RHL - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	6000 - $140 - 2,914 - 48.57%
Level 2:	5000 - $90 - 2,390 - 47.80%
Level 3:	2000 - $65 - 819 - 40.97%
Level 4:	4000 - $42 - 1,741 - 43.53%
Luxury :	1000 - $300 - 487 - 48.74%
Total Capacity :	18000
Income
Home Games Left	15
Average Attendance - %	8,352 - 46.40%
Average Income per Game	$940,509
Year to Date Revenue	$24,453,236
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	$53,389,179
Farm Year To Date Expenses	$1,397,247
Pro Salary Cap Per Days	$465,365
Pro Salary Cap To Date	$52,927,910
Farm Salary Cap Per Days	$12,148
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$14,107,636
Pro Remaining Season Days	78
Pro Expenses Per Days	$469,411
Pro Estimated Expenses	$36,614,058
Farm Remaining Season Days	78
Farm Expenses Per Days	$12,148
Farm Estimated Expenses	$947,544
Estimated Season Expenses	$37,561,602
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	$17,530,916
Projected Bank Account	($5,923,050)

Pro Players Salaries
Mitchell Marner (1 Way Contract)	$10,400,000 (1)
-Salary Remaining :	$4,225,000
-Salary Average :	$10,400,000
-Salary Average Remaining :	$4,225,000
Rasmus Andersson (1 Way Contract)	$7,250,000 (7)
-Salary Remaining :	$2,945,313
-Salary Average :	$7,250,000
-Salary Average Remaining :	$2,945,313
Darnell Nurse (1 Way Contract)	$7,250,000 (3)
-Salary Remaining :	$2,945,313
-Salary Average :	$7,250,000
-Salary Average Remaining :	$2,945,313
Filip Forsberg (1 Way Contract)	$6,250,000 (2)
-Salary Remaining :	$2,539,063
-Salary Average :	$6,250,000
-Salary Average Remaining :	$2,539,063
Mikael Granlund (1 Way Contract)	$6,000,000 (3)
-Salary Remaining :	$2,437,500
-Salary Average :	$6,000,000
-Salary Average Remaining :	$2,437,500
Martin Necas (1 Way Contract)	$5,800,000 (1)
-Salary Remaining :	$2,356,250
-Salary Average :	$5,800,000
-Salary Average Remaining :	$2,356,250
Lucas Raymond (1 Way Contract)	$5,750,000 (4)
-Salary Remaining :	$2,335,938
-Salary Average :	$5,750,000
-Salary Average Remaining :	$2,335,938
Anze Kopitar (1 Way Contract)	$5,500,000 (3)
-Salary Remaining :	$2,234,375
-Salary Average :	$5,500,000
-Salary Average Remaining :	$2,234,375
Sean Durzi (1 Way Contract)	$4,800,000 (7)
-Salary Remaining :	$1,950,000
-Salary Average :	$4,800,000
-Salary Average Remaining :	$1,950,000
Dawson Mercer (1 Way Contract)	$4,600,000 (3)
-Salary Remaining :	$1,868,750
-Salary Average :	$4,600,000
-Salary Average Remaining :	$1,868,750
Artturi Lehkonen (1 Way Contract)	$4,500,000 (2)
-Salary Remaining :	$1,828,125
-Salary Average :	$4,500,000
-Salary Average Remaining :	$1,828,125
Adam Larsson (1 Way Contract)	$3,500,000 (1)
-Salary Remaining :	$1,421,875
-Salary Average :	$3,500,000
-Salary Average Remaining :	$1,421,875
Colton Sissons (1 Way Contract)	$2,800,000 (3)
-Salary Remaining :	$1,137,500
-Salary Average :	$2,800,000
-Salary Average Remaining :	$1,137,500
Samuel Ersson (1 Way Contract)	$2,750,000 (2)
-Salary Remaining :	$1,117,188
-Salary Average :	$2,750,000
-Salary Average Remaining :	$1,117,188
Jean-Gabriel Pageau (1 Way Contract)	$2,650,000 (3)
-Salary Remaining :	$1,076,563
-Salary Average :	$2,650,000
-Salary Average Remaining :	$1,076,563
Matt Grzelcyk (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$1,015,625
-Salary Average :	$2,500,000
-Salary Average Remaining :	$1,015,625
Brandon Tanev (1 Way Contract)	$2,500,000 (4)
-Salary Remaining :	$1,015,625
-Salary Average :	$2,500,000
-Salary Average Remaining :	$1,015,625
Philip Tomasino	$1,500,000 (1)
-Salary Remaining :	$609,375
-Salary Average :	$1,500,000
-Salary Average Remaining :	$609,375
Jonathan Quick (1 Way Contract)	$1,100,000 (1)
-Salary Remaining :	$446,875
-Salary Average :	$1,100,000
-Salary Average Remaining :	$446,875
Cam Dineen	$1,000,000 (4)
-Salary Remaining :	$406,250
-Salary Average :	$1,000,000
-Salary Average Remaining :	$406,250
Adam Wilsby	$950,000 (1)
-Salary Remaining :	$385,938
-Salary Average :	$950,000
-Salary Average Remaining :	$385,938
Andreas Athanasiou (1 Way Contract)	$777,000 (3)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$315,656
-Salary Average :	$777,000
-Salary Average Remaining :	$315,656
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 :	$40,625
Salary Average :	$100,000
Salary Average Remaining :	$40,625
Kale Clague	$100,000 (4)
Salary Remaining :	$40,625
Salary Average :	$100,000
Salary Average Remaining :	$40,625
Alex Limoges	$100,000 (4)
Salary Remaining :	$40,625
Salary Average :	$100,000
Salary Average Remaining :	$40,625
Nikita Alexandrov	$100,000 (2)
Salary Remaining :	$40,625
Salary Average :	$100,000
Salary Average Remaining :	$40,625
John Leonard	$100,000 (4)
Salary Remaining :	$40,625
Salary Average :	$100,000
Salary Average Remaining :	$40,625
Sam Poulin	$95,000 (2)
Salary Remaining :	$38,594
Salary Average :	$95,000
Salary Average Remaining :	$38,594
Ivan Ivan	$95,000 (1)
Salary Remaining :	$38,594
Salary Average :	$95,000
Salary Average Remaining :	$38,594
Collin Graf	$95,000 (2)
Salary Remaining :	$38,594
Salary Average :	$95,000
Salary Average Remaining :	$38,594
Dmitry Kuzmin	$95,000 (2)
Salary Remaining :	$38,594
Salary Average :	$95,000
Salary Average Remaining :	$38,594
Ryan C Johnson	$95,000 (1)
Salary Remaining :	$38,594
Salary Average :	$95,000
Salary Average Remaining :	$38,594
Paul Ludwinski	$87,500 (3)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Matyas Sapovaliv	$87,500 (3)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Jaroslav Chmelar	$87,500 (3)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Owen Pickering	$87,500 (3)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Ethan Edwards	$87,500 (2)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Jackson Edward	$87,500 (3)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Ryan O'Rourke	$87,500 (1)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Riley Duran	$87,500 (1)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Ole Bjorgvik Holm	$87,500 (1)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Tyrel Bauer	$87,500 (1)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Alex Jefferies	$87,500 (1)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Santeri Hatakka	$85,000 (1)
Salary Remaining :	$34,531
Salary Average :	$85,000
Salary Average Remaining :	$34,531
Ty Young	$77,500 (3)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Jere Innala	$77,500 (1)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Ryan Schmelzer	$77,500 (1)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Marcus Hogberg	$77,500 (1)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Total Farm Players	26
Salary Commitment
Year 2025 : $2,332,500
Year 2026 : $1,287,500
Year 2027 : $815,000
Year 2028 : $300,000
Salary Average Commitment
Year 2025 : $2,332,500
Year 2026 : $1,287,500
Year 2027 : $815,000
Year 2028 : $300,000

Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	6000 - $87 - 4,842 - 80.69%
Level 2:	5000 - $54 - 4,698 - 93.96%
Level 3:	2000 - $33 - 1,870 - 93.49%
Level 4:	4000 - $22 - 3,697 - 92.43%
