500 (1)
Salary Remaining :	$50,456
Salary Average :	$77,500
Salary Average Remaining :	$50,456
Total Farm Players	21
Salary Commitment
Year 2025 : $1,742,500
Year 2026 : $515,000
Year 2027 : $262,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,742,500
Year 2026 : $515,000
Year 2027 : $262,500
Year 2028 : $0

Team	Current Fund	Estimated Season Salary Cap	Under Maximum of $95,500,000 Available Cap Space	Over Minimum of $70,600,000	Pro Players	Farm Players	Total Players
Avalanche	$28,842,177	$89,226,380	$6,273,620	$18,626,380	22	26	48
Blackhawks	$49,054,971	$87,344,775	$8,155,225	$16,744,775	26	19	45
Blue Jackets	$25,784,919	$92,059,185	$3,440,815	$21,459,185	26	20	46
Blues	$47,776,891	$70,708,522	$24,791,478	$108,522	26	21	47
Bruins	$70,991,604	$72,222,199	$23,277,801	$1,622,199	24	23	47
Canadiens	$56,044,789	$89,174,976	$6,325,024	$18,574,976	23	22	45
Canucks	$62,474,685	$74,200,899	$21,299,101	$3,600,899	25	21	46
Capitals	$27,002,302	$92,047,032	$3,452,968	$21,447,032	30	18	48
Devils	$31,998,532	$82,732,458	$12,767,542	$12,132,458	22	26	48
Ducks	$27,961,975	$91,949,952	$3,550,048	$21,349,952	24	25	49
Flames	$39,404,740	$86,333,005	$9,166,995	$15,733,005	24	26	50
Flyers	$40,704,491	$71,837,273	$23,662,727	$1,237,273	23	23	46
Golden Knights	$36,731,705	$84,226,633	$11,273,367	$13,626,633	27	23	50
Hurricanes	$52,608,997	$76,409,415	$19,090,585	$5,809,415	22	25	47
Islanders	$59,590,316	$76,271,847	$19,228,153	$5,671,847	26	20	46
Jets	$27,153,438	$94,628,782	$871,218	$24,028,782	23	25	48
Kings	$33,324,292	$94,078,300	$1,421,700	$23,478,300	21	25	46
Kraken	$35,437,275	$73,302,355	$22,197,645	$2,702,355	27	20	47
Lightning	$58,154,642	$71,128,721	$24,371,279	$528,721	28	21	49
Mammoth	$52,688,572	$82,489,010	$13,010,990	$11,889,010	28	18	46
Maple Leafs	$39,395,253	$90,217,568	$5,282,432	$19,617,568	25	25	50
Oilers	$32,410,728	$73,106,518	$22,393,482	$2,506,518	21	22	43
Panthers	$31,529,680	$94,986,130	$513,870	$24,386,130	21	24	45
Penguins	$58,830,036	$79,270,320	$16,229,680	$8,670,320	25	22	47
Predators	$48,691,301	$85,857,994	$9,642,006	$15,257,994	24	23	47
Rangers	$42,505,045	$86,613,560	$8,886,440	$16,013,560	25	23	48
Red Wings	$36,178,268	$86,825,275	$8,674,725	$16,225,275	21	24	45
Sabres	$51,558,138	$74,225,904	$21,274,096	$3,625,904	23	22	45
Senators	$38,842,251	$73,109,844	$22,390,156	$2,509,844	24	24	48
Sharks	$71,341,100	$72,388,427	$23,111,573	$1,788,427	23	26	49
Stars	$32,074,919	$95,109,234	$390,766	$24,509,234	23	24	47
Wild	$29,153,443	$92,947,915	$2,552,085	$22,347,915	23	21	44

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 - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %