RHL - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	6000 - $140 - 2,853 - 47.54%
Level 2:	5000 - $90 - 2,343 - 46.86%
Level 3:	2000 - $65 - 844 - 42.20%
Level 4:	4000 - $42 - 1,791 - 44.77%
Luxury :	1000 - $300 - 488 - 48.80%
Total Capacity :	18000
Income
Home Games Left	35
Average Attendance - %	8,318 - 46.21%
Average Income per Game	$931,038
Year to Date Revenue	$5,586,229
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	$15,366,888
Farm Year To Date Expenses	$413,259
Pro Salary Cap Per Days	$465,365
Pro Salary Cap To Date	$15,233,345
Farm Salary Cap Per Days	$12,148
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$32,586,336
Pro Remaining Season Days	159
Pro Expenses Per Days	$469,411
Pro Estimated Expenses	$74,636,349
Farm Remaining Season Days	159
Farm Expenses Per Days	$12,148
Farm Estimated Expenses	$1,931,532
Estimated Season Expenses	$76,567,881
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	$37,670,188
Projected Bank Account	($6,311,357)

Pro Players Salaries
Mitchell Marner (1 Way Contract)	$10,400,000 (1)
-Salary Remaining :	$8,612,500
-Salary Average :	$10,400,000
-Salary Average Remaining :	$8,612,500
Rasmus Andersson (1 Way Contract)	$7,250,000 (7)
-Salary Remaining :	$6,003,906
-Salary Average :	$7,250,000
-Salary Average Remaining :	$6,003,906
Darnell Nurse (1 Way Contract)	$7,250,000 (3)
-Salary Remaining :	$6,003,906
-Salary Average :	$7,250,000
-Salary Average Remaining :	$6,003,906
Filip Forsberg (1 Way Contract)	$6,250,000 (2)
-Salary Remaining :	$5,175,781
-Salary Average :	$6,250,000
-Salary Average Remaining :	$5,175,781
Mikael Granlund (1 Way Contract)	$6,000,000 (3)
-Salary Remaining :	$4,968,750
-Salary Average :	$6,000,000
-Salary Average Remaining :	$4,968,750
Martin Necas (1 Way Contract)	$5,800,000 (1)
-Salary Remaining :	$4,803,125
-Salary Average :	$5,800,000
-Salary Average Remaining :	$4,803,125
Lucas Raymond (1 Way Contract)	$5,750,000 (4)
-Salary Remaining :	$4,761,719
-Salary Average :	$5,750,000
-Salary Average Remaining :	$4,761,719
Anze Kopitar (1 Way Contract)	$5,500,000 (3)
-Salary Remaining :	$4,554,688
-Salary Average :	$5,500,000
-Salary Average Remaining :	$4,554,688
Sean Durzi (1 Way Contract)	$4,800,000 (7)
-Salary Remaining :	$3,975,000
-Salary Average :	$4,800,000
-Salary Average Remaining :	$3,975,000
Dawson Mercer (1 Way Contract)	$4,600,000 (3)
-Salary Remaining :	$3,809,375
-Salary Average :	$4,600,000
-Salary Average Remaining :	$3,809,375
Artturi Lehkonen (1 Way Contract)	$4,500,000 (2)
-Salary Remaining :	$3,726,563
-Salary Average :	$4,500,000
-Salary Average Remaining :	$3,726,563
Adam Larsson (1 Way Contract)	$3,500,000 (1)
-Salary Remaining :	$2,898,438
-Salary Average :	$3,500,000
-Salary Average Remaining :	$2,898,438
Colton Sissons (1 Way Contract)	$2,800,000 (3)
-Salary Remaining :	$2,318,750
-Salary Average :	$2,800,000
-Salary Average Remaining :	$2,318,750
Samuel Ersson (1 Way Contract)	$2,750,000 (2)
-Salary Remaining :	$2,277,344
-Salary Average :	$2,750,000
-Salary Average Remaining :	$2,277,344
Jean-Gabriel Pageau (1 Way Contract)	$2,650,000 (3)
-Salary Remaining :	$2,194,531
-Salary Average :	$2,650,000
-Salary Average Remaining :	$2,194,531
Matt Grzelcyk (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$2,070,313
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,070,313
Brandon Tanev (1 Way Contract)	$2,500,000 (4)
-Salary Remaining :	$2,070,313
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,070,313
Philip Tomasino	$1,500,000 (1)
-Salary Remaining :	$1,242,188
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,242,188
Jonathan Quick (1 Way Contract)	$1,100,000 (1)
-Salary Remaining :	$910,938
-Salary Average :	$1,100,000
-Salary Average Remaining :	$910,938
Cam Dineen	$1,000,000 (4)
-Salary Remaining :	$828,125
-Salary Average :	$1,000,000
-Salary Average Remaining :	$828,125
Adam Wilsby	$950,000 (1)
-Salary Remaining :	$786,719
-Salary Average :	$950,000
-Salary Average Remaining :	$786,719
Andreas Athanasiou (1 Way Contract)	$777,000 (3)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$643,453
-Salary Average :	$777,000
-Salary Average Remaining :	$643,453
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 :	$82,813
Salary Average :	$100,000
Salary Average Remaining :	$82,813
Kale Clague	$100,000 (4)
Salary Remaining :	$82,813
Salary Average :	$100,000
Salary Average Remaining :	$82,813
Alex Limoges	$100,000 (4)
Salary Remaining :	$82,813
Salary Average :	$100,000
Salary Average Remaining :	$82,813
Nikita Alexandrov	$100,000 (2)
Salary Remaining :	$82,813
Salary Average :	$100,000
Salary Average Remaining :	$82,813
John Leonard	$100,000 (4)
Salary Remaining :	$82,813
Salary Average :	$100,000
Salary Average Remaining :	$82,813
Sam Poulin	$95,000 (2)
Salary Remaining :	$78,672
Salary Average :	$95,000
Salary Average Remaining :	$78,672
Ivan Ivan	$95,000 (1)
Salary Remaining :	$78,672
Salary Average :	$95,000
Salary Average Remaining :	$78,672
Collin Graf	$95,000 (2)
Salary Remaining :	$78,672
Salary Average :	$95,000
Salary Average Remaining :	$78,672
Dmitry Kuzmin	$95,000 (2)
Salary Remaining :	$78,672
Salary Average :	$95,000
Salary Average Remaining :	$78,672
Ryan C Johnson	$95,000 (1)
Salary Remaining :	$78,672
Salary Average :	$95,000
Salary Average Remaining :	$78,672
Paul Ludwinski	$87,500 (3)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Matyas Sapovaliv	$87,500 (3)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Jaroslav Chmelar	$87,500 (3)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Owen Pickering	$87,500 (3)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Ethan Edwards	$87,500 (2)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Jackson Edward	$87,500 (3)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Ryan O'Rourke	$87,500 (1)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Riley Duran	$87,500 (1)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Ole Bjorgvik Holm	$87,500 (1)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Tyrel Bauer	$87,500 (1)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Alex Jefferies	$87,500 (1)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Santeri Hatakka	$85,000 (1)
Salary Remaining :	$70,391
Salary Average :	$85,000
Salary Average Remaining :	$70,391
Ty Young	$77,500 (3)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Jere Innala	$77,500 (1)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Ryan Schmelzer	$77,500 (1)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Marcus Hogberg	$77,500 (1)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
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 - 5,386 - 89.77%
Level 2:	5000 - $54 - 4,829 - 96.59%
Level 3:	2000 - $33 - 1,848 - 92.42%
Level 4:	4000 - $22 - 3,785 - 94.63%
Luxury :	1000 - $185 - 954 - 95.38%
Total Capacity :	18000
Income
Home Games Left	35
Average Attendance - %	16,803 - 93.35%
Average Income per Game	$1,102,610
Year to Date Revenue	$6,615,659
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	$15,331,239
Farm Year To Date Expenses	$305,943
Pro Salary Cap Per Days	$441,927
Pro Salary Cap To Date	$14,562,758
Farm Salary Cap Per Days	$9,271
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$38,591,344
Pro Remaining Season Days	159
Pro Expenses Per Days	$464,583
Pro Estimated Expenses	$73,868,697
Farm Remaining Season Days	159
Farm Expenses Per Days	$9,271
Farm Estimated Expenses	$1,474,089
Estimated Season Expenses	$75,342,786
Estimated Season Salary Cap	$87,329,151
Estimate Under Maximum Salary Cap of $95,500,000	$8,170,849
Estimate Over Minimum Salary Cap of $70,600,000	$16,729,151
Current Bank Account	$56,005,792
Projected Bank Account	$19,254,350

Pro Players Salaries
Pavel Buchnevich (1 Way Contract)	$10,000,000 (6)
-Salary Remaining :	$8,281,250
-Salary Average :	$10,000,000
-Salary Average Remaining :	$8,281,250
Mattias Ekholm (1 Way Contract)	$6,200,000 (2)
-Salary Remaining :	$5,134,375
-Salary Average :	$6,200,000
-Salary Average Remaining :	$5,134,375
Adin Hill (1 Way Contract)	$6,000,000 (4)
-Salary Remaining :	$4,968,750
-Salary Average :	$6,000,000
-Salary Average Remaining :	$4,968,750
Ryan Lindgren (1 Way Contract)	$5,200,000 (6)
-Salary Remaining :	$4,306,250
-Salary Average :	$5,200,000
-Salary Average Remaining :	$4,306,250
Ryan Strome (1 Way Contract)	$5,000,000 (2)
-Salary Remaining :	$4,140,625
-Salary Average :	$5,000,000
-Salary Average Remaining :	$4,140,625
Anton Lundell (1 Way Contract)	$5,000,000 (4)
-Salary Remaining :	$4,140,625
-Salary Average :	$5,000,000
-Salary Average Remaining :	$4,140,625
Cam York (1 Way Contract)	$4,750,000 (1)
-Salary Remaining :	$3,933,594
-Salary Average :	$4,750,000
-Salary Average Remaining :	$3,933,594
Andrew Mangiapane (1 Way Contract)	$4,750,000 (2)
-Salary Remaining :	$3,933,594
-Salary Average :	$4,750,000
-Salary Average Remaining :	$3,933,594
Barrett Hayton (1 Way Contract)	$4,600,000 (2)
-Salary Remaining :	$3,809,375
-Salary Average :	$4,600,000
-Salary Average Remaining :	$3,809,375
Casey Cizikas (1 Way Contract)	$4,000,000 (1)
-Salary Remaining :	$3,312,500
-Salary Average :	$4,000,000
-Salary Average Remaining :	$3,312,500
Jonathan Drouin (1 Way Contract)	$4,000,000 (1)
-Salary Remaining :	$3,312,500
-Salary Average :	$4,000,000
-Salary Average Remaining :	$3,312,500
Ilya Lyubushkin (1 Way Contract)	$4,000,000 (2)
-Salary Remaining :	$3,312,500
-Salary Average :	$4,000,000
-Salary Average Remaining :	$3,312,500
Evan Bouchard (1 Way Contract)	$4,000,000 (1)
-Salary Remaining :	$3,312,500
-Salary Average :	$4,000,000
-Salary Average Remaining :	$3,312,500
Tommy Novak (1 Way Contract)	$3,500,000 (2)
-Salary Remaining :	$2,898,438
-Salary Average :	$3,500,000
-Salary Average Remaining :	$2,898,438
Frederick Gaudreau (1 Way Contract)	$3,500,000 (4)
-Salary Remaining :	$2,898,438
-Salary Average :	$3,500,000
-Salary Average Remaining :	$2,898,438
Jake Walman (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$1,656,250
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,656,250
Corey Perry (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$1,656,250
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,656,250
Mattias Janmark (1 Way Contract)	$1,500,000 (2)
-Salary Remaining :	$1,242,188
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,242,188
Curtis Lazar (1 Way Contract)	$1,500,000 (3)
-Salary Remaining :	$1,242,188
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,242,188
Troy Stecher (1 Way Contract)	$1,300,000 (2)
-Salary Remaining :	$1,076,563
-Salary Average :	$1,300,000
-Salary Average Remaining :	$1,076,563
Max Jones (1 Way Contract)	$1,250,000 (1)
-1 Way Contract Salary Cap :	$100,000
-1 Way Contract Salary Cap Remaining :	$82,813
-Salary Remaining :	$1,035,156
-Salary Average :	$1,250,000
-Salary Average Remaining :	$1,035,156
Sam Lafferty (1 Way Contract)	$1,150,000 (4)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$952,344
-Salary Average :	$1,150,000
-Salary Average Remaining :	$952,344
Taylor Ward (1 Way Contract)	$1,100,000 (3)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$910,938
-Salary Average :	$1,100,000
-Salary Average Remaining :	$910,938
Akira Schmid	$1,000,000 (2)
-Salary Remaining :	$828,125
-Salary Average :	$1,000,000
-Salary Average Remaining :	$828,125
Shane Wright	$950,000 (1)
-Salary Remaining :	$786,719
-Salary Average :	$950,000
-Salary Average Remaining :	$786,719
Anton Blidh (1 Way Contract)	$950,000 (2)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$786,719
-Salary Average :	$950,000
-Salary Average Remaining :	$786,719
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 :	$82,813
Salary Average :	$100,000
Salary Average Remaining :	$82,813
Filip Larsson	$100,000 (2)
Salary Remaining :	$82,813
Salary Average :	$100,000
Salary Average Remaining :	$82,813
William Lagesson	$100,000 (2)
Salary Remaining :	$82,813
Salary Average :	$100,000
Salary Average Remaining :	$82,813
Noah Philp	$100,000 (2)
Salary Remaining :	$82,813
Salary Average :	$100,000
Salary Average Remaining :	$82,813
Josh Brown	$100,000 (2)
Salary Remaining :	$82,813
Salary Average :	$100,000
Salary Average Remaining :	$82,813
Jack Ahcan	$100,000 (1)
Salary Remaining :	$82,813
Salary Average :	$100,000
Salary Average Remaining :	$82,813
Connor Mackey	$100,000 (1)
Salary Remaining :	$82,813
Salary Average :	$100,000
Salary Average Remaining :	$82,813
Mason Primeau	$95,000 (1)
Salary Remaining :	$78,672
Salary Average :	$95,000
Salary Average Remaining :	$78,672
Gabriel Fortier	$95,000 (1)
Salary Remaining :	$78,672
Salary Average :	$95,000
Salary Average Remaining :	$78,672
Tyler Pitlick	$95,000 (2)
Salary Remaining :	$78,672
Salary Average :	$95,000
Salary Average Remaining :	$78,672
Samuel Bolduc	$95,000 (2)
Salary Remaining :	$78,672
Salary Average :	$95,000
Salary Average Remaining :	$78,672
Jake Leschyshyn	$95,000 (1)
Salary Remaining :	$78,672
Salary Average :	$95,000
Salary Average Remaining :	$78,672
Kevin Connauton	$95,000 (1)
Salary Remaining :	$78,672
Salary Average :	$95,000
Salary Average Remaining :	$78,672
Coulson Pitre	$87,500 (3)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Dylan Garand	$87,500 (1)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Martin Chromiak	$87,500 (1)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Luke Henman	$85,000 (1)
Salary Remaining :	$70,391
Salary Average :	$85,000
Salary Average Remaining :	$70,391
Matt Villalta	$85,000 (1)
Salary Remaining :	$70,391
Salary Average :	$85,000
Salary Average Remaining :	$70,391
Luke Reid	$77,500 (2)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
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 - 4,932 - 82.20%
Level 2:	5000 - $54 - 4,194 - 83.87%
Level 3:	2000 - $32 - 1,605 - 80.26%
Level 4:	4000 - $22 - 3,249 - 81.21%
Luxury :	1000 - $185 - 789 - 78.88%
Total Capacity :	18000
Income
Home Games Left	35
Average Attendance - %	14,768 - 82.04%
Average Income per Game	$1,018,394
Year to Date Revenue	$6,110,365
Expense
Pro Players Total Salaries	$96,233,000
Pro Players Total Average Salaries	$96,233,000
Farm Players Total Salaries	$1,860,000
Farm Players Total Average Salaries	$1,860,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$16,540,062
Farm Year To Date Expenses	$319,704
Pro Salary Cap Per Days	$479,208
Pro Salary Cap To Date	$15,813,864
Farm Salary Cap Per Days	$9,688
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$35,643,796
Pro Remaining Season Days	159
Pro Expenses Per Days	$501,214
Pro Estimated Expenses	$79,693,026
Farm Remaining Season Days	159
Farm Expenses Per Days	$9,688
Farm Estimated Expenses	$1,540,392
Estimated Season Expenses	$81,233,418
Estimated Season Salary Cap	$92,007,936
Estimate Under Maximum Salary Cap of $95,500,000	$3,492,064
Estimate Over Minimum Salary Cap of $70,600,000	$21,407,936
Current Bank Account	$35,596,715
Projected Bank Account	($9,992,907)

Pro Players Salaries
Quinn Hughes (1 Way Contract)	$9,250,000 (6)
-Salary Remaining :	$7,660,156
-Salary Average :	$9,250,000
-Salary Average Remaining :	$7,660,156
Mika Zibanejad (1 Way Contract)	$8,500,000 (3)
-Salary Remaining :	$7,039,063
-Salary Average :	$8,500,000
-Salary Average Remaining :	$7,039,063
Tage Thompson (1 Way Contract)	$8,125,000 (6)
-Salary Remaining :	$6,728,516
-Salary Average :	$8,125,000
-Salary Average Remaining :	$6,728,516
Andrei Svechnikov (1 Way Contract)	$7,750,000 (5)
-Salary Remaining :	$6,417,969
-Salary Average :	$7,750,000
-Salary Average Remaining :	$6,417,969
Matty Beniers (1 Way Contract)	$7,283,000 (8)
-Salary Remaining :	$6,031,234
-Salary Average :	$7,283,000
-Salary Average Remaining :	$6,031,234
Alex Pietrangelo (1 Way Contract)	$6,750,000 (2)
-Salary Remaining :	$5,589,844
-Salary Average :	$6,750,000
-Salary Average Remaining :	$5,589,844
Casey Mittelstadt (1 Way Contract)	$6,500,000 (6)
-Salary Remaining :	$5,382,813
-Salary Average :	$6,500,000
-Salary Average Remaining :	$5,382,813
Jonathan Marchessault (1 Way Contract)	$5,500,000 (2)
-Salary Remaining :	$4,554,688
-Salary Average :	$5,500,000
-Salary Average Remaining :	$4,554,688
Brandon Hagel (1 Way Contract)	$5,000,000 (4)
-Salary Remaining :	$4,140,625
-Salary Average :	$5,000,000
-Salary Average Remaining :	$4,140,625
Jonas Brodin (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$4,140,625
-Salary Average :	$5,000,000
-Salary Average Remaining :	$4,140,625
Vincent Trocheck (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$2,484,375
-Salary Average :	$3,000,000
-Salary Average Remaining :	$2,484,375
Dustin Wolf (1 Way Contract)	$3,000,000 (3)
-Salary Remaining :	$2,484,375
-Salary Average :	$3,000,000
-Salary Average Remaining :	$2,484,375
Frank Vatrano (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$2,070,313
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,070,313
Andrew Peeke (1 Way Contract)	$2,500,000 (3)
-Salary Remaining :	$2,070,313
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,070,313
Dylan DeMelo (1 Way Contract)	$2,500,000 (2)
-Salary Remaining :	$2,070,313
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,070,313
Pyotr Kochetkov (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$1,656,250
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,656,250
Noel Acciari (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$1,656,250
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,656,250
Gustav Nyquist (1 Way Contract)	$1,800,000 (2)
-1 Way Contract Salary Cap :	$650,000
-1 Way Contract Salary Cap Remaining :	$538,281
-Salary Remaining :	$1,490,625
-Salary Average :	$1,800,000
-Salary Average Remaining :	$1,490,625
Nico Sturm (1 Way Contract)	$1,750,000 (4)
-1 Way Contract Salary Cap :	$600,000
-1 Way Contract Salary Cap Remaining :	$496,875
-Salary Remaining :	$1,449,219
-Salary Average :	$1,750,000
-Salary Average Remaining :	$1,449,219
Nick Seeler (1 Way Contract)	$1,500,000 (2)
-Salary Remaining :	$1,242,188
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,242,188
Nic Dowd (1 Way Contract)	$1,300,000 (2)
-Salary Remaining :	$1,076,563
-Salary Average :	$1,300,000
-Salary Average Remaining :	$1,076,563
Brett Leason (1 Way Contract)	$1,150,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$952,344
-Salary Average :	$1,150,000
-Salary Average Remaining :	$952,344
Luke Glendening (1 Way Contract)	$800,000 (2)
-Salary Remaining :	$662,500
-Salary Average :	$800,000
-Salary Average Remaining :	$662,500
Rem Pitlick (1 Way Contract)	$775,000 (3)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$641,797
-Salary Average :	$775,000
-Salary Average Remaining :	$641,797
Total Pro Players	24
Salary Commitment
Year 2025 : $96,233,000
Year 2026 : $85,583,000
Year 2027 : $60,433,000
Year 2028 : $45,658,000
Salary Average Commitment
Year 2025 : $96,233,000
Year 2026 : $85,583,000
Year 2027 : $60,433,000
Year 2028 : $45,658,000
Salary Cap with 1 Way Contract
Year 2025 : $92,008,000
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 :	$82,813
Salary Average :	$100,000
Salary Average Remaining :	$82,813
Nikita Tolopilo	$95,000 (1)
Salary Remaining :	$78,672
Salary Average :	$95,000
Salary Average Remaining :	$78,672
Jacob Moverare	$95,000 (1)
Salary Remaining :	$78,672
Salary Average :	$95,000
Salary Average Remaining :	$78,672
Zach Benson	$95,000 (2)
Salary Remaining :	$78,672
Salary Average :	$95,000
Salary Average Remaining :	$78,672
Matthew Poitras	$95,000 (2)
Salary Remaining :	$78,672
Salary Average :	$95,000
Salary Average Remaining :	$78,672
Calle Odelius	$87,500 (3)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Rodwin Dionicio	$87,500 (3)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Samuel Hlavaj	$87,500 (1)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Wyatt Kaiser	$87,500 (1)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Parker Ford	$87,500 (1)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Dylan Peterson	$87,500 (2)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Tyler Tucker	$80,000 (1)
Salary Remaining :	$66,250
Salary Average :	$80,000
Salary Average Remaining :	$66,250
Jamieson Rees	$77,500 (1)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Bogdan Trineyev	$77,500 (1)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
James Hamblin	$77,500 (1)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Matt Kiersted	$77,500 (1)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Luke Krys	$77,500 (1)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Philip Kemp	$77,500 (1)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Dominic Toninato	$77,500 (1)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Tyce Thompson	$77,500 (1)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Logan Brown	$77,500 (2)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Tyler Brennan	$77,500 (2)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Total Farm Players	22
Salary Commitment
Year 2025 : $1,860,000
Year 2026 : $607,500
Year 2027 : $175,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,860,000
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 - 5,735 - 95.59%
Level 2:	5000 - $50 - 4,595 - 91.90%
Level 3:	2000 - $30 - 1,860 - 92.99%
Level 4:	4000 - $20 - 3,709 - 92.72%
Luxury :	1000 - $180 - 936 - 93.58%
Total Capacity :	18000
Income
Home Games Left	32
Average Attendance - %	16,835 - 93.53%
Average Income per Game	$1,036,335
Year to Date Revenue	$9,327,012
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	$12,723,051
Farm Year To Date Expenses	$320,133
Pro Salary Cap Per Days	$368,359
Pro Salary Cap To Date	$12,139,441
Farm Salary Cap Per Days	$9,701
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$33,162,709
Pro Remaining Season Days	159
Pro Expenses Per Days	$385,547
Pro Estimated Expenses	$61,301,973
Farm Remaining Season Days	159
Farm Expenses Per Days	$9,701
Farm Estimated Expenses	$1,542,459
Estimated Season Expenses	$62,844,432
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	$53,059,837
Projected Bank Account	$23,378,114

Pro Players Salaries
Dylan Cozens (1 Way Contract)	$7,000,000 (7)
-Salary Remaining :	$5,796,875
-Salary Average :	$7,000,000
-Salary Average Remaining :	$5,796,875
Pat Maroon (1 Way Contract)	$6,900,000 (1)
-Salary Remaining :	$5,714,063
-Salary Average :	$6,900,000
-Salary Average Remaining :	$5,714,063
Philip Broberg (1 Way Contract)	$6,750,000 (8)
-Salary Remaining :	$5,589,844
-Salary Average :	$6,750,000
-Salary Average Remaining :	$5,589,844
Ville Husso (1 Way Contract)	$6,500,000 (1)
-1 Way Contract Salary Cap :	$5,350,000
-1 Way Contract Salary Cap Remaining :	$4,430,469
-Salary Remaining :	$5,382,813
-Salary Average :	$6,500,000
-Salary Average Remaining :	$5,382,813
Connor Brown (1 Way Contract)	$5,000,000 (2)
-Salary Remaining :	$4,140,625
-Salary Average :	$5,000,000
-Salary Average Remaining :	$4,140,625
Ukko-Pekka Luukkonen (1 Way Contract)	$5,000,000 (6)
-Salary Remaining :	$4,140,625
-Salary Average :	$5,000,000
-Salary Average Remaining :	$4,140,625
Niko Mikkola (1 Way Contract)	$5,000,000 (4)
-Salary Remaining :	$4,140,625
-Salary Average :	$5,000,000
-Salary Average Remaining :	$4,140,625
Connor Clifton (1 Way Contract)	$4,000,000 (3)
-Salary Remaining :	$3,312,500
-Salary Average :	$4,000,000
-Salary Average Remaining :	$3,312,500
Martin Fehervary (1 Way Contract)	$3,500,000 (2)
-Salary Remaining :	$2,898,438
-Salary Average :	$3,500,000
-Salary Average Remaining :	$2,898,438
Calle Jarnkrok (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$2,484,375
-Salary Average :	$3,000,000
-Salary Average Remaining :	$2,484,375
Lars Eller (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$2,484,375
-Salary Average :	$3,000,000
-Salary Average Remaining :	$2,484,375
Matthew Murray (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$1,656,250
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,656,250
Colin Miller (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$1,656,250
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,656,250
Noah Juulsen (1 Way Contract)	$2,000,000 (4)
-Salary Remaining :	$1,656,250
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,656,250
Calen Addison (1 Way Contract)	$1,500,000 (2)
-Salary Remaining :	$1,242,188
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,242,188
Marc Del Gaizo (1 Way Contract)	$1,200,000 (3)
-1 Way Contract Salary Cap :	$50,000
-1 Way Contract Salary Cap Remaining :	$41,406
-Salary Remaining :	$993,750
-Salary Average :	$1,200,000
-Salary Average Remaining :	$993,750
Marcus Johansson (1 Way Contract)	$1,150,000 (2)
-Salary Remaining :	$952,344
-Salary Average :	$1,150,000
-Salary Average Remaining :	$952,344
Zach Sanford (1 Way Contract)	$1,000,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$828,125
-Salary Average :	$1,000,000
-Salary Average Remaining :	$828,125
Alex Steeves (1 Way Contract)	$950,000 (3)
-Salary Remaining :	$786,719
-Salary Average :	$950,000
-Salary Average Remaining :	$786,719
Matthew Knies	$950,000 (2)
-Salary Remaining :	$786,719
-Salary Average :	$950,000
-Salary Average Remaining :	$786,719
Frank Nazar	$950,000 (3)
-Salary Remaining :	$786,719
-Salary Average :	$950,000
-Salary Average Remaining :	$786,719
Adam Fantilli	$950,000 (2)
-Salary Remaining :	$786,719
-Salary Average :	$950,000
-Salary Average Remaining :	$786,719
Jackson Lacombe	$950,000 (1)
-Salary Remaining :	$786,719
-Salary Average :	$950,000
-Salary Average Remaining :	$786,719
Leo Carlsson	$950,000 (2)
-Salary Remaining :	$786,719
-Salary Average :	$950,000
-Salary Average Remaining :	$786,719
Will Smith	$950,000 (2)
-Salary Remaining :	$786,719
-Salary Average :	$950,000
-Salary Average Remaining :	$786,719
William Eklund	$875,000 (1)
-Salary Remaining :	$724,609
-Salary Average :	$875,000
-Salary Average Remaining :	$724,609
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 :	$82,813
Salary Average :	$100,000
Salary Average Remaining :	$82,813
Matthew Rempe	$95,000 (1)
Salary Remaining :	$78,672
Salary Average :	$95,000
Salary Average Remaining :	$78,672
Jacob Quillan	$95,000 (2)
Salary Remaining :	$78,672
Salary Average :	$95,000
Salary Average Remaining :	$78,672
Matthew Phillips	$95,000 (1)
Salary Remaining :	$78,672
Salary Average :	$95,000
Salary Average Remaining :	$78,672
Marat Khusnutdinov	$95,000 (1)
Salary Remaining :	$78,672
Salary Average :	$95,000
Salary Average Remaining :	$78,672
Denton Mateychuk	$95,000 (3)
Salary Remaining :	$78,672
Salary Average :	$95,000
Salary Average Remaining :	$78,672
Victor Ostman	$90,000 (1)
Salary Remaining :	$74,531
Salary Average :	$90,000
Salary Average Remaining :	$74,531
Magnus Chrona	$90,000 (1)
Salary Remaining :	$74,531
Salary Average :	$90,000
Salary Average Remaining :	$74,531
Jonathan Lekkerimaki	$87,500 (3)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Jeremy Poirier	$87,500 (1)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Gavin Brindley	$87,500 (3)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Tristan Broz	$87,500 (2)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Hunter Brzustewicz	$87,500 (3)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Shakir Mukhamadullin	$87,500 (1)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Ethan Cardwell	$87,500 (1)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Matthew Seminoff	$87,500 (2)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Topi Niemela	$87,500 (1)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Tyson Kozak	$87,500 (1)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Garin Bjorklund	$77,500 (1)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Francesco Arcuri	$77,500 (2)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Simon Lundmark	$77,500 (1)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
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 - 5,519 - 91.99%
Level 2:	5000 - $50 - 4,826 - 96.53%
Level 3:	2000 - $32 - 1,828 - 91.42%
Level 4:	4000 - $20 - 3,757 - 93.92%
Luxury :	1000 - $178 - 922 - 92.18%
Total Capacity :	18000
Income
Home Games Left	31
Average Attendance - %	16,853 - 93.63%
Average Income per Game	$1,058,592
Year to Date Revenue	$10,585,917
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	$12,049,090
Farm Year To Date Expenses	$349,272
Pro Salary Cap Per Days	$347,266
Pro Salary Cap To Date	$11,356,905
Farm Salary Cap Per Days	$10,599
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$32,816,343
Pro Remaining Season Days	159
Pro Expenses Per Days	$364,974
Pro Estimated Expenses	$58,030,866
Farm Remaining Season Days	159
Farm Expenses Per Days	$10,599
Farm Estimated Expenses	$1,685,241
Estimated Season Expenses	$59,716,107
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	$77,592,881
Projected Bank Account	$50,693,117