Luxury :	1000 - $185 - 941 - 94.08%
Total Capacity :	18000
Income
Home Games Left	12
Average Attendance - %	16,048 - 89.15%
Average Income per Game	$1,041,601
Year to Date Revenue	$30,206,443
Expense
Pro Players Total Salaries	$82,900,000
Pro Players Total Average Salaries	$82,900,000
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	$52,029,149
Farm Year To Date Expenses	$1,059,552
Pro Salary Cap Per Days	$403,125
Pro Salary Cap To Date	$49,281,769
Farm Salary Cap Per Days	$9,271
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$12,499,218
Pro Remaining Season Days	78
Pro Expenses Per Days	$431,771
Pro Estimated Expenses	$33,678,138
Farm Remaining Season Days	78
Farm Expenses Per Days	$9,271
Farm Estimated Expenses	$723,138
Estimated Season Expenses	$34,401,276
Estimated Season Salary Cap	$83,225,519
Estimate Under Maximum Salary Cap of $95,500,000	$12,274,481
Estimate Over Minimum Salary Cap of $70,600,000	$12,625,519
Current Bank Account	$42,145,057
Projected Bank Account	$20,242,999

Pro Players Salaries
Pavel Buchnevich (1 Way Contract)	$10,000,000 (6)
-Salary Remaining :	$4,062,500
-Salary Average :	$10,000,000
-Salary Average Remaining :	$4,062,500
Mattias Ekholm (1 Way Contract)	$6,200,000 (2)
-Salary Remaining :	$2,518,750
-Salary Average :	$6,200,000
-Salary Average Remaining :	$2,518,750
Adin Hill (1 Way Contract)	$6,000,000 (4)
-Salary Remaining :	$2,437,500
-Salary Average :	$6,000,000
-Salary Average Remaining :	$2,437,500
Ryan Lindgren (1 Way Contract)	$5,200,000 (6)
-Salary Remaining :	$2,112,500
-Salary Average :	$5,200,000
-Salary Average Remaining :	$2,112,500
Anton Lundell (1 Way Contract)	$5,000,000 (4)
-Salary Remaining :	$2,031,250
-Salary Average :	$5,000,000
-Salary Average Remaining :	$2,031,250
Andrew Mangiapane (1 Way Contract)	$4,750,000 (2)
-Salary Remaining :	$1,929,688
-Salary Average :	$4,750,000
-Salary Average Remaining :	$1,929,688
Barrett Hayton (1 Way Contract)	$4,600,000 (2)
-Salary Remaining :	$1,868,750
-Salary Average :	$4,600,000
-Salary Average Remaining :	$1,868,750
Ilya Lyubushkin (1 Way Contract)	$4,000,000 (2)
-Salary Remaining :	$1,625,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$1,625,000
Casey Cizikas (1 Way Contract)	$4,000,000 (1)
-Salary Remaining :	$1,625,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$1,625,000
Jonathan Drouin (1 Way Contract)	$4,000,000 (1)
-Salary Remaining :	$1,625,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$1,625,000
Evan Bouchard (1 Way Contract)	$4,000,000 (1)
-Salary Remaining :	$1,625,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$1,625,000
Trent Frederic (1 Way Contract)	$3,500,000 (3)
-Salary Remaining :	$1,421,875
-Salary Average :	$3,500,000
-Salary Average Remaining :	$1,421,875
Frederick Gaudreau (1 Way Contract)	$3,500,000 (4)
-Salary Remaining :	$1,421,875
-Salary Average :	$3,500,000
-Salary Average Remaining :	$1,421,875
Tristan Jarry (1 Way Contract)	$2,500,000 (4)
-Salary Remaining :	$1,015,625
-Salary Average :	$2,500,000
-Salary Average Remaining :	$1,015,625
Jake Walman (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$812,500
-Salary Average :	$2,000,000
-Salary Average Remaining :	$812,500
Corey Perry (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$812,500
-Salary Average :	$2,000,000
-Salary Average Remaining :	$812,500
Mattias Janmark (1 Way Contract)	$1,500,000 (2)
-Salary Remaining :	$609,375
-Salary Average :	$1,500,000
-Salary Average Remaining :	$609,375
Curtis Lazar (1 Way Contract)	$1,500,000 (3)
-Salary Remaining :	$609,375
-Salary Average :	$1,500,000
-Salary Average Remaining :	$609,375
Matt Martin (1 Way Contract)	$1,400,000 (1)
-1 Way Contract Salary Cap :	$250,000
-1 Way Contract Salary Cap Remaining :	$101,563
-Salary Remaining :	$568,750
-Salary Average :	$1,400,000
-Salary Average Remaining :	$568,750
Max Jones (1 Way Contract)	$1,250,000 (1)
-1 Way Contract Salary Cap :	$100,000
-1 Way Contract Salary Cap Remaining :	$40,625
-Salary Remaining :	$507,813
-Salary Average :	$1,250,000
-Salary Average Remaining :	$507,813
Sam Lafferty (1 Way Contract)	$1,150,000 (4)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$467,188
-Salary Average :	$1,150,000
-Salary Average Remaining :	$467,188
Taylor Ward (1 Way Contract)	$1,100,000 (3)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$446,875
-Salary Average :	$1,100,000
-Salary Average Remaining :	$446,875
Philippe Myers	$950,000 (2)
-Salary Remaining :	$385,938
-Salary Average :	$950,000
-Salary Average Remaining :	$385,938
Anton Blidh (1 Way Contract)	$950,000 (2)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$385,938
-Salary Average :	$950,000
-Salary Average Remaining :	$385,938
Shane Wright	$950,000 (1)
-Salary Remaining :	$385,938
-Salary Average :	$950,000
-Salary Average Remaining :	$385,938
Spencer Stastney	$900,000 (1)
-Salary Remaining :	$365,625
-Salary Average :	$900,000
-Salary Average Remaining :	$365,625
Total Pro Players	26
Salary Commitment
Year 2025 : $82,900,000
Year 2026 : $62,400,000
Year 2027 : $39,450,000
Year 2028 : $33,350,000
Salary Average Commitment
Year 2025 : $82,900,000
Year 2026 : $62,400,000
Year 2027 : $39,450,000
Year 2028 : $33,350,000
Salary Cap with 1 Way Contract
Year 2025 : $77,400,000
Year 2026 : $59,200,000
Year 2027 : $37,200,000
Year 2028 : $32,200,000

Farm Players Salaries
Devin Shore	$100,000 (1)
Salary Remaining :	$40,625
Salary Average :	$100,000
Salary Average Remaining :	$40,625
Filip Larsson	$100,000 (2)
Salary Remaining :	$40,625
Salary Average :	$100,000
Salary Average Remaining :	$40,625
William Lagesson	$100,000 (2)
Salary Remaining :	$40,625
Salary Average :	$100,000
Salary Average Remaining :	$40,625
Noah Philp	$100,000 (2)
Salary Remaining :	$40,625
Salary Average :	$100,000
Salary Average Remaining :	$40,625
Josh Brown	$100,000 (2)
Salary Remaining :	$40,625
Salary Average :	$100,000
Salary Average Remaining :	$40,625
Jack Ahcan	$100,000 (1)
Salary Remaining :	$40,625
Salary Average :	$100,000
Salary Average Remaining :	$40,625
Connor Mackey	$100,000 (1)
Salary Remaining :	$40,625
Salary Average :	$100,000
Salary Average Remaining :	$40,625
Mason Primeau	$95,000 (1)
Salary Remaining :	$38,594
Salary Average :	$95,000
Salary Average Remaining :	$38,594
Gabriel Fortier	$95,000 (1)
Salary Remaining :	$38,594
Salary Average :	$95,000
Salary Average Remaining :	$38,594
Tyler Pitlick	$95,000 (2)
Salary Remaining :	$38,594
Salary Average :	$95,000
Salary Average Remaining :	$38,594
Samuel Bolduc	$95,000 (2)
Salary Remaining :	$38,594
Salary Average :	$95,000
Salary Average Remaining :	$38,594
Jake Leschyshyn	$95,000 (1)
Salary Remaining :	$38,594
Salary Average :	$95,000
Salary Average Remaining :	$38,594
Kevin Connauton	$95,000 (1)
Salary Remaining :	$38,594
Salary Average :	$95,000
Salary Average Remaining :	$38,594
Coulson Pitre	$87,500 (3)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Dylan Garand	$87,500 (1)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Martin Chromiak	$87,500 (1)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Luke Henman	$85,000 (1)