Pro Players Salaries
Taylor Hall (1 Way Contract)	$10,000,000 (2)
-Salary Remaining :	$8,281,250
-Salary Average :	$10,000,000
-Salary Average Remaining :	$8,281,250
Nick Schmaltz (1 Way Contract)	$5,850,000 (2)
-Salary Remaining :	$4,844,531
-Salary Average :	$5,850,000
-Salary Average Remaining :	$4,844,531
Damon Severson (1 Way Contract)	$5,000,000 (3)
-Salary Remaining :	$4,140,625
-Salary Average :	$5,000,000
-Salary Average Remaining :	$4,140,625
Lawson Crouse (1 Way Contract)	$5,000,000 (3)
-Salary Remaining :	$4,140,625
-Salary Average :	$5,000,000
-Salary Average Remaining :	$4,140,625
Kaapo Kahkonen (1 Way Contract)	$4,300,000 (2)
-1 Way Contract Salary Cap :	$3,150,000
-1 Way Contract Salary Cap Remaining :	$2,608,594
-Salary Remaining :	$3,560,938
-Salary Average :	$4,300,000
-Salary Average Remaining :	$3,560,938
Nicolas Hague (1 Way Contract)	$3,800,000 (5)
-Salary Remaining :	$3,146,875
-Salary Average :	$3,800,000
-Salary Average Remaining :	$3,146,875
Trevor Zegras (1 Way Contract)	$3,500,000 (1)
-Salary Remaining :	$2,898,438
-Salary Average :	$3,500,000
-Salary Average Remaining :	$2,898,438
Dan Vladar (1 Way Contract)	$3,400,000 (3)
-Salary Remaining :	$2,815,625
-Salary Average :	$3,400,000
-Salary Average Remaining :	$2,815,625
Matias Maccelli (1 Way Contract)	$3,300,000 (2)
-Salary Remaining :	$2,732,813
-Salary Average :	$3,300,000
-Salary Average Remaining :	$2,732,813
Pheonix Copley (1 Way Contract)	$3,000,000 (1)
-1 Way Contract Salary Cap :	$1,850,000
-1 Way Contract Salary Cap Remaining :	$1,532,031
-Salary Remaining :	$2,484,375
-Salary Average :	$3,000,000
-Salary Average Remaining :	$2,484,375
Kasperi Kapanen (1 Way Contract)	$3,000,000 (4)
-Salary Remaining :	$2,484,375
-Salary Average :	$3,000,000
-Salary Average Remaining :	$2,484,375
Eeli Tolvanen (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$2,484,375
-Salary Average :	$3,000,000
-Salary Average Remaining :	$2,484,375
Henri Jokiharju (1 Way Contract)	$2,800,000 (2)
-Salary Remaining :	$2,318,750
-Salary Average :	$2,800,000
-Salary Average Remaining :	$2,318,750
Nathan Bastian (1 Way Contract)	$2,000,000 (3)
-Salary Remaining :	$1,656,250
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,656,250
Lukas Reichel (1 Way Contract)	$2,000,000 (3)
-Salary Remaining :	$1,656,250
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,656,250
John Beecher (1 Way Contract)	$1,750,000 (3)
-Salary Remaining :	$1,449,219
-Salary Average :	$1,750,000
-Salary Average Remaining :	$1,449,219
Zac Jones (1 Way Contract)	$1,500,000 (3)
-Salary Remaining :	$1,242,188
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,242,188
Conor Timmins (1 Way Contract)	$1,300,000 (1)
-Salary Remaining :	$1,076,563
-Salary Average :	$1,300,000
-Salary Average Remaining :	$1,076,563
Kieffer Bellows (1 Way Contract)	$1,100,000 (2)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$910,938
-Salary Average :	$1,100,000
-Salary Average Remaining :	$910,938
Jakub Lauko (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$828,125
-Salary Average :	$1,000,000
-Salary Average Remaining :	$828,125
Tyler Kleven	$875,000 (1)
-Salary Remaining :	$724,609
-Salary Average :	$875,000
-Salary Average Remaining :	$724,609
Nikita Nesterenko	$875,000 (1)
-Salary Remaining :	$724,609
-Salary Average :	$875,000
-Salary Average Remaining :	$724,609
Fabian Lysell	$875,000 (1)
-Salary Remaining :	$724,609
-Salary Average :	$875,000
-Salary Average Remaining :	$724,609
Colten Ellis	$850,000 (2)
-Salary Remaining :	$703,906
-Salary Average :	$850,000
-Salary Average Remaining :	$703,906
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 :	$82,813
Salary Average :	$100,000
Salary Average Remaining :	$82,813
Samuel Helenius	$100,000 (2)
Salary Remaining :	$82,813
Salary Average :	$100,000
Salary Average Remaining :	$82,813
Nolan Foote	$95,000 (1)
Salary Remaining :	$78,672
Salary Average :	$95,000
Salary Average Remaining :	$78,672
Oliver Kapanen	$95,000 (3)
Salary Remaining :	$78,672
Salary Average :	$95,000
Salary Average Remaining :	$78,672
Trevor Kuntar	$95,000 (1)
Salary Remaining :	$78,672
Salary Average :	$95,000
Salary Average Remaining :	$78,672
Xavier Parent	$90,000 (2)
Salary Remaining :	$74,531
Salary Average :	$90,000
Salary Average Remaining :	$74,531
Jake Wise	$90,000 (2)
Salary Remaining :	$74,531
Salary Average :	$90,000
Salary Average Remaining :	$74,531
Jacob Gaucher	$90,000 (2)
Salary Remaining :	$74,531
Salary Average :	$90,000
Salary Average Remaining :	$74,531
Robert Mastrosimone	$87,500 (1)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Jakub Brabenec	$87,500 (2)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Jakub Demek	$87,500 (2)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Jayden Grubbe	$87,500 (2)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Oskar Pettersson	$87,500 (2)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Brendan Brisson	$87,500 (1)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Topias Vilen	$87,500 (2)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Gustav Lindstrom	$87,500 (1)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
William Trudeau	$87,500 (1)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Corson Ceulemans	$87,500 (1)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Zach Dean	$87,500 (2)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Lucas Johansen	$85,000 (1)
Salary Remaining :	$70,391
Salary Average :	$85,000
Salary Average Remaining :	$70,391
Marc-Andre Gaudet	$77,500 (2)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
James Hardie	$77,500 (1)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Luke Prokop	$77,500 (1)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
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 - 5,491 - 91.51%
Level 2:	5000 - $50 - 4,531 - 90.61%
Level 3:	2000 - $33 - 1,884 - 94.19%
Level 4:	4000 - $20 - 3,683 - 92.08%
Luxury :	1000 - $180 - 969 - 96.89%
Total Capacity :	18000
Income
Home Games Left	34
Average Attendance - %	16,557 - 91.99%
Average Income per Game	$1,053,655
Year to Date Revenue	$7,375,587
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	$15,524,619
Farm Year To Date Expenses	$319,011
Pro Salary Cap Per Days	$464,453
Pro Salary Cap To Date	$15,326,949
Farm Salary Cap Per Days	$9,667
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$35,824,280
Pro Remaining Season Days	159
Pro Expenses Per Days	$470,443
Pro Estimated Expenses	$74,800,437
Farm Remaining Season Days	159
Farm Expenses Per Days	$9,667
Farm Estimated Expenses	$1,537,053
Estimated Season Expenses	$76,337,490
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	$62,902,660
Projected Bank Account	$22,389,450

Pro Players Salaries
Dylan Guenther (1 Way Contract)	$7,500,000 (8)
-Salary Remaining :	$6,210,938
-Salary Average :	$7,500,000
-Salary Average Remaining :	$6,210,938
Noah Hanifin (1 Way Contract)	$7,500,000 (7)
-Salary Remaining :	$6,210,938
-Salary Average :	$7,500,000
-Salary Average Remaining :	$6,210,938
John Tavares (1 Way Contract)	$7,000,000 (2)
-Salary Remaining :	$5,796,875
-Salary Average :	$7,000,000
-Salary Average Remaining :	$5,796,875
Marco Rossi (1 Way Contract)	$6,500,000 (8)
-Salary Remaining :	$5,382,813
-Salary Average :	$6,500,000
-Salary Average Remaining :	$5,382,813
Anthony Mantha (1 Way Contract)	$5,750,000 (2)
-Salary Remaining :	$4,761,719
-Salary Average :	$5,750,000
-Salary Average Remaining :	$4,761,719
Noah Dobson (1 Way Contract)	$5,625,000 (6)
-Salary Remaining :	$4,658,203
-Salary Average :	$5,625,000
-Salary Average Remaining :	$4,658,203
Nino Niederreiter (1 Way Contract)	$5,000,000 (2)
-Salary Remaining :	$4,140,625
-Salary Average :	$5,000,000
-Salary Average Remaining :	$4,140,625
Jared McCann (1 Way Contract)	$5,000,000 (2)
-Salary Remaining :	$4,140,625
-Salary Average :	$5,000,000
-Salary Average Remaining :	$4,140,625
Stuart Skinner (1 Way Contract)	$4,800,000 (2)
-Salary Remaining :	$3,975,000
-Salary Average :	$4,800,000
-Salary Average Remaining :	$3,975,000
Kirby Dach (1 Way Contract)	$4,500,000 (3)
-Salary Remaining :	$3,726,563
-Salary Average :	$4,500,000
-Salary Average Remaining :	$3,726,563
Connor Zary (1 Way Contract)	$4,400,000 (4)
-Salary Remaining :	$3,643,750
-Salary Average :	$4,400,000
-Salary Average Remaining :	$3,643,750
Spencer Knight (1 Way Contract)	$4,000,000 (1)
-Salary Remaining :	$3,312,500
-Salary Average :	$4,000,000
-Salary Average Remaining :	$3,312,500
Nikita Zadorov (1 Way Contract)	$3,500,000 (1)
-Salary Remaining :	$2,898,438
-Salary Average :	$3,500,000
-Salary Average Remaining :	$2,898,438
Brett Kulak (1 Way Contract)	$3,250,000 (1)
-Salary Remaining :	$2,691,406
-Salary Average :	$3,250,000
-Salary Average Remaining :	$2,691,406
Michael Rasmussen (1 Way Contract)	$3,200,000 (4)
-Salary Remaining :	$2,650,000
-Salary Average :	$3,200,000
-Salary Average Remaining :	$2,650,000
Jeff Skinner (1 Way Contract)	$3,000,000 (4)
-Salary Remaining :	$2,484,375
-Salary Average :	$3,000,000
-Salary Average Remaining :	$2,484,375
Jacob Bernard-Docker (1 Way Contract)	$2,200,000 (2)
-1 Way Contract Salary Cap :	$1,050,000
-1 Way Contract Salary Cap Remaining :	$869,531
-Salary Remaining :	$1,821,875
-Salary Average :	$2,200,000
-Salary Average Remaining :	$1,821,875
Viktor Arvidsson (1 Way Contract)	$2,200,000 (4)
-Salary Remaining :	$1,821,875
-Salary Average :	$2,200,000
-Salary Average Remaining :	$1,821,875
Matt Nieto (1 Way Contract)	$1,750,000 (1)
-Salary Remaining :	$1,449,219
-Salary Average :	$1,750,000
-Salary Average Remaining :	$1,449,219
Scott Mayfield (1 Way Contract)	$1,200,000 (1)
-Salary Remaining :	$993,750
-Salary Average :	$1,200,000
-Salary Average Remaining :	$993,750
Simon Nemec	$875,000 (1)
-Salary Remaining :	$724,609
-Salary Average :	$875,000
-Salary Average Remaining :	$724,609
Andreas Englund	$800,000 (1)
-Salary Remaining :	$662,500
-Salary Average :	$800,000
-Salary Average Remaining :	$662,500
Mark Jankowski	$775,000 (1)
-Salary Remaining :	$641,797
-Salary Average :	$775,000
-Salary Average Remaining :	$641,797
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 :	$82,813
Salary Average :	$100,000
Salary Average Remaining :	$82,813
John Ludvig	$95,000 (2)
Salary Remaining :	$78,672
Salary Average :	$95,000
Salary Average Remaining :	$78,672
Louis Domingue	$95,000 (1)
Salary Remaining :	$78,672
Salary Average :	$95,000
Salary Average Remaining :	$78,672
Jaycob Megna	$90,000 (2)
Salary Remaining :	$74,531
Salary Average :	$90,000
Salary Average Remaining :	$74,531
Jayson Megna	$88,500 (2)
Salary Remaining :	$73,289
Salary Average :	$88,500
Salary Average Remaining :	$73,289
Jakub Dobes	$87,500 (1)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Hendrix Lapierre	$87,500 (1)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Ozzy Wiesblatt	$87,500 (1)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Lukas Cormier	$87,500 (1)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Vsevolod Komarov	$87,500 (3)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Otto Stenberg	$87,500 (3)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Jaret Anderson-Dolan	$80,000 (1)
Salary Remaining :	$66,250
Salary Average :	$80,000
Salary Average Remaining :	$66,250
Brandon Gignac	$80,000 (2)
Salary Remaining :	$66,250
Salary Average :	$80,000
Salary Average Remaining :	$66,250
Vincent Sevigny	$80,000 (2)
Salary Remaining :	$66,250
Salary Average :	$80,000
Salary Average Remaining :	$66,250
Hunter Skinner	$80,000 (2)
Salary Remaining :	$66,250
Salary Average :	$80,000
Salary Average Remaining :	$66,250
Jack Beck	$77,500 (2)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Chris Wagner	$77,500 (2)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Dylan Gambrell	$77,500 (1)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Hudson Fasching	$77,500 (2)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Reese Johnson	$77,500 (1)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Marc Johnstone	$77,500 (2)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Joseph LaBate	$77,500 (1)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
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 - 5,773 - 96.22%
Level 2:	5000 - $60 - 3,670 - 73.41%
Level 3:	2000 - $35 - 1,513 - 75.64%
Level 4:	4000 - $20 - 3,801 - 95.02%
Luxury :	1000 - $195 - 714 - 71.37%
Total Capacity :	18000
Income
Home Games Left	34
Average Attendance - %	15,471 - 85.95%
Average Income per Game	$1,028,012
Year to Date Revenue	$7,196,081
Expense
Pro Players Total Salaries	$74,775,000
Pro Players Total Average Salaries	$74,775,000
Farm Players Total Salaries	$1,907,500
Farm Players Total Average Salaries	$1,907,500
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$3,500,000
Pro Year To Date Expenses	$12,851,949
Farm Year To Date Expenses	$312,522
Pro Salary Cap Per Days	$373,047
Pro Salary Cap To Date	$12,210,544
Farm Salary Cap Per Days	$9,935
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$34,952,393
Pro Remaining Season Days	159
Pro Expenses Per Days	$389,453
Pro Estimated Expenses	$61,923,027
Farm Remaining Season Days	159
Farm Expenses Per Days	$9,935
Farm Estimated Expenses	$1,579,665
Estimated Season Expenses	$63,502,692
Estimated Season Salary Cap	$75,025,017
Estimate Under Maximum Salary Cap of $95,500,000	$20,474,983
Estimate Over Minimum Salary Cap of $70,600,000	$4,425,017
Current Bank Account	$68,022,784
Projected Bank Account	$39,472,485

Pro Players Salaries
Troy Terry (1 Way Contract)	$7,200,000 (5)
-Salary Remaining :	$5,962,500
-Salary Average :	$7,200,000
-Salary Average Remaining :	$5,962,500
David Perron (1 Way Contract)	$6,000,000 (1)
-Salary Remaining :	$4,968,750
-Salary Average :	$6,000,000
-Salary Average Remaining :	$4,968,750
Kevin Hayes (1 Way Contract)	$6,000,000 (1)
-Salary Remaining :	$4,968,750
-Salary Average :	$6,000,000
-Salary Average Remaining :	$4,968,750
Hampus Lindholm (1 Way Contract)	$5,750,000 (3)
-Salary Remaining :	$4,761,719
-Salary Average :	$5,750,000
-Salary Average Remaining :	$4,761,719
Anders Lee (1 Way Contract)	$5,500,000 (2)
-Salary Remaining :	$4,554,688
-Salary Average :	$5,500,000
-Salary Average Remaining :	$4,554,688
Morgan Frost (1 Way Contract)	$4,600,000 (2)
-Salary Remaining :	$3,809,375
-Salary Average :	$4,600,000
-Salary Average Remaining :	$3,809,375
Tyson Barrie (1 Way Contract)	$4,500,000 (1)
-1 Way Contract Salary Cap :	$3,350,000
-1 Way Contract Salary Cap Remaining :	$2,774,219
-Salary Remaining :	$3,726,563
-Salary Average :	$4,500,000
-Salary Average Remaining :	$3,726,563
Thomas Harley (1 Way Contract)	$4,500,000 (1)
-Salary Remaining :	$3,726,563
-Salary Average :	$4,500,000
-Salary Average Remaining :	$3,726,563
Robby Fabbri (1 Way Contract)	$4,250,000 (4)
-Salary Remaining :	$3,519,531
-Salary Average :	$4,250,000
-Salary Average Remaining :	$3,519,531
Andre Burakovsky (1 Way Contract)	$4,000,000 (3)
-Salary Remaining :	$3,312,500
-Salary Average :	$4,000,000
-Salary Average Remaining :	$3,312,500
Adam Boqvist (1 Way Contract)	$3,200,000 (1)
-Salary Remaining :	$2,650,000
-Salary Average :	$3,200,000
-Salary Average Remaining :	$2,650,000
Braden Schneider (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$2,484,375
-Salary Average :	$3,000,000
-Salary Average Remaining :	$2,484,375
Filip Chytil (1 Way Contract)	$2,800,000 (2)
-Salary Remaining :	$2,318,750
-Salary Average :	$2,800,000
-Salary Average Remaining :	$2,318,750
Mason Appleton (1 Way Contract)	$2,200,000 (1)
-Salary Remaining :	$1,821,875
-Salary Average :	$2,200,000
-Salary Average Remaining :	$1,821,875
Nick Bjugstad (1 Way Contract)	$1,500,000 (2)
-Salary Remaining :	$1,242,188
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,242,188
Ivan Fedotov	$1,500,000 (2)
-Salary Remaining :	$1,242,188
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,242,188
Philipp Kurashev (1 Way Contract)	$1,500,000 (1)
-1 Way Contract Salary Cap :	$350,000
-1 Way Contract Salary Cap Remaining :	$289,844
-Salary Remaining :	$1,242,188
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,242,188
Brayden Pachal (1 Way Contract)	$1,500,000 (2)
-Salary Remaining :	$1,242,188
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,242,188
Mason Lohrei	$950,000 (1)
-Salary Remaining :	$786,719
-Salary Average :	$950,000
-Salary Average Remaining :	$786,719
Jake Neighbours	$950,000 (1)
-Salary Remaining :	$786,719
-Salary Average :	$950,000
-Salary Average Remaining :	$786,719
Matthew Coronato	$875,000 (2)
-Salary Remaining :	$724,609
-Salary Average :	$875,000
-Salary Average Remaining :	$724,609
Zachary Bolduc	$875,000 (2)
-Salary Remaining :	$724,609
-Salary Average :	$875,000
-Salary Average Remaining :	$724,609
Chad Ruhwedel (1 Way Contract)	$850,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$703,906
-Salary Average :	$850,000
-Salary Average Remaining :	$703,906
Sebastian Cossa	$775,000 (1)
-Salary Remaining :	$641,797
-Salary Average :	$775,000
-Salary Average Remaining :	$641,797
Total Pro Players	24
Salary Commitment
Year 2025 : $74,775,000
Year 2026 : $43,350,000
Year 2027 : $21,200,000
Year 2028 : $11,450,000
Salary Average Commitment
Year 2025 : $74,775,000
Year 2026 : $43,350,000
Year 2027 : $21,200,000
Year 2028 : $11,450,000
Salary Cap with 1 Way Contract
Year 2025 : $71,625,000
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 :	$82,813
Salary Average :	$100,000
Salary Average Remaining :	$82,813
Olivier Rodrigue	$100,000 (1)
Salary Remaining :	$82,813
Salary Average :	$100,000
Salary Average Remaining :	$82,813
Grigori Denisenko	$95,000 (1)
Salary Remaining :	$78,672
Salary Average :	$95,000
Salary Average Remaining :	$78,672
Shai Buium	$87,500 (2)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Ben Hemmerling	$87,500 (3)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Filip Bystedt	$87,500 (3)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Aatu Raty	$87,500 (1)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Filip Mesar	$87,500 (3)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Fraser Minten	$87,500 (3)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Calle Clang	$87,500 (1)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Sandis Vilmanis	$87,500 (3)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Brett Harrison	$87,500 (2)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Reid Schaefer	$87,500 (2)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
William Wallinder	$87,500 (1)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Carter Savoie	$87,500 (1)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Rhett Gardner	$85,000 (1)
Salary Remaining :	$70,391
Salary Average :	$85,000
Salary Average Remaining :	$70,391
Noel Gunler	$85,000 (1)
Salary Remaining :	$70,391
Salary Average :	$85,000
Salary Average Remaining :	$70,391
Michael Karow	$80,000 (1)
Salary Remaining :	$66,250
Salary Average :	$80,000
Salary Average Remaining :	$66,250
Blade Jenkins	$80,000 (1)
Salary Remaining :	$66,250
Salary Average :	$80,000
Salary Average Remaining :	$66,250
Ethan Prow	$77,500 (1)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Dan Renouf	$77,500 (1)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Ales Stezka	$77,500 (1)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Total Farm Players	22
Salary Commitment
Year 2025 : $1,907,500
Year 2026 : $700,000
Year 2027 : $437,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,907,500
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 - 4,192 - 69.87%
Level 2:	5000 - $55 - 3,926 - 78.53%
Level 3:	2000 - $33 - 1,822 - 91.08%
Level 4:	4000 - $20 - 3,728 - 93.19%
Luxury :	1000 - $185 - 955 - 95.50%
Total Capacity :	18000
Income
Home Games Left	33
Average Attendance - %	14,623 - 81.24%
Average Income per Game	$971,804
Year to Date Revenue	$7,774,431
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	$16,331,568
Farm Year To Date Expenses	$270,270
Pro Salary Cap Per Days	$453,880
Pro Salary Cap To Date	$14,978,040
Farm Salary Cap Per Days	$8,190
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$32,069,528
Pro Remaining Season Days	159
Pro Expenses Per Days	$494,896
Pro Estimated Expenses	$78,688,464
Farm Remaining Season Days	159
Farm Expenses Per Days	$8,190
Farm Estimated Expenses	$1,302,210
Estimated Season Expenses	$79,990,674
Estimated Season Salary Cap	$93,144,960
Estimate Under Maximum Salary Cap of $95,500,000	$2,355,040
Estimate Over Minimum Salary Cap of $70,600,000	$22,544,960
Current Bank Account	$35,465,329
Projected Bank Account	($12,455,817)

Pro Players Salaries
Teuvo Teravainen (1 Way Contract)	$8,250,000 (6)
-Salary Remaining :	$6,832,031
-Salary Average :	$8,250,000
-Salary Average Remaining :	$6,832,031
Jacob Markstrom (1 Way Contract)	$6,500,000 (3)
-Salary Remaining :	$5,382,813
-Salary Average :	$6,500,000
-Salary Average Remaining :	$5,382,813
Matt Roy (1 Way Contract)	$6,250,000 (6)
-Salary Remaining :	$5,175,781
-Salary Average :	$6,250,000
-Salary Average Remaining :	$5,175,781
Christian Dvorak (1 Way Contract)	$5,750,000 (7)
-Salary Remaining :	$4,761,719
-Salary Average :	$5,750,000
-Salary Average Remaining :	$4,761,719
Vitek Vanecek (1 Way Contract)	$5,500,000 (4)
-1 Way Contract Salary Cap :	$4,350,000
-1 Way Contract Salary Cap Remaining :	$3,602,344
-Salary Remaining :	$4,554,688
-Salary Average :	$5,500,000
-Salary Average Remaining :	$4,554,688
Darcy Kuemper (1 Way Contract)	$5,500,000 (2)
-Salary Remaining :	$4,554,688
-Salary Average :	$5,500,000
-Salary Average Remaining :	$4,554,688
Maxim Tsyplakov (1 Way Contract)	$5,500,000 (7)
-Salary Remaining :	$4,554,688
-Salary Average :	$5,500,000
-Salary Average Remaining :	$4,554,688
Artem Zub (1 Way Contract)	$5,000,000 (2)
-Salary Remaining :	$4,140,625
-Salary Average :	$5,000,000
-Salary Average Remaining :	$4,140,625
Ryan Donato (1 Way Contract)	$4,750,000 (3)
-Salary Remaining :	$3,933,594
-Salary Average :	$4,750,000
-Salary Average Remaining :	$3,933,594
Jalen Chatfield (1 Way Contract)	$4,450,000 (4)
-Salary Remaining :	$3,685,156
-Salary Average :	$4,450,000
-Salary Average Remaining :	$3,685,156
Rasmus Sandin (1 Way Contract)	$4,000,000 (4)
-Salary Remaining :	$3,312,500
-Salary Average :	$4,000,000
-Salary Average Remaining :	$3,312,500
Will Cuylle (1 Way Contract)	$3,250,000 (3)
-Salary Remaining :	$2,691,406
-Salary Average :	$3,250,000
-Salary Average Remaining :	$2,691,406
Erik Johnson (1 Way Contract)	$2,750,000 (1)
-Salary Remaining :	$2,277,344
-Salary Average :	$2,750,000
-Salary Average Remaining :	$2,277,344
Blake Lizotte (1 Way Contract)	$2,750,000 (3)
-Salary Remaining :	$2,277,344
-Salary Average :	$2,750,000
-Salary Average Remaining :	$2,277,344
Sebastian D Aho (1 Way Contract)	$2,700,000 (2)
-1 Way Contract Salary Cap :	$1,550,000
-1 Way Contract Salary Cap Remaining :	$1,283,594
-Salary Remaining :	$2,235,938
-Salary Average :	$2,700,000
-Salary Average Remaining :	$2,235,938
Adam Erne (1 Way Contract)	$2,500,000 (1)
-1 Way Contract Salary Cap :	$1,350,000
-1 Way Contract Salary Cap Remaining :	$1,117,969
-Salary Remaining :	$2,070,313
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,070,313
Michael Eyssimont (1 Way Contract)	$2,500,000 (3)
-Salary Remaining :	$2,070,313
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,070,313
Alexey Toropchenko (1 Way Contract)	$2,150,000 (1)
-Salary Remaining :	$1,780,469
-Salary Average :	$2,150,000
-Salary Average Remaining :	$1,780,469
Oliver Wahlstrom (1 Way Contract)	$2,145,000 (2)
-1 Way Contract Salary Cap :	$995,000
-1 Way Contract Salary Cap Remaining :	$823,984
-Salary Remaining :	$1,776,328
-Salary Average :	$2,145,000
-Salary Average Remaining :	$1,776,328
Ryan Lomberg (1 Way Contract)	$1,750,000 (1)
-1 Way Contract Salary Cap :	$600,000
-1 Way Contract Salary Cap Remaining :	$496,875
-Salary Remaining :	$1,449,219
-Salary Average :	$1,750,000
-Salary Average Remaining :	$1,449,219
Klim Kostin (1 Way Contract)	$1,600,000 (1)
-1 Way Contract Salary Cap :	$450,000
-1 Way Contract Salary Cap Remaining :	$372,656
-Salary Remaining :	$1,325,000
-Salary Average :	$1,600,000
-Salary Average Remaining :	$1,325,000
Parker Kelly (1 Way Contract)	$1,250,000 (1)
-Salary Remaining :	$1,035,156
-Salary Average :	$1,250,000
-Salary Average Remaining :	$1,035,156
Mitchell Chaffee (1 Way Contract)	$1,250,000 (2)
-Salary Remaining :	$1,035,156
-Salary Average :	$1,250,000
-Salary Average Remaining :	$1,035,156
Alexander Alexeyev (1 Way Contract)	$1,200,000 (2)
-Salary Remaining :	$993,750
-Salary Average :	$1,200,000
-Salary Average Remaining :	$993,750
Georgi Romanov	$975,000 (2)
-Salary Remaining :	$807,422
-Salary Average :	$975,000
-Salary Average Remaining :	$807,422
Pierrick Dube (1 Way Contract)	$975,000 (2)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$807,422
-Salary Average :	$975,000
-Salary Average Remaining :	$807,422
Simon Holmstrom (1 Way Contract)	$975,000 (1)
-Salary Remaining :	$807,422
-Salary Average :	$975,000
-Salary Average Remaining :	$807,422
Connor Bedard	$950,000 (2)
-Salary Remaining :	$786,719
-Salary Average :	$950,000
-Salary Average Remaining :	$786,719
Macklin Celebrini	$950,000 (3)
-Salary Remaining :	$786,719
-Salary Average :	$950,000
-Salary Average Remaining :	$786,719
Jackson Blake	$950,000 (3)
-Salary Remaining :	$786,719
-Salary Average :	$950,000
-Salary Average Remaining :	$786,719
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 :	$82,813
Salary Average :	$100,000
Salary Average Remaining :	$82,813
Kevin Korchinski	$95,000 (2)
Salary Remaining :	$78,672
Salary Average :	$95,000
Salary Average Remaining :	$78,672
Michael Pezzetta	$95,000 (1)
Salary Remaining :	$78,672
Salary Average :	$95,000
Salary Average Remaining :	$78,672
Mason Morelli	$95,000 (1)
Salary Remaining :	$78,672
Salary Average :	$95,000
Salary Average Remaining :	$78,672
David Jiricek	$95,000 (2)
Salary Remaining :	$78,672
Salary Average :	$95,000
Salary Average Remaining :	$78,672
Riley Stillman	$92,500 (1)
Salary Remaining :	$76,602
Salary Average :	$92,500
Salary Average Remaining :	$76,602
Jesse Pulkkinen	$87,500 (3)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Samuel Lipkin	$87,500 (2)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Simon Robertsson	$87,500 (2)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Ville Koivunen	$87,500 (2)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Ville Ottavainen	$87,500 (2)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Ivan Miroshnichenko	$87,500 (2)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Tyler Madden	$82,500 (1)
Salary Remaining :	$68,320
Salary Average :	$82,500
Salary Average Remaining :	$68,320
Brandon Scanlin	$82,500 (1)
Salary Remaining :	$68,320
Salary Average :	$82,500
Salary Average Remaining :	$68,320
Ryan Mast	$77,500 (2)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Jeff Malott	$77,500 (1)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Matt Luff	$77,500 (1)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Talyn Boyko	$77,500 (2)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
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 - 5,885 - 98.09%
Level 2:	5000 - $51 - 4,922 - 98.45%
Level 3:	2000 - $31 - 1,912 - 95.60%
Level 4:	4000 - $20 - 3,782 - 94.54%
Luxury :	1000 - $175 - 947 - 94.71%
Total Capacity :	18000
Income
Home Games Left	34
Average Attendance - %	17,448 - 96.94%
Average Income per Game	$1,092,185
Year to Date Revenue	$7,645,294
Expense
Pro Players Total Salaries	$87,750,000
Pro Players Total Average Salaries	$87,750,000
Farm Players Total Salaries	$2,222,500
Farm Players Total Average Salaries	$2,222,500
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$15,110,282
Farm Year To Date Expenses	$379,180
Pro Salary Cap Per Days	$439,844
Pro Salary Cap To Date	$14,602,994
Farm Salary Cap Per Days	$11,576
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$37,134,285
Pro Remaining Season Days	159
Pro Expenses Per Days	$457,031
Pro Estimated Expenses	$72,667,929
Farm Remaining Season Days	159
Farm Expenses Per Days	$11,576
Farm Estimated Expenses	$1,840,584
Estimated Season Expenses	$74,508,513
Estimated Season Salary Cap	$84,538,190
Estimate Under Maximum Salary Cap of $95,500,000	$10,961,810
Estimate Over Minimum Salary Cap of $70,600,000	$13,938,190
Current Bank Account	$39,244,421
Projected Bank Account	$1,870,193