Salary Remaining :	$34,531
Salary Average :	$85,000
Salary Average Remaining :	$34,531
Matt Villalta	$85,000 (1)
Salary Remaining :	$34,531
Salary Average :	$85,000
Salary Average Remaining :	$34,531
Luke Reid	$77,500 (2)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
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 - $84 - 5,384 - 89.73%
Level 2:	5000 - $53 - 4,573 - 91.47%
Level 3:	2000 - $32 - 1,806 - 90.30%
Level 4:	4000 - $22 - 3,654 - 91.35%
Luxury :	1000 - $180 - 897 - 89.71%
Total Capacity :	18000
Income
Home Games Left	14
Average Attendance - %	16,314 - 90.63%
Average Income per Game	$1,071,833
Year to Date Revenue	$28,939,485
Expense
Pro Players Total Salaries	$100,108,000
Pro Players Total Average Salaries	$100,108,000
Farm Players Total Salaries	$1,772,500
Farm Players Total Average Salaries	$1,772,500
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$58,215,593
Farm Year To Date Expenses	$1,070,127
Pro Salary Cap Per Days	$491,578
Pro Salary Cap To Date	$55,121,009
Farm Salary Cap Per Days	$9,232
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$15,005,659
Pro Remaining Season Days	78
Pro Expenses Per Days	$521,396
Pro Estimated Expenses	$40,668,888
Farm Remaining Season Days	78
Farm Expenses Per Days	$9,232
Farm Estimated Expenses	$720,096
Estimated Season Expenses	$41,388,984
Estimated Season Salary Cap	$93,464,093
Estimate Under Maximum Salary Cap of $95,500,000	$2,035,907
Estimate Over Minimum Salary Cap of $70,600,000	$22,864,093
Current Bank Account	$15,999,881
Projected Bank Account	($10,383,444)

Pro Players Salaries
Quinn Hughes (1 Way Contract)	$9,250,000 (6)
-Salary Remaining :	$3,757,813
-Salary Average :	$9,250,000
-Salary Average Remaining :	$3,757,813
Mika Zibanejad (1 Way Contract)	$8,500,000 (3)
-Salary Remaining :	$3,453,125
-Salary Average :	$8,500,000
-Salary Average Remaining :	$3,453,125
Tage Thompson (1 Way Contract)	$8,125,000 (6)
-Salary Remaining :	$3,300,781
-Salary Average :	$8,125,000
-Salary Average Remaining :	$3,300,781
Andrei Svechnikov (1 Way Contract)	$7,750,000 (5)
-Salary Remaining :	$3,148,438
-Salary Average :	$7,750,000
-Salary Average Remaining :	$3,148,438
Matty Beniers (1 Way Contract)	$7,283,000 (8)
-Salary Remaining :	$2,958,719
-Salary Average :	$7,283,000
-Salary Average Remaining :	$2,958,719
Alex Pietrangelo (1 Way Contract)	$6,750,000 (2)
-Salary Remaining :	$2,742,188
-Salary Average :	$6,750,000
-Salary Average Remaining :	$2,742,188
Casey Mittelstadt (1 Way Contract)	$6,500,000 (6)
-Salary Remaining :	$2,640,625
-Salary Average :	$6,500,000
-Salary Average Remaining :	$2,640,625
Jonathan Marchessault (1 Way Contract)	$5,500,000 (2)
-Salary Remaining :	$2,234,375
-Salary Average :	$5,500,000
-Salary Average Remaining :	$2,234,375
Jonas Brodin (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$2,031,250
-Salary Average :	$5,000,000
-Salary Average Remaining :	$2,031,250
Brandon Hagel (1 Way Contract)	$5,000,000 (4)
-Salary Remaining :	$2,031,250
-Salary Average :	$5,000,000
-Salary Average Remaining :	$2,031,250
Vincent Trocheck (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$1,218,750
-Salary Average :	$3,000,000
-Salary Average Remaining :	$1,218,750
Jason Zucker (1 Way Contract)	$3,000,000 (3)
-Salary Remaining :	$1,218,750
-Salary Average :	$3,000,000
-Salary Average Remaining :	$1,218,750
Dustin Wolf (1 Way Contract)	$3,000,000 (3)
-Salary Remaining :	$1,218,750
-Salary Average :	$3,000,000
-Salary Average Remaining :	$1,218,750
Frank Vatrano (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$1,015,625
-Salary Average :	$2,500,000
-Salary Average Remaining :	$1,015,625
Andrew Peeke (1 Way Contract)	$2,500,000 (3)
-Salary Remaining :	$1,015,625
-Salary Average :	$2,500,000
-Salary Average Remaining :	$1,015,625
Dylan DeMelo (1 Way Contract)	$2,500,000 (2)
-Salary Remaining :	$1,015,625
-Salary Average :	$2,500,000
-Salary Average Remaining :	$1,015,625
Pyotr Kochetkov (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$812,500
-Salary Average :	$2,000,000
-Salary Average Remaining :	$812,500
Noel Acciari (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$812,500
-Salary Average :	$2,000,000
-Salary Average Remaining :	$812,500
Gustav Nyquist (1 Way Contract)	$1,800,000 (2)
-1 Way Contract Salary Cap :	$650,000
-1 Way Contract Salary Cap Remaining :	$264,063
-Salary Remaining :	$731,250
-Salary Average :	$1,800,000
-Salary Average Remaining :	$731,250
Nico Sturm (1 Way Contract)	$1,750,000 (4)
-1 Way Contract Salary Cap :	$600,000
-1 Way Contract Salary Cap Remaining :	$243,750
-Salary Remaining :	$710,938
-Salary Average :	$1,750,000
-Salary Average Remaining :	$710,938
Nick Seeler (Out of Payroll)	$1,500,000 (2)
-Salary Remaining :	$609,375
-Salary Average :	$1,500,000
-Salary Average Remaining :	$609,375
Nic Dowd (1 Way Contract)	$1,300,000 (2)
-Salary Remaining :	$528,125
-Salary Average :	$1,300,000
-Salary Average Remaining :	$528,125
Brett Leason (1 Way Contract)	$1,150,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$467,188
-Salary Average :	$1,150,000
-Salary Average Remaining :	$467,188
Wyatt Kaiser	$875,000 (1)
-Salary Remaining :	$355,469
-Salary Average :	$875,000
-Salary Average Remaining :	$355,469
Luke Glendening (1 Way Contract)	$800,000 (2)
-Salary Remaining :	$325,000
-Salary Average :	$800,000
-Salary Average Remaining :	$325,000
Rem Pitlick (1 Way Contract)	$775,000 (3)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$314,844
-Salary Average :	$775,000
-Salary Average Remaining :	$314,844
Total Pro Players	26
Salary Commitment
Year 2025 : $100,108,000
Year 2026 : $88,583,000
Year 2027 : $63,433,000
Year 2028 : $45,658,000
Salary Average Commitment
Year 2025 : $100,108,000
Year 2026 : $88,583,000
Year 2027 : $63,433,000
Year 2028 : $45,658,000
Salary Cap with 1 Way Contract
Year 2025 : $95,883,000
Year 2026 : $85,508,000
Year 2027 : $61,508,000
Year 2028 : $44,508,000

Farm Players Salaries
Vladislav Kolyachonok	$100,000 (1)
Salary Remaining :	$40,625
Salary Average :	$100,000
Salary Average Remaining :	$40,625
Matthew Poitras	$95,000 (2)
Salary Remaining :	$38,594
Salary Average :	$95,000
Salary Average Remaining :	$38,594
Jacob Moverare	$95,000 (1)
Salary Remaining :	$38,594
Salary Average :	$95,000
Salary Average Remaining :	$38,594
Zach Benson	$95,000 (2)
Salary Remaining :	$38,594
Salary Average :	$95,000
Salary Average Remaining :	$38,594
Nikita Tolopilo	$95,000 (1)
Salary Remaining :	$38,594
Salary Average :	$95,000
Salary Average Remaining :	$38,594
Samuel Hlavaj	$87,500 (1)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Parker Ford	$87,500 (1)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Rodwin Dionicio	$87,500 (3)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Calle Odelius	$87,500 (3)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Dylan Peterson	$87,500 (2)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Tyler Tucker	$80,000 (1)
Salary Remaining :	$32,500
Salary Average :	$80,000
Salary Average Remaining :	$32,500