Pro Players Salaries
Zach Werenski (1 Way Contract)	$11,000,000 (8)
-Salary Remaining :	$9,109,375
-Salary Average :	$11,000,000
-Salary Average Remaining :	$9,109,375
Aleksander Barkov (1 Way Contract)	$10,000,000 (6)
-Salary Remaining :	$8,281,250
-Salary Average :	$10,000,000
-Salary Average Remaining :	$8,281,250
Seth Jones (1 Way Contract)	$9,000,000 (5)
-Salary Remaining :	$7,453,125
-Salary Average :	$9,000,000
-Salary Average Remaining :	$7,453,125
Nikolaj Ehlers (1 Way Contract)	$8,000,000 (5)
-Salary Remaining :	$6,625,000
-Salary Average :	$8,000,000
-Salary Average Remaining :	$6,625,000
Sean Couturier (1 Way Contract)	$6,000,000 (7)
-Salary Remaining :	$4,968,750
-Salary Average :	$6,000,000
-Salary Average Remaining :	$4,968,750
Oliver Bjorkstrand (1 Way Contract)	$5,400,000 (2)
-Salary Remaining :	$4,471,875
-Salary Average :	$5,400,000
-Salary Average Remaining :	$4,471,875
Igor Shesterkin (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$4,140,625
-Salary Average :	$5,000,000
-Salary Average Remaining :	$4,140,625
Victor Olofsson (1 Way Contract)	$5,000,000 (4)
-Salary Remaining :	$4,140,625
-Salary Average :	$5,000,000
-Salary Average Remaining :	$4,140,625
Yegor Sharangovich (1 Way Contract)	$4,500,000 (6)
-Salary Remaining :	$3,726,563
-Salary Average :	$4,500,000
-Salary Average Remaining :	$3,726,563
Ondrej Palat (1 Way Contract)	$3,500,000 (2)
-Salary Remaining :	$2,898,438
-Salary Average :	$3,500,000
-Salary Average Remaining :	$2,898,438
Mathieu Olivier (1 Way Contract)	$2,800,000 (6)
-Salary Remaining :	$2,318,750
-Salary Average :	$2,800,000
-Salary Average Remaining :	$2,318,750
Ty Dellandrea (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$2,070,313
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,070,313
Oliver Ekman-Larsson (1 Way Contract)	$2,300,000 (2)
-Salary Remaining :	$1,904,688
-Salary Average :	$2,300,000
-Salary Average Remaining :	$1,904,688
Vincent Desharnais (1 Way Contract)	$2,000,000 (3)
-Salary Remaining :	$1,656,250
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,656,250
Arthur Kaliyev (1 Way Contract)	$2,000,000 (2)
-1 Way Contract Salary Cap :	$850,000
-1 Way Contract Salary Cap Remaining :	$703,906
-Salary Remaining :	$1,656,250
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,656,250
Emil Bemstrom (1 Way Contract)	$1,500,000 (1)
-1 Way Contract Salary Cap :	$350,000
-1 Way Contract Salary Cap Remaining :	$289,844
-Salary Remaining :	$1,242,188
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,242,188
Sam Steel (1 Way Contract)	$1,400,000 (1)
-Salary Remaining :	$1,159,375
-Salary Average :	$1,400,000
-Salary Average Remaining :	$1,159,375
Jakob Pelletier (1 Way Contract)	$1,150,000 (3)
-Salary Remaining :	$952,344
-Salary Average :	$1,150,000
-Salary Average Remaining :	$952,344
Petr Mrazek (1 Way Contract)	$1,000,000 (2)
-Salary Remaining :	$828,125
-Salary Average :	$1,000,000
-Salary Average Remaining :	$828,125
David Gustafsson (1 Way Contract)	$1,000,000 (2)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$828,125
-Salary Average :	$1,000,000
-Salary Average Remaining :	$828,125
Lane Hutson	$950,000 (2)
-Salary Remaining :	$786,719
-Salary Average :	$950,000
-Salary Average Remaining :	$786,719
Domenick Fensore	$875,000 (1)
-Salary Remaining :	$724,609
-Salary Average :	$875,000
-Salary Average Remaining :	$724,609
Jiri Kulich	$875,000 (1)
-Salary Remaining :	$724,609
-Salary Average :	$875,000
-Salary Average Remaining :	$724,609
Total Pro Players	23
Salary Commitment
Year 2025 : $87,750,000
Year 2026 : $75,600,000
Year 2027 : $59,450,000
Year 2028 : $56,300,000
Salary Average Commitment
Year 2025 : $87,750,000
Year 2026 : $75,600,000
Year 2027 : $59,450,000
Year 2028 : $56,300,000
Salary Cap with 1 Way Contract
Year 2025 : $84,450,000
Year 2026 : $73,450,000
Year 2027 : $59,450,000
Year 2028 : $56,300,000

Farm Players Salaries
Mads Sogaard	$100,000 (1)
Salary Remaining :	$82,813
Salary Average :	$100,000
Salary Average Remaining :	$82,813
Alexei Kolosov	$95,000 (2)
Salary Remaining :	$78,672
Salary Average :	$95,000
Salary Average Remaining :	$78,672
Rasmus Asplund	$95,000 (3)
Salary Remaining :	$78,672
Salary Average :	$95,000
Salary Average Remaining :	$78,672
Tobias Bjornfot	$95,000 (1)
Salary Remaining :	$78,672
Salary Average :	$95,000
Salary Average Remaining :	$78,672
Jan Jenik	$95,000 (1)
Salary Remaining :	$78,672
Salary Average :	$95,000
Salary Average Remaining :	$78,672
Ty Smith	$90,000 (1)
Salary Remaining :	$74,531
Salary Average :	$90,000
Salary Average Remaining :	$74,531
Joe Snively	$90,000 (2)
Salary Remaining :	$74,531
Salary Average :	$90,000
Salary Average Remaining :	$74,531
Akil Thomas	$90,000 (2)
Salary Remaining :	$74,531
Salary Average :	$90,000
Salary Average Remaining :	$74,531
Jakub Stancl	$87,500 (3)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Aleksanteri Kaskimaki	$87,500 (3)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Jack Malone	$87,500 (1)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Jack Peart	$87,500 (2)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Samuel Johannesson	$87,500 (1)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Jack Thompson	$87,500 (1)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Eetu Liukas	$87,500 (2)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Mathias Emilio Pettersen	$82,500 (1)
Salary Remaining :	$68,320
Salary Average :	$82,500
Salary Average Remaining :	$68,320
Nathan Legare	$80,000 (2)
Salary Remaining :	$66,250
Salary Average :	$80,000
Salary Average Remaining :	$66,250
Jan Bednar	$77,500 (1)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Mikko Kokkonen	$77,500 (2)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Evan Nause	$77,500 (2)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Jeremie Biakabutuka	$77,500 (1)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Alex Doucet	$77,500 (1)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Daniil Miromanov	$77,500 (1)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Djibril Toure	$77,500 (2)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Ross Johnston	$77,500 (1)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Joe Vrbetic	$77,500 (1)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Total Farm Players	26
Salary Commitment
Year 2025 : $2,222,500
Year 2026 : $1,032,500
Year 2027 : $270,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,222,500
Year 2026 : $1,032,500
Year 2027 : $270,000
Year 2028 : $0

Ducks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	6000 - $110 - 3,637 - 60.62%
Level 2:	5000 - $60 - 3,605 - 72.10%
Level 3:	2000 - $53 - 1,045 - 52.27%
Level 4:	4000 - $28 - 2,610 - 65.26%
Luxury :	1000 - $215 - 717 - 71.66%
Total Capacity :	18000
Income
Home Games Left	36
Average Attendance - %	11,614 - 64.52%
Average Income per Game	$943,888
Year to Date Revenue	$4,719,440
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	$16,001,568
Farm Year To Date Expenses	$367,389
Pro Salary Cap Per Days	$478,906
Pro Salary Cap To Date	$15,803,898
Farm Salary Cap Per Days	$11,133
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$33,979,968
Pro Remaining Season Days	159
Pro Expenses Per Days	$484,896
Pro Estimated Expenses	$77,098,464
Farm Remaining Season Days	159
Farm Expenses Per Days	$11,133
Farm Estimated Expenses	$1,770,147
Estimated Season Expenses	$78,868,611
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	$35,303,692
Projected Bank Account	($9,584,951)

Pro Players Salaries
Roman Josi (1 Way Contract)	$9,500,000 (3)
-Salary Remaining :	$7,867,188
-Salary Average :	$9,500,000
-Salary Average Remaining :	$7,867,188
Alex DeBrincat (1 Way Contract)	$8,600,000 (8)
-Salary Remaining :	$7,121,875
-Salary Average :	$8,600,000
-Salary Average Remaining :	$7,121,875
Seth Jarvis (1 Way Contract)	$8,500,000 (4)
-Salary Remaining :	$7,039,063
-Salary Average :	$8,500,000
-Salary Average Remaining :	$7,039,063
Brad Marchand (1 Way Contract)	$7,500,000 (3)
-Salary Remaining :	$6,210,938
-Salary Average :	$7,500,000
-Salary Average Remaining :	$6,210,938
Jaccob Slavin (1 Way Contract)	$6,500,000 (5)
-Salary Remaining :	$5,382,813
-Salary Average :	$6,500,000
-Salary Average Remaining :	$5,382,813
Boone Jenner (1 Way Contract)	$6,000,000 (4)
-Salary Remaining :	$4,968,750
-Salary Average :	$6,000,000
-Salary Average Remaining :	$4,968,750
Jonathan Huberdeau (1 Way Contract)	$5,000,000 (2)
-Salary Remaining :	$4,140,625
-Salary Average :	$5,000,000
-Salary Average Remaining :	$4,140,625
Shane Pinto (1 Way Contract)	$5,000,000 (3)
-Salary Remaining :	$4,140,625
-Salary Average :	$5,000,000
-Salary Average Remaining :	$4,140,625
Patrik Laine (1 Way Contract)	$4,700,000 (4)
-Salary Remaining :	$3,892,188
-Salary Average :	$4,700,000
-Salary Average Remaining :	$3,892,188
Mikael Backlund (1 Way Contract)	$4,250,000 (3)
-Salary Remaining :	$3,519,531
-Salary Average :	$4,250,000
-Salary Average Remaining :	$3,519,531
Mikey Anderson (1 Way Contract)	$4,125,000 (6)
-Salary Remaining :	$3,416,016
-Salary Average :	$4,125,000
-Salary Average Remaining :	$3,416,016
Bryan Rust (1 Way Contract)	$4,000,000 (2)
-Salary Remaining :	$3,312,500
-Salary Average :	$4,000,000
-Salary Average Remaining :	$3,312,500
John Carlson (1 Way Contract)	$3,250,000 (1)
-Salary Remaining :	$2,691,406
-Salary Average :	$3,250,000
-Salary Average Remaining :	$2,691,406
Joey Daccord (1 Way Contract)	$2,500,000 (2)
-Salary Remaining :	$2,070,313
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,070,313
Jordan Spence (1 Way Contract)	$2,000,000 (2)
-1 Way Contract Salary Cap :	$850,000
-1 Way Contract Salary Cap Remaining :	$703,906
-Salary Remaining :	$1,656,250
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,656,250
Joonas Korpisalo (1 Way Contract)	$2,000,000 (4)
-Salary Remaining :	$1,656,250
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,656,250
James van Riemsdyk (1 Way Contract)	$1,750,000 (2)
-Salary Remaining :	$1,449,219
-Salary Average :	$1,750,000
-Salary Average Remaining :	$1,449,219
Juuso Valimaki (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$1,242,188
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,242,188
Isac Lundestrom (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$1,242,188
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,242,188
Connor McMichael	$1,250,000 (2)
-Salary Remaining :	$1,035,156
-Salary Average :	$1,250,000
-Salary Average Remaining :	$1,035,156
Erik Portillo	$1,000,000 (2)
-Salary Remaining :	$828,125
-Salary Average :	$1,000,000
-Salary Average Remaining :	$828,125
Brock Faber	$950,000 (1)
-Salary Remaining :	$786,719
-Salary Average :	$950,000
-Salary Average Remaining :	$786,719
Simon Edvinsson	$875,000 (1)
-Salary Remaining :	$724,609
-Salary Average :	$875,000
-Salary Average Remaining :	$724,609
Urho Vaakanainen (1 Way Contract)	$850,000 (2)
-Salary Remaining :	$703,906
-Salary Average :	$850,000
-Salary Average Remaining :	$703,906
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 :	$78,672
Salary Average :	$95,000
Salary Average Remaining :	$78,672
Graeme Clarke	$95,000 (1)
Salary Remaining :	$78,672
Salary Average :	$95,000
Salary Average Remaining :	$78,672
Mavrik Bourque	$87,500 (1)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Artem Guryev	$87,500 (2)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Antti Tuomisto	$87,500 (1)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
John Farinacci	$87,500 (1)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Sasha Pastujov	$87,500 (2)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Daemon Hunt	$87,500 (1)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Antonio Stranges	$87,500 (1)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Matvei Petrov	$87,500 (2)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
William Dufour	$87,500 (1)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Anton Wahlberg	$87,500 (3)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Jett Luchanko	$87,500 (3)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Joni Jurmo	$87,500 (2)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Michael Buchinger	$87,500 (3)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Miko Matikka	$87,500 (3)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Jett Woo	$85,000 (1)
Salary Remaining :	$70,391
Salary Average :	$85,000
Salary Average Remaining :	$70,391
Michael Callahan	$85,000 (1)
Salary Remaining :	$70,391
Salary Average :	$85,000
Salary Average Remaining :	$70,391
Jean-Luc Foudy	$85,000 (1)
Salary Remaining :	$70,391
Salary Average :	$85,000
Salary Average Remaining :	$70,391
Brandon Biro	$80,000 (1)
Salary Remaining :	$66,250
Salary Average :	$80,000
Salary Average Remaining :	$66,250
Cam Johnson	$77,500 (1)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Curtis Hall	$77,500 (1)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Jack Matier	$77,500 (2)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Olivier Nadeau	$77,500 (2)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Ethan Haider	$77,500 (1)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
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 - 5,687 - 94.79%
Level 2:	5000 - $52 - 4,757 - 95.14%
Level 3:	2000 - $32 - 1,910 - 95.51%
Level 4:	4000 - $22 - 3,874 - 96.85%
Luxury :	1000 - $195 - 759 - 75.93%
Total Capacity :	18000
Income
Home Games Left	34
Average Attendance - %	16,988 - 94.38%
Average Income per Game	$1,028,680
Year to Date Revenue	$7,200,758
Expense
Pro Players Total Salaries	$82,595,125
Pro Players Total Average Salaries	$80,995,125
Farm Players Total Salaries	$2,372,500
Farm Players Total Average Salaries	$2,372,500
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$7,000,000
Pro Year To Date Expenses	$14,196,039
Farm Year To Date Expenses	$407,781
Pro Salary Cap Per Days	$410,131
Pro Salary Cap To Date	$13,534,323
Farm Salary Cap Per Days	$12,357
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$34,975,110
Pro Remaining Season Days	159
Pro Expenses Per Days	$430,183
Pro Estimated Expenses	$68,399,097
Farm Remaining Season Days	159
Farm Expenses Per Days	$12,357
Farm Estimated Expenses	$1,964,763
Estimated Season Expenses	$70,363,860
Estimated Season Salary Cap	$85,745,152
Estimate Under Maximum Salary Cap of $95,500,000	$9,754,848
Estimate Over Minimum Salary Cap of $70,600,000	$15,145,152
Current Bank Account	$47,426,361
Projected Bank Account	$12,037,611

Pro Players Salaries
Filip Gustavsson (1 Way Contract)	$7,850,000 (8)
-Salary Remaining :	$6,500,781
-Salary Average :	$7,850,000
-Salary Average Remaining :	$6,500,781
Devon Toews (1 Way Contract)	$7,500,000 (5)
-Salary Remaining :	$6,210,938
-Salary Average :	$7,500,000
-Salary Average Remaining :	$6,210,938
Owen Tippett (1 Way Contract)	$6,750,000 (8)
-Salary Remaining :	$5,589,844
-Salary Average :	$6,750,000
-Salary Average Remaining :	$5,589,844
Jake Evans (1 Way Contract)	$6,500,000 (7)
-Salary Remaining :	$5,382,813
-Salary Average :	$6,500,000
-Salary Average Remaining :	$5,382,813
Brendan Gallagher (1 Way Contract)	$6,125,125 (1)
-Salary Remaining :	$5,072,369
-Salary Average :	$6,125,125
-Salary Average Remaining :	$5,072,369
Chandler Stephenson (1 Way Contract)	$5,500,000 (3)
-Salary Remaining :	$4,554,688
-Salary Average :	$5,500,000
-Salary Average Remaining :	$4,554,688
Kiefer Sherwood (1 Way Contract)	$5,000,000 (7)
-Salary Remaining :	$4,140,625
-Salary Average :	$5,000,000
-Salary Average Remaining :	$4,140,625
Sean Walker (1 Way Contract)	$5,000,000 (4)
-Salary Remaining :	$4,140,625
-Salary Average :	$5,000,000
-Salary Average Remaining :	$4,140,625
Josh Manson (1 Way Contract)	$4,300,000 (3)
-Salary Remaining :	$3,560,938
-Salary Average :	$4,300,000
-Salary Average Remaining :	$3,560,938
Cole Perfetti (1 Way Contract)	$4,250,000 (2)
-Salary Remaining :	$3,519,531
-Salary Average :	$4,250,000
-Salary Average Remaining :	$3,519,531
Ian Cole (1 Way Contract)	$4,000,000 (1)
-Salary Remaining :	$3,312,500
-Salary Average :	$4,000,000
-Salary Average Remaining :	$3,312,500
Rasmus Ristolainen (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$2,484,375
-Salary Average :	$3,000,000
-Salary Average Remaining :	$2,484,375
Joel Hofer (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$2,484,375
-Salary Average :	$3,000,000
-Salary Average Remaining :	$2,484,375
Warren Foegele (1 Way Contract)	$2,670,000 (1)
-Salary Remaining :	$2,211,094
-Salary Average :	$2,670,000
-Salary Average Remaining :	$2,211,094
Jake Bean (1 Way Contract)	$1,900,000 (3)
-1 Way Contract Salary Cap :	$750,000
-1 Way Contract Salary Cap Remaining :	$621,094
-Salary Remaining :	$1,573,438
-Salary Average :	$1,900,000
-Salary Average Remaining :	$1,573,438
Jack McBain	$1,800,000 (1)
-Salary Remaining :	$1,490,625
-Salary Average :	$1,800,000
-Salary Average Remaining :	$1,490,625
Arber Xhekaj (1 Way Contract)	$1,600,000 (2)
-Salary Remaining :	$1,325,000
-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 :	$910,938
-Salary Average :	$1,100,000
-Salary Average Remaining :	$910,938
Kent Johnson	$950,000 (1)
-Salary Remaining :	$786,719
-Salary Average :	$950,000
-Salary Average Remaining :	$786,719
Mason McTavish	$950,000 (1)
-Salary Remaining :	$786,719
-Salary Average :	$950,000
-Salary Average Remaining :	$786,719
Juraj Slafkovsky	$950,000 (1)
-Salary Remaining :	$786,719
-Salary Average :	$950,000
-Salary Average Remaining :	$786,719
Kaiden Guhle	$950,000 (1)
-Salary Remaining :	$786,719
-Salary Average :	$950,000
-Salary Average Remaining :	$786,719
Cutter Gauthier	$950,000 (2)
-Salary Remaining :	$786,719
-Salary Average :	$950,000
-Salary Average Remaining :	$786,719
Total Pro Players	23
Salary Commitment
Year 2025 : $82,595,125
Year 2026 : $64,200,000
Year 2027 : $50,300,000
Year 2028 : $38,600,000
Salary Average Commitment
Year 2025 : $80,995,125
Year 2026 : $62,600,000
Year 2027 : $50,300,000
Year 2028 : $38,600,000
Salary Cap with 1 Way Contract
Year 2025 : $78,745,128
Year 2026 : $60,350,000
Year 2027 : $49,150,000
Year 2028 : $38,600,000

Farm Players Salaries
Alex Barre-Boulet	$100,000 (3)
Salary Remaining :	$82,813
Salary Average :	$100,000
Salary Average Remaining :	$82,813
Olle Lycksell	$97,500 (1)
Salary Remaining :	$80,742
Salary Average :	$97,500
Salary Average Remaining :	$80,742
Nils Aman	$95,000 (1)
Salary Remaining :	$78,672
Salary Average :	$95,000
Salary Average Remaining :	$78,672
Ryan Suzuki	$95,000 (1)
Salary Remaining :	$78,672
Salary Average :	$95,000
Salary Average Remaining :	$78,672
Nikolas Matinpalo	$95,000 (1)
Salary Remaining :	$78,672
Salary Average :	$95,000
Salary Average Remaining :	$78,672
Malcolm Subban	$90,000 (1)
Salary Remaining :	$74,531
Salary Average :	$90,000
Salary Average Remaining :	$74,531
Brennan Othmann	$87,500 (2)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Max McCue	$87,500 (2)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Liam Ohgren	$87,500 (3)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Luke Tuch	$87,500 (2)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Dyllan Gill	$87,500 (3)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Dom DiVincentiis	$87,500 (3)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Kirill Kudryavtsev	$87,500 (3)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Christian Kyrou	$87,500 (2)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Noah Warren	$87,500 (3)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Emil Andrae	$87,500 (1)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Aleksi Heimosalmi	$87,500 (2)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Riley Kidney	$87,500 (2)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Alexis Gendron	$87,500 (2)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Luca Del Bel Belluz	$87,500 (2)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Ethan Del Mastro	$87,500 (2)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Tyson Hinds	$87,500 (2)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Anton Johansson	$87,500 (3)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Donovan Sebrango	$80,000 (2)
Salary Remaining :	$66,250
Salary Average :	$80,000
Salary Average Remaining :	$66,250
Liam O'Brien	$77,500 (2)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Bryan Thomson	$77,500 (1)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Tye Felhaber	$77,500 (2)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Total Farm Players	27
Salary Commitment
Year 2025 : $2,372,500
Year 2026 : $1,735,000
Year 2027 : $625,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,372,500
Year 2026 : $1,735,000
Year 2027 : $625,000
Year 2028 : $0

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wells Fargo Center
Level 1:	6000 - $80 - 5,520 - 92.01%
Level 2:	5000 - $60 - 3,560 - 71.19%
Level 3:	2000 - $32 - 1,868 - 93.39%
Level 4:	4000 - $20 - 3,880 - 97.00%
Luxury :	1000 - $175 - 943 - 94.33%
Total Capacity :	18000
Income
Home Games Left	31
Average Attendance - %	15,771 - 87.61%
Average Income per Game	$1,005,516
Year to Date Revenue	$10,055,155
Expense
Pro Players Total Salaries	$73,135,000
Pro Players Total Average Salaries	$73,135,000
Farm Players Total Salaries	$1,890,500
Farm Players Total Average Salaries	$1,890,500
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$12,570,063
Farm Year To Date Expenses	$324,918
Pro Salary Cap Per Days	$369,714
Pro Salary Cap To Date	$12,191,447
Farm Salary Cap Per Days	$9,846
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$31,170,980
Pro Remaining Season Days	159
Pro Expenses Per Days	$380,911
Pro Estimated Expenses	$60,564,849
Farm Remaining Season Days	159
Farm Expenses Per Days	$9,846
Farm Estimated Expenses	$1,565,514
Estimated Season Expenses	$62,130,363
Estimated Season Salary Cap	$70,975,973
Estimate Under Maximum Salary Cap of $95,500,000	$24,524,027
Estimate Over Minimum Salary Cap of $70,600,000	$375,973
Current Bank Account	$45,799,705
Projected Bank Account	$14,840,322

Pro Players Salaries
Sebastian F Aho (1 Way Contract)	$9,750,000 (8)
-Salary Remaining :	$8,074,219
-Salary Average :	$9,750,000
-Salary Average Remaining :	$8,074,219
Clayton Keller (1 Way Contract)	$8,000,000 (1)
-Salary Remaining :	$6,625,000
-Salary Average :	$8,000,000
-Salary Average Remaining :	$6,625,000
Tom Wilson (1 Way Contract)	$7,200,000 (6)
-Salary Remaining :	$5,962,500
-Salary Average :	$7,200,000
-Salary Average Remaining :	$5,962,500
Mike Matheson (1 Way Contract)	$7,000,000 (2)
-Salary Remaining :	$5,796,875
-Salary Average :	$7,000,000
-Salary Average Remaining :	$5,796,875
Nick Suzuki (1 Way Contract)	$6,500,000 (1)
-Salary Remaining :	$5,382,813
-Salary Average :	$6,500,000
-Salary Average Remaining :	$5,382,813
Neal Pionk (1 Way Contract)	$5,850,000 (1)
-Salary Remaining :	$4,844,531
-Salary Average :	$5,850,000
-Salary Average Remaining :	$4,844,531
Frederik Andersen (1 Way Contract)	$4,100,000 (2)
-Salary Remaining :	$3,395,313
-Salary Average :	$4,100,000
-Salary Average Remaining :	$3,395,313
Ben Chiarot (1 Way Contract)	$3,250,000 (2)
-Salary Remaining :	$2,691,406
-Salary Average :	$3,250,000
-Salary Average Remaining :	$2,691,406
Steven Lorentz (1 Way Contract)	$2,875,000 (3)
-Salary Remaining :	$2,380,859
-Salary Average :	$2,875,000
-Salary Average Remaining :	$2,380,859
Alexandar Georgiev (1 Way Contract)	$2,250,000 (2)
-Salary Remaining :	$1,863,281
-Salary Average :	$2,250,000
-Salary Average Remaining :	$1,863,281
Brock McGinn (1 Way Contract)	$1,750,000 (1)
-Salary Remaining :	$1,449,219
-Salary Average :	$1,750,000
-Salary Average Remaining :	$1,449,219
Declan Chisholm (1 Way Contract)	$1,700,000 (2)
-1 Way Contract Salary Cap :	$550,000
-1 Way Contract Salary Cap Remaining :	$455,469
-Salary Remaining :	$1,407,813
-Salary Average :	$1,700,000
-Salary Average Remaining :	$1,407,813
Jayden Struble (1 Way Contract)	$1,650,000 (3)
-Salary Remaining :	$1,366,406
-Salary Average :	$1,650,000
-Salary Average Remaining :	$1,366,406
Nathan Walker (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$1,242,188
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,242,188
Rafael Harvey-Pinard (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$1,242,188
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,242,188
Simon Benoit (1 Way Contract)	$1,410,000 (1)
-Salary Remaining :	$1,167,656
-Salary Average :	$1,410,000
-Salary Average Remaining :	$1,167,656
Tyson Jost (1 Way Contract)	$1,250,000 (2)
-Salary Remaining :	$1,035,156
-Salary Average :	$1,250,000
-Salary Average Remaining :	$1,035,156
Kyle MacLean (1 Way Contract)	$1,000,000 (3)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$828,125
-Salary Average :	$1,000,000
-Salary Average Remaining :	$828,125
Matej Blumel	$1,000,000 (1)
-Salary Remaining :	$828,125
-Salary Average :	$1,000,000
-Salary Average Remaining :	$828,125
Adam Gaudette (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$828,125
-Salary Average :	$1,000,000
-Salary Average Remaining :	$828,125
Cole Guttman	$875,000 (3)
-Salary Remaining :	$724,609
-Salary Average :	$875,000
-Salary Average Remaining :	$724,609
Lian Bichsel	$875,000 (2)
-Salary Remaining :	$724,609
-Salary Average :	$875,000
-Salary Average Remaining :	$724,609
Samuel Fagemo	$850,000 (3)
-Salary Remaining :	$703,906
-Salary Average :	$850,000
-Salary Average Remaining :	$703,906
Total Pro Players	23
Salary Commitment
Year 2025 : $73,135,000
Year 2026 : $44,625,000
Year 2027 : $24,200,000
Year 2028 : $16,950,000
Salary Average Commitment
Year 2025 : $73,135,000
Year 2026 : $44,625,000
Year 2027 : $24,200,000
Year 2028 : $16,950,000
Salary Cap with 1 Way Contract
Year 2025 : $70,985,000
Year 2026 : $42,475,000
Year 2027 : $23,200,000
Year 2028 : $16,950,000

Farm Players Salaries
Helge Grans	$100,000 (1)
Salary Remaining :	$82,813
Salary Average :	$100,000
Salary Average Remaining :	$82,813
Trey Fix-Wolansky	$100,000 (2)
Salary Remaining :	$82,813
Salary Average :	$100,000
Salary Average Remaining :	$82,813
Nick DeSimone	$100,000 (1)
Salary Remaining :	$82,813
Salary Average :	$100,000
Salary Average Remaining :	$82,813
Brian Halonen	$100,000 (4)
Salary Remaining :	$82,813
Salary Average :	$100,000
Salary Average Remaining :	$82,813
Cameron Hebig	$95,500 (2)
Salary Remaining :	$79,086
Salary Average :	$95,500
Salary Average Remaining :	$79,086
Wyatt Bongiovanni	$95,000 (1)
Salary Remaining :	$78,672
Salary Average :	$95,000
Salary Average Remaining :	$78,672
Dylan Coghlan	$95,000 (2)
Salary Remaining :	$78,672
Salary Average :	$95,000
Salary Average Remaining :	$78,672
Justin Hryckowian	$95,000 (1)
Salary Remaining :	$78,672
Salary Average :	$95,000
Salary Average Remaining :	$78,672
Josh Bloom	$95,000 (2)
Salary Remaining :	$78,672
Salary Average :	$95,000
Salary Average Remaining :	$78,672
Pavel Cajan	$95,000 (1)
Salary Remaining :	$78,672
Salary Average :	$95,000
Salary Average Remaining :	$78,672
Owen Beck	$87,500 (3)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Ryan Ufko	$87,500 (2)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Ty Nelson	$87,500 (3)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Matthew Maggio	$87,500 (2)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Jared Davidson	$87,500 (1)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Sean Farrell	$87,500 (1)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Lane Pederson	$85,000 (1)
Salary Remaining :	$70,391
Salary Average :	$85,000
Salary Average Remaining :	$70,391
Connor Hughes	$77,500 (1)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Ethan Frisch	$77,500 (2)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Colby Ambrosio	$77,500 (2)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Waltteri Ignatjew	$77,500 (1)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Total Farm Players	21
Salary Commitment
Year 2025 : $1,890,500
Year 2026 : $990,500
Year 2027 : $275,000
Year 2028 : $100,000
Salary Average Commitment
Year 2025 : $1,890,500
Year 2026 : $990,500
Year 2027 : $275,000
Year 2028 : $100,000