Luke Krys	$77,500 (1)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Matt Kiersted	$77,500 (1)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
James Hamblin	$77,500 (1)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Bogdan Trineyev	$77,500 (1)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Jamieson Rees	$77,500 (1)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Logan Brown	$77,500 (2)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Philip Kemp	$77,500 (1)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Tyler Brennan	$77,500 (2)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Dominic Toninato	$77,500 (1)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Tyce Thompson	$77,500 (1)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Total Farm Players	21
Salary Commitment
Year 2025 : $1,772,500
Year 2026 : $607,500
Year 2027 : $175,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,772,500
Year 2026 : $607,500
Year 2027 : $175,000
Year 2028 : $0

Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scottrade Center
Level 1:	6000 - $76 - 5,670 - 94.50%
Level 2:	5000 - $50 - 4,634 - 92.69%
Level 3:	2000 - $30 - 1,860 - 93.01%
Level 4:	4000 - $18 - 3,726 - 93.16%
Luxury :	1000 - $179 - 931 - 93.10%
Total Capacity :	18000
Income
Home Games Left	13
Average Attendance - %	16,822 - 93.45%
Average Income per Game	$1,019,355
Year to Date Revenue	$28,541,929
Expense
Pro Players Total Salaries	$75,075,000
Pro Players Total Average Salaries	$75,075,000
Farm Players Total Salaries	$1,767,500
Farm Players Total Average Salaries	$1,767,500
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$44,188,567
Farm Year To Date Expenses	$1,084,628
Pro Salary Cap Per Days	$367,839
Pro Salary Cap To Date	$41,920,307
Farm Salary Cap Per Days	$9,206
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$13,251,610
Pro Remaining Season Days	78
Pro Expenses Per Days	$391,016
Pro Estimated Expenses	$30,499,248
Farm Remaining Season Days	78
Farm Expenses Per Days	$9,206
Farm Estimated Expenses	$718,068
Estimated Season Expenses	$31,217,316
Estimated Season Salary Cap	$70,611,749
Estimate Under Maximum Salary Cap of $95,500,000	$24,888,251
Estimate Over Minimum Salary Cap of $70,600,000	$11,749
Current Bank Account	$40,044,743
Projected Bank Account	$22,079,037

Pro Players Salaries
Dylan Cozens (1 Way Contract)	$7,000,000 (7)
-Salary Remaining :	$2,843,750
-Salary Average :	$7,000,000
-Salary Average Remaining :	$2,843,750
Pat Maroon (1 Way Contract)	$6,900,000 (1)
-Salary Remaining :	$2,803,125
-Salary Average :	$6,900,000
-Salary Average Remaining :	$2,803,125
Philip Broberg (1 Way Contract)	$6,750,000 (8)
-Salary Remaining :	$2,742,188
-Salary Average :	$6,750,000
-Salary Average Remaining :	$2,742,188
Ville Husso (1 Way Contract)	$6,500,000 (1)
-1 Way Contract Salary Cap :	$5,350,000
-1 Way Contract Salary Cap Remaining :	$2,173,438
-Salary Remaining :	$2,640,625
-Salary Average :	$6,500,000
-Salary Average Remaining :	$2,640,625
Ukko-Pekka Luukkonen (1 Way Contract)	$5,000,000 (6)
-Salary Remaining :	$2,031,250
-Salary Average :	$5,000,000
-Salary Average Remaining :	$2,031,250
Connor Brown (1 Way Contract)	$5,000,000 (2)
-Salary Remaining :	$2,031,250
-Salary Average :	$5,000,000
-Salary Average Remaining :	$2,031,250
Niko Mikkola (1 Way Contract)	$5,000,000 (4)
-Salary Remaining :	$2,031,250
-Salary Average :	$5,000,000
-Salary Average Remaining :	$2,031,250
Connor Clifton (1 Way Contract)	$4,000,000 (3)
-Salary Remaining :	$1,625,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$1,625,000
Martin Fehervary (1 Way Contract)	$3,500,000 (2)
-Salary Remaining :	$1,421,875
-Salary Average :	$3,500,000
-Salary Average Remaining :	$1,421,875
Lars Eller (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$1,218,750
-Salary Average :	$3,000,000
-Salary Average Remaining :	$1,218,750
Calle Jarnkrok (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$1,218,750
-Salary Average :	$3,000,000
-Salary Average Remaining :	$1,218,750
Matthew Murray (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$812,500
-Salary Average :	$2,000,000
-Salary Average Remaining :	$812,500
Noah Juulsen (1 Way Contract)	$2,000,000 (4)
-Salary Remaining :	$812,500
-Salary Average :	$2,000,000
-Salary Average Remaining :	$812,500
Colin Miller (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$812,500
-Salary Average :	$2,000,000
-Salary Average Remaining :	$812,500
Calen Addison (1 Way Contract)	$1,500,000 (2)
-Salary Remaining :	$609,375
-Salary Average :	$1,500,000
-Salary Average Remaining :	$609,375
Adam Klapka (1 Way Contract)	$1,250,000 (2)
-1 Way Contract Salary Cap :	$100,000
-1 Way Contract Salary Cap Remaining :	$40,625
-Salary Remaining :	$507,813
-Salary Average :	$1,250,000
-Salary Average Remaining :	$507,813
Marc Del Gaizo (1 Way Contract)	$1,200,000 (3)
-1 Way Contract Salary Cap :	$50,000
-1 Way Contract Salary Cap Remaining :	$20,313
-Salary Remaining :	$487,500
-Salary Average :	$1,200,000
-Salary Average Remaining :	$487,500
Zach Sanford (1 Way Contract)	$1,000,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$406,250
-Salary Average :	$1,000,000
-Salary Average Remaining :	$406,250
Jacob Quillan	$950,000 (2)
-Salary Remaining :	$385,938
-Salary Average :	$950,000
-Salary Average Remaining :	$385,938
Alex Steeves (1 Way Contract)	$950,000 (3)
-Salary Remaining :	$385,938
-Salary Average :	$950,000
-Salary Average Remaining :	$385,938
Frank Nazar	$950,000 (3)
-Salary Remaining :	$385,938
-Salary Average :	$950,000
-Salary Average Remaining :	$385,938
Adam Fantilli	$950,000 (2)
-Salary Remaining :	$385,938
-Salary Average :	$950,000
-Salary Average Remaining :	$385,938
Jackson Lacombe	$950,000 (1)
-Salary Remaining :	$385,938
-Salary Average :	$950,000
-Salary Average Remaining :	$385,938
Leo Carlsson	$950,000 (2)
-Salary Remaining :	$385,938
-Salary Average :	$950,000
-Salary Average Remaining :	$385,938
Matthew Knies	$950,000 (2)
-Salary Remaining :	$385,938
-Salary Average :	$950,000
-Salary Average Remaining :	$385,938
Will Smith	$950,000 (2)
-Salary Remaining :	$385,938
-Salary Average :	$950,000
-Salary Average Remaining :	$385,938
William Eklund	$875,000 (1)
-Salary Remaining :	$355,469
-Salary Average :	$875,000
-Salary Average Remaining :	$355,469
Total Pro Players	27
Salary Commitment
Year 2025 : $75,075,000
Year 2026 : $56,850,000
Year 2027 : $32,850,000
Year 2028 : $25,750,000
Salary Average Commitment
Year 2025 : $75,075,000
Year 2026 : $56,850,000
Year 2027 : $32,850,000
Year 2028 : $25,750,000
Salary Cap with 1 Way Contract
Year 2025 : $70,625,000
Year 2026 : $54,550,000
Year 2027 : $31,700,000
Year 2028 : $25,750,000

Farm Players Salaries
Valtteri Puustinen	$100,000 (1)
Salary Remaining :	$40,625
Salary Average :	$100,000
Salary Average Remaining :	$40,625
Matthew Rempe	$95,000 (1)
Salary Remaining :	$38,594
Salary Average :	$95,000
Salary Average Remaining :	$38,594
Matthew Phillips	$95,000 (1)
Salary Remaining :	$38,594
Salary Average :	$95,000
Salary Average Remaining :	$38,594