Golden Knights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T-Mobile Arena
Level 1:	6000 - $80 - 5,688 - 94.79%
Level 2:	5000 - $47 - 4,729 - 94.59%
Level 3:	2000 - $25 - 1,950 - 97.49%
Level 4:	4000 - $16 - 3,889 - 97.22%
Luxury :	1000 - $173 - 952 - 95.20%
Total Capacity :	18000
Income
Home Games Left	33
Average Attendance - %	17,208 - 95.60%
Average Income per Game	$1,000,598
Year to Date Revenue	$8,004,783
Expense
Pro Players Total Salaries	$85,292,500
Pro Players Total Average Salaries	$85,292,500
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	$14,659,656
Farm Year To Date Expenses	$335,577
Pro Salary Cap Per Days	$421,445
Pro Salary Cap To Date	$13,841,806
Farm Salary Cap Per Days	$10,169
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$33,019,730
Pro Remaining Season Days	159
Pro Expenses Per Days	$444,232
Pro Estimated Expenses	$70,632,888
Farm Remaining Season Days	159
Farm Expenses Per Days	$10,169
Farm Estimated Expenses	$1,616,871
Estimated Season Expenses	$72,249,759
Estimated Season Salary Cap	$80,851,561
Estimate Under Maximum Salary Cap of $95,500,000	$14,648,439
Estimate Over Minimum Salary Cap of $70,600,000	$10,251,561
Current Bank Account	$45,612,674
Projected Bank Account	$6,382,645

Pro Players Salaries
Jack Hughes (1 Way Contract)	$9,000,000 (5)
-Salary Remaining :	$7,453,125
-Salary Average :	$9,000,000
-Salary Average Remaining :	$7,453,125
Ivan Provorov (1 Way Contract)	$8,000,000 (3)
-Salary Remaining :	$6,625,000
-Salary Average :	$8,000,000
-Salary Average Remaining :	$6,625,000
Dougie Hamilton (1 Way Contract)	$8,000,000 (2)
-Salary Remaining :	$6,625,000
-Salary Average :	$8,000,000
-Salary Average Remaining :	$6,625,000
Mats Zuccarello (1 Way Contract)	$5,250,000 (3)
-Salary Remaining :	$4,347,656
-Salary Average :	$5,250,000
-Salary Average Remaining :	$4,347,656
Conor Garland (1 Way Contract)	$4,900,000 (3)
-Salary Remaining :	$4,057,813
-Salary Average :	$4,900,000
-Salary Average Remaining :	$4,057,813
Shayne Gostisbehere (1 Way Contract)	$4,690,000 (4)
-Salary Remaining :	$3,883,906
-Salary Average :	$4,690,000
-Salary Average Remaining :	$3,883,906
Joel Farabee (1 Way Contract)	$4,500,000 (2)
-Salary Remaining :	$3,726,563
-Salary Average :	$4,500,000
-Salary Average Remaining :	$3,726,563
Andrew Copp (1 Way Contract)	$4,500,000 (1)
-Salary Remaining :	$3,726,563
-Salary Average :	$4,500,000
-Salary Average Remaining :	$3,726,563
Nate Schmidt (1 Way Contract)	$4,200,000 (1)
-Salary Remaining :	$3,478,125
-Salary Average :	$4,200,000
-Salary Average Remaining :	$3,478,125
Cole Sillinger (1 Way Contract)	$3,400,000 (2)
-Salary Remaining :	$2,815,625
-Salary Average :	$3,400,000
-Salary Average Remaining :	$2,815,625
Jordan Greenway (1 Way Contract)	$3,325,000 (6)
-Salary Remaining :	$2,753,516
-Salary Average :	$3,325,000
-Salary Average Remaining :	$2,753,516
Jonas Siegenthaler (1 Way Contract)	$3,100,000 (3)
-Salary Remaining :	$2,567,188
-Salary Average :	$3,100,000
-Salary Average Remaining :	$2,567,188
Conor Sheary (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$2,484,375
-Salary Average :	$3,000,000
-Salary Average Remaining :	$2,484,375
Karel Vejmelka (1 Way Contract)	$2,725,000 (1)
-Salary Remaining :	$2,256,641
-Salary Average :	$2,725,000
-Salary Average Remaining :	$2,256,641
Evgenii Dadonov (1 Way Contract)	$2,300,000 (1)
-Salary Remaining :	$1,904,688
-Salary Average :	$2,300,000
-Salary Average Remaining :	$1,904,688
Jonny Brodzinski (1 Way Contract)	$2,000,000 (3)
-Salary Remaining :	$1,656,250
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,656,250
Brian Dumoulin (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$1,656,250
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,656,250
Brandon Bussi (1 Way Contract)	$2,000,000 (1)
-1 Way Contract Salary Cap :	$850,000
-1 Way Contract Salary Cap Remaining :	$703,906
-Salary Remaining :	$1,656,250
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,656,250
Morgan Barron (1 Way Contract)	$1,690,000 (3)
-Salary Remaining :	$1,399,531
-Salary Average :	$1,690,000
-Salary Average Remaining :	$1,399,531
Colin White (1 Way Contract)	$1,650,000 (1)
-1 Way Contract Salary Cap :	$500,000
-1 Way Contract Salary Cap Remaining :	$414,063
-Salary Remaining :	$1,366,406
-Salary Average :	$1,650,000
-Salary Average Remaining :	$1,366,406
Carl Grundstrom (1 Way Contract)	$1,650,000 (1)
-1 Way Contract Salary Cap :	$500,000
-1 Way Contract Salary Cap Remaining :	$414,063
-Salary Remaining :	$1,366,406
-Salary Average :	$1,650,000
-Salary Average Remaining :	$1,366,406
Sam Gagner (1 Way Contract)	$925,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$766,016
-Salary Average :	$925,000
-Salary Average Remaining :	$766,016
Mackie Samoskevich	$875,000 (2)
-Salary Remaining :	$724,609
-Salary Average :	$875,000
-Salary Average Remaining :	$724,609
Bobby McMann (1 Way Contract)	$812,500 (1)
-Salary Remaining :	$672,852
-Salary Average :	$812,500
-Salary Average Remaining :	$672,852
Jaxson Stauber	$800,000 (1)
-Salary Remaining :	$662,500
-Salary Average :	$800,000
-Salary Average Remaining :	$662,500
Total Pro Players	25
Salary Commitment
Year 2025 : $85,292,500
Year 2026 : $60,730,000
Year 2027 : $41,955,000
Year 2028 : $17,015,000
Salary Average Commitment
Year 2025 : $85,292,500
Year 2026 : $60,730,000
Year 2027 : $41,955,000
Year 2028 : $17,015,000
Salary Cap with 1 Way Contract
Year 2025 : $80,917,500
Year 2026 : $60,730,000
Year 2027 : $41,955,000
Year 2028 : $17,015,000

Farm Players Salaries
Max Sasson	$100,000 (2)
Salary Remaining :	$82,813
Salary Average :	$100,000
Salary Average Remaining :	$82,813
Keith Kinkaid	$100,000 (2)
Salary Remaining :	$82,813
Salary Average :	$100,000
Salary Average Remaining :	$82,813
Yaniv Perets	$95,000 (2)
Salary Remaining :	$78,672
Salary Average :	$95,000
Salary Average Remaining :	$78,672
Henry Rybinski	$90,000 (3)
Salary Remaining :	$74,531
Salary Average :	$90,000
Salary Average Remaining :	$74,531
Judd Caulfield	$87,500 (1)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Vincent Iorio	$87,500 (1)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Zayde Wisdom	$87,500 (1)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Gavin Hayes	$87,500 (3)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Dylan Roobroeck	$87,500 (3)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Liam Foudy	$87,500 (1)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Mikael Pyyhtia	$87,500 (1)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Elliot Desnoyers	$87,500 (1)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Owen Sillinger	$85,000 (4)
Salary Remaining :	$70,391
Salary Average :	$85,000
Salary Average Remaining :	$70,391
Benjamin Gleason	$85,000 (1)
Salary Remaining :	$70,391
Salary Average :	$85,000
Salary Average Remaining :	$70,391
Alex Cohen	$77,500 (1)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Mac Hollowell	$77,500 (1)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Nathan Smith	$77,500 (2)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Bear Hughes	$77,500 (1)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Austin Strand	$77,500 (1)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Sebastian Vidmar	$77,500 (1)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Christopher Merisier-Ortiz	$77,500 (1)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Wilmer Skoog	$77,500 (2)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Connor G Murphy	$77,500 (1)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Total Farm Players	23
Salary Commitment
Year 2025 : $1,952,500
Year 2026 : $800,000
Year 2027 : $350,000
Year 2028 : $85,000
Salary Average Commitment
Year 2025 : $1,952,500
Year 2026 : $800,000
Year 2027 : $350,000
Year 2028 : $85,000

Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	RBC Center
Level 1:	6000 - $86 - 5,671 - 94.51%
Level 2:	5000 - $55 - 4,164 - 83.29%
Level 3:	2000 - $34 - 1,775 - 88.76%
Level 4:	4000 - $31 - 2,373 - 59.32%
Luxury :	1000 - $193 - 778 - 77.78%
Total Capacity :	18000
Income
Home Games Left	35
Average Attendance - %	14,761 - 82.00%
Average Income per Game	$1,050,768
Year to Date Revenue	$6,304,609
Expense
Pro Players Total Salaries	$73,550,000
Pro Players Total Average Salaries	$73,550,000
Farm Players Total Salaries	$1,999,300
Farm Players Total Average Salaries	$1,999,300
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$2,017,500
Pro Year To Date Expenses	$12,298,702
Farm Year To Date Expenses	$329,037
Pro Salary Cap Per Days	$371,094
Pro Salary Cap To Date	$11,915,373
Farm Salary Cap Per Days	$10,413
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$36,776,886
Pro Remaining Season Days	159
Pro Expenses Per Days	$383,073
Pro Estimated Expenses	$60,908,607
Farm Remaining Season Days	159
Farm Expenses Per Days	$10,413
Farm Estimated Expenses	$1,655,667
Estimated Season Expenses	$62,564,274
Estimated Season Salary Cap	$72,936,819
Estimate Under Maximum Salary Cap of $95,500,000	$22,563,181
Estimate Over Minimum Salary Cap of $70,600,000	$2,336,819
Current Bank Account	$56,186,949
Projected Bank Account	$30,399,561

Pro Players Salaries
Filip Hronek (1 Way Contract)	$7,250,000 (7)
-Salary Remaining :	$6,003,906
-Salary Average :	$7,250,000
-Salary Average Remaining :	$6,003,906
Samuel Girard (1 Way Contract)	$6,250,000 (1)
-Salary Remaining :	$5,175,781
-Salary Average :	$6,250,000
-Salary Average Remaining :	$5,175,781
Rickard Rakell (1 Way Contract)	$5,500,000 (2)
-Salary Remaining :	$4,554,688
-Salary Average :	$5,500,000
-Salary Average Remaining :	$4,554,688
Mason Marchment (1 Way Contract)	$5,000,000 (4)
-Salary Remaining :	$4,140,625
-Salary Average :	$5,000,000
-Salary Average Remaining :	$4,140,625
Jake Middleton (1 Way Contract)	$5,000,000 (4)
-Salary Remaining :	$4,140,625
-Salary Average :	$5,000,000
-Salary Average Remaining :	$4,140,625
Phillip Danault (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$4,140,625
-Salary Average :	$5,000,000
-Salary Average Remaining :	$4,140,625
Alexis Lafreniere (1 Way Contract)	$4,800,000 (1)
-Salary Remaining :	$3,975,000
-Salary Average :	$4,800,000
-Salary Average Remaining :	$3,975,000
Brandon Carlo (1 Way Contract)	$4,500,000 (4)
-Salary Remaining :	$3,726,563
-Salary Average :	$4,500,000
-Salary Average Remaining :	$3,726,563
Brandon Duhaime (1 Way Contract)	$4,500,000 (4)
-Salary Remaining :	$3,726,563
-Salary Average :	$4,500,000
-Salary Average Remaining :	$3,726,563
Charlie Lindgren (1 Way Contract)	$3,700,000 (2)
-Salary Remaining :	$3,064,063
-Salary Average :	$3,700,000
-Salary Average Remaining :	$3,064,063
Anthony Stolarz (1 Way Contract)	$2,800,000 (1)
-Salary Remaining :	$2,318,750
-Salary Average :	$2,800,000
-Salary Average Remaining :	$2,318,750
Michael Carcone (1 Way Contract)	$2,500,000 (3)
-1 Way Contract Salary Cap :	$1,350,000
-1 Way Contract Salary Cap Remaining :	$1,117,969
-Salary Remaining :	$2,070,313
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,070,313
Nicholas Paul (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$2,070,313
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,070,313
Martin Pospisil (1 Way Contract)	$2,250,000 (1)
-Salary Remaining :	$1,863,281
-Salary Average :	$2,250,000
-Salary Average Remaining :	$1,863,281
Nicolas Aube-Kubel (1 Way Contract)	$2,200,000 (1)
-1 Way Contract Salary Cap :	$1,050,000
-1 Way Contract Salary Cap Remaining :	$869,531
-Salary Remaining :	$1,821,875
-Salary Average :	$2,200,000
-Salary Average Remaining :	$1,821,875
Joel Kiviranta (1 Way Contract)	$2,107,000 (3)
-Salary Remaining :	$1,744,859
-Salary Average :	$2,107,000
-Salary Average Remaining :	$1,744,859
Pontus Holmberg (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$1,656,250
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,656,250
Nikolai Kovalenko (1 Way Contract)	$1,800,000 (2)
-Salary Remaining :	$1,490,625
-Salary Average :	$1,800,000
-Salary Average Remaining :	$1,490,625
Jakub Vrana (1 Way Contract)	$1,193,000 (2)
-Salary Remaining :	$987,953
-Salary Average :	$1,193,000
-Salary Average Remaining :	$987,953
Pavel Mintyukov	$950,000 (2)
-Salary Remaining :	$786,719
-Salary Average :	$950,000
-Salary Average Remaining :	$786,719
Kyle Capobianco	$900,000 (3)
-Salary Remaining :	$745,313
-Salary Average :	$900,000
-Salary Average Remaining :	$745,313
Tyler Motte (1 Way Contract)	$850,000 (3)
-Salary Remaining :	$703,906
-Salary Average :	$850,000
-Salary Average Remaining :	$703,906
Total Pro Players	22
Salary Commitment
Year 2025 : $73,550,000
Year 2026 : $47,750,000
Year 2027 : $32,607,000
Year 2028 : $26,250,000
Salary Average Commitment
Year 2025 : $73,550,000
Year 2026 : $47,750,000
Year 2027 : $32,607,000
Year 2028 : $26,250,000
Salary Cap with 1 Way Contract
Year 2025 : $71,250,000
Year 2026 : $46,600,000
Year 2027 : $31,457,000
Year 2028 : $26,250,000

Farm Players Salaries
Dakota Mermis	$100,000 (1)
Salary Remaining :	$82,813
Salary Average :	$100,000
Salary Average Remaining :	$82,813
Tanner Laczynski	$95,000 (1)
Salary Remaining :	$78,672
Salary Average :	$95,000
Salary Average Remaining :	$78,672
Alex Kannok-Leipert	$95,000 (1)
Salary Remaining :	$78,672
Salary Average :	$95,000
Salary Average Remaining :	$78,672
Egor Sokolov	$95,000 (1)
Salary Remaining :	$78,672
Salary Average :	$95,000
Salary Average Remaining :	$78,672
Benjamin Jones	$90,000 (3)
Salary Remaining :	$74,531
Salary Average :	$90,000
Salary Average Remaining :	$74,531
Kyle Clifford	$89,900 (1)
Salary Remaining :	$74,448
Salary Average :	$89,900
Salary Average Remaining :	$74,448
Jujhar Khaira	$89,400 (2)
Salary Remaining :	$74,034
Salary Average :	$89,400
Salary Average Remaining :	$74,034
Jack Finley	$87,500 (1)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Oskar Olausson	$87,500 (1)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Alexander Campbell	$87,500 (1)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Fabian Wagner	$87,500 (3)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Jake Furlong	$87,500 (3)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Julian Lutz	$87,500 (3)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Tyler Tullio	$87,500 (1)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Ronan Seeley	$87,500 (1)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Jesper Wallstedt	$87,500 (1)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Brian Pinho	$85,000 (1)
Salary Remaining :	$70,391
Salary Average :	$85,000
Salary Average Remaining :	$70,391
Henri Nikkanen	$80,000 (1)
Salary Remaining :	$66,250
Salary Average :	$80,000
Salary Average Remaining :	$66,250
Lucas Condotta	$80,000 (1)
Salary Remaining :	$66,250
Salary Average :	$80,000
Salary Average Remaining :	$66,250
Reece Newkirk	$80,000 (1)
Salary Remaining :	$66,250
Salary Average :	$80,000
Salary Average Remaining :	$66,250
Sergey Murashov	$77,500 (3)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Joey Keane	$77,500 (1)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Mitchell Weeks	$77,500 (2)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Total Farm Players	23
Salary Commitment
Year 2025 : $1,999,300
Year 2026 : $596,900
Year 2027 : $430,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,999,300
Year 2026 : $596,900
Year 2027 : $430,000
Year 2028 : $0

Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nassau Veterans Memorial Coliseum
Level 1:	6000 - $85 - 5,518 - 91.96%
Level 2:	5000 - $55 - 3,928 - 78.56%
Level 3:	2000 - $35 - 1,507 - 75.33%
Level 4:	4000 - $25 - 2,964 - 74.11%
Luxury :	1000 - $180 - 916 - 91.60%
Total Capacity :	18000
Income
Home Games Left	33
Average Attendance - %	14,833 - 82.40%
Average Income per Game	$1,025,601
Year to Date Revenue	$8,204,810
Expense
Pro Players Total Salaries	$72,275,000
Pro Players Total Average Salaries	$72,275,000
Farm Players Total Salaries	$1,817,500
Farm Players Total Average Salaries	$1,817,500
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$6,250,000
Pro Year To Date Expenses	$12,422,256
Farm Year To Date Expenses	$312,378
Pro Salary Cap Per Days	$361,198
Pro Salary Cap To Date	$11,903,909
Farm Salary Cap Per Days	$9,466
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$33,844,841
Pro Remaining Season Days	159
Pro Expenses Per Days	$376,432
Pro Estimated Expenses	$59,852,688
Farm Remaining Season Days	159
Farm Expenses Per Days	$9,466
Farm Estimated Expenses	$1,505,094
Estimated Season Expenses	$61,357,782
Estimated Season Salary Cap	$75,584,391
Estimate Under Maximum Salary Cap of $95,500,000	$19,915,609
Estimate Over Minimum Salary Cap of $70,600,000	$4,984,391
Current Bank Account	$63,734,752
Projected Bank Account	$36,221,811

Pro Players Salaries
JT Compher (1 Way Contract)	$12,000,000 (2)
-Salary Remaining :	$9,937,500
-Salary Average :	$12,000,000
-Salary Average Remaining :	$9,937,500
Radko Gudas (1 Way Contract)	$7,000,000 (7)
-Salary Remaining :	$5,796,875
-Salary Average :	$7,000,000
-Salary Average Remaining :	$5,796,875
Ryan McDonagh (1 Way Contract)	$6,750,000 (1)
-Salary Remaining :	$5,589,844
-Salary Average :	$6,750,000
-Salary Average Remaining :	$5,589,844
Kyle Palmieri (1 Way Contract)	$6,500,000 (7)
-Salary Remaining :	$5,382,813
-Salary Average :	$6,500,000
-Salary Average Remaining :	$5,382,813
Vladimir Tarasenko (1 Way Contract)	$5,000,000 (4)
-Salary Remaining :	$4,140,625
-Salary Average :	$5,000,000
-Salary Average Remaining :	$4,140,625
Max Domi (1 Way Contract)	$4,250,000 (1)
-Salary Remaining :	$3,519,531
-Salary Average :	$4,250,000
-Salary Average Remaining :	$3,519,531
Alex Wennberg (1 Way Contract)	$3,500,000 (3)
-Salary Remaining :	$2,898,438
-Salary Average :	$3,500,000
-Salary Average Remaining :	$2,898,438
Timothy Liljegren (1 Way Contract)	$3,200,000 (2)
-Salary Remaining :	$2,650,000
-Salary Average :	$3,200,000
-Salary Average Remaining :	$2,650,000
Jason Zucker (1 Way Contract)	$3,000,000 (3)
-Salary Remaining :	$2,484,375
-Salary Average :	$3,000,000
-Salary Average Remaining :	$2,484,375
Miles Wood (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$2,484,375
-Salary Average :	$3,000,000
-Salary Average Remaining :	$2,484,375
Nils Lundkvist (1 Way Contract)	$2,300,000 (2)
-Salary Remaining :	$1,904,688
-Salary Average :	$2,300,000
-Salary Average Remaining :	$1,904,688
Anton Forsberg (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$1,656,250
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,656,250
Tomas Nosek (1 Way Contract)	$1,950,000 (1)
-Salary Remaining :	$1,614,844
-Salary Average :	$1,950,000
-Salary Average Remaining :	$1,614,844
Arvid Soderblom (1 Way Contract)	$1,300,000 (1)
-Salary Remaining :	$1,076,563
-Salary Average :	$1,300,000
-Salary Average Remaining :	$1,076,563
Jonas Johansson (1 Way Contract)	$1,000,000 (2)
-Salary Remaining :	$828,125
-Salary Average :	$1,000,000
-Salary Average Remaining :	$828,125
Mitchell Stephens	$1,000,000 (3)
-Salary Remaining :	$828,125
-Salary Average :	$1,000,000
-Salary Average Remaining :	$828,125
Mark Kastelic (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$828,125
-Salary Average :	$1,000,000
-Salary Average Remaining :	$828,125
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 :	$828,125
-Salary Average :	$1,000,000
-Salary Average Remaining :	$828,125
Nick Blankenburg (1 Way Contract)	$1,000,000 (2)
-Salary Remaining :	$828,125
-Salary Average :	$1,000,000
-Salary Average Remaining :	$828,125
TJ Tynan (1 Way Contract)	$975,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$807,422
-Salary Average :	$975,000
-Salary Average Remaining :	$807,422
Kailer Yamamoto	$950,000 (1)
-Salary Remaining :	$786,719
-Salary Average :	$950,000
-Salary Average Remaining :	$786,719
Jonah Gadjovich	$950,000 (3)
-Salary Remaining :	$786,719
-Salary Average :	$950,000
-Salary Average Remaining :	$786,719
AJ Greer (1 Way Contract)	$950,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$786,719
-Salary Average :	$950,000
-Salary Average Remaining :	$786,719
Tony DeAngelo (1 Way Contract)	$850,000 (3)
-Salary Remaining :	$703,906
-Salary Average :	$850,000
-Salary Average Remaining :	$703,906
Cale Fleury	$850,000 (3)
-Salary Remaining :	$703,906
-Salary Average :	$850,000
-Salary Average Remaining :	$703,906
Total Pro Players	25
Salary Commitment
Year 2025 : $72,275,000
Year 2026 : $48,150,000
Year 2027 : $28,650,000
Year 2028 : $18,500,000
Salary Average Commitment
Year 2025 : $72,275,000
Year 2026 : $48,150,000
Year 2027 : $28,650,000
Year 2028 : $18,500,000
Salary Cap with 1 Way Contract
Year 2025 : $69,350,000
Year 2026 : $48,150,000
Year 2027 : $28,650,000
Year 2028 : $18,500,000

Farm Players Salaries
Kaedan Korczak	$100,000 (1)
Salary Remaining :	$82,813
Salary Average :	$100,000
Salary Average Remaining :	$82,813
Jacob Perreault	$100,000 (2)
Salary Remaining :	$82,813
Salary Average :	$100,000
Salary Average Remaining :	$82,813
Ethan Samson	$95,000 (2)
Salary Remaining :	$78,672
Salary Average :	$95,000
Salary Average Remaining :	$78,672
Sam Colangelo	$95,000 (2)
Salary Remaining :	$78,672
Salary Average :	$95,000
Salary Average Remaining :	$78,672
Gemel Smith	$95,000 (1)
Salary Remaining :	$78,672
Salary Average :	$95,000
Salary Average Remaining :	$78,672
Nick Abruzzese	$90,000 (1)
Salary Remaining :	$74,531
Salary Average :	$90,000
Salary Average Remaining :	$74,531
Roman Schmidt	$87,500 (2)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Chase Stillman	$87,500 (2)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
William Villeneuve	$87,500 (1)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Brad Lambert	$87,500 (2)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Ondrej Becher	$87,500 (3)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Tucker Robertson	$87,500 (2)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Francesco Pinelli	$87,500 (2)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Justin Holl	$85,000 (1)
Salary Remaining :	$70,391
Salary Average :	$85,000
Salary Average Remaining :	$70,391
Riley Tufte	$80,000 (2)
Salary Remaining :	$66,250
Salary Average :	$80,000
Salary Average Remaining :	$66,250
Carter Gylander	$77,500 (1)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Tristan Lennox	$77,500 (2)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Derrick Pouliot	$77,500 (1)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Ryan Hofer	$77,500 (1)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Hunter Jones	$77,500 (1)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Roland McKeown	$77,500 (1)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Total Farm Players	21
Salary Commitment
Year 2025 : $1,817,500
Year 2026 : $972,500
Year 2027 : $87,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,817,500
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 - 4,537 - 75.61%
Level 2:	5000 - $54 - 4,693 - 93.87%
Level 3:	2000 - $35 - 1,489 - 74.45%
Level 4:	4000 - $31 - 2,348 - 58.69%
Luxury :	1000 - $185 - 956 - 95.55%
Total Capacity :	18000
Income
Home Games Left	33
Average Attendance - %	14,022 - 77.90%
Average Income per Game	$1,021,098
Year to Date Revenue	$8,168,786
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	$16,761,261
Farm Year To Date Expenses	$369,270
Pro Salary Cap Per Days	$492,292
Pro Salary Cap To Date	$16,245,636
Farm Salary Cap Per Days	$11,190
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$33,696,242
Pro Remaining Season Days	159
Pro Expenses Per Days	$507,917
Pro Estimated Expenses	$80,758,803
Farm Remaining Season Days	159
Farm Expenses Per Days	$11,190
Farm Estimated Expenses	$1,779,210
Estimated Season Expenses	$82,538,013
Estimated Season Salary Cap	$94,520,064
Estimate Under Maximum Salary Cap of $95,500,000	$979,936
Estimate Over Minimum Salary Cap of $70,600,000	$23,920,064
Current Bank Account	$38,670,104
Projected Bank Account	($10,171,667)

Pro Players Salaries
David Pastrnak (1 Way Contract)	$11,250,000 (6)
-Salary Remaining :	$9,316,406
-Salary Average :	$11,250,000
-Salary Average Remaining :	$9,316,406
Kyle Connor (1 Way Contract)	$9,500,000 (5)
-Salary Remaining :	$7,867,188
-Salary Average :	$9,500,000
-Salary Average Remaining :	$7,867,188
Brayden Point (1 Way Contract)	$9,000,000 (3)
-Salary Remaining :	$7,453,125
-Salary Average :	$9,000,000
-Salary Average Remaining :	$7,453,125
Connor Hellebuyck (1 Way Contract)	$8,500,000 (6)
-Salary Remaining :	$7,039,063
-Salary Average :	$8,500,000
-Salary Average Remaining :	$7,039,063
Nico Hischier (1 Way Contract)	$7,250,000 (4)
-Salary Remaining :	$6,003,906
-Salary Average :	$7,250,000
-Salary Average Remaining :	$6,003,906
Colton Parayko (1 Way Contract)	$6,200,000 (1)
-Salary Remaining :	$5,134,375
-Salary Average :	$6,200,000
-Salary Average Remaining :	$5,134,375
Ryan Pulock (1 Way Contract)	$6,150,000 (5)
-Salary Remaining :	$5,092,969
-Salary Average :	$6,150,000
-Salary Average Remaining :	$5,092,969
Erik Cernak (1 Way Contract)	$5,200,000 (6)
-Salary Remaining :	$4,306,250
-Salary Average :	$5,200,000
-Salary Average Remaining :	$4,306,250
Morgan Geekie (1 Way Contract)	$5,000,000 (3)
-Salary Remaining :	$4,140,625
-Salary Average :	$5,000,000
-Salary Average Remaining :	$4,140,625
Brady Skjei (1 Way Contract)	$5,000,000 (4)
-Salary Remaining :	$4,140,625
-Salary Average :	$5,000,000
-Salary Average Remaining :	$4,140,625
Gabriel Vilardi (1 Way Contract)	$4,000,000 (2)
-Salary Remaining :	$3,312,500
-Salary Average :	$4,000,000
-Salary Average Remaining :	$3,312,500
Adam Lowry (1 Way Contract)	$3,600,000 (3)
-Salary Remaining :	$2,981,250
-Salary Average :	$3,600,000
-Salary Average Remaining :	$2,981,250
Sean Monahan (1 Way Contract)	$3,500,000 (4)
-Salary Remaining :	$2,898,438
-Salary Average :	$3,500,000
-Salary Average Remaining :	$2,898,438
Kevin Bahl (1 Way Contract)	$2,200,000 (2)
-Salary Remaining :	$1,821,875
-Salary Average :	$2,200,000
-Salary Average Remaining :	$1,821,875
Reilly Smith (1 Way Contract)	$1,875,000 (1)
-Salary Remaining :	$1,552,734
-Salary Average :	$1,875,000
-Salary Average Remaining :	$1,552,734
Ilya Mikheyev (1 Way Contract)	$1,500,000 (3)
-Salary Remaining :	$1,242,188
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,242,188
Brett Howden (1 Way Contract)	$1,410,000 (3)
-Salary Remaining :	$1,167,656
-Salary Average :	$1,410,000
-Salary Average Remaining :	$1,167,656
Brenden Dillon (1 Way Contract)	$1,260,000 (1)
-Salary Remaining :	$1,043,438
-Salary Average :	$1,260,000
-Salary Average Remaining :	$1,043,438
Cayden Primeau (1 Way Contract)	$1,150,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$952,344
-Salary Average :	$1,150,000
-Salary Average Remaining :	$952,344
Casey DeSmith (1 Way Contract)	$1,125,000 (1)
-Salary Remaining :	$931,641
-Salary Average :	$1,125,000
-Salary Average Remaining :	$931,641
Yanni Gourde (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$828,125
-Salary Average :	$1,000,000
-Salary Average Remaining :	$828,125
Zach Aston-Reese (1 Way Contract)	$950,000 (2)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$786,719
-Salary Average :	$950,000
-Salary Average Remaining :	$786,719
Semyon Varlamov (1 Way Contract)	$900,000 (3)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$745,313
-Salary Average :	$900,000
-Salary Average Remaining :	$745,313
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 :	$82,813
Salary Average :	$100,000
Salary Average Remaining :	$82,813
Marc McLaughlin	$100,000 (2)
Salary Remaining :	$82,813
Salary Average :	$100,000
Salary Average Remaining :	$82,813
Matthew Highmore	$97,500 (2)
Salary Remaining :	$80,742
Salary Average :	$97,500
Salary Average Remaining :	$80,742
Reilly Walsh	$90,000 (4)
Salary Remaining :	$74,531
Salary Average :	$90,000
Salary Average Remaining :	$74,531
Connor Carrick	$90,000 (2)
Salary Remaining :	$74,531
Salary Average :	$90,000
Salary Average Remaining :	$74,531
Cole Schwindt	$90,000 (1)
Salary Remaining :	$74,531
Salary Average :	$90,000
Salary Average Remaining :	$74,531
Sheldon Dries	$90,000 (1)
Salary Remaining :	$74,531
Salary Average :	$90,000
Salary Average Remaining :	$74,531
Brett Murray	$90,000 (1)
Salary Remaining :	$74,531
Salary Average :	$90,000
Salary Average Remaining :	$74,531
Gerald Mayhew	$87,500 (2)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Daniil Misyul	$87,500 (1)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Frederic Brunet	$87,500 (2)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Luke Evangelista	$87,500 (1)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Jalen Luypen	$87,500 (1)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Ty Mueller	$87,500 (2)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Kole Lind	$85,000 (1)
Salary Remaining :	$70,391
Salary Average :	$85,000
Salary Average Remaining :	$70,391
Mike Reilly	$85,000 (2)
Salary Remaining :	$70,391
Salary Average :	$85,000
Salary Average Remaining :	$70,391
Nicolas Deslauriers	$81,000 (1)
Salary Remaining :	$67,078
Salary Average :	$81,000
Salary Average Remaining :	$67,078
Josiah Slavin	$80,000 (1)
Salary Remaining :	$66,250
Salary Average :	$80,000
Salary Average Remaining :	$66,250
Shane Bowers	$80,000 (1)
Salary Remaining :	$66,250
Salary Average :	$80,000
Salary Average Remaining :	$66,250
Damien Giroux	$77,500 (2)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Steven Santini	$77,500 (1)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Chase Pietila	$77,500 (3)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Cameron Crotty	$77,500 (1)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Callahan Burke	$77,500 (1)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Wyatte Wylie	$77,500 (2)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
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 - $100 - 4,183 - 69.71%
Level 2:	5000 - $77 - 3,115 - 62.29%
Level 3:	2000 - $55 - 1,052 - 52.59%
Level 4:	4000 - $40 - 2,039 - 50.98%
Luxury :	1000 - $210 - 729 - 72.89%
Total Capacity :	18000
Income
Home Games Left	34
Average Attendance - %	11,117 - 61.76%
Average Income per Game	$948,001
Year to Date Revenue	$6,636,007
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	$16,310,943
Farm Year To Date Expenses	$361,383
Pro Salary Cap Per Days	$489,844
Pro Salary Cap To Date	$16,164,852
Farm Salary Cap Per Days	$10,951
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$32,232,034
Pro Remaining Season Days	159
Pro Expenses Per Days	$494,271
Pro Estimated Expenses	$78,589,089
Farm Remaining Season Days	159
Farm Expenses Per Days	$10,951
Farm Estimated Expenses	$1,741,209
Estimated Season Expenses	$80,330,298
Estimated Season Salary Cap	$94,050,048
Estimate Under Maximum Salary Cap of $95,500,000	$1,449,952
Estimate Over Minimum Salary Cap of $70,600,000	$23,450,048
Current Bank Account	$44,464,435
Projected Bank Account	($3,633,829)

Pro Players Salaries
Connor McDavid (1 Way Contract)	$12,500,000 (2)
-Salary Remaining :	$10,351,563
-Salary Average :	$12,500,000
-Salary Average Remaining :	$10,351,563
Adam Fox (1 Way Contract)	$9,500,000 (5)
-Salary Remaining :	$7,867,188
-Salary Average :	$9,500,000
-Salary Average Remaining :	$7,867,188
Andrei Vasilevskiy (1 Way Contract)	$9,000,000 (4)
-Salary Remaining :	$7,453,125
-Salary Average :	$9,000,000
-Salary Average Remaining :	$7,453,125
Leon Draisaitl (1 Way Contract)	$8,500,000 (1)
-Salary Remaining :	$7,039,063
-Salary Average :	$8,500,000
-Salary Average Remaining :	$7,039,063
Elias Pettersson (1 Way Contract)	$8,000,000 (1)
-Salary Remaining :	$6,625,000
-Salary Average :	$8,000,000
-Salary Average Remaining :	$6,625,000
Moritz Seider (1 Way Contract)	$8,000,000 (7)
-Salary Remaining :	$6,625,000
-Salary Average :	$8,000,000
-Salary Average Remaining :	$6,625,000
Drake Batherson (1 Way Contract)	$5,500,000 (2)
-Salary Remaining :	$4,554,688
-Salary Average :	$5,500,000
-Salary Average Remaining :	$4,554,688
Evgeni Malkin (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$4,140,625
-Salary Average :	$5,000,000
-Salary Average Remaining :	$4,140,625
Jamie Benn (1 Way Contract)	$4,375,000 (1)
-Salary Remaining :	$3,623,047
-Salary Average :	$4,375,000
-Salary Average Remaining :	$3,623,047
K'Andre Miller (1 Way Contract)	$4,200,000 (1)
-Salary Remaining :	$3,478,125
-Salary Average :	$4,200,000
-Salary Average Remaining :	$3,478,125
Alex Newhook (1 Way Contract)	$4,000,000 (3)
-Salary Remaining :	$3,312,500
-Salary Average :	$4,000,000
-Salary Average Remaining :	$3,312,500
Patrick Kane (1 Way Contract)	$3,500,000 (2)
-Salary Remaining :	$2,898,438
-Salary Average :	$3,500,000
-Salary Average Remaining :	$2,898,438
Carson Soucy (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$2,070,313
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,070,313
Nils Hoglander (1 Way Contract)	$2,500,000 (2)
-Salary Remaining :	$2,070,313
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,070,313
Luke Schenn (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$1,242,188
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,242,188
Nicholas Robertson (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$1,242,188
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,242,188
Stefan Noesen (1 Way Contract)	$1,000,000 (2)
-Salary Remaining :	$828,125
-Salary Average :	$1,000,000
-Salary Average Remaining :	$828,125
Jonatan Berggren	$1,000,000 (1)
-Salary Remaining :	$828,125
-Salary Average :	$1,000,000
-Salary Average Remaining :	$828,125
Zach Bogosian (1 Way Contract)	$1,000,000 (3)
-Salary Remaining :	$828,125
-Salary Average :	$1,000,000
-Salary Average Remaining :	$828,125
Justus Annunen	$975,000 (1)
-Salary Remaining :	$807,422
-Salary Average :	$975,000
-Salary Average Remaining :	$807,422
Lukas Rousek (1 Way Contract)	$850,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$703,906
-Salary Average :	$850,000
-Salary Average Remaining :	$703,906
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 :	$78,672
Salary Average :	$95,000
Salary Average Remaining :	$78,672
Elmer Soderblom	$95,000 (1)
Salary Remaining :	$78,672
Salary Average :	$95,000
Salary Average Remaining :	$78,672
Dennis Hildeby	$95,000 (1)
Salary Remaining :	$78,672
Salary Average :	$95,000
Salary Average Remaining :	$78,672
Seamus Casey	$87,500 (3)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Ben King	$87,500 (1)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Emil Heineman	$87,500 (1)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Gleb Trikozov	$87,500 (3)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Aatu Jamsen	$87,500 (2)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Niko Huuhtanen	$87,500 (3)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Jordan Dumais	$87,500 (3)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Scott Morrow	$87,500 (2)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Amadeus Lombardi	$87,500 (2)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Ty Gallagher	$87,500 (2)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Jack Rathbone	$80,000 (1)
Salary Remaining :	$66,250
Salary Average :	$80,000
Salary Average Remaining :	$66,250
Xavier Simoneau	$80,000 (1)
Salary Remaining :	$66,250
Salary Average :	$80,000
Salary Average Remaining :	$66,250
Oliver Kylington	$80,000 (2)
Salary Remaining :	$66,250
Salary Average :	$80,000
Salary Average Remaining :	$66,250
Ronnie Attard	$80,000 (1)
Salary Remaining :	$66,250
Salary Average :	$80,000
Salary Average Remaining :	$66,250
Julien Gauthier	$80,000 (1)
Salary Remaining :	$66,250
Salary Average :	$80,000
Salary Average Remaining :	$66,250
Bryce Brodzinski	$77,500 (1)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
TJ Brodie	$77,500 (1)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Drake Caggiula	$77,500 (1)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Nikolas Brouillard	$77,500 (1)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Timothy Gettinger	$77,500 (1)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Ryan Francis	$77,500 (1)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Ryan Fanti	$77,500 (2)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
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 - 3,868 - 64.47%
Level 2:	5000 - $60 - 3,454 - 69.09%
Level 3:	2000 - $35 - 1,512 - 75.59%
Level 4:	4000 - $25 - 2,784 - 69.60%
Luxury :	1000 - $200 - 716 - 71.59%
Total Capacity :	18000
Income
Home Games Left	34
Average Attendance - %	12,334 - 68.52%
Average Income per Game	$902,743
Year to Date Revenue	$6,319,204
Expense
Pro Players Total Salaries	$76,950,000
Pro Players Total Average Salaries	$76,950,000
Farm Players Total Salaries	$1,725,100
Farm Players Total Average Salaries	$1,725,100
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$13,507,032
Farm Year To Date Expenses	$296,505
Pro Salary Cap Per Days	$379,427
Pro Salary Cap To Date	$12,802,350
Farm Salary Cap Per Days	$8,985
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$30,693,277
Pro Remaining Season Days	159
Pro Expenses Per Days	$400,781
Pro Estimated Expenses	$63,724,179
Farm Remaining Season Days	159
Farm Expenses Per Days	$8,985
Farm Estimated Expenses	$1,428,615
Estimated Season Expenses	$65,152,794
Estimated Season Salary Cap	$73,131,243
Estimate Under Maximum Salary Cap of $95,500,000	$22,368,757
Estimate Over Minimum Salary Cap of $70,600,000	$2,531,243
Current Bank Account	$42,234,769
Projected Bank Account	$7,775,252

Pro Players Salaries
Jake Guentzel (1 Way Contract)	$8,000,000 (3)
-Salary Remaining :	$6,625,000
-Salary Average :	$8,000,000
-Salary Average Remaining :	$6,625,000
William Nylander (1 Way Contract)	$8,000,000 (2)
-Salary Remaining :	$6,625,000
-Salary Average :	$8,000,000
-Salary Average Remaining :	$6,625,000
Victor Hedman (1 Way Contract)	$7,750,000 (5)
-Salary Remaining :	$6,417,969
-Salary Average :	$7,750,000
-Salary Average Remaining :	$6,417,969
Josh Norris (1 Way Contract)	$7,000,000 (8)
-Salary Remaining :	$5,796,875
-Salary Average :	$7,000,000
-Salary Average Remaining :	$5,796,875
John Gibson (1 Way Contract)	$6,400,000 (3)
-Salary Remaining :	$5,300,000
-Salary Average :	$6,400,000
-Salary Average Remaining :	$5,300,000
Chris Kreider (1 Way Contract)	$6,000,000 (2)
-Salary Remaining :	$4,968,750
-Salary Average :	$6,000,000
-Salary Average Remaining :	$4,968,750
Brock Nelson (1 Way Contract)	$5,500,000 (1)
-Salary Remaining :	$4,554,688
-Salary Average :	$5,500,000
-Salary Average Remaining :	$4,554,688
Dante Fabbro (1 Way Contract)	$4,500,000 (4)
-Salary Remaining :	$3,726,563
-Salary Average :	$4,500,000
-Salary Average Remaining :	$3,726,563
JJ Moser (1 Way Contract)	$2,900,000 (2)
-Salary Remaining :	$2,401,563
-Salary Average :	$2,900,000
-Salary Average Remaining :	$2,401,563
Cam Talbot (1 Way Contract)	$2,500,000 (3)
-Salary Remaining :	$2,070,313
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,070,313
Ryan Graves (1 Way Contract)	$2,250,000 (1)
-Salary Remaining :	$1,863,281
-Salary Average :	$2,250,000
-Salary Average Remaining :	$1,863,281
Nicolas Roy (Out of Payroll)	$2,000,000 (2)
-Salary Remaining :	$1,656,250
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,656,250
David Kampf (1 Way Contract)	$1,900,000 (4)
-Salary Remaining :	$1,573,438
-Salary Average :	$1,900,000
-Salary Average Remaining :	$1,573,438
Trevor van Riemsdyk	$1,625,000 (1)
-Salary Remaining :	$1,345,703
-Salary Average :	$1,625,000
-Salary Average Remaining :	$1,345,703
Jack Drury (1 Way Contract)	$1,500,000 (1)
-1 Way Contract Salary Cap :	$350,000
-1 Way Contract Salary Cap Remaining :	$289,844
-Salary Remaining :	$1,242,188
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,242,188
Rasmus Kupari (1 Way Contract)	$1,100,000 (2)
-Salary Remaining :	$910,938
-Salary Average :	$1,100,000
-Salary Average Remaining :	$910,938
Daniil Tarasov (1 Way Contract)	$1,050,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$869,531
-Salary Average :	$1,050,000
-Salary Average Remaining :	$869,531
Jesse Puljujarvi (1 Way Contract)	$1,000,000 (2)
-Salary Remaining :	$828,125
-Salary Average :	$1,000,000
-Salary Average Remaining :	$828,125
Erik Brannstrom (1 Way Contract)	$1,000,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$828,125
-Salary Average :	$1,000,000
-Salary Average Remaining :	$828,125
Zemgus Girgensons (1 Way Contract)	$1,000,000 (4)
-Salary Remaining :	$828,125
-Salary Average :	$1,000,000
-Salary Average Remaining :	$828,125
Haydn Fleury	$1,000,000 (2)
-Salary Remaining :	$828,125
-Salary Average :	$1,000,000
-Salary Average Remaining :	$828,125
Alex Laferriere	$950,000 (1)
-Salary Remaining :	$786,719
-Salary Average :	$950,000
-Salary Average Remaining :	$786,719
Hardy Haman Aktell (1 Way Contract)	$900,000 (3)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$745,313
-Salary Average :	$900,000
-Salary Average Remaining :	$745,313
Pierre Engvall	$800,000 (2)
-Salary Remaining :	$662,500
-Salary Average :	$800,000
-Salary Average Remaining :	$662,500
Chas Sharpe	$775,000 (3)
-Salary Remaining :	$641,797
-Salary Average :	$775,000
-Salary Average Remaining :	$641,797
Uvis Balinskis (1 Way Contract)	$775,000 (2)
-Salary Remaining :	$641,797
-Salary Average :	$775,000
-Salary Average Remaining :	$641,797
Curtis Douglas	$775,000 (1)
-Salary Remaining :	$641,797
-Salary Average :	$775,000
-Salary Average Remaining :	$641,797
Total Pro Players	27
Salary Commitment
Year 2025 : $78,950,000
Year 2026 : $64,300,000
Year 2027 : $40,725,000
Year 2028 : $22,150,000
Salary Average Commitment
Year 2025 : $78,950,000
Year 2026 : $64,300,000
Year 2027 : $40,725,000
Year 2028 : $22,150,000
Salary Cap with 1 Way Contract
Year 2025 : $74,850,000
Year 2026 : $63,400,000
Year 2027 : $39,825,000
Year 2028 : $22,150,000

Farm Players Salaries
Chris Driedger	$100,000 (1)
Salary Remaining :	$82,813
Salary Average :	$100,000
Salary Average Remaining :	$82,813
Austin Watson	$100,000 (2)
Salary Remaining :	$82,813
Salary Average :	$100,000
Salary Average Remaining :	$82,813
Alex Petrovic	$100,000 (2)
Salary Remaining :	$82,813
Salary Average :	$100,000
Salary Average Remaining :	$82,813
Rodrigo Abols	$100,000 (2)
Salary Remaining :	$82,813
Salary Average :	$100,000
Salary Average Remaining :	$82,813
Jimmy Vesey	$87,600 (1)
Salary Remaining :	$72,544
Salary Average :	$87,600
Salary Average Remaining :	$72,544
Jani Nyman	$87,500 (3)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Nikita Grebenkin	$87,500 (2)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Jakub Dvorak	$87,500 (3)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Danil Zhilkin	$87,500 (2)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Lucas Ciona	$87,500 (2)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Nolan Allan	$87,500 (2)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Givani Smith	$85,000 (1)
Salary Remaining :	$70,391
Salary Average :	$85,000
Salary Average Remaining :	$70,391
Travis Barron	$85,000 (3)
Salary Remaining :	$70,391
Salary Average :	$85,000
Salary Average Remaining :	$70,391
Ryan McCleary	$77,500 (2)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Zack MacEwen	$77,500 (2)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Jake Chiasson	$77,500 (2)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Braden Hache	$77,500 (2)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Keaton Middleton	$77,500 (1)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Graham Sward	$77,500 (2)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Noel Hoefenmayer	$77,500 (1)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Total Farm Players	20
Salary Commitment
Year 2025 : $1,725,100
Year 2026 : $1,297,500
Year 2027 : $260,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,725,100
Year 2026 : $1,297,500
Year 2027 : $260,000
Year 2028 : $0

Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	Amalie Arena
Level 1:	6000 - $85 - 5,619 - 93.64%
Level 2:	5000 - $50 - 4,604 - 92.08%
Level 3:	2000 - $26 - 1,894 - 94.69%
Level 4:	4000 - $19 - 3,833 - 95.82%
Luxury :	1000 - $184 - 904 - 90.39%
Total Capacity :	18000
Income
Home Games Left	34
Average Attendance - %	16,853 - 93.63%
Average Income per Game	$1,045,968
Year to Date Revenue	$7,321,774
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	$13,000,911
Farm Year To Date Expenses	$321,651
Pro Salary Cap Per Days	$358,464
Pro Salary Cap To Date	$12,132,945
Farm Salary Cap Per Days	$9,297
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$35,562,902
Pro Remaining Season Days	159
Pro Expenses Per Days	$384,766
Pro Estimated Expenses	$61,177,794
Farm Remaining Season Days	159
Farm Expenses Per Days	$9,297
Farm Estimated Expenses	$1,478,223
Estimated Season Expenses	$62,656,017
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	$62,955,069
Projected Bank Account	$35,861,954

Pro Players Salaries
Kris Letang (1 Way Contract)	$8,750,000 (2)
-Salary Remaining :	$7,246,094
-Salary Average :	$8,750,000
-Salary Average Remaining :	$7,246,094
Thatcher Demko (1 Way Contract)	$5,750,000 (2)
-Salary Remaining :	$4,761,719
-Salary Average :	$5,750,000
-Salary Average Remaining :	$4,761,719
Ryan Hartman (1 Way Contract)	$5,100,000 (2)
-Salary Remaining :	$4,223,438
-Salary Average :	$5,100,000
-Salary Average Remaining :	$4,223,438
Chris Tanev (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$4,140,625
-Salary Average :	$5,000,000
-Salary Average Remaining :	$4,140,625
Cody Ceci (1 Way Contract)	$5,000,000 (5)
-Salary Remaining :	$4,140,625
-Salary Average :	$5,000,000
-Salary Average Remaining :	$4,140,625
Anthony Duclair (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$4,140,625
-Salary Average :	$5,000,000
-Salary Average Remaining :	$4,140,625
John Marino (1 Way Contract)	$4,400,000 (2)
-Salary Remaining :	$3,643,750
-Salary Average :	$4,400,000
-Salary Average Remaining :	$3,643,750
Trent Frederic (1 Way Contract)	$3,500,000 (3)
-Salary Remaining :	$2,898,438
-Salary Average :	$3,500,000
-Salary Average Remaining :	$2,898,438
Johnathan Kovacevic (1 Way Contract)	$3,100,000 (4)
-Salary Remaining :	$2,567,188
-Salary Average :	$3,100,000
-Salary Average Remaining :	$2,567,188
Joel Armia (1 Way Contract)	$3,000,000 (4)
-Salary Remaining :	$2,484,375
-Salary Average :	$3,000,000
-Salary Average Remaining :	$2,484,375
Will Borgen (1 Way Contract)	$2,750,000 (1)
-Salary Remaining :	$2,277,344
-Salary Average :	$2,750,000
-Salary Average Remaining :	$2,277,344
Jordan Martinook (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$2,070,313
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,070,313
Tristan Jarry (1 Way Contract)	$2,500,000 (4)
-Salary Remaining :	$2,070,313
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,070,313
Teddy Blueger (1 Way Contract)	$2,000,005 (4)
-Salary Remaining :	$1,656,254
-Salary Average :	$2,000,005
-Salary Average Remaining :	$1,656,254
Matt Murray (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$1,656,250
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,656,250
Matt Martin (1 Way Contract)	$1,400,000 (1)
-1 Way Contract Salary Cap :	$250,000
-1 Way Contract Salary Cap Remaining :	$207,031
-Salary Remaining :	$1,159,375
-Salary Average :	$1,400,000
-Salary Average Remaining :	$1,159,375
Beck Malenstyn (1 Way Contract)	$1,350,000 (2)
-Salary Remaining :	$1,117,969
-Salary Average :	$1,350,000
-Salary Average Remaining :	$1,117,969
Sam Malinski (1 Way Contract)	$1,250,000 (3)
-Salary Remaining :	$1,035,156
-Salary Average :	$1,250,000
-Salary Average Remaining :	$1,035,156
Tye Kartye (1 Way Contract)	$1,200,000 (2)
-1 Way Contract Salary Cap :	$50,000
-1 Way Contract Salary Cap Remaining :	$41,406
-Salary Remaining :	$993,750
-Salary Average :	$1,200,000
-Salary Average Remaining :	$993,750
Caleb Jones (1 Way Contract)	$1,200,000 (2)
-1 Way Contract Salary Cap :	$50,000
-1 Way Contract Salary Cap Remaining :	$41,406
-Salary Remaining :	$993,750
-Salary Average :	$1,200,000
-Salary Average Remaining :	$993,750
Paul Cotter (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$828,125
-Salary Average :	$1,000,000
-Salary Average Remaining :	$828,125
Philippe Myers	$950,000 (2)
-Salary Remaining :	$786,719
-Salary Average :	$950,000
-Salary Average Remaining :	$786,719
Matvei Michkov	$950,000 (3)
-Salary Remaining :	$786,719
-Salary Average :	$950,000
-Salary Average Remaining :	$786,719
Joey Anderson	$900,000 (3)
-Salary Remaining :	$745,313
-Salary Average :	$900,000
-Salary Average Remaining :	$745,313
Adam Edstrom	$875,000 (1)
-Salary Remaining :	$724,609
-Salary Average :	$875,000
-Salary Average Remaining :	$724,609
Devin Cooley	$850,000 (1)
-Salary Remaining :	$703,906
-Salary Average :	$850,000
-Salary Average Remaining :	$703,906
Jake Livingstone (1 Way Contract)	$800,000 (3)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$662,500
-Salary Average :	$800,000
-Salary Average Remaining :	$662,500
Jason Polin (1 Way Contract)	$800,000 (3)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$662,500
-Salary Average :	$800,000
-Salary Average Remaining :	$662,500
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 :	$78,672
Salary Average :	$95,000
Salary Average Remaining :	$78,672
Ryan McAllister	$95,000 (1)
Salary Remaining :	$78,672
Salary Average :	$95,000
Salary Average Remaining :	$78,672
Lleyton Roed	$95,000 (2)
Salary Remaining :	$78,672
Salary Average :	$95,000
Salary Average Remaining :	$78,672
Hunter McKown	$95,000 (1)
Salary Remaining :	$78,672
Salary Average :	$95,000
Salary Average Remaining :	$78,672
Jacob Melanson	$87,500 (2)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Joel Blomqvist	$87,500 (1)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Dalibor Dvorsky	$87,500 (3)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Nathan Gaucher	$87,500 (2)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Colton Dach	$87,500 (2)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Carter Mazur	$87,500 (1)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Nico Myatovic	$87,500 (2)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Justin Bailey	$82,500 (1)
Salary Remaining :	$68,320
Salary Average :	$82,500
Salary Average Remaining :	$68,320
Calle Rosen	$82,500 (1)
Salary Remaining :	$68,320
Salary Average :	$82,500
Salary Average Remaining :	$68,320
Kyle McDonald	$80,000 (1)
Salary Remaining :	$66,250
Salary Average :	$80,000
Salary Average Remaining :	$66,250
Corey Schueneman	$80,000 (2)
Salary Remaining :	$66,250
Salary Average :	$80,000
Salary Average Remaining :	$66,250
Hunter McDonald	$80,000 (1)
Salary Remaining :	$66,250
Salary Average :	$80,000
Salary Average Remaining :	$66,250
Jakub Skarek	$77,500 (2)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Gabriel Carriere	$77,500 (1)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Kaleb Lawrence	$77,500 (2)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Milo Roelens	$77,500 (2)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
John Hayden	$77,500 (2)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
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 - 5,550 - 92.50%
Level 2:	5000 - $50 - 4,743 - 94.86%
Level 3:	2000 - $30 - 1,791 - 89.57%
Level 4:	4000 - $25 - 2,902 - 72.54%
Luxury :	1000 - $180 - 930 - 93.04%
Total Capacity :	18000
Income
Home Games Left	36
Average Attendance - %	15,917 - 88.43%
Average Income per Game	$1,023,677
Year to Date Revenue	$5,118,383
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	$14,529,550
Farm Year To Date Expenses	$290,612
Pro Salary Cap Per Days	$412,760
Pro Salary Cap To Date	$13,820,170
Farm Salary Cap Per Days	$8,276
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$36,852,358
Pro Remaining Season Days	159
Pro Expenses Per Days	$447,917
Pro Estimated Expenses	$71,218,803
Farm Remaining Season Days	159
Farm Expenses Per Days	$8,276
Farm Estimated Expenses	$1,315,884
Estimated Season Expenses	$72,534,687
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	$59,095,034
Projected Bank Account	$23,412,705

Pro Players Salaries
Drew Doughty (1 Way Contract)	$7,500,000 (3)
-Salary Remaining :	$6,210,938
-Salary Average :	$7,500,000
-Salary Average Remaining :	$6,210,938
Brett Pesce (1 Way Contract)	$7,000,000 (5)
-Salary Remaining :	$5,796,875
-Salary Average :	$7,000,000
-Salary Average Remaining :	$5,796,875
Matt Dumba (1 Way Contract)	$7,000,000 (2)
-Salary Remaining :	$5,796,875
-Salary Average :	$7,000,000
-Salary Average Remaining :	$5,796,875
Jordan Binnington (1 Way Contract)	$6,400,000 (3)
-Salary Remaining :	$5,300,000
-Salary Average :	$6,400,000
-Salary Average Remaining :	$5,300,000
Philipp Grubauer (1 Way Contract)	$5,000,000 (1)
-1 Way Contract Salary Cap :	$3,850,000
-1 Way Contract Salary Cap Remaining :	$3,188,281
-Salary Remaining :	$4,140,625
-Salary Average :	$5,000,000
-Salary Average Remaining :	$4,140,625
Anthony Beauvillier (1 Way Contract)	$4,000,000 (1)
-Salary Remaining :	$3,312,500
-Salary Average :	$4,000,000
-Salary Average Remaining :	$3,312,500
Jason Dickinson (1 Way Contract)	$3,350,000 (3)
-Salary Remaining :	$2,774,219
-Salary Average :	$3,350,000
-Salary Average Remaining :	$2,774,219
Radek Faksa (1 Way Contract)	$3,250,000 (3)
-Salary Remaining :	$2,691,406
-Salary Average :	$3,250,000
-Salary Average Remaining :	$2,691,406
Jeff Petry (1 Way Contract)	$3,250,000 (1)
-Salary Remaining :	$2,691,406
-Salary Average :	$3,250,000
-Salary Average Remaining :	$2,691,406
Kevin Labanc (1 Way Contract)	$3,200,000 (1)
-1 Way Contract Salary Cap :	$2,050,000
-1 Way Contract Salary Cap Remaining :	$1,697,656
-Salary Remaining :	$2,650,000
-Salary Average :	$3,200,000
-Salary Average Remaining :	$2,650,000
Michael McCarron (1 Way Contract)	$3,000,000 (3)
-Salary Remaining :	$2,484,375
-Salary Average :	$3,000,000
-Salary Average Remaining :	$2,484,375
Zach Whitecloud (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$2,484,375
-Salary Average :	$3,000,000
-Salary Average Remaining :	$2,484,375
Garnet Hathaway (1 Way Contract)	$3,000,000 (3)
-Salary Remaining :	$2,484,375
-Salary Average :	$3,000,000
-Salary Average Remaining :	$2,484,375
Tanner Jeannot (1 Way Contract)	$2,875,000 (1)
-1 Way Contract Salary Cap :	$1,725,000
-1 Way Contract Salary Cap Remaining :	$1,428,516
-Salary Remaining :	$2,380,859
-Salary Average :	$2,875,000
-Salary Average Remaining :	$2,380,859
Yegor Chinakhov (1 Way Contract)	$2,600,000 (2)
-Salary Remaining :	$2,153,125
-Salary Average :	$2,600,000
-Salary Average Remaining :	$2,153,125
Eric Robinson (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$2,070,313
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,070,313
Dennis Gilbert (1 Way Contract)	$2,000,000 (3)
-Salary Remaining :	$1,656,250
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,656,250
Barclay Goodrow (1 Way Contract)	$2,000,000 (3)
-Salary Remaining :	$1,656,250
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,656,250
Gage Goncalves (1 Way Contract)	$2,000,000 (3)
-Salary Remaining :	$1,656,250
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,656,250
Sean Kuraly (1 Way Contract)	$2,000,000 (3)
-Salary Remaining :	$1,656,250
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,656,250
Travis Hamonic (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$1,656,250
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,656,250
Yakov Trenin (1 Way Contract)	$1,800,000 (2)
-Salary Remaining :	$1,490,625
-Salary Average :	$1,800,000
-Salary Average Remaining :	$1,490,625
Sammy Blais (1 Way Contract)	$1,700,000 (2)
-1 Way Contract Salary Cap :	$550,000
-1 Way Contract Salary Cap Remaining :	$455,469
-Salary Remaining :	$1,407,813
-Salary Average :	$1,700,000
-Salary Average Remaining :	$1,407,813
Keegan Kolesar (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$1,242,188
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,242,188
Christian Fischer (1 Way Contract)	$1,250,000 (1)
-1 Way Contract Salary Cap :	$100,000
-1 Way Contract Salary Cap Remaining :	$82,813
-Salary Remaining :	$1,035,156
-Salary Average :	$1,250,000
-Salary Average Remaining :	$1,035,156
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 :	$828,125
-Salary Average :	$1,000,000
-Salary Average Remaining :	$828,125
Emil Martinsen Lilleberg	$950,000 (1)
-Salary Remaining :	$786,719
-Salary Average :	$950,000
-Salary Average Remaining :	$786,719
Leevi Merilainen	$875,000 (1)
-Salary Remaining :	$724,609
-Salary Average :	$875,000
-Salary Average Remaining :	$724,609
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 :	$82,813
Salary Average :	$100,000
Salary Average Remaining :	$82,813
Vasily Ponomaryov	$100,000 (1)
Salary Remaining :	$82,813
Salary Average :	$100,000
Salary Average Remaining :	$82,813
Kevin Mandolese	$97,500 (2)
Salary Remaining :	$80,742
Salary Average :	$97,500
Salary Average Remaining :	$80,742
Vittorio Mancini	$95,000 (2)
Salary Remaining :	$78,672
Salary Average :	$95,000
Salary Average Remaining :	$78,672
Isaiah George	$95,000 (3)
Salary Remaining :	$78,672
Salary Average :	$95,000
Salary Average Remaining :	$78,672
Henrik Tikkanen	$89,500 (1)
Salary Remaining :	$74,117
Salary Average :	$89,500
Salary Average Remaining :	$74,117
Reece Vitelli	$89,500 (1)
Salary Remaining :	$74,117
Salary Average :	$89,500
Salary Average Remaining :	$74,117
Anthony Romano	$87,500 (1)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Roni Hirvonen	$87,500 (1)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Samuel Knazko	$87,500 (1)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Marek Alscher	$87,500 (3)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Ryder Korczak	$87,500 (2)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Stephen Halliday	$87,500 (1)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Daylan Kuefler	$87,500 (1)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Carson Bantle	$77,500 (2)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Remi Poirier	$77,500 (1)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Tanner Dickinson	$77,500 (1)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Brogan Rafferty	$77,500 (1)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
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 - 5,703 - 95.06%
Level 2:	5000 - $52 - 4,678 - 93.55%
Level 3:	2000 - $31 - 1,878 - 93.90%
Level 4:	4000 - $20 - 3,867 - 96.68%
Luxury :	1000 - $186 - 917 - 91.69%
Total Capacity :	18000
Income
Home Games Left	30
Average Attendance - %	17,043 - 94.68%
Average Income per Game	$1,041,603
Year to Date Revenue	$11,457,633
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	$15,123,702
Farm Year To Date Expenses	$386,727
Pro Salary Cap Per Days	$436,029
Pro Salary Cap To Date	$14,388,957
Farm Salary Cap Per Days	$11,719
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$31,248,090
Pro Remaining Season Days	159
Pro Expenses Per Days	$458,294
Pro Estimated Expenses	$72,868,746
Farm Remaining Season Days	159
Farm Expenses Per Days	$11,719
Farm Estimated Expenses	$1,863,321
Estimated Season Expenses	$74,732,067
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	$47,774,783
Projected Bank Account	$4,290,806