Marat Khusnutdinov	$95,000 (1)
Salary Remaining :	$38,594
Salary Average :	$95,000
Salary Average Remaining :	$38,594
Denton Mateychuk	$95,000 (3)
Salary Remaining :	$38,594
Salary Average :	$95,000
Salary Average Remaining :	$38,594
Victor Ostman	$90,000 (1)
Salary Remaining :	$36,563
Salary Average :	$90,000
Salary Average Remaining :	$36,563
Magnus Chrona	$90,000 (1)
Salary Remaining :	$36,563
Salary Average :	$90,000
Salary Average Remaining :	$36,563
Jonathan Lekkerimaki	$87,500 (3)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Jeremy Poirier	$87,500 (1)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Gavin Brindley	$87,500 (3)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Tristan Broz	$87,500 (2)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Hunter Brzustewicz	$87,500 (3)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Shakir Mukhamadullin	$87,500 (1)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Matthew Seminoff	$87,500 (2)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Ethan Cardwell	$87,500 (1)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Topi Niemela	$87,500 (1)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Tyson Kozak	$87,500 (1)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Garin Bjorklund	$77,500 (1)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Francesco Arcuri	$77,500 (2)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Simon Lundmark	$77,500 (1)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Total Farm Players	20
Salary Commitment
Year 2025 : $1,767,500
Year 2026 : $610,000
Year 2027 : $357,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,767,500
Year 2026 : $610,000
Year 2027 : $357,500
Year 2028 : $0

Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Garden
Level 1:	6000 - $85 - 5,457 - 90.94%
Level 2:	5000 - $50 - 4,663 - 93.27%
Level 3:	2000 - $32 - 1,804 - 90.19%
Level 4:	4000 - $20 - 3,719 - 92.99%
Luxury :	1000 - $178 - 912 - 91.24%
Total Capacity :	18000
Income
Home Games Left	12
Average Attendance - %	16,556 - 91.98%
Average Income per Game	$1,041,084
Year to Date Revenue	$30,191,432
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	$41,611,984
Farm Year To Date Expenses	$1,207,791
Pro Salary Cap Per Days	$347,266
Pro Salary Cap To Date	$39,485,451
Farm Salary Cap Per Days	$10,599
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$12,493,006
Pro Remaining Season Days	78
Pro Expenses Per Days	$364,974
Pro Estimated Expenses	$28,467,972
Farm Remaining Season Days	78
Farm Expenses Per Days	$10,599
Farm Estimated Expenses	$826,722
Estimated Season Expenses	$29,294,694
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	$66,776,983
Projected Bank Account	$49,975,295

Pro Players Salaries
Taylor Hall (1 Way Contract)	$10,000,000 (2)
-Salary Remaining :	$4,062,500
-Salary Average :	$10,000,000
-Salary Average Remaining :	$4,062,500
Nick Schmaltz (1 Way Contract)	$5,850,000 (2)
-Salary Remaining :	$2,376,563
-Salary Average :	$5,850,000
-Salary Average Remaining :	$2,376,563
Damon Severson (1 Way Contract)	$5,000,000 (3)
-Salary Remaining :	$2,031,250
-Salary Average :	$5,000,000
-Salary Average Remaining :	$2,031,250
Lawson Crouse (1 Way Contract)	$5,000,000 (3)
-Salary Remaining :	$2,031,250
-Salary Average :	$5,000,000
-Salary Average Remaining :	$2,031,250
Kaapo Kahkonen (1 Way Contract)	$4,300,000 (2)
-1 Way Contract Salary Cap :	$3,150,000
-1 Way Contract Salary Cap Remaining :	$1,279,688
-Salary Remaining :	$1,746,875
-Salary Average :	$4,300,000
-Salary Average Remaining :	$1,746,875
Nicolas Hague (1 Way Contract)	$3,800,000 (5)
-Salary Remaining :	$1,543,750
-Salary Average :	$3,800,000
-Salary Average Remaining :	$1,543,750
Trevor Zegras (1 Way Contract)	$3,500,000 (1)
-Salary Remaining :	$1,421,875
-Salary Average :	$3,500,000
-Salary Average Remaining :	$1,421,875
Dan Vladar (1 Way Contract)	$3,400,000 (3)
-Salary Remaining :	$1,381,250
-Salary Average :	$3,400,000
-Salary Average Remaining :	$1,381,250
Matias Maccelli (1 Way Contract)	$3,300,000 (2)
-Salary Remaining :	$1,340,625
-Salary Average :	$3,300,000
-Salary Average Remaining :	$1,340,625
Pheonix Copley (1 Way Contract)	$3,000,000 (1)
-1 Way Contract Salary Cap :	$1,850,000
-1 Way Contract Salary Cap Remaining :	$751,563
-Salary Remaining :	$1,218,750
-Salary Average :	$3,000,000
-Salary Average Remaining :	$1,218,750
Kasperi Kapanen (1 Way Contract)	$3,000,000 (4)
-Salary Remaining :	$1,218,750
-Salary Average :	$3,000,000
-Salary Average Remaining :	$1,218,750
Eeli Tolvanen (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$1,218,750
-Salary Average :	$3,000,000
-Salary Average Remaining :	$1,218,750
Henri Jokiharju (1 Way Contract)	$2,800,000 (2)
-Salary Remaining :	$1,137,500
-Salary Average :	$2,800,000
-Salary Average Remaining :	$1,137,500
Nathan Bastian (1 Way Contract)	$2,000,000 (3)
-Salary Remaining :	$812,500
-Salary Average :	$2,000,000
-Salary Average Remaining :	$812,500
Lukas Reichel (1 Way Contract)	$2,000,000 (3)
-Salary Remaining :	$812,500
-Salary Average :	$2,000,000
-Salary Average Remaining :	$812,500
John Beecher (1 Way Contract)	$1,750,000 (3)
-Salary Remaining :	$710,938
-Salary Average :	$1,750,000
-Salary Average Remaining :	$710,938
Zac Jones (1 Way Contract)	$1,500,000 (3)
-Salary Remaining :	$609,375
-Salary Average :	$1,500,000
-Salary Average Remaining :	$609,375
Conor Timmins (1 Way Contract)	$1,300,000 (1)
-Salary Remaining :	$528,125
-Salary Average :	$1,300,000
-Salary Average Remaining :	$528,125
Kieffer Bellows (1 Way Contract)	$1,100,000 (2)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$446,875
-Salary Average :	$1,100,000
-Salary Average Remaining :	$446,875
Jakub Lauko (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$406,250
-Salary Average :	$1,000,000
-Salary Average Remaining :	$406,250
Tyler Kleven	$875,000 (1)
-Salary Remaining :	$355,469
-Salary Average :	$875,000
-Salary Average Remaining :	$355,469
Nikita Nesterenko	$875,000 (1)
-Salary Remaining :	$355,469
-Salary Average :	$875,000
-Salary Average Remaining :	$355,469
Fabian Lysell	$875,000 (1)
-Salary Remaining :	$355,469
-Salary Average :	$875,000
-Salary Average Remaining :	$355,469
Colten Ellis	$850,000 (2)
-Salary Remaining :	$345,313
-Salary Average :	$850,000
-Salary Average Remaining :	$345,313
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 :	$40,625
Salary Average :	$100,000
Salary Average Remaining :	$40,625
Samuel Helenius	$100,000 (2)
Salary Remaining :	$40,625
Salary Average :	$100,000
Salary Average Remaining :	$40,625
Nolan Foote	$95,000 (1)
Salary Remaining :	$38,594
Salary Average :	$95,000
Salary Average Remaining :	$38,594
Oliver Kapanen	$95,000 (3)
Salary Remaining :	$38,594
Salary Average :	$95,000
Salary Average Remaining :	$38,594
Trevor Kuntar	$95,000 (1)
Salary Remaining :	$38,594
Salary Average :	$95,000
Salary Average Remaining :	$38,594
Xavier Parent	$90,000 (2)
Salary Remaining :	$36,563
Salary Average :	$90,000
Salary Average Remaining :	$36,563
Jake Wise	$90,000 (2)
Salary Remaining :	$36,563
Salary Average :	$90,000
Salary Average Remaining :	$36,563
Jacob Gaucher	$90,000 (2)
Salary Remaining :	$36,563
Salary Average :	$90,000
Salary Average Remaining :	$36,563
Robert Mastrosimone	$87,500 (1)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Jakub Brabenec	$87,500 (2)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Jakub Demek	$87,500 (2)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Jayden Grubbe	$87,500 (2)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Oskar Pettersson	$87,500 (2)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Brendan Brisson	$87,500 (1)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Topias Vilen	$87,500 (2)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Gustav Lindstrom	$87,500 (1)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
William Trudeau	$87,500 (1)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Corson Ceulemans	$87,500 (1)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Zach Dean	$87,500 (2)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Lucas Johansen	$85,000 (1)
Salary Remaining :	$34,531
Salary Average :	$85,000
Salary Average Remaining :	$34,531
Marc-Andre Gaudet	$77,500 (2)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
James Hardie	$77,500 (1)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Luke Prokop	$77,500 (1)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
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 - 5,551 - 92.51%
Level 2:	5000 - $50 - 4,578 - 91.55%
Level 3:	2000 - $33 - 1,862 - 93.12%
Level 4:	4000 - $20 - 3,744 - 93.61%
Luxury :	1000 - $180 - 929 - 92.94%
Total Capacity :	18000
Income
Home Games Left	14
Average Attendance - %	16,665 - 92.58%
Average Income per Game	$1,054,567
Year to Date Revenue	$28,473,311
Expense
Pro Players Total Salaries	$88,575,000
Pro Players Total Average Salaries	$88,575,000
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	$53,429,972
Farm Year To Date Expenses	$1,102,038
Pro Salary Cap Per Days	$455,339
Pro Salary Cap To Date	$52,747,134
Farm Salary Cap Per Days	$9,667
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$14,763,939
Pro Remaining Season Days	78
Pro Expenses Per Days	$461,328
Pro Estimated Expenses	$35,983,584
Farm Remaining Season Days	78
Farm Expenses Per Days	$9,667
Farm Estimated Expenses	$754,026
Estimated Season Expenses	$36,737,610
Estimated Season Salary Cap	$88,263,576
Estimate Under Maximum Salary Cap of $95,500,000	$7,236,424
Estimate Over Minimum Salary Cap of $70,600,000	$17,663,576
Current Bank Account	$45,312,004
Projected Bank Account	$23,338,333

Pro Players Salaries
Dylan Guenther (1 Way Contract)	$7,500,000 (8)
-Salary Remaining :	$3,046,875
-Salary Average :	$7,500,000
-Salary Average Remaining :	$3,046,875
Noah Hanifin (1 Way Contract)	$7,500,000 (7)
-Salary Remaining :	$3,046,875
-Salary Average :	$7,500,000
-Salary Average Remaining :	$3,046,875
John Tavares (1 Way Contract)	$7,000,000 (2)
-Salary Remaining :	$2,843,750
-Salary Average :	$7,000,000
-Salary Average Remaining :	$2,843,750
Marco Rossi (1 Way Contract)	$6,500,000 (8)
-Salary Remaining :	$2,640,625
-Salary Average :	$6,500,000
-Salary Average Remaining :	$2,640,625
Anthony Mantha (1 Way Contract)	$5,750,000 (2)
-Salary Remaining :	$2,335,938
-Salary Average :	$5,750,000
-Salary Average Remaining :	$2,335,938
Noah Dobson (1 Way Contract)	$5,625,000 (6)
-Salary Remaining :	$2,285,156
-Salary Average :	$5,625,000
-Salary Average Remaining :	$2,285,156
Nino Niederreiter (1 Way Contract)	$5,000,000 (2)
-Salary Remaining :	$2,031,250
-Salary Average :	$5,000,000
-Salary Average Remaining :	$2,031,250
Jared McCann (1 Way Contract)	$5,000,000 (2)
-Salary Remaining :	$2,031,250
-Salary Average :	$5,000,000
-Salary Average Remaining :	$2,031,250
Stuart Skinner (1 Way Contract)	$4,800,000 (2)
-Salary Remaining :	$1,950,000
-Salary Average :	$4,800,000
-Salary Average Remaining :	$1,950,000
Kirby Dach (1 Way Contract)	$4,500,000 (3)
-Salary Remaining :	$1,828,125
-Salary Average :	$4,500,000
-Salary Average Remaining :	$1,828,125
Connor Zary (1 Way Contract)	$4,400,000 (4)
-Salary Remaining :	$1,787,500
-Salary Average :	$4,400,000
-Salary Average Remaining :	$1,787,500
Spencer Knight (1 Way Contract)	$4,000,000 (1)
-Salary Remaining :	$1,625,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$1,625,000
Nikita Zadorov (1 Way Contract)	$3,500,000 (1)
-Salary Remaining :	$1,421,875
-Salary Average :	$3,500,000
-Salary Average Remaining :	$1,421,875
Brett Kulak (1 Way Contract)	$3,250,000 (1)
-Salary Remaining :	$1,320,313
-Salary Average :	$3,250,000
-Salary Average Remaining :	$1,320,313
Michael Rasmussen (1 Way Contract)	$3,200,000 (4)
-Salary Remaining :	$1,300,000
-Salary Average :	$3,200,000
-Salary Average Remaining :	$1,300,000
Jeff Skinner (1 Way Contract)	$3,000,000 (4)
-Salary Remaining :	$1,218,750
-Salary Average :	$3,000,000
-Salary Average Remaining :	$1,218,750
Jacob Bernard-Docker (1 Way Contract)	$2,200,000 (2)
-1 Way Contract Salary Cap :	$1,050,000
-1 Way Contract Salary Cap Remaining :	$426,563
-Salary Remaining :	$893,750
-Salary Average :	$2,200,000
-Salary Average Remaining :	$893,750
Viktor Arvidsson (1 Way Contract)	$2,200,000 (4)
-Salary Remaining :	$893,750
-Salary Average :	$2,200,000
-Salary Average Remaining :	$893,750
Matt Nieto (Out of Payroll)	$1,750,000 (1)
-Salary Remaining :	$710,938
-Salary Average :	$1,750,000
-Salary Average Remaining :	$710,938
Scott Mayfield (1 Way Contract)	$1,200,000 (1)
-Salary Remaining :	$487,500
-Salary Average :	$1,200,000
-Salary Average Remaining :	$487,500
Simon Nemec	$875,000 (1)
-Salary Remaining :	$355,469
-Salary Average :	$875,000
-Salary Average Remaining :	$355,469
Andreas Englund	$800,000 (1)
-Salary Remaining :	$325,000
-Salary Average :	$800,000
-Salary Average Remaining :	$325,000
Mark Jankowski	$775,000 (1)
-Salary Remaining :	$314,844
-Salary Average :	$775,000
-Salary Average Remaining :	$314,844
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 :	$40,625
Salary Average :	$100,000
Salary Average Remaining :	$40,625
John Ludvig	$95,000 (2)
Salary Remaining :	$38,594
Salary Average :	$95,000
Salary Average Remaining :	$38,594
Louis Domingue	$95,000 (1)
Salary Remaining :	$38,594
Salary Average :	$95,000
Salary Average Remaining :	$38,594
Jaycob Megna	$90,000 (2)
Salary Remaining :	$36,563
Salary Average :	$90,000
Salary Average Remaining :	$36,563
Jayson Megna	$88,500 (2)
Salary Remaining :	$35,953
Salary Average :	$88,500
Salary Average Remaining :	$35,953
Jakub Dobes	$87,500 (1)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Hendrix Lapierre	$87,500 (1)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Ozzy Wiesblatt	$87,500 (1)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Lukas Cormier	$87,500 (1)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Vsevolod Komarov	$87,500 (3)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Otto Stenberg	$87,500 (3)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Jaret Anderson-Dolan	$80,000 (1)
Salary Remaining :	$32,500