Pro Players Salaries
Kirill Marchenko (1 Way Contract)	$8,600,000 (8)
-Salary Remaining :	$7,121,875
-Salary Average :	$8,600,000
-Salary Average Remaining :	$7,121,875
Tomas Hertl (1 Way Contract)	$8,000,000 (2)
-Salary Remaining :	$6,625,000
-Salary Average :	$8,000,000
-Salary Average Remaining :	$6,625,000
Sam Reinhart (1 Way Contract)	$7,150,000 (1)
-Salary Remaining :	$5,921,094
-Salary Average :	$7,150,000
-Salary Average Remaining :	$5,921,094
Steven Stamkos (1 Way Contract)	$6,250,000 (3)
-Salary Remaining :	$5,175,781
-Salary Average :	$6,250,000
-Salary Average Remaining :	$5,175,781
Gustav Forsling (1 Way Contract)	$6,250,000 (6)
-Salary Remaining :	$5,175,781
-Salary Average :	$6,250,000
-Salary Average Remaining :	$5,175,781
Vladislav Gavrikov (1 Way Contract)	$6,000,000 (5)
-Salary Remaining :	$4,968,750
-Salary Average :	$6,000,000
-Salary Average Remaining :	$4,968,750
Travis Sanheim (1 Way Contract)	$6,000,000 (2)
-Salary Remaining :	$4,968,750
-Salary Average :	$6,000,000
-Salary Average Remaining :	$4,968,750
Brayden Schenn (1 Way Contract)	$5,650,000 (7)
-Salary Remaining :	$4,678,906
-Salary Average :	$5,650,000
-Salary Average Remaining :	$4,678,906
Nazem Kadri (1 Way Contract)	$5,650,000 (6)
-Salary Remaining :	$4,678,906
-Salary Average :	$5,650,000
-Salary Average Remaining :	$4,678,906
Valeri Nichushkin (1 Way Contract)	$5,000,000 (2)
-Salary Remaining :	$4,140,625
-Salary Average :	$5,000,000
-Salary Average Remaining :	$4,140,625
Danton Heinen (1 Way Contract)	$3,500,000 (3)
-1 Way Contract Salary Cap :	$2,350,000
-1 Way Contract Salary Cap Remaining :	$1,946,094
-Salary Remaining :	$2,898,438
-Salary Average :	$3,500,000
-Salary Average Remaining :	$2,898,438
Logan Thompson (1 Way Contract)	$3,500,000 (2)
-Salary Remaining :	$2,898,438
-Salary Average :	$3,500,000
-Salary Average Remaining :	$2,898,438
Ryan McLeod (1 Way Contract)	$2,200,000 (1)
-Salary Remaining :	$1,821,875
-Salary Average :	$2,200,000
-Salary Average Remaining :	$1,821,875
Olli Maatta (1 Way Contract)	$2,017,500 (1)
-Salary Remaining :	$1,670,742
-Salary Average :	$2,017,500
-Salary Average Remaining :	$1,670,742
Nick Foligno (1 Way Contract)	$2,000,000 (3)
-Salary Remaining :	$1,656,250
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,656,250
Sam Carrick (1 Way Contract)	$1,500,000 (3)
-Salary Remaining :	$1,242,188
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,242,188
Adam Klapka (1 Way Contract)	$1,250,000 (2)
-Salary Remaining :	$1,035,156
-Salary Average :	$1,250,000
-Salary Average Remaining :	$1,035,156
Ethen Frank (1 Way Contract)	$1,150,000 (2)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$952,344
-Salary Average :	$1,150,000
-Salary Average Remaining :	$952,344
Cole Reinhardt (1 Way Contract)	$1,100,000 (2)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$910,938
-Salary Average :	$1,100,000
-Salary Average Remaining :	$910,938
Sam Morton	$1,000,000 (1)
-Salary Remaining :	$828,125
-Salary Average :	$1,000,000
-Salary Average Remaining :	$828,125
Brandt Clarke	$950,000 (1)
-Salary Remaining :	$786,719
-Salary Average :	$950,000
-Salary Average Remaining :	$786,719
Zach Metsa (1 Way Contract)	$875,000 (4)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$724,609
-Salary Average :	$875,000
-Salary Average Remaining :	$724,609
Michael DiPietro	$850,000 (1)
-Salary Remaining :	$703,906
-Salary Average :	$850,000
-Salary Average Remaining :	$703,906
Justin Kirkland	$775,000 (1)
-Salary Remaining :	$641,797
-Salary Average :	$775,000
-Salary Average Remaining :	$641,797
John St Ivany	$775,000 (2)
-Salary Remaining :	$641,797
-Salary Average :	$775,000
-Salary Average Remaining :	$641,797
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 :	$82,813
Salary Average :	$100,000
Salary Average Remaining :	$82,813
Lucas Carlsson	$100,000 (1)
Salary Remaining :	$82,813
Salary Average :	$100,000
Salary Average Remaining :	$82,813
Wyatt Aamodt	$100,000 (2)
Salary Remaining :	$82,813
Salary Average :	$100,000
Salary Average Remaining :	$82,813
Magnus Hellberg	$100,000 (1)
Salary Remaining :	$82,813
Salary Average :	$100,000
Salary Average Remaining :	$82,813
Justin Dowling	$100,000 (2)
Salary Remaining :	$82,813
Salary Average :	$100,000
Salary Average Remaining :	$82,813
Seth Griffith	$100,000 (1)
Salary Remaining :	$82,813
Salary Average :	$100,000
Salary Average Remaining :	$82,813
Trey Taylor	$95,000 (2)
Salary Remaining :	$78,672
Salary Average :	$95,000
Salary Average Remaining :	$78,672
Sloan Stanick	$95,000 (2)
Salary Remaining :	$78,672
Salary Average :	$95,000
Salary Average Remaining :	$78,672
Parker Berge	$95,000 (2)
Salary Remaining :	$78,672
Salary Average :	$95,000
Salary Average Remaining :	$78,672
Atley Calvert	$95,000 (3)
Salary Remaining :	$78,672
Salary Average :	$95,000
Salary Average Remaining :	$78,672
Gleb Veremyev	$95,000 (2)
Salary Remaining :	$78,672
Salary Average :	$95,000
Salary Average Remaining :	$78,672
Yan Kuznetsov	$90,000 (2)
Salary Remaining :	$74,531
Salary Average :	$90,000
Salary Average Remaining :	$74,531
Bradly Nadeau	$87,500 (3)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Nate Danielson	$87,500 (3)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Maveric Lamoureux	$87,500 (3)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Avery Hayes	$87,500 (2)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Logan Morrison	$87,500 (1)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Ruslan Khazheyev	$87,500 (3)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Thomas Milic	$87,500 (2)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Matthew Stienburg	$85,000 (1)
Salary Remaining :	$70,391
Salary Average :	$85,000
Salary Average Remaining :	$70,391
Chad Nychuk	$77,500 (2)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Aidan McDonough	$77,500 (1)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Justin Ertel	$77,500 (2)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Isaac Poulter	$77,500 (2)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Rory Kerins	$77,500 (1)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
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 - 5,490 - 91.51%
Level 2:	5000 - $45 - 4,585 - 91.69%
Level 3:	2000 - $25 - 1,961 - 98.04%
Level 4:	4000 - $20 - 3,715 - 92.88%
Luxury :	1000 - $195 - 749 - 74.91%
Total Capacity :	18000
Income
Home Games Left	34
Average Attendance - %	16,500 - 91.67%
Average Income per Game	$960,701
Year to Date Revenue	$6,724,909
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	$12,603,257
Farm Year To Date Expenses	$306,651
Pro Salary Cap Per Days	$380,599
Pro Salary Cap To Date	$12,591,277
Farm Salary Cap Per Days	$9,779
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$32,663,844
Pro Remaining Season Days	159
Pro Expenses Per Days	$380,599
Pro Estimated Expenses	$60,515,241
Farm Remaining Season Days	159
Farm Expenses Per Days	$9,779
Farm Estimated Expenses	$1,554,861
Estimated Season Expenses	$62,070,102
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	$38,805,560
Projected Bank Account	$9,399,302

Pro Players Salaries
Jordan Kyrou (1 Way Contract)	$8,000,000 (6)
-Salary Remaining :	$6,625,000
-Salary Average :	$8,000,000
-Salary Average Remaining :	$6,625,000
Dylan Strome (1 Way Contract)	$8,000,000 (6)
-Salary Remaining :	$6,625,000
-Salary Average :	$8,000,000
-Salary Average Remaining :	$6,625,000
David Savard (1 Way Contract)	$6,500,000 (1)
-Salary Remaining :	$5,382,813
-Salary Average :	$6,500,000
-Salary Average Remaining :	$5,382,813
John Klingberg (1 Way Contract)	$6,500,000 (2)
-Salary Remaining :	$5,382,813
-Salary Average :	$6,500,000
-Salary Average Remaining :	$5,382,813
Jaden Schwartz (1 Way Contract)	$6,000,000 (5)
-Salary Remaining :	$4,968,750
-Salary Average :	$6,000,000
-Salary Average Remaining :	$4,968,750
Juuse Saros (1 Way Contract)	$6,000,000 (3)
-Salary Remaining :	$4,968,750
-Salary Average :	$6,000,000
-Salary Average Remaining :	$4,968,750
Tyler Bertuzzi (1 Way Contract)	$5,250,000 (7)
-Salary Remaining :	$4,347,656
-Salary Average :	$5,250,000
-Salary Average Remaining :	$4,347,656
Ryan Suter (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$4,140,625
-Salary Average :	$5,000,000
-Salary Average Remaining :	$4,140,625
Carter Verhaeghe (1 Way Contract)	$4,750,000 (1)
-Salary Remaining :	$3,933,594
-Salary Average :	$4,750,000
-Salary Average Remaining :	$3,933,594
Nick Jensen (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$2,484,375
-Salary Average :	$3,000,000
-Salary Average Remaining :	$2,484,375
Brandon Saad (1 Way Contract)	$2,500,000 (3)
-Salary Remaining :	$2,070,313
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,070,313
Bobby Brink (1 Way Contract)	$2,500,000 (2)
-Salary Remaining :	$2,070,313
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,070,313
Travis Boyd (1 Way Contract)	$1,500,000 (2)
-Salary Remaining :	$1,242,188
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,242,188
Kyle Burroughs (1 Way Contract)	$1,250,000 (3)
-Salary Remaining :	$1,035,156
-Salary Average :	$1,250,000
-Salary Average Remaining :	$1,035,156
Parker Wotherspoon (1 Way Contract)	$1,100,000 (2)
-Salary Remaining :	$910,938
-Salary Average :	$1,100,000
-Salary Average Remaining :	$910,938
Nico Daws	$1,000,000 (1)
-Salary Remaining :	$828,125
-Salary Average :	$1,000,000
-Salary Average Remaining :	$828,125
Logan Stankoven	$875,000 (2)
-Salary Remaining :	$724,609
-Salary Average :	$875,000
-Salary Average Remaining :	$724,609
Olen Zellweger	$875,000 (2)
-Salary Remaining :	$724,609
-Salary Average :	$875,000
-Salary Average Remaining :	$724,609
Rutger McGroarty	$875,000 (3)
-Salary Remaining :	$724,609
-Salary Average :	$875,000
-Salary Average Remaining :	$724,609
Ilya Solovyov	$800,000 (1)
-Salary Remaining :	$662,500
-Salary Average :	$800,000
-Salary Average Remaining :	$662,500
Dryden Hunt	$800,000 (1)
-Salary Remaining :	$662,500
-Salary Average :	$800,000
-Salary Average Remaining :	$662,500
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 :	$78,672
Salary Average :	$95,000
Salary Average Remaining :	$78,672
Chase Wheatcroft	$95,000 (1)
Salary Remaining :	$78,672
Salary Average :	$95,000
Salary Average Remaining :	$78,672
Arttu Hyry	$95,000 (1)
Salary Remaining :	$78,672
Salary Average :	$95,000
Salary Average Remaining :	$78,672
Alexander Suzdalev	$95,000 (3)
Salary Remaining :	$78,672
Salary Average :	$95,000
Salary Average Remaining :	$78,672
Artyom Levshunov	$87,500 (3)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Drew Commesso	$87,500 (1)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Luca Cagnoni	$87,500 (3)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Artem Duda	$87,500 (3)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Adam Sykora	$87,500 (2)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Fedor Svechkov	$87,500 (2)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Felix Unger Sorum	$87,500 (3)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Jagger Firkus	$87,500 (3)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Yegor Sidorov	$87,500 (3)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Kevin Gravel	$82,500 (1)
Salary Remaining :	$68,320
Salary Average :	$82,500
Salary Average Remaining :	$68,320
Grant Hutton	$80,000 (1)
Salary Remaining :	$66,250
Salary Average :	$80,000
Salary Average Remaining :	$66,250
James Schuldt	$80,000 (1)
Salary Remaining :	$66,250
Salary Average :	$80,000
Salary Average Remaining :	$66,250
Nathan Clurman	$80,000 (1)
Salary Remaining :	$66,250
Salary Average :	$80,000
Salary Average Remaining :	$66,250
Collin Delia	$77,500 (1)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Gabriel Dumont	$77,500 (1)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Hunter Drew	$77,500 (1)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Jackson Berezowski	$77,500 (1)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Ben McCartney	$77,500 (2)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
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 - 5,788 - 96.47%
Level 2:	5000 - $50 - 4,546 - 90.91%
Level 3:	2000 - $30 - 1,897 - 94.84%
Level 4:	4000 - $20 - 3,846 - 96.15%
Luxury :	1000 - $180 - 917 - 91.69%
Total Capacity :	18000
Income
Home Games Left	34
Average Attendance - %	16,993 - 94.41%
Average Income per Game	$1,038,642
Year to Date Revenue	$7,270,494
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	$16,480,203
Farm Year To Date Expenses	$368,074
Pro Salary Cap Per Days	$494,792
Pro Salary Cap To Date	$16,314,202
Farm Salary Cap Per Days	$11,211
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$35,313,828
Pro Remaining Season Days	159
Pro Expenses Per Days	$498,828
Pro Estimated Expenses	$79,313,652
Farm Remaining Season Days	159
Farm Expenses Per Days	$11,211
Farm Estimated Expenses	$1,782,549
Estimated Season Expenses	$81,096,201
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	$37,558,351
Projected Bank Account	($8,224,022)

Pro Players Salaries
Nathan MacKinnon (1 Way Contract)	$11,900,000 (4)
-Salary Remaining :	$9,854,688
-Salary Average :	$11,900,000
-Salary Average Remaining :	$9,854,688
Artemi Panarin (1 Way Contract)	$10,500,000 (2)
-Salary Remaining :	$8,695,313
-Salary Average :	$10,500,000
-Salary Average Remaining :	$8,695,313
Cale Makar (1 Way Contract)	$10,000,000 (6)
-Salary Remaining :	$8,281,250
-Salary Average :	$10,000,000
-Salary Average Remaining :	$8,281,250
Tim Stutzle (1 Way Contract)	$8,350,000 (7)
-Salary Remaining :	$6,914,844
-Salary Average :	$8,350,000
-Salary Average Remaining :	$6,914,844
Josh Morrissey (1 Way Contract)	$7,900,000 (3)
-Salary Remaining :	$6,542,188
-Salary Average :	$7,900,000
-Salary Average Remaining :	$6,542,188
Cole Caufield (1 Way Contract)	$7,850,000 (7)
-Salary Remaining :	$6,500,781
-Salary Average :	$7,850,000
-Salary Average Remaining :	$6,500,781
Mathew Barzal (1 Way Contract)	$6,650,000 (7)
-Salary Remaining :	$5,507,031
-Salary Average :	$6,650,000
-Salary Average Remaining :	$5,507,031
Thomas Chabot (1 Way Contract)	$6,000,000 (4)
-Salary Remaining :	$4,968,750
-Salary Average :	$6,000,000
-Salary Average Remaining :	$4,968,750
Tyler Myers (1 Way Contract)	$5,000,000 (6)
-Salary Remaining :	$4,140,625
-Salary Average :	$5,000,000
-Salary Average Remaining :	$4,140,625
Jordan Eberle (1 Way Contract)	$3,500,000 (3)
-Salary Remaining :	$2,898,438
-Salary Average :	$3,500,000
-Salary Average Remaining :	$2,898,438
Adam Henrique (1 Way Contract)	$2,750,000 (4)
-Salary Remaining :	$2,277,344
-Salary Average :	$2,750,000
-Salary Average Remaining :	$2,277,344
Jamie Oleksiak (1 Way Contract)	$2,750,000 (1)
-Salary Remaining :	$2,277,344
-Salary Average :	$2,750,000
-Salary Average Remaining :	$2,277,344
Samuel Montembeault (1 Way Contract)	$2,250,000 (2)
-Salary Remaining :	$1,863,281
-Salary Average :	$2,250,000
-Salary Average Remaining :	$1,863,281
Fabian Zetterlund (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$1,656,250
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,656,250
Josh Anderson (1 Way Contract)	$1,500,000 (3)
-Salary Remaining :	$1,242,188
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,242,188
Alex Lyon (1 Way Contract)	$1,500,000 (4)
-Salary Remaining :	$1,242,188
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,242,188
Alex Turcotte (1 Way Contract)	$1,300,000 (2)
-Salary Remaining :	$1,076,563
-Salary Average :	$1,300,000
-Salary Average Remaining :	$1,076,563
Marcus Foligno (1 Way Contract)	$1,300,000 (2)
-Salary Remaining :	$1,076,563
-Salary Average :	$1,300,000
-Salary Average Remaining :	$1,076,563
Ty Emberson (1 Way Contract)	$1,200,000 (1)
-Salary Remaining :	$993,750
-Salary Average :	$1,200,000
-Salary Average Remaining :	$993,750
Jansen Harkins	$800,000 (1)
-Salary Remaining :	$662,500
-Salary Average :	$800,000
-Salary Average Remaining :	$662,500
Logan Stanley (1 Way Contract)	$775,000 (3)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$641,797
-Salary Average :	$775,000
-Salary Average Remaining :	$641,797
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 :	$82,813
Salary Average :	$100,000
Salary Average Remaining :	$82,813
Martin Frk	$100,000 (2)
Salary Remaining :	$82,813
Salary Average :	$100,000
Salary Average Remaining :	$82,813
Chris Terry	$100,000 (2)
Salary Remaining :	$82,813
Salary Average :	$100,000
Salary Average Remaining :	$82,813
Rocco Grimaldi	$100,000 (1)
Salary Remaining :	$82,813
Salary Average :	$100,000
Salary Average Remaining :	$82,813
Ryan Reaves	$100,000 (2)
Salary Remaining :	$82,813
Salary Average :	$100,000
Salary Average Remaining :	$82,813
Anthony Richard	$100,000 (2)
Salary Remaining :	$82,813
Salary Average :	$100,000
Salary Average Remaining :	$82,813
Vinnie Hinostroza	$100,000 (1)
Salary Remaining :	$82,813
Salary Average :	$100,000
Salary Average Remaining :	$82,813
Brandon Halverson	$100,000 (2)
Salary Remaining :	$82,813
Salary Average :	$100,000
Salary Average Remaining :	$82,813
Michael Sgarbossa	$97,500 (1)
Salary Remaining :	$80,742
Salary Average :	$97,500
Salary Average Remaining :	$80,742
Kurtis MacDermid	$90,000 (2)
Salary Remaining :	$74,531
Salary Average :	$90,000
Salary Average Remaining :	$74,531
Angus Crookshank	$90,000 (1)
Salary Remaining :	$74,531
Salary Average :	$90,000
Salary Average Remaining :	$74,531
Louis Crevier	$90,000 (1)
Salary Remaining :	$74,531
Salary Average :	$90,000
Salary Average Remaining :	$74,531
Ville Heinola	$90,000 (1)
Salary Remaining :	$74,531
Salary Average :	$90,000
Salary Average Remaining :	$74,531
Bokondji Imama	$90,000 (1)
Salary Remaining :	$74,531
Salary Average :	$90,000
Salary Average Remaining :	$74,531
David Reinbacher	$87,500 (3)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Max McCormick	$80,000 (1)
Salary Remaining :	$66,250
Salary Average :	$80,000
Salary Average Remaining :	$66,250
Zach Sawchenko	$80,000 (2)
Salary Remaining :	$66,250
Salary Average :	$80,000
Salary Average Remaining :	$66,250
Dennis Cholowski	$80,000 (2)
Salary Remaining :	$66,250
Salary Average :	$80,000
Salary Average Remaining :	$66,250
Tobie Bisson	$80,000 (2)
Salary Remaining :	$66,250
Salary Average :	$80,000
Salary Average Remaining :	$66,250
Cameron Hughes	$80,000 (1)
Salary Remaining :	$66,250
Salary Average :	$80,000
Salary Average Remaining :	$66,250
Patrick Brown	$80,000 (2)
Salary Remaining :	$66,250
Salary Average :	$80,000
Salary Average Remaining :	$66,250
Dominik Shine	$80,000 (1)
Salary Remaining :	$66,250
Salary Average :	$80,000
Salary Average Remaining :	$66,250
MacKenzie MacEachern	$80,000 (2)
Salary Remaining :	$66,250
Salary Average :	$80,000
Salary Average Remaining :	$66,250
Dylan McIlrath	$77,500 (1)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
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 - 5,549 - 92.48%
Level 2:	5000 - $54 - 4,059 - 81.18%
Level 3:	2000 - $33 - 1,854 - 92.71%
Level 4:	4000 - $23 - 3,663 - 91.58%
Luxury :	1000 - $187 - 927 - 92.73%
Total Capacity :	18000
Income
Home Games Left	35
Average Attendance - %	16,052 - 89.18%
Average Income per Game	$1,067,965
Year to Date Revenue	$6,407,788
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	$13,986,324
Farm Year To Date Expenses	$326,997
Pro Salary Cap Per Days	$402,474
Pro Salary Cap To Date	$13,276,954
Farm Salary Cap Per Days	$9,909
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$37,378,763
Pro Remaining Season Days	159
Pro Expenses Per Days	$423,828
Pro Estimated Expenses	$67,388,652
Farm Remaining Season Days	159
Farm Expenses Per Days	$9,909
Farm Estimated Expenses	$1,575,531
Estimated Season Expenses	$68,964,183
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	$64,914,587
Projected Bank Account	$33,329,167

Pro Players Salaries
Mark Stone (1 Way Contract)	$8,000,000 (2)
-Salary Remaining :	$6,625,000
-Salary Average :	$8,000,000
-Salary Average Remaining :	$6,625,000
Adrian Kempe (1 Way Contract)	$8,000,000 (7)
-Salary Remaining :	$6,625,000
-Salary Average :	$8,000,000
-Salary Average Remaining :	$6,625,000
Linus Ullmark (1 Way Contract)	$7,000,000 (2)
-Salary Remaining :	$5,796,875
-Salary Average :	$7,000,000
-Salary Average Remaining :	$5,796,875
Cam Atkinson (1 Way Contract)	$5,600,000 (2)
-1 Way Contract Salary Cap :	$4,450,000
-1 Way Contract Salary Cap Remaining :	$3,685,156
-Salary Remaining :	$4,637,500
-Salary Average :	$5,600,000
-Salary Average Remaining :	$4,637,500
Joel Eriksson Ek (1 Way Contract)	$5,500,000 (2)
-Salary Remaining :	$4,554,688
-Salary Average :	$5,500,000
-Salary Average Remaining :	$4,554,688
Alex Iafallo (1 Way Contract)	$5,250,000 (4)
-Salary Remaining :	$4,347,656
-Salary Average :	$5,250,000
-Salary Average Remaining :	$4,347,656
Brayden McNabb (1 Way Contract)	$5,250,000 (1)
-Salary Remaining :	$4,347,656
-Salary Average :	$5,250,000
-Salary Average Remaining :	$4,347,656
Jack Roslovic (1 Way Contract)	$4,750,000 (4)
-Salary Remaining :	$3,933,594
-Salary Average :	$4,750,000
-Salary Average Remaining :	$3,933,594
Jack Quinn (1 Way Contract)	$4,500,000 (4)
-Salary Remaining :	$3,726,563
-Salary Average :	$4,500,000
-Salary Average Remaining :	$3,726,563
Kaapo Kakko (1 Way Contract)	$3,500,000 (1)
-Salary Remaining :	$2,898,438
-Salary Average :	$3,500,000
-Salary Average Remaining :	$2,898,438
Daniel Sprong (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$2,484,375
-Salary Average :	$3,000,000
-Salary Average Remaining :	$2,484,375
Erik Gudbranson (1 Way Contract)	$3,000,000 (3)
-Salary Remaining :	$2,484,375
-Salary Average :	$3,000,000
-Salary Average Remaining :	$2,484,375
Lukas Dostal (1 Way Contract)	$2,600,000 (2)
-Salary Remaining :	$2,153,125
-Salary Average :	$2,600,000
-Salary Average Remaining :	$2,153,125
Jeremy Lauzon (1 Way Contract)	$2,300,000 (1)
-Salary Remaining :	$1,904,688
-Salary Average :	$2,300,000
-Salary Average Remaining :	$1,904,688
Brendan Smith (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$1,656,250
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,656,250
Luke Kunin (1 Way Contract)	$1,800,000 (3)
-Salary Remaining :	$1,490,625
-Salary Average :	$1,800,000
-Salary Average Remaining :	$1,490,625
Drew Helleson (1 Way Contract)	$1,400,000 (3)
-Salary Remaining :	$1,159,375
-Salary Average :	$1,400,000
-Salary Average Remaining :	$1,159,375
Tomas Tatar (1 Way Contract)	$1,200,000 (1)
-Salary Remaining :	$993,750
-Salary Average :	$1,200,000
-Salary Average Remaining :	$993,750
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 :	$910,938
-Salary Average :	$1,100,000
-Salary Average Remaining :	$910,938
Derek Ryan (1 Way Contract)	$1,000,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$828,125
-Salary Average :	$1,000,000
-Salary Average Remaining :	$828,125
Josh Mahura (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$828,125
-Salary Average :	$1,000,000
-Salary Average Remaining :	$828,125
Kevin Stenlund (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$828,125
-Salary Average :	$1,000,000
-Salary Average Remaining :	$828,125
Alec Martinez (1 Way Contract)	$900,000 (3)
-Salary Remaining :	$745,313
-Salary Average :	$900,000
-Salary Average Remaining :	$745,313
Matt Savoie	$875,000 (3)
-Salary Remaining :	$724,609
-Salary Average :	$875,000
-Salary Average Remaining :	$724,609
Noah Gregor (1 Way Contract)	$850,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$703,906
-Salary Average :	$850,000
-Salary Average Remaining :	$703,906
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 :	$82,813
Salary Average :	$100,000
Salary Average Remaining :	$82,813
Brett Seney	$100,000 (1)
Salary Remaining :	$82,813
Salary Average :	$100,000
Salary Average Remaining :	$82,813
Akito Hirose	$100,000 (1)
Salary Remaining :	$82,813
Salary Average :	$100,000
Salary Average Remaining :	$82,813
Tristan Luneau	$95,000 (2)
Salary Remaining :	$78,672
Salary Average :	$95,000
Salary Average Remaining :	$78,672
Adam Engstrom	$87,500 (3)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Cade Webber	$87,500 (1)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Hunter Haight	$87,500 (3)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Parker Bell	$87,500 (3)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Alexander Kisakov	$87,500 (1)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Vadim Zherenko	$87,500 (1)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Caedan Bankier	$87,500 (2)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Adam Ginning	$87,500 (2)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Gavin White	$87,500 (2)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Riley Fiddler-Schultz	$87,500 (2)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Jeremy Davies	$85,000 (3)
Salary Remaining :	$70,391
Salary Average :	$85,000
Salary Average Remaining :	$70,391
Isaak Phillips	$80,000 (2)
Salary Remaining :	$66,250
Salary Average :	$80,000
Salary Average Remaining :	$66,250
Scott Walford	$80,000 (1)
Salary Remaining :	$66,250
Salary Average :	$80,000
Salary Average Remaining :	$66,250
Ken Appleby	$77,500 (1)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Patrick Guay	$77,500 (1)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Josh Davies	$77,500 (3)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Quinn Olson	$77,500 (1)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Mathias Laferriere	$77,500 (1)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
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 - 5,639 - 93.98%
Level 2:	5000 - $60 - 3,510 - 70.20%
Level 3:	2000 - $40 - 1,362 - 68.09%
Level 4:	4000 - $35 - 2,135 - 53.37%
Luxury :	1000 - $180 - 965 - 96.50%
Total Capacity :	18000
Income
Home Games Left	30
Average Attendance - %	13,610 - 75.61%
Average Income per Game	$1,042,405
Year to Date Revenue	$11,466,456
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	$15,094,387
Farm Year To Date Expenses	$344,669
Pro Salary Cap Per Days	$447,135
Pro Salary Cap To Date	$14,763,529
Farm Salary Cap Per Days	$10,469
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$31,272,153
Pro Remaining Season Days	159
Pro Expenses Per Days	$457,161
Pro Estimated Expenses	$72,688,599
Farm Remaining Season Days	159
Farm Expenses Per Days	$10,469
Farm Estimated Expenses	$1,664,571
Estimated Season Expenses	$74,353,170
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	$57,404,767
Projected Bank Account	$14,323,750

Pro Players Salaries
Bo Horvat (1 Way Contract)	$8,000,000 (3)
-Salary Remaining :	$6,625,000
-Salary Average :	$8,000,000
-Salary Average Remaining :	$6,625,000
Jeremy Swayman (1 Way Contract)	$7,500,000 (6)
-Salary Remaining :	$6,210,938
-Salary Average :	$7,500,000
-Salary Average Remaining :	$6,210,938
Anthony Cirelli (1 Way Contract)	$6,000,000 (6)
-Salary Remaining :	$4,968,750
-Salary Average :	$6,000,000
-Salary Average Remaining :	$4,968,750
Kevin Fiala (1 Way Contract)	$6,000,000 (1)
-Salary Remaining :	$4,968,750
-Salary Average :	$6,000,000
-Salary Average Remaining :	$4,968,750
Travis Konecny (1 Way Contract)	$5,500,000 (3)
-Salary Remaining :	$4,554,688
-Salary Average :	$5,500,000
-Salary Average Remaining :	$4,554,688
Adam Pelech (1 Way Contract)	$5,400,000 (2)
-Salary Remaining :	$4,471,875
-Salary Average :	$5,400,000
-Salary Average Remaining :	$4,471,875
Dylan Holloway (1 Way Contract)	$5,000,000 (2)
-Salary Remaining :	$4,140,625
-Salary Average :	$5,000,000
-Salary Average Remaining :	$4,140,625
Jake DeBrusk (1 Way Contract)	$5,000,000 (3)
-Salary Remaining :	$4,140,625
-Salary Average :	$5,000,000
-Salary Average Remaining :	$4,140,625
Marcus Pettersson (1 Way Contract)	$4,000,000 (2)
-Salary Remaining :	$3,312,500
-Salary Average :	$4,000,000
-Salary Average Remaining :	$3,312,500
Aliaksei Protas (1 Way Contract)	$4,000,000 (1)
-Salary Remaining :	$3,312,500
-Salary Average :	$4,000,000
-Salary Average Remaining :	$3,312,500
Eetu Luostarinen (1 Way Contract)	$4,000,000 (6)
-Salary Remaining :	$3,312,500
-Salary Average :	$4,000,000
-Salary Average Remaining :	$3,312,500
Bowen Byram (1 Way Contract)	$3,800,000 (1)
-Salary Remaining :	$3,146,875
-Salary Average :	$3,800,000
-Salary Average Remaining :	$3,146,875
Joseph Woll (1 Way Contract)	$3,500,000 (1)
-Salary Remaining :	$2,898,438
-Salary Average :	$3,500,000
-Salary Average Remaining :	$2,898,438
Jamie Drysdale (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$2,484,375
-Salary Average :	$3,000,000
-Salary Average Remaining :	$2,484,375
Scott Laughton (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$2,484,375
-Salary Average :	$3,000,000
-Salary Average Remaining :	$2,484,375
Esa Lindell (1 Way Contract)	$2,900,000 (1)
-Salary Remaining :	$2,401,563
-Salary Average :	$2,900,000
-Salary Average Remaining :	$2,401,563
Drew O'Connor (1 Way Contract)	$2,500,000 (2)
-Salary Remaining :	$2,070,313
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,070,313
Pavel Dorofeyev (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$1,656,250
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,656,250
Egor Zamula (1 Way Contract)	$1,700,000 (1)
-Salary Remaining :	$1,407,813
-Salary Average :	$1,700,000
-Salary Average Remaining :	$1,407,813
Albert Johansson (1 Way Contract)	$1,500,000 (1)
-1 Way Contract Salary Cap :	$350,000
-1 Way Contract Salary Cap Remaining :	$289,844
-Salary Remaining :	$1,242,188
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,242,188
Raphael Lavoie	$950,000 (1)
-Salary Remaining :	$786,719
-Salary Average :	$950,000
-Salary Average Remaining :	$786,719
Josh Doan	$875,000 (1)
-Salary Remaining :	$724,609
-Salary Average :	$875,000
-Salary Average Remaining :	$724,609
Ryker Evans	$875,000 (1)
-Salary Remaining :	$724,609
-Salary Average :	$875,000
-Salary Average Remaining :	$724,609
Benoit-Olivier Groulx (1 Way Contract)	$775,000 (3)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$641,797
-Salary Average :	$775,000
-Salary Average Remaining :	$641,797
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 :	$82,813
Salary Average :	$100,000
Salary Average Remaining :	$82,813
Danila Klimovich	$95,000 (2)
Salary Remaining :	$78,672
Salary Average :	$95,000
Salary Average Remaining :	$78,672
Arshdeep Bains	$95,000 (1)
Salary Remaining :	$78,672
Salary Average :	$95,000
Salary Average Remaining :	$78,672
Jan Mysak	$95,000 (2)
Salary Remaining :	$78,672
Salary Average :	$95,000
Salary Average Remaining :	$78,672
Trent Miner	$95,000 (2)
Salary Remaining :	$78,672
Salary Average :	$95,000
Salary Average Remaining :	$78,672
Spencer Stastney	$90,000 (1)
Salary Remaining :	$74,531
Salary Average :	$90,000
Salary Average Remaining :	$74,531
Samuel Savoie	$87,500 (3)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Samu Tuomaala	$87,500 (2)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Elias D Pettersson	$87,500 (3)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Maxim Groshev	$87,500 (1)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Samuel Honzek	$87,500 (3)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Ryan Winterton	$87,500 (2)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Zack Ostapchuk	$87,500 (2)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Nikita Chibrikov	$87,500 (2)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Carson Lambos	$87,500 (2)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Aku Raty	$87,500 (1)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Marcel Marcel	$87,500 (2)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Angus Booth	$87,500 (3)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Cole McWard	$80,000 (1)
Salary Remaining :	$66,250
Salary Average :	$80,000
Salary Average Remaining :	$66,250
Bogdans Hodass	$77,500 (2)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Brad Hunt	$77,500 (1)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Tristen Nielsen	$77,500 (1)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Parker Gahagen	$77,500 (1)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
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 - 5,457 - 90.94%
Level 2:	5000 - $53 - 4,658 - 93.17%
Level 3:	2000 - $31 - 1,859 - 92.95%
Level 4:	4000 - $21 - 3,690 - 92.25%
Luxury :	1000 - $180 - 920 - 92.00%
Total Capacity :	18000
Income
Home Games Left	34
Average Attendance - %	16,584 - 92.13%
Average Income per Game	$1,056,255
Year to Date Revenue	$7,393,785
Expense
Pro Players Total Salaries	$86,437,500
Pro Players Total Average Salaries	$86,437,500
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	$4,375,000
Pro Year To Date Expenses	$14,856,435
Farm Year To Date Expenses	$312,807
Pro Salary Cap Per Days	$427,539
Pro Salary Cap To Date	$14,108,787
Farm Salary Cap Per Days	$9,062
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$35,912,670
Pro Remaining Season Days	159
Pro Expenses Per Days	$450,195
Pro Estimated Expenses	$71,581,005
Farm Remaining Season Days	159
Farm Expenses Per Days	$9,479
Farm Estimated Expenses	$1,507,161
Estimated Season Expenses	$73,088,166
Estimated Season Salary Cap	$86,462,488
Estimate Under Maximum Salary Cap of $95,500,000	$9,037,512
Estimate Over Minimum Salary Cap of $70,600,000	$15,862,488
Current Bank Account	$50,434,622
Projected Bank Account	$13,259,126

Pro Players Salaries
Jason Robertson (1 Way Contract)	$9,000,000 (2)
-Salary Remaining :	$7,453,125
-Salary Average :	$9,000,000
-Salary Average Remaining :	$7,453,125
JT Miller (1 Way Contract)	$9,000,000 (6)
-Salary Remaining :	$7,453,125
-Salary Average :	$9,000,000
-Salary Average Remaining :	$7,453,125
Vince Dunn (1 Way Contract)	$8,300,000 (6)
-Salary Remaining :	$6,873,438
-Salary Average :	$8,300,000
-Salary Average Remaining :	$6,873,438
Rasmus Dahlin (1 Way Contract)	$8,000,000 (5)
-Salary Remaining :	$6,625,000
-Salary Average :	$8,000,000
-Salary Average Remaining :	$6,625,000
Roope Hintz (1 Way Contract)	$6,500,000 (3)
-Salary Remaining :	$5,382,813
-Salary Average :	$6,500,000
-Salary Average Remaining :	$5,382,813
Sergei Bobrovsky (1 Way Contract)	$6,500,000 (1)
-Salary Remaining :	$5,382,813
-Salary Average :	$6,500,000
-Salary Average Remaining :	$5,382,813
Tyler Toffoli (1 Way Contract)	$6,000,000 (6)
-Salary Remaining :	$4,968,750
-Salary Average :	$6,000,000
-Salary Average Remaining :	$4,968,750
Ross Colton (1 Way Contract)	$5,200,000 (5)
-Salary Remaining :	$4,306,250
-Salary Average :	$5,200,000
-Salary Average Remaining :	$4,306,250
Trevor Moore (1 Way Contract)	$3,500,000 (1)
-Salary Remaining :	$2,898,438
-Salary Average :	$3,500,000
-Salary Average Remaining :	$2,898,438
Nick Perbix (1 Way Contract)	$3,300,000 (4)
-Salary Remaining :	$2,732,813
-Salary Average :	$3,300,000
-Salary Average Remaining :	$2,732,813
Cody Glass (1 Way Contract)	$3,100,000 (4)
-Salary Remaining :	$2,567,188
-Salary Average :	$3,100,000
-Salary Average Remaining :	$2,567,188
Evan Rodrigues (1 Way Contract)	$2,250,000 (1)
-Salary Remaining :	$1,863,281
-Salary Average :	$2,250,000
-Salary Average Remaining :	$1,863,281
Taylor Raddysh (1 Way Contract)	$2,200,000 (3)
-Salary Remaining :	$1,821,875
-Salary Average :	$2,200,000
-Salary Average Remaining :	$1,821,875
Alexandre Texier (1 Way Contract)	$2,100,000 (2)
-Salary Remaining :	$1,739,063
-Salary Average :	$2,100,000
-Salary Average Remaining :	$1,739,063
Calvin de Haan (1 Way Contract)	$1,687,500 (1)
-Salary Remaining :	$1,397,461
-Salary Average :	$1,687,500
-Salary Average Remaining :	$1,397,461
Alex Nedeljkovic (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$1,242,188
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,242,188
Alexander Holtz (1 Way Contract)	$1,200,000 (2)
-1 Way Contract Salary Cap :	$50,000
-1 Way Contract Salary Cap Remaining :	$41,406
-Salary Remaining :	$993,750
-Salary Average :	$1,200,000
-Salary Average Remaining :	$993,750
Travis Dermott (1 Way Contract)	$1,150,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$952,344
-Salary Average :	$1,150,000
-Salary Average Remaining :	$952,344
Laurent Dauphin (1 Way Contract)	$1,100,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$910,938
-Salary Average :	$1,100,000
-Salary Average Remaining :	$910,938
Darren Raddysh	$1,000,000 (1)
-Salary Remaining :	$828,125
-Salary Average :	$1,000,000
-Salary Average Remaining :	$828,125
Alex Nylander (1 Way Contract)	$1,000,000 (2)
-Salary Remaining :	$828,125
-Salary Average :	$1,000,000
-Salary Average Remaining :	$828,125
Jacob Bryson (1 Way Contract)	$950,000 (2)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$786,719
-Salary Average :	$950,000
-Salary Average Remaining :	$786,719
Clark Bishop	$950,000 (2)
-Salary Remaining :	$786,719
-Salary Average :	$950,000
-Salary Average Remaining :	$786,719
Jake Sanderson	$950,000 (1)
-Salary Remaining :	$786,719
-Salary Average :	$950,000
-Salary Average Remaining :	$786,719
Total Pro Players	24
Salary Commitment
Year 2025 : $86,437,500
Year 2026 : $66,800,000
Year 2027 : $51,600,000
Year 2028 : $42,900,000
Salary Average Commitment
Year 2025 : $86,437,500
Year 2026 : $66,800,000
Year 2027 : $51,600,000
Year 2028 : $42,900,000
Salary Cap with 1 Way Contract
Year 2025 : $82,087,504
Year 2026 : $64,700,000
Year 2027 : $51,600,000
Year 2028 : $42,900,000

Farm Players Salaries
Fredrik Karlstrom	$100,000 (1)
Salary Remaining :	$82,813
Salary Average :	$100,000
Salary Average Remaining :	$82,813
Garrett Pilon	$97,500 (1)
Salary Remaining :	$80,742
Salary Average :	$97,500
Salary Average Remaining :	$80,742
Andrew Agozzino	$95,000 (2)
Salary Remaining :	$78,672
Salary Average :	$95,000
Salary Average Remaining :	$78,672
Charles Hudon	$95,000 (2)
Salary Remaining :	$78,672
Salary Average :	$95,000
Salary Average Remaining :	$78,672
Logan Shaw	$95,000 (2)
Salary Remaining :	$78,672
Salary Average :	$95,000
Salary Average Remaining :	$78,672
Scott Sabourin	$90,000 (2)
Salary Remaining :	$74,531
Salary Average :	$90,000
Salary Average Remaining :	$74,531
Josh Dunne	$90,000 (2)
Salary Remaining :	$74,531
Salary Average :	$90,000
Salary Average Remaining :	$74,531
Gage Quinney	$90,000 (2)
Salary Remaining :	$74,531
Salary Average :	$90,000
Salary Average Remaining :	$74,531
Peter Diliberatore	$90,000 (1)
Salary Remaining :	$74,531
Salary Average :	$90,000
Salary Average Remaining :	$74,531
Adam Scheel	$87,500 (1)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Cross Hanas	$87,500 (1)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Noah Laba	$87,500 (3)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Guillaume Brisebois	$85,000 (1)
Salary Remaining :	$70,391
Salary Average :	$85,000
Salary Average Remaining :	$70,391
Alex Belzile (Out of Payroll)	$80,000 (2)
Salary Remaining :	$66,250
Salary Average :	$80,000
Salary Average Remaining :	$66,250
Samuel Walker	$80,000 (1)
Salary Remaining :	$66,250
Salary Average :	$80,000
Salary Average Remaining :	$66,250
Felix Sandstrom	$80,000 (1)
Salary Remaining :	$66,250
Salary Average :	$80,000
Salary Average Remaining :	$66,250
Filip Roos	$80,000 (1)
Salary Remaining :	$66,250
Salary Average :	$80,000
Salary Average Remaining :	$66,250
Andrew Perrott	$77,500 (1)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Tyler Inamoto	$77,500 (1)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Jiri Patera	$77,500 (1)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Mitchell Gibson	$77,500 (1)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Total Farm Players	21
Salary Commitment
Year 2025 : $1,820,000
Year 2026 : $722,500
Year 2027 : $87,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,820,000
Year 2026 : $722,500
Year 2027 : $87,500
Year 2028 : $0

Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Joe Louis Arena
Level 1:	6000 - $75 - 5,542 - 92.37%
Level 2:	5000 - $50 - 4,754 - 95.09%
Level 3:	2000 - $30 - 1,921 - 96.06%
Level 4:	4000 - $20 - 3,815 - 95.38%
Luxury :	1000 - $170 - 916 - 91.57%
Total Capacity :	18000
Income
Home Games Left	34
Average Attendance - %	16,948 - 94.16%
Average Income per Game	$1,016,444
Year to Date Revenue	$7,115,106
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	$15,099,216
Farm Year To Date Expenses	$355,773
Pro Salary Cap Per Days	$451,823
Pro Salary Cap To Date	$14,910,159
Farm Salary Cap Per Days	$10,781
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$34,559,086
Pro Remaining Season Days	159
Pro Expenses Per Days	$457,552
Pro Estimated Expenses	$72,750,768
Farm Remaining Season Days	159
Farm Expenses Per Days	$10,781
Farm Estimated Expenses	$1,714,179
Estimated Season Expenses	$74,464,947
Estimated Season Salary Cap	$86,750,016
Estimate Under Maximum Salary Cap of $95,500,000	$8,749,984
Estimate Over Minimum Salary Cap of $70,600,000	$16,150,016
Current Bank Account	$43,222,409
Projected Bank Account	$3,316,548

Pro Players Salaries
Alex Ovechkin (1 Way Contract)	$9,500,000 (1)
-Salary Remaining :	$7,867,188
-Salary Average :	$9,500,000
-Salary Average Remaining :	$7,867,188
Robert Thomas (1 Way Contract)	$9,300,000 (2)
-Salary Remaining :	$7,701,563
-Salary Average :	$9,300,000
-Salary Average Remaining :	$7,701,563
Mark Scheifele (1 Way Contract)	$8,800,000 (4)
-Salary Remaining :	$7,287,500
-Salary Average :	$8,800,000
-Salary Average Remaining :	$7,287,500
Justin Faulk (1 Way Contract)	$6,750,000 (5)
-Salary Remaining :	$5,589,844
-Salary Average :	$6,750,000
-Salary Average Remaining :	$5,589,844
Dmitry Orlov (1 Way Contract)	$6,500,000 (4)
-Salary Remaining :	$5,382,813
-Salary Average :	$6,500,000
-Salary Average Remaining :	$5,382,813
Cam Fowler (1 Way Contract)	$6,500,000 (2)
-Salary Remaining :	$5,382,813
-Salary Average :	$6,500,000
-Salary Average Remaining :	$5,382,813
JJ Peterka (1 Way Contract)	$5,250,000 (3)
-Salary Remaining :	$4,347,656
-Salary Average :	$5,250,000
-Salary Average Remaining :	$4,347,656
Pavel Zacha (1 Way Contract)	$5,200,000 (2)
-Salary Remaining :	$4,306,250
-Salary Average :	$5,200,000
-Salary Average Remaining :	$4,306,250
Connor Murphy (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$4,140,625
-Salary Average :	$5,000,000
-Salary Average Remaining :	$4,140,625
Charlie Coyle (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$4,140,625
-Salary Average :	$5,000,000
-Salary Average Remaining :	$4,140,625
Alex Vlasic (1 Way Contract)	$4,800,000 (6)
-Salary Remaining :	$3,975,000
-Salary Average :	$4,800,000
-Salary Average Remaining :	$3,975,000
Ivan Barbashev (1 Way Contract)	$3,900,000 (2)
-Salary Remaining :	$3,229,688
-Salary Average :	$3,900,000
-Salary Average Remaining :	$3,229,688
Colin Blackwell (1 Way Contract)	$2,200,000 (1)
-Salary Remaining :	$1,821,875
-Salary Average :	$2,200,000
-Salary Average Remaining :	$1,821,875
David Rittich (1 Way Contract)	$1,750,000 (3)
-Salary Remaining :	$1,449,219
-Salary Average :	$1,750,000
-Salary Average Remaining :	$1,449,219
Peyton Krebs (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$1,242,188
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,242,188
Boris Katchouk (1 Way Contract)	$1,100,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$910,938
-Salary Average :	$1,100,000
-Salary Average Remaining :	$910,938
Joel Hanley	$1,000,000 (2)
-Salary Remaining :	$828,125
-Salary Average :	$1,000,000
-Salary Average Remaining :	$828,125
Vinni Lettieri	$1,000,000 (2)
-Salary Remaining :	$828,125
-Salary Average :	$1,000,000
-Salary Average Remaining :	$828,125
Kevin Lankinen	$1,000,000 (1)
-Salary Remaining :	$828,125
-Salary Average :	$1,000,000
-Salary Average Remaining :	$828,125
Linus Karlsson	$925,000 (1)
-Salary Remaining :	$766,016
-Salary Average :	$925,000
-Salary Average Remaining :	$766,016
Danil Gushchin	$875,000 (1)
-Salary Remaining :	$724,609
-Salary Average :	$875,000
-Salary Average Remaining :	$724,609
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 :	$82,813
Salary Average :	$100,000
Salary Average Remaining :	$82,813
Ethan Bear	$100,000 (2)
Salary Remaining :	$82,813
Salary Average :	$100,000
Salary Average Remaining :	$82,813
Benjamin Gaudreau	$95,000 (2)
Salary Remaining :	$78,672
Salary Average :	$95,000
Salary Average Remaining :	$78,672
William Rousseau	$95,000 (2)
Salary Remaining :	$78,672
Salary Average :	$95,000
Salary Average Remaining :	$78,672
Ian Mitchell	$92,500 (1)
Salary Remaining :	$76,602
Salary Average :	$92,500
Salary Average Remaining :	$76,602
Oscar Back	$90,000 (1)
Salary Remaining :	$74,531
Salary Average :	$90,000
Salary Average Remaining :	$74,531
Elias Salomonsson	$87,500 (3)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Skyler Brind'Amour	$87,500 (2)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Justin Gill	$87,500 (2)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Niklas Kokko	$87,500 (3)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Xavier Bourgault	$87,500 (1)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Joakim Kemell	$87,500 (1)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Filip Kral	$87,500 (1)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Ryder Rolston	$87,500 (1)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Andre Lee	$85,000 (1)
Salary Remaining :	$70,391
Salary Average :	$85,000
Salary Average Remaining :	$70,391
Jeffrey Truchon-Viel	$85,000 (1)
Salary Remaining :	$70,391
Salary Average :	$85,000
Salary Average Remaining :	$70,391
Ryan Shea	$85,000 (1)
Salary Remaining :	$70,391
Salary Average :	$85,000
Salary Average Remaining :	$70,391
Isaac Belliveau	$77,500 (2)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Carson Meyer	$77,500 (2)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Shawn Element	$77,500 (2)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Matias Rajaniemi	$77,500 (2)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Austin Poganski	$77,500 (2)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Christian Wolanin	$77,500 (1)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Maxim Barbashev	$77,500 (3)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
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 - 5,624 - 93.73%
Level 2:	5000 - $50 - 4,761 - 95.21%
Level 3:	2000 - $30 - 1,856 - 92.82%
Level 4:	4000 - $20 - 3,699 - 92.48%
Luxury :	1000 - $180 - 938 - 93.83%
Total Capacity :	18000
Income
Home Games Left	31
Average Attendance - %	16,878 - 93.77%
Average Income per Game	$1,035,811
Year to Date Revenue	$10,358,113
Expense
Pro Players Total Salaries	$79,525,000
Pro Players Total Average Salaries	$79,525,000
Farm Players Total Salaries	$1,915,000
Farm Players Total Average Salaries	$1,915,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$13,742,589
Farm Year To Date Expenses	$321,717
Pro Salary Cap Per Days	$404,167
Pro Salary Cap To Date	$13,411,731
Farm Salary Cap Per Days	$9,974
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$32,110,150
Pro Remaining Season Days	159
Pro Expenses Per Days	$414,193
Pro Estimated Expenses	$65,856,687
Farm Remaining Season Days	159
Farm Expenses Per Days	$9,974
Farm Estimated Expenses	$1,585,866
Estimated Season Expenses	$67,442,553
Estimated Season Salary Cap	$77,674,284
Estimate Under Maximum Salary Cap of $95,500,000	$17,825,716
Estimate Over Minimum Salary Cap of $70,600,000	$7,074,284
Current Bank Account	$59,826,778
Projected Bank Account	$24,494,375

Pro Players Salaries
Mikko Rantanen (1 Way Contract)	$10,000,000 (2)
-Salary Remaining :	$8,281,250
-Salary Average :	$10,000,000
-Salary Average Remaining :	$8,281,250
Brady Tkachuk (1 Way Contract)	$8,200,000 (4)
-Salary Remaining :	$6,790,625
-Salary Average :	$8,200,000
-Salary Average Remaining :	$6,790,625
Elias Lindholm (1 Way Contract)	$7,200,000 (5)
-Salary Remaining :	$5,962,500
-Salary Average :	$7,200,000
-Salary Average Remaining :	$5,962,500
Sam Bennett (1 Way Contract)	$7,000,000 (5)
-Salary Remaining :	$5,796,875
-Salary Average :	$7,000,000
-Salary Average Remaining :	$5,796,875
Jake Oettinger (1 Way Contract)	$6,550,000 (7)
-Salary Remaining :	$5,424,219
-Salary Average :	$6,550,000
-Salary Average Remaining :	$5,424,219
Jacob Trouba (1 Way Contract)	$6,000,000 (3)
-Salary Remaining :	$4,968,750
-Salary Average :	$6,000,000
-Salary Average Remaining :	$4,968,750
Miro Heiskanen (1 Way Contract)	$6,000,000 (5)
-Salary Remaining :	$4,968,750
-Salary Average :	$6,000,000
-Salary Average Remaining :	$4,968,750
Dylan Samberg (1 Way Contract)	$5,500,000 (7)
-Salary Remaining :	$4,554,688
-Salary Average :	$5,500,000
-Salary Average Remaining :	$4,554,688
Alexander Kerfoot (1 Way Contract)	$4,200,000 (1)
-Salary Remaining :	$3,478,125
-Salary Average :	$4,200,000
-Salary Average Remaining :	$3,478,125
Pierre-Luc Dubois (1 Way Contract)	$3,800,000 (5)
-Salary Remaining :	$3,146,875
-Salary Average :	$3,800,000
-Salary Average Remaining :	$3,146,875
Noah Cates (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$1,656,250
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,656,250
Connor Ingram (1 Way Contract)	$1,950,000 (1)
-1 Way Contract Salary Cap :	$800,000
-1 Way Contract Salary Cap Remaining :	$662,500
-Salary Remaining :	$1,614,844
-Salary Average :	$1,950,000
-Salary Average Remaining :	$1,614,844
Shea Theodore (1 Way Contract)	$1,750,000 (1)
-Salary Remaining :	$1,449,219
-Salary Average :	$1,750,000
-Salary Average Remaining :	$1,449,219
Connor Dewar (1 Way Contract)	$1,200,000 (1)
-Salary Remaining :	$993,750
-Salary Average :	$1,200,000
-Salary Average Remaining :	$993,750
Cole Smith (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$828,125
-Salary Average :	$1,000,000
-Salary Average Remaining :	$828,125
Wyatt Johnston	$950,000 (1)
-Salary Remaining :	$786,719
-Salary Average :	$950,000
-Salary Average Remaining :	$786,719
Owen Power	$950,000 (1)
-Salary Remaining :	$786,719
-Salary Average :	$950,000
-Salary Average Remaining :	$786,719
Calvin Pickard	$950,000 (3)
-Salary Remaining :	$786,719
-Salary Average :	$950,000
-Salary Average Remaining :	$786,719
Logan Cooley	$950,000 (2)
-Salary Remaining :	$786,719
-Salary Average :	$950,000
-Salary Average Remaining :	$786,719
Luke Hughes	$950,000 (2)
-Salary Remaining :	$786,719
-Salary Average :	$950,000
-Salary Average Remaining :	$786,719
Marco Kasper	$875,000 (2)
-Salary Remaining :	$724,609
-Salary Average :	$875,000
-Salary Average Remaining :	$724,609
Matthew Benning (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$641,797
-Salary Average :	$775,000
-Salary Average Remaining :	$641,797
Trevor Lewis	$775,000 (1)
-Salary Remaining :	$641,797
-Salary Average :	$775,000
-Salary Average Remaining :	$641,797
Total Pro Players	23
Salary Commitment
Year 2025 : $79,525,000
Year 2026 : $63,975,000
Year 2027 : $51,200,000
Year 2028 : $44,250,000
Salary Average Commitment
Year 2025 : $79,525,000
Year 2026 : $63,975,000
Year 2027 : $51,200,000
Year 2028 : $44,250,000
Salary Cap with 1 Way Contract
Year 2025 : $77,600,000
Year 2026 : $63,975,000
Year 2027 : $51,200,000
Year 2028 : $44,250,000

Farm Players Salaries
Riley Sutter	$100,000 (1)
Salary Remaining :	$82,813
Salary Average :	$100,000
Salary Average Remaining :	$82,813
Henry Thrun	$95,000 (1)
Salary Remaining :	$78,672
Salary Average :	$95,000
Salary Average Remaining :	$78,672
Joshua Roy	$87,500 (2)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Chaz Lucius	$87,500 (1)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
William Stromgren	$87,500 (2)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Jorian Donovan	$87,500 (3)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
David Goyette	$87,500 (3)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Massimo Rizzo	$87,500 (2)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Tristen Robins	$87,500 (1)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Cedric Pare	$85,000 (1)
Salary Remaining :	$70,391
Salary Average :	$85,000
Salary Average Remaining :	$70,391
Gianni Fairbrother	$85,000 (1)
Salary Remaining :	$70,391
Salary Average :	$85,000
Salary Average Remaining :	$70,391
Alex Beaucage	$85,000 (1)
Salary Remaining :	$70,391
Salary Average :	$85,000
Salary Average Remaining :	$70,391
Evan Vierling	$77,500 (1)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Brendan Gaunce	$77,500 (2)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Casey Fitzgerald	$77,500 (2)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Jonathan Lemieux	$77,500 (1)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Kyle Criscuolo	$77,500 (1)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Mason Millman	$77,500 (1)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Brett Brochu	$77,500 (2)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Hugh McGing	$77,500 (1)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Josh Filmon	$77,500 (3)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Jonathan Aspirot	$77,500 (3)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Trevor Carrick	$77,500 (2)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Total Farm Players	23
Salary Commitment
Year 2025 : $1,915,000
Year 2026 : $902,500
Year 2027 : $330,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,915,000
Year 2026 : $902,500
Year 2027 : $330,000
Year 2028 : $0

Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Canadian Tire Centre
Level 1:	6000 - $74 - 5,740 - 95.67%
Level 2:	5000 - $49 - 4,877 - 97.55%
Level 3:	2000 - $29 - 1,911 - 95.53%
Level 4:	4000 - $23 - 3,683 - 92.07%
Luxury :	1000 - $185 - 936 - 93.56%
Total Capacity :	18000
Income
Home Games Left	34
Average Attendance - %	17,147 - 95.26%
Average Income per Game	$1,026,373
Year to Date Revenue	$7,184,613
Expense
Pro Players Total Salaries	$78,685,000
Pro Players Total Average Salaries	$78,685,000
Farm Players Total Salaries	$2,245,000
Farm Players Total Average Salaries	$2,245,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$13,689,618
Farm Year To Date Expenses	$369,305
Pro Salary Cap Per Days	$398,620
Pro Salary Cap To Date	$13,092,480
Farm Salary Cap Per Days	$11,693
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$34,896,692
Pro Remaining Season Days	159
Pro Expenses Per Days	$409,818
Pro Estimated Expenses	$65,161,062
Farm Remaining Season Days	159
Farm Expenses Per Days	$11,693
Farm Estimated Expenses	$1,859,187
Estimated Season Expenses	$67,020,249
Estimated Season Salary Cap	$76,473,060
Estimate Under Maximum Salary Cap of $95,500,000	$19,026,940
Estimate Over Minimum Salary Cap of $70,600,000	$5,873,060
Current Bank Account	$46,081,308
Projected Bank Account	$13,957,751