Salary Average :	$80,000
Salary Average Remaining :	$32,500
Brandon Gignac	$80,000 (2)
Salary Remaining :	$32,500
Salary Average :	$80,000
Salary Average Remaining :	$32,500
Vincent Sevigny	$80,000 (2)
Salary Remaining :	$32,500
Salary Average :	$80,000
Salary Average Remaining :	$32,500
Hunter Skinner	$80,000 (2)
Salary Remaining :	$32,500
Salary Average :	$80,000
Salary Average Remaining :	$32,500
Jack Beck	$77,500 (2)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Chris Wagner	$77,500 (2)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Dylan Gambrell	$77,500 (1)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Hudson Fasching	$77,500 (2)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Reese Johnson	$77,500 (1)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Marc Johnstone	$77,500 (2)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Joseph LaBate	$77,500 (1)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
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 - 5,651 - 94.19%
Level 2:	5000 - $60 - 3,578 - 71.57%
Level 3:	2000 - $35 - 1,501 - 75.03%
Level 4:	4000 - $20 - 3,879 - 96.98%
Luxury :	1000 - $195 - 741 - 74.12%
Total Capacity :	18000
Income
Home Games Left	16
Average Attendance - %	15,351 - 85.28%
Average Income per Game	$1,018,187
Year to Date Revenue	$25,454,675
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	$44,607,393
Farm Year To Date Expenses	$1,091,265
Pro Salary Cap Per Days	$362,370
Pro Salary Cap To Date	$42,007,681
Farm Salary Cap Per Days	$9,935
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$16,290,992
Pro Remaining Season Days	78
Pro Expenses Per Days	$389,453
Pro Estimated Expenses	$30,377,334
Farm Remaining Season Days	78
Farm Expenses Per Days	$9,935
Farm Estimated Expenses	$774,930
Estimated Season Expenses	$31,152,264
Estimated Season Salary Cap	$73,772,541
Estimate Under Maximum Salary Cap of $95,500,000	$21,727,459
Estimate Over Minimum Salary Cap of $70,600,000	$3,172,541
Current Bank Account	$53,747,191
Projected Bank Account	$38,885,919

Pro Players Salaries
Troy Terry (1 Way Contract)	$7,200,000 (5)
-Salary Remaining :	$2,925,000
-Salary Average :	$7,200,000
-Salary Average Remaining :	$2,925,000
David Perron (1 Way Contract)	$6,000,000 (1)
-Salary Remaining :	$2,437,500
-Salary Average :	$6,000,000
-Salary Average Remaining :	$2,437,500
Kevin Hayes (1 Way Contract)	$6,000,000 (1)
-Salary Remaining :	$2,437,500
-Salary Average :	$6,000,000
-Salary Average Remaining :	$2,437,500
Hampus Lindholm (1 Way Contract)	$5,750,000 (3)
-Salary Remaining :	$2,335,938
-Salary Average :	$5,750,000
-Salary Average Remaining :	$2,335,938
Anders Lee (1 Way Contract)	$5,500,000 (2)
-Salary Remaining :	$2,234,375
-Salary Average :	$5,500,000
-Salary Average Remaining :	$2,234,375
Morgan Frost (1 Way Contract)	$4,600,000 (2)
-Salary Remaining :	$1,868,750
-Salary Average :	$4,600,000
-Salary Average Remaining :	$1,868,750
Tyson Barrie (1 Way Contract)	$4,500,000 (1)
-Salary Remaining :	$1,828,125
-Salary Average :	$4,500,000
-Salary Average Remaining :	$1,828,125
Thomas Harley (1 Way Contract)	$4,500,000 (1)
-Salary Remaining :	$1,828,125
-Salary Average :	$4,500,000
-Salary Average Remaining :	$1,828,125
Robby Fabbri (1 Way Contract)	$4,250,000 (4)
-Salary Remaining :	$1,726,563
-Salary Average :	$4,250,000
-Salary Average Remaining :	$1,726,563
Andre Burakovsky (1 Way Contract)	$4,000,000 (3)
-Salary Remaining :	$1,625,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$1,625,000
Adam Boqvist (Out of Payroll)	$3,200,000 (1)
-Salary Remaining :	$1,300,000
-Salary Average :	$3,200,000
-Salary Average Remaining :	$1,300,000
Braden Schneider (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$1,218,750
-Salary Average :	$3,000,000
-Salary Average Remaining :	$1,218,750
Filip Chytil (1 Way Contract)	$2,800,000 (2)
-Salary Remaining :	$1,137,500
-Salary Average :	$2,800,000
-Salary Average Remaining :	$1,137,500
Mason Appleton (1 Way Contract)	$2,200,000 (1)
-Salary Remaining :	$893,750
-Salary Average :	$2,200,000
-Salary Average Remaining :	$893,750
Nick Bjugstad (1 Way Contract)	$1,500,000 (2)
-Salary Remaining :	$609,375
-Salary Average :	$1,500,000
-Salary Average Remaining :	$609,375
Ivan Fedotov	$1,500,000 (2)
-Salary Remaining :	$609,375
-Salary Average :	$1,500,000
-Salary Average Remaining :	$609,375
Philipp Kurashev (1 Way Contract)	$1,500,000 (1)
-1 Way Contract Salary Cap :	$350,000
-1 Way Contract Salary Cap Remaining :	$142,188
-Salary Remaining :	$609,375
-Salary Average :	$1,500,000
-Salary Average Remaining :	$609,375
Brayden Pachal (1 Way Contract)	$1,500,000 (2)
-Salary Remaining :	$609,375
-Salary Average :	$1,500,000
-Salary Average Remaining :	$609,375
Mason Lohrei	$950,000 (1)
-Salary Remaining :	$385,938
-Salary Average :	$950,000
-Salary Average Remaining :	$385,938
Jake Neighbours	$950,000 (1)
-Salary Remaining :	$385,938
-Salary Average :	$950,000
-Salary Average Remaining :	$385,938
Matthew Coronato	$875,000 (2)
-Salary Remaining :	$355,469
-Salary Average :	$875,000
-Salary Average Remaining :	$355,469
Zachary Bolduc	$875,000 (2)
-Salary Remaining :	$355,469
-Salary Average :	$875,000
-Salary Average Remaining :	$355,469
Chad Ruhwedel (1 Way Contract)	$850,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$345,313
-Salary Average :	$850,000
-Salary Average Remaining :	$345,313
Sebastian Cossa	$775,000 (1)
-Salary Remaining :	$314,844
-Salary Average :	$775,000
-Salary Average Remaining :	$314,844
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 : $72,775,000
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 :	$40,625
Salary Average :	$100,000
Salary Average Remaining :	$40,625
Olivier Rodrigue	$100,000 (1)
Salary Remaining :	$40,625
Salary Average :	$100,000
Salary Average Remaining :	$40,625
Grigori Denisenko	$95,000 (1)
Salary Remaining :	$38,594
Salary Average :	$95,000
Salary Average Remaining :	$38,594
Shai Buium	$87,500 (2)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Ben Hemmerling	$87,500 (3)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Filip Bystedt	$87,500 (3)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Aatu Raty	$87,500 (1)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Filip Mesar	$87,500 (3)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Fraser Minten	$87,500 (3)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Calle Clang	$87,500 (1)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Sandis Vilmanis	$87,500 (3)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Brett Harrison	$87,500 (2)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Reid Schaefer	$87,500 (2)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
William Wallinder	$87,500 (1)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Carter Savoie	$87,500 (1)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Rhett Gardner	$85,000 (1)
Salary Remaining :	$34,531
Salary Average :	$85,000
Salary Average Remaining :	$34,531
Noel Gunler	$85,000 (1)
Salary Remaining :	$34,531
Salary Average :	$85,000