Pro Players Salaries
Brock Boeser (1 Way Contract)	$8,000,000 (5)
-Salary Remaining :	$6,625,000
-Salary Average :	$8,000,000
-Salary Average Remaining :	$6,625,000
Aaron Ekblad (1 Way Contract)	$6,960,000 (5)
-Salary Remaining :	$5,763,750
-Salary Average :	$6,960,000
-Salary Average Remaining :	$5,763,750
Morgan Rielly (1 Way Contract)	$6,750,000 (3)
-Salary Remaining :	$5,589,844
-Salary Average :	$6,750,000
-Salary Average Remaining :	$5,589,844
Quinton Byfield (1 Way Contract)	$6,750,000 (5)
-Salary Remaining :	$5,589,844
-Salary Average :	$6,750,000
-Salary Average Remaining :	$5,589,844
Tyler Seguin (1 Way Contract)	$5,125,000 (3)
-Salary Remaining :	$4,244,141
-Salary Average :	$5,125,000
-Salary Average Remaining :	$4,244,141
Alex Killorn (1 Way Contract)	$4,875,000 (2)
-Salary Remaining :	$4,037,109
-Salary Average :	$4,875,000
-Salary Average Remaining :	$4,037,109
Alex Tuch (1 Way Contract)	$4,750,000 (2)
-Salary Remaining :	$3,933,594
-Salary Average :	$4,750,000
-Salary Average Remaining :	$3,933,594
Elvis Merzlikins (1 Way Contract)	$4,500,000 (1)
-Salary Remaining :	$3,726,563
-Salary Average :	$4,500,000
-Salary Average Remaining :	$3,726,563
Jake McCabe (1 Way Contract)	$4,400,000 (3)
-Salary Remaining :	$3,643,750
-Salary Average :	$4,400,000
-Salary Average Remaining :	$3,643,750
Jordan Staal (1 Way Contract)	$3,900,000 (1)
-Salary Remaining :	$3,229,688
-Salary Average :	$3,900,000
-Salary Average Remaining :	$3,229,688
Nick Leddy (1 Way Contract)	$3,750,000 (3)
-Salary Remaining :	$3,105,469
-Salary Average :	$3,750,000
-Salary Average Remaining :	$3,105,469
Erik Haula (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$2,484,375
-Salary Average :	$3,000,000
-Salary Average Remaining :	$2,484,375
Jordan Harris (1 Way Contract)	$2,600,000 (2)
-Salary Remaining :	$2,153,125
-Salary Average :	$2,600,000
-Salary Average Remaining :	$2,153,125
Ryan Poehling (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$1,656,250
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,656,250
Michael Amadio (1 Way Contract)	$1,875,000 (3)
-Salary Remaining :	$1,552,734
-Salary Average :	$1,875,000
-Salary Average Remaining :	$1,552,734
Justin Danforth (1 Way Contract)	$1,800,000 (4)
-Salary Remaining :	$1,490,625
-Salary Average :	$1,800,000
-Salary Average Remaining :	$1,490,625
Ilya Samsonov (1 Way Contract)	$1,750,000 (4)
-1 Way Contract Salary Cap :	$600,000
-1 Way Contract Salary Cap Remaining :	$496,875
-Salary Remaining :	$1,449,219
-Salary Average :	$1,750,000
-Salary Average Remaining :	$1,449,219
Scott Wedgewood (1 Way Contract)	$1,500,000 (2)
-Salary Remaining :	$1,242,188
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,242,188
Oskar Sundqvist (1 Way Contract)	$1,375,000 (4)
-Salary Remaining :	$1,138,672
-Salary Average :	$1,375,000
-Salary Average Remaining :	$1,138,672
Tanner Pearson (1 Way Contract)	$1,250,000 (4)
-Salary Remaining :	$1,035,156
-Salary Average :	$1,250,000
-Salary Average Remaining :	$1,035,156
Matthew Kessel (1 Way Contract)	$1,000,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$828,125
-Salary Average :	$1,000,000
-Salary Average Remaining :	$828,125
Jordan Oesterle	$775,000 (2)
-Salary Remaining :	$641,797
-Salary Average :	$775,000
-Salary Average Remaining :	$641,797
Total Pro Players	22
Salary Commitment
Year 2025 : $78,685,000
Year 2026 : $64,285,000
Year 2027 : $49,785,000
Year 2028 : $27,885,000
Salary Average Commitment
Year 2025 : $78,685,000
Year 2026 : $64,285,000
Year 2027 : $49,785,000
Year 2028 : $27,885,000
Salary Cap with 1 Way Contract
Year 2025 : $76,535,000
Year 2026 : $63,135,000
Year 2027 : $48,635,000
Year 2028 : $26,735,000

Farm Players Salaries
Jack Johnson	$100,000 (1)
Salary Remaining :	$82,813
Salary Average :	$100,000
Salary Average Remaining :	$82,813
Jacob MacDonald	$100,000 (1)
Salary Remaining :	$82,813
Salary Average :	$100,000
Salary Average Remaining :	$82,813
Craig Smith	$100,000 (2)
Salary Remaining :	$82,813
Salary Average :	$100,000
Salary Average Remaining :	$82,813
Ben Steeves	$95,000 (2)
Salary Remaining :	$78,672
Salary Average :	$95,000
Salary Average Remaining :	$78,672
Conor Geekie	$95,000 (3)
Salary Remaining :	$78,672
Salary Average :	$95,000
Salary Average Remaining :	$78,672
Luke Cavallin	$95,000 (1)
Salary Remaining :	$78,672
Salary Average :	$95,000
Salary Average Remaining :	$78,672
Marshall Warren	$95,000 (1)
Salary Remaining :	$78,672
Salary Average :	$95,000
Salary Average Remaining :	$78,672
Milos Kelemen	$92,500 (1)
Salary Remaining :	$76,602
Salary Average :	$92,500
Salary Average Remaining :	$76,602
Dysin Mayo	$90,000 (3)
Salary Remaining :	$74,531
Salary Average :	$90,000
Salary Average Remaining :	$74,531
Jon-Randall Avon	$87,500 (2)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Ian Moore	$87,500 (2)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Carl Lindbom	$87,500 (2)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Nikita Novikov	$87,500 (2)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Emmitt Finnie	$87,500 (3)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Maximus Wanner	$87,500 (2)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Walker Duehr	$82,500 (1)
Salary Remaining :	$68,320
Salary Average :	$82,500
Salary Average Remaining :	$68,320
Braeden Kressler	$77,500 (2)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Jesper Vikman	$77,500 (1)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Jack Studnicka	$77,500 (1)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Cole Clayton	$77,500 (1)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Braeden Bowman	$77,500 (2)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Kai Uchacz	$77,500 (2)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Luke Toporowski	$77,500 (1)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Pavol Regenda	$77,500 (2)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Anson Thornton	$77,500 (2)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Adam Raska	$77,500 (1)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Total Farm Players	26
Salary Commitment
Year 2025 : $2,245,000
Year 2026 : $1,292,500
Year 2027 : $272,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,245,000
Year 2026 : $1,292,500
Year 2027 : $272,500
Year 2028 : $0

Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Center at San Jose
Level 1:	6000 - $83 - 5,469 - 91.14%
Level 2:	5000 - $53 - 4,545 - 90.90%
Level 3:	2000 - $33 - 1,811 - 90.56%
Level 4:	4000 - $23 - 3,597 - 89.93%
Luxury :	1000 - $180 - 914 - 91.37%
Total Capacity :	18000
Income
Home Games Left	31
Average Attendance - %	16,336 - 90.76%
Average Income per Game	$1,069,570
Year to Date Revenue	$10,695,704
Expense
Pro Players Total Salaries	$76,515,000
Pro Players Total Average Salaries	$76,515,000
Farm Players Total Salaries	$2,150,000
Farm Players Total Average Salaries	$2,150,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$13,005,172
Farm Year To Date Expenses	$384,126
Pro Salary Cap Per Days	$381,458
Pro Salary Cap To Date	$12,429,269
Farm Salary Cap Per Days	$11,198
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$33,156,682
Pro Remaining Season Days	159
Pro Expenses Per Days	$398,516
Pro Estimated Expenses	$63,364,044
Farm Remaining Season Days	159
Farm Expenses Per Days	$11,198
Farm Estimated Expenses	$1,780,482
Estimated Season Expenses	$65,144,526
Estimated Season Salary Cap	$73,081,091
Estimate Under Maximum Salary Cap of $95,500,000	$22,418,909
Estimate Over Minimum Salary Cap of $70,600,000	$2,481,091
Current Bank Account	$77,766,485
Projected Bank Account	$45,778,641

Pro Players Salaries
Ryan Nugent-Hopkins (1 Way Contract)	$8,250,000 (2)
-Salary Remaining :	$6,832,031
-Salary Average :	$8,250,000
-Salary Average Remaining :	$6,832,031
Dylan Larkin (1 Way Contract)	$8,200,000 (2)
-Salary Remaining :	$6,790,625
-Salary Average :	$8,200,000
-Salary Average Remaining :	$6,790,625
Zach Hyman (1 Way Contract)	$6,750,000 (3)
-Salary Remaining :	$5,589,844
-Salary Average :	$6,750,000
-Salary Average Remaining :	$5,589,844
Brandon Montour (1 Way Contract)	$6,500,000 (3)
-Salary Remaining :	$5,382,813
-Salary Average :	$6,500,000
-Salary Average Remaining :	$5,382,813
Ryan O'Reilly (1 Way Contract)	$6,000,000 (4)
-Salary Remaining :	$4,968,750
-Salary Average :	$6,000,000
-Salary Average Remaining :	$4,968,750
Jakob Chychrun (1 Way Contract)	$6,000,000 (7)
-Salary Remaining :	$4,968,750
-Salary Average :	$6,000,000
-Salary Average Remaining :	$4,968,750
Brent Burns (1 Way Contract)	$5,250,000 (2)
-Salary Remaining :	$4,347,656
-Salary Average :	$5,250,000
-Salary Average Remaining :	$4,347,656
Michael Bunting (1 Way Contract)	$4,500,000 (1)
-Salary Remaining :	$3,726,563
-Salary Average :	$4,500,000
-Salary Average Remaining :	$3,726,563
Mario Ferraro (1 Way Contract)	$3,300,000 (1)
-Salary Remaining :	$2,732,813
-Salary Average :	$3,300,000
-Salary Average Remaining :	$2,732,813
Mattias Samuelsson (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$2,484,375
-Salary Average :	$3,000,000
-Salary Average Remaining :	$2,484,375
Matt Duchene (1 Way Contract)	$2,750,000 (1)
-Salary Remaining :	$2,277,344
-Salary Average :	$2,750,000
-Salary Average Remaining :	$2,277,344
Mathieu Joseph (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$2,070,313
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,070,313
Justin Barron (1 Way Contract)	$2,000,000 (3)
-1 Way Contract Salary Cap :	$850,000
-1 Way Contract Salary Cap Remaining :	$703,906
-Salary Remaining :	$1,656,250
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,656,250
Clay Stevenson (1 Way Contract)	$1,400,000 (3)
-1 Way Contract Salary Cap :	$250,000
-1 Way Contract Salary Cap Remaining :	$207,031
-Salary Remaining :	$1,159,375
-Salary Average :	$1,400,000
-Salary Average Remaining :	$1,159,375
Dakota Joshua (1 Way Contract)	$1,300,000 (2)
-Salary Remaining :	$1,076,563
-Salary Average :	$1,300,000
-Salary Average Remaining :	$1,076,563
Juuso Parssinen (1 Way Contract)	$1,250,000 (2)
-Salary Remaining :	$1,035,156
-Salary Average :	$1,250,000
-Salary Average Remaining :	$1,035,156
Mackenzie Blackwood (1 Way Contract)	$1,150,000 (3)
-Salary Remaining :	$952,344
-Salary Average :	$1,150,000
-Salary Average Remaining :	$952,344
Max Pacioretty (1 Way Contract)	$990,000 (4)
-Salary Remaining :	$819,844
-Salary Average :	$990,000
-Salary Average Remaining :	$819,844
Jake Christiansen (1 Way Contract)	$975,000 (2)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$807,422
-Salary Average :	$975,000
-Salary Average Remaining :	$807,422
Michael Kesselring (1 Way Contract)	$950,000 (1)
-Salary Remaining :	$786,719
-Salary Average :	$950,000
-Salary Average Remaining :	$786,719
Marc Gatcomb	$950,000 (1)
-Salary Remaining :	$786,719
-Salary Average :	$950,000
-Salary Average Remaining :	$786,719
Ridly Greig	$875,000 (1)
-Salary Remaining :	$724,609
-Salary Average :	$875,000
-Salary Average Remaining :	$724,609
Tyson Foerster	$875,000 (1)
-Salary Remaining :	$724,609
-Salary Average :	$875,000
-Salary Average Remaining :	$724,609
James Reimer	$800,000 (1)
-Salary Remaining :	$662,500
-Salary Average :	$800,000
-Salary Average Remaining :	$662,500
Total Pro Players	24
Salary Commitment
Year 2025 : $76,515,000
Year 2026 : $56,015,000
Year 2027 : $30,790,000
Year 2028 : $12,990,000
Salary Average Commitment
Year 2025 : $76,515,000
Year 2026 : $56,015,000
Year 2027 : $30,790,000
Year 2028 : $12,990,000
Salary Cap with 1 Way Contract
Year 2025 : $73,240,000
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 :	$78,672
Salary Average :	$95,000
Salary Average Remaining :	$78,672
Devon Levi	$95,000 (1)
Salary Remaining :	$78,672
Salary Average :	$95,000
Salary Average Remaining :	$78,672
Georgi Merkulov	$95,000 (1)
Salary Remaining :	$78,672
Salary Average :	$95,000
Salary Average Remaining :	$78,672
Leo Loof	$95,000 (1)
Salary Remaining :	$78,672
Salary Average :	$95,000
Salary Average Remaining :	$78,672
Landon Slaggert	$95,000 (1)
Salary Remaining :	$78,672
Salary Average :	$95,000
Salary Average Remaining :	$78,672
James Malatesta	$87,500 (2)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Zachary L'Heureux	$87,500 (2)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Tyler Boucher	$87,500 (2)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Bryce McConnell-Barker	$87,500 (3)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Artem Grushnikov	$87,500 (2)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Dylan Duke	$87,500 (2)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Charles-Alexis Legault	$87,500 (2)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Brett Berard	$87,500 (1)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Gabriel Szturc	$87,500 (3)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Thomas Bordeleau	$87,500 (1)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Artur Akhtyamov	$87,500 (2)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Justin Sourdif	$87,500 (1)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Declan Carlile	$80,000 (2)
Salary Remaining :	$66,250
Salary Average :	$80,000
Salary Average Remaining :	$66,250
Matthew Robertson	$80,000 (2)
Salary Remaining :	$66,250
Salary Average :	$80,000
Salary Average Remaining :	$66,250
Will Cranley	$77,500 (1)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Justin Robidas	$77,500 (2)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Vyacheslav Peksa	$77,500 (1)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Robert Bortuzzo	$77,500 (1)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Hugo Ollas	$77,500 (2)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Kyle Masters	$77,500 (2)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Total Farm Players	25
Salary Commitment
Year 2025 : $2,150,000
Year 2026 : $1,275,000
Year 2027 : $270,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,150,000
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 - 5,709 - 95.15%
Level 2:	5000 - $49 - 4,641 - 92.82%
Level 3:	2000 - $29 - 1,930 - 96.51%
Level 4:	4000 - $19 - 3,792 - 94.79%
Luxury :	1000 - $179 - 918 - 91.79%
Total Capacity :	18000
Income
Home Games Left	33
Average Attendance - %	16,990 - 94.39%
Average Income per Game	$1,019,283
Year to Date Revenue	$8,154,260
Expense
Pro Players Total Salaries	$94,875,000
Pro Players Total Average Salaries	$94,875,000
Farm Players Total Salaries	$2,222,500
Farm Players Total Average Salaries	$2,222,500
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$16,306,653
Farm Year To Date Expenses	$382,008
Pro Salary Cap Per Days	$488,932
Pro Salary Cap To Date	$16,072,261
Farm Salary Cap Per Days	$11,576
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$33,636,322
Pro Remaining Season Days	159
Pro Expenses Per Days	$494,141
Pro Estimated Expenses	$78,568,419
Farm Remaining Season Days	159
Farm Expenses Per Days	$11,576
Farm Estimated Expenses	$1,840,584
Estimated Season Expenses	$80,409,003
Estimated Season Salary Cap	$93,812,449
Estimate Under Maximum Salary Cap of $95,500,000	$1,687,551
Estimate Over Minimum Salary Cap of $70,600,000	$23,212,449
Current Bank Account	$42,191,124
Projected Bank Account	($4,581,557)

Pro Players Salaries
Kirill Kaprizov (1 Way Contract)	$11,500,000 (7)
-Salary Remaining :	$9,523,438
-Salary Average :	$11,500,000
-Salary Average Remaining :	$9,523,438
Jack Eichel (1 Way Contract)	$10,000,000 (2)
-Salary Remaining :	$8,281,250
-Salary Average :	$10,000,000
-Salary Average Remaining :	$8,281,250
Mikhail Sergachev (1 Way Contract)	$8,500,000 (6)
-Salary Remaining :	$7,039,063
-Salary Average :	$8,500,000
-Salary Average Remaining :	$7,039,063
MacKenzie Weegar (1 Way Contract)	$8,000,000 (5)
-Salary Remaining :	$6,625,000
-Salary Average :	$8,000,000
-Salary Average Remaining :	$6,625,000
Timo Meier (1 Way Contract)	$8,000,000 (7)
-Salary Remaining :	$6,625,000
-Salary Average :	$8,000,000
-Salary Average Remaining :	$6,625,000
Jesper Bratt (1 Way Contract)	$7,875,000 (6)
-Salary Remaining :	$6,521,484
-Salary Average :	$7,875,000
-Salary Average Remaining :	$6,521,484
Nikita Kucherov	$7,500,000 (1)
-Salary Remaining :	$6,210,938
-Salary Average :	$7,500,000
-Salary Average Remaining :	$6,210,938
Ilya Sorokin (1 Way Contract)	$6,750,000 (4)
-Salary Remaining :	$5,589,844
-Salary Average :	$6,750,000
-Salary Average Remaining :	$5,589,844
Jared Spurgeon (1 Way Contract)	$4,000,000 (1)
-Salary Remaining :	$3,312,500
-Salary Average :	$4,000,000
-Salary Average Remaining :	$3,312,500
Dmitri Voronkov (1 Way Contract)	$3,500,000 (2)
-Salary Remaining :	$2,898,438
-Salary Average :	$3,500,000
-Salary Average Remaining :	$2,898,438
William Karlsson (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$2,070,313
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,070,313
Dmitry Kulikov (1 Way Contract)	$2,500,000 (4)
-Salary Remaining :	$2,070,313
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,070,313
Logan O'Connor (1 Way Contract)	$2,250,000 (2)
-Salary Remaining :	$1,863,281
-Salary Average :	$2,250,000
-Salary Average Remaining :	$1,863,281
William Carrier (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$1,656,250
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,656,250
Derek Forbort (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$1,656,250
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,656,250
Pius Suter (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$1,656,250
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,656,250
Justin Brazeau (1 Way Contract)	$1,500,000 (3)
-Salary Remaining :	$1,242,188
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,242,188
Erik Gustafsson (1 Way Contract)	$1,250,000 (2)
-Salary Remaining :	$1,035,156
-Salary Average :	$1,250,000
-Salary Average Remaining :	$1,035,156
Eric Comrie (1 Way Contract)	$1,250,000 (4)
-Salary Remaining :	$1,035,156
-Salary Average :	$1,250,000
-Salary Average Remaining :	$1,035,156
Andrew Poturalski	$1,000,000 (1)
-Salary Remaining :	$828,125
-Salary Average :	$1,000,000
-Salary Average Remaining :	$828,125
Scott Perunovich (1 Way Contract)	$1,000,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$828,125
-Salary Average :	$1,000,000
-Salary Average Remaining :	$828,125
Total Pro Players	21
Salary Commitment
Year 2025 : $94,875,000
Year 2026 : $76,875,000
Year 2027 : $55,875,000
Year 2028 : $54,375,000
Salary Average Commitment
Year 2025 : $94,875,000
Year 2026 : $76,875,000
Year 2027 : $55,875,000
Year 2028 : $54,375,000
Salary Cap with 1 Way Contract
Year 2025 : $93,875,000
Year 2026 : $76,875,000
Year 2027 : $55,875,000
Year 2028 : $54,375,000

Farm Players Salaries
Ben Hutton	$100,000 (1)
Salary Remaining :	$82,813
Salary Average :	$100,000
Salary Average Remaining :	$82,813
Jacob Lucchini	$100,000 (1)
Salary Remaining :	$82,813
Salary Average :	$100,000
Salary Average Remaining :	$82,813
Kevin Rooney	$100,000 (2)
Salary Remaining :	$82,813
Salary Average :	$100,000
Salary Average Remaining :	$82,813
Nikita Prishchepov	$95,000 (3)
Salary Remaining :	$78,672
Salary Average :	$95,000
Salary Average Remaining :	$78,672
Vyacheslav Buteyets	$95,000 (2)
Salary Remaining :	$78,672
Salary Average :	$95,000
Salary Average Remaining :	$78,672
Chase Bradley	$95,000 (2)
Salary Remaining :	$78,672
Salary Average :	$95,000
Salary Average Remaining :	$78,672
Christoffer Sedoff	$95,000 (1)
Salary Remaining :	$78,672
Salary Average :	$95,000
Salary Average Remaining :	$78,672
Zac Funk	$87,500 (2)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Michael Milne	$87,500 (1)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Ryan Tverberg	$87,500 (1)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Stanislav Svozil	$87,500 (2)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
James Stefan	$87,500 (2)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Viktor Neuchev	$87,500 (2)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Philippe Daoust	$85,000 (2)
Salary Remaining :	$70,391
Salary Average :	$85,000
Salary Average Remaining :	$70,391
Mason Shaw	$80,000 (1)
Salary Remaining :	$66,250
Salary Average :	$80,000
Salary Average Remaining :	$66,250
Joe Hicketts	$77,500 (2)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Maxwell Crozier	$77,500 (2)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Taylor Gauthier	$77,500 (2)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Cameron Butler	$77,500 (1)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Joe Fleming	$77,500 (2)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Juha Jaaska	$77,500 (2)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Patrick Giles	$77,500 (1)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Marshall Rifai	$77,500 (2)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Connor Ungar	$77,500 (2)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Hunter Shepard	$77,500 (2)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Jeremy Hanzel	$77,500 (2)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Total Farm Players	26
Salary Commitment
Year 2025 : $2,222,500
Year 2026 : $1,517,500
Year 2027 : $95,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,222,500
Year 2026 : $1,517,500
Year 2027 : $95,000
Year 2028 : $0

Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	6000 - $84 - 5,576 - 92.94%
Level 2:	5000 - $53 - 4,690 - 93.79%
Level 3:	2000 - $32 - 1,898 - 94.88%
Level 4:	4000 - $22 - 3,783 - 94.58%
Luxury :	1000 - $180 - 884 - 88.41%
Total Capacity :	18000
Income
Home Games Left	33
Average Attendance - %	16,831 - 93.50%
Average Income per Game	$1,071,049
Year to Date Revenue	$8,568,390
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	$16,278,273
Farm Year To Date Expenses	$299,508
Pro Salary Cap Per Days	$484,375
Pro Salary Cap To Date	$15,932,290
Farm Salary Cap Per Days	$9,076
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$35,344,609
Pro Remaining Season Days	159
Pro Expenses Per Days	$493,281
Pro Estimated Expenses	$78,431,679
Farm Remaining Season Days	159
Farm Expenses Per Days	$9,076
Farm Estimated Expenses	$1,443,084
Estimated Season Expenses	$79,874,763
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	$37,465,345
Projected Bank Account	($7,064,809)

Pro Players Salaries
Auston Matthews (1 Way Contract)	$12,000,000 (1)
-Salary Remaining :	$9,937,500
-Salary Average :	$12,000,000
-Salary Average Remaining :	$9,937,500
Erik Karlsson (1 Way Contract)	$9,800,000 (5)
-Salary Remaining :	$8,115,625
-Salary Average :	$9,800,000
-Salary Average Remaining :	$8,115,625
Matthew Tkachuk (1 Way Contract)	$9,500,000 (6)
-Salary Remaining :	$7,867,188
-Salary Average :	$9,500,000
-Salary Average Remaining :	$7,867,188
Matt Boldy (1 Way Contract)	$7,650,000 (3)
-Salary Remaining :	$6,335,156
-Salary Average :	$7,650,000
-Salary Average Remaining :	$6,335,156
Andrei Kuzmenko (1 Way Contract)	$7,500,000 (5)
-Salary Remaining :	$6,210,938
-Salary Average :	$7,500,000
-Salary Average Remaining :	$6,210,938
Sidney Crosby (1 Way Contract)	$7,000,000 (2)
-Salary Remaining :	$5,796,875
-Salary Average :	$7,000,000
-Salary Average Remaining :	$5,796,875
Charlie McAvoy (1 Way Contract)	$7,000,000 (3)
-Salary Remaining :	$5,796,875
-Salary Average :	$7,000,000
-Salary Average Remaining :	$5,796,875
Blake Coleman (1 Way Contract)	$4,250,000 (2)
-Salary Remaining :	$3,519,531
-Salary Average :	$4,250,000
-Salary Average Remaining :	$3,519,531
Jesperi Kotkaniemi (1 Way Contract)	$3,650,000 (1)
-Salary Remaining :	$3,022,656
-Salary Average :	$3,650,000
-Salary Average Remaining :	$3,022,656
Alexandre Carrier (1 Way Contract)	$3,250,000 (1)
-Salary Remaining :	$2,691,406
-Salary Average :	$3,250,000
-Salary Average Remaining :	$2,691,406
Claude Giroux (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$2,484,375
-Salary Average :	$3,000,000
-Salary Average Remaining :	$2,484,375
Alexander Romanov (1 Way Contract)	$2,750,000 (1)
-Salary Remaining :	$2,277,344
-Salary Average :	$2,750,000
-Salary Average Remaining :	$2,277,344
Jake Allen (1 Way Contract)	$2,500,000 (4)
-Salary Remaining :	$2,070,313
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,070,313
Joel Edmundson (1 Way Contract)	$2,250,000 (2)
-Salary Remaining :	$1,863,281
-Salary Average :	$2,250,000
-Salary Average Remaining :	$1,863,281
Marc-Andre Fleury (1 Way Contract)	$2,200,000 (1)
-Salary Remaining :	$1,821,875
-Salary Average :	$2,200,000
-Salary Average Remaining :	$1,821,875
Vasily Podkolzin (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$1,656,250
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,656,250
Jesper Boqvist (1 Way Contract)	$1,700,000 (3)
-Salary Remaining :	$1,407,813
-Salary Average :	$1,700,000
-Salary Average Remaining :	$1,407,813
Joe Veleno (1 Way Contract)	$1,600,000 (1)
-Salary Remaining :	$1,325,000
-Salary Average :	$1,600,000
-Salary Average Remaining :	$1,325,000
Vladislav Namestnikov (1 Way Contract)	$1,500,000 (2)
-Salary Remaining :	$1,242,188
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,242,188
Jan Rutta (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$828,125
-Salary Average :	$1,000,000
-Salary Average Remaining :	$828,125
Robert Hagg (1 Way Contract)	$910,000 (2)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$753,594
-Salary Average :	$910,000
-Salary Average Remaining :	$753,594
Nick Cousins	$900,000 (1)
-Salary Remaining :	$745,313
-Salary Average :	$900,000
-Salary Average Remaining :	$745,313
Jesse Ylonen (1 Way Contract)	$800,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$662,500
-Salary Average :	$800,000
-Salary Average Remaining :	$662,500
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 :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Florian Xhekaj	$87,500 (3)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Isak Rosen	$87,500 (1)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Daniel Torgersson	$87,500 (1)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Logan Mailloux	$87,500 (2)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
David Spacek	$87,500 (2)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Michael Benning	$87,500 (1)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Maksymilian Szuber	$87,500 (1)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Eduard Sale	$87,500 (3)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Noah Ostlund	$87,500 (3)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Yaroslav Askarov	$87,500 (1)
Salary Remaining :	$72,461
Salary Average :	$87,500
Salary Average Remaining :	$72,461
Glenn Gawdin	$80,000 (1)
Salary Remaining :	$66,250
Salary Average :	$80,000
Salary Average Remaining :	$66,250
Mike Hardman	$80,000 (1)
Salary Remaining :	$66,250
Salary Average :	$80,000
Salary Average Remaining :	$66,250
Jack Campbell	$77,500 (1)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Jon Merrill	$77,500 (1)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Ryan Carpenter	$77,500 (2)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Maxime Lajoie	$77,500 (1)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Cal O'Reilly	$77,500 (1)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Matthew Peca	$77,500 (1)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Samuel Houde	$77,500 (1)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
Oscar Dansk	$77,500 (1)
Salary Remaining :	$64,180
Salary Average :	$77,500
Salary Average Remaining :	$64,180
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	$37,670,188	$89,226,380	$6,273,620	$18,626,380	22	26	48
Blackhawks	$56,005,792	$87,329,151	$8,170,849	$16,729,151	26	19	45
Blue Jackets	$35,596,715	$92,007,936	$3,492,064	$21,407,936	24	22	46
Blues	$53,059,837	$70,708,522	$24,791,478	$108,522	26	21	47
Bruins	$77,592,881	$72,222,199	$23,277,801	$1,622,199	24	23	47
Canadiens	$62,902,660	$89,174,976	$6,325,024	$18,574,976	23	22	45
Canucks	$68,022,784	$75,025,017	$20,474,983	$4,425,017	24	22	46
Capitals	$35,465,329	$93,144,960	$2,355,040	$22,544,960	30	18	48
Devils	$39,244,421	$84,538,190	$10,961,810	$13,938,190	23	26	49
Ducks	$35,303,692	$91,949,952	$3,550,048	$21,349,952	24	25	49
Flames	$47,426,361	$85,745,152	$9,754,848	$15,145,152	23	27	50
Flyers	$45,799,705	$70,975,973	$24,524,027	$375,973	23	21	44
Golden Knights	$45,612,674	$80,851,561	$14,648,439	$10,251,561	25	23	48
Hurricanes	$56,186,949	$72,936,819	$22,563,181	$2,336,819	22	23	45
Islanders	$63,734,752	$75,584,391	$19,915,609	$4,984,391	25	21	46
Jets	$38,670,104	$94,520,064	$979,936	$23,920,064	23	25	48
Kings	$44,464,435	$94,050,048	$1,449,952	$23,450,048	21	25	46
Kraken	$42,234,769	$73,131,243	$22,368,757	$2,531,243	27	20	47
Lightning	$62,955,069	$71,128,721	$24,371,279	$528,721	28	21	49
Mammoth	$59,095,034	$82,489,010	$13,010,990	$11,889,010	28	18	46
Maple Leafs	$47,774,783	$90,217,568	$5,282,432	$19,617,568	25	25	50
Oilers	$38,805,560	$73,106,518	$22,393,482	$2,506,518	21	22	43
Panthers	$37,558,351	$94,986,130	$513,870	$24,386,130	21	24	45
Penguins	$64,914,587	$79,270,320	$16,229,680	$8,670,320	25	22	47
Predators	$57,404,767	$85,857,994	$9,642,006	$15,257,994	24	23	47
Rangers	$50,434,622	$86,462,488	$9,037,512	$15,862,488	24	21	45
Red Wings	$43,222,409	$86,750,016	$8,749,984	$16,150,016	21	24	45
Sabres	$59,826,778	$77,674,284	$17,825,716	$7,074,284	23	23	46
Senators	$46,081,308	$76,473,060	$19,026,940	$5,873,060	22	26	48
Sharks	$77,766,485	$73,081,091	$22,418,909	$2,481,091	24	25	49
Stars	$42,191,124	$93,812,449	$1,687,551	$23,212,449	21	26	47
Wild	$37,465,345	$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 - %