Salary Average Remaining :	$34,531
Michael Karow	$80,000 (1)
Salary Remaining :	$32,500
Salary Average :	$80,000
Salary Average Remaining :	$32,500
Blade Jenkins	$80,000 (1)
Salary Remaining :	$32,500
Salary Average :	$80,000
Salary Average Remaining :	$32,500
Ethan Prow	$77,500 (1)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Dan Renouf	$77,500 (1)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Ales Stezka	$77,500 (1)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
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 - 4,153 - 69.21%
Level 2:	5000 - $55 - 3,853 - 77.05%
Level 3:	2000 - $33 - 1,885 - 94.27%
Level 4:	4000 - $20 - 3,788 - 94.70%
Luxury :	1000 - $185 - 941 - 94.06%
Total Capacity :	18000
Income
Home Games Left	14
Average Attendance - %	14,619 - 81.22%
Average Income per Game	$964,289
Year to Date Revenue	$26,035,807
Expense
Pro Players Total Salaries	$98,270,000
Pro Players Total Average Salaries	$98,270,000
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	$56,559,288
Farm Year To Date Expenses	$922,480
Pro Salary Cap Per Days	$456,745
Pro Salary Cap To Date	$51,407,422
Farm Salary Cap Per Days	$7,760
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$13,500,048
Pro Remaining Season Days	78
Pro Expenses Per Days	$511,823
Pro Estimated Expenses	$39,922,194
Farm Remaining Season Days	78
Farm Expenses Per Days	$8,190
Farm Estimated Expenses	$638,820
Estimated Season Expenses	$40,561,014
Estimated Season Salary Cap	$93,033,532
Estimate Under Maximum Salary Cap of $95,500,000	$2,466,468
Estimate Over Minimum Salary Cap of $70,600,000	$22,433,532
Current Bank Account	$12,846,775
Projected Bank Account	($14,214,191)

Pro Players Salaries
Teuvo Teravainen (1 Way Contract)	$8,250,000 (6)
-Salary Remaining :	$3,351,563
-Salary Average :	$8,250,000
-Salary Average Remaining :	$3,351,563
Jacob Markstrom (1 Way Contract)	$6,500,000 (3)
-Salary Remaining :	$2,640,625
-Salary Average :	$6,500,000
-Salary Average Remaining :	$2,640,625
Matt Roy (1 Way Contract)	$6,250,000 (6)
-Salary Remaining :	$2,539,063
-Salary Average :	$6,250,000
-Salary Average Remaining :	$2,539,063
Christian Dvorak (1 Way Contract)	$5,750,000 (7)
-Salary Remaining :	$2,335,938
-Salary Average :	$5,750,000
-Salary Average Remaining :	$2,335,938
Vitek Vanecek (1 Way Contract)	$5,500,000 (4)
-1 Way Contract Salary Cap :	$4,350,000
-1 Way Contract Salary Cap Remaining :	$1,767,188
-Salary Remaining :	$2,234,375
-Salary Average :	$5,500,000
-Salary Average Remaining :	$2,234,375
Darcy Kuemper (1 Way Contract)	$5,500,000 (2)
-Salary Remaining :	$2,234,375
-Salary Average :	$5,500,000
-Salary Average Remaining :	$2,234,375
Maxim Tsyplakov (1 Way Contract)	$5,500,000 (7)
-Salary Remaining :	$2,234,375
-Salary Average :	$5,500,000
-Salary Average Remaining :	$2,234,375
Artem Zub (1 Way Contract)	$5,000,000 (2)
-Salary Remaining :	$2,031,250
-Salary Average :	$5,000,000
-Salary Average Remaining :	$2,031,250
Ryan Donato (1 Way Contract)	$4,750,000 (3)
-Salary Remaining :	$1,929,688
-Salary Average :	$4,750,000
-Salary Average Remaining :	$1,929,688
Jalen Chatfield (1 Way Contract)	$4,450,000 (4)
-Salary Remaining :	$1,807,813
-Salary Average :	$4,450,000
-Salary Average Remaining :	$1,807,813
Rasmus Sandin (1 Way Contract)	$4,000,000 (4)
-Salary Remaining :	$1,625,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$1,625,000
Alexandre Carrier (1 Way Contract)	$3,250,000 (1)
-Salary Remaining :	$1,320,313
-Salary Average :	$3,250,000
-Salary Average Remaining :	$1,320,313
Will Cuylle (1 Way Contract)	$3,250,000 (3)
-Salary Remaining :	$1,320,313
-Salary Average :	$3,250,000
-Salary Average Remaining :	$1,320,313
Erik Johnson (1 Way Contract)	$2,750,000 (1)
-Salary Remaining :	$1,117,188
-Salary Average :	$2,750,000
-Salary Average Remaining :	$1,117,188
Blake Lizotte (1 Way Contract)	$2,750,000 (3)
-Salary Remaining :	$1,117,188
-Salary Average :	$2,750,000
-Salary Average Remaining :	$1,117,188
Sebastian D Aho (Out of Payroll)	$2,700,000 (2)
-1 Way Contract Salary Cap :	$1,550,000
-1 Way Contract Salary Cap Remaining :	$629,688
-Salary Remaining :	$1,096,875
-Salary Average :	$2,700,000
-Salary Average Remaining :	$1,096,875
Michael Eyssimont (1 Way Contract)	$2,500,000 (3)
-1 Way Contract Salary Cap :	$1,350,000
-1 Way Contract Salary Cap Remaining :	$548,438
-Salary Remaining :	$1,015,625
-Salary Average :	$2,500,000
-Salary Average Remaining :	$1,015,625
Adam Erne (1 Way Contract)	$2,500,000 (1)
-1 Way Contract Salary Cap :	$1,350,000
-1 Way Contract Salary Cap Remaining :	$548,438
-Salary Remaining :	$1,015,625
-Salary Average :	$2,500,000
-Salary Average Remaining :	$1,015,625
Alexey Toropchenko (1 Way Contract)	$2,150,000 (1)
-Salary Remaining :	$873,438
-Salary Average :	$2,150,000
-Salary Average Remaining :	$873,438
Oliver Wahlstrom (1 Way Contract)	$2,145,000 (2)
-1 Way Contract Salary Cap :	$995,000
-1 Way Contract Salary Cap Remaining :	$404,219
-Salary Remaining :	$871,406
-Salary Average :	$2,145,000
-Salary Average Remaining :	$871,406
Ryan Lomberg (1 Way Contract)	$1,750,000 (1)
-1 Way Contract Salary Cap :	$600,000
-1 Way Contract Salary Cap Remaining :	$243,750
-Salary Remaining :	$710,938
-Salary Average :	$1,750,000
-Salary Average Remaining :	$710,938
Klim Kostin (1 Way Contract)	$1,600,000 (1)
-1 Way Contract Salary Cap :	$450,000
-1 Way Contract Salary Cap Remaining :	$182,813
-Salary Remaining :	$650,000
-Salary Average :	$1,600,000
-Salary Average Remaining :	$650,000
Parker Kelly (1 Way Contract)	$1,250,000 (1)
-Salary Remaining :	$507,813
-Salary Average :	$1,250,000
-Salary Average Remaining :	$507,813
Mitchell Chaffee (1 Way Contract)	$1,250,000 (2)
-Salary Remaining :	$507,813
-Salary Average :	$1,250,000
-Salary Average Remaining :	$507,813
Alexander Alexeyev (1 Way Contract)	$1,200,000 (2)
-Salary Remaining :	$487,500
-Salary Average :	$1,200,000
-Salary Average Remaining :	$487,500
Simon Holmstrom (1 Way Contract)	$975,000 (1)
-Salary Remaining :	$396,094
-Salary Average :	$975,000
-Salary Average Remaining :	$396,094
Pierrick Dube (1 Way Contract)	$975,000 (2)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$396,094
-Salary Average :	$975,000
-Salary Average Remaining :	$396,094
Georgi Romanov	$975,000 (2)
-Salary Remaining :	$396,094
-Salary Average :	$975,000
-Salary Average Remaining :	$396,094
Macklin Celebrini	$950,000 (3)
-Salary Remaining :	$385,938
-Salary Average :	$950,000
-Salary Average Remaining :	$385,938
Connor Bedard	$950,000 (2)
-Salary Remaining :	$385,938
-Salary Average :	$950,000
-Salary Average Remaining :	$385,938
Jackson Blake	$950,000 (3)
-Salary Remaining :	$385,938
-Salary Average :	$950,000
-Salary Average Remaining :	$385,938
Total Pro Players	31
Salary Commitment
Year 2025 : $98,270,000
Year 2026 : $82,045,000
Year 2027 : $61,350,000
Year 2028 : $39,700,000
Salary Average Commitment
Year 2025 : $98,270,000
Year 2026 : $82,045,000
Year 2027 : $61,350,000
Year 2028 : $39,700,000
Salary Cap with 1 Way Contract
Year 2025 : $89,245,000
Year 2026 : $76,470,000
Year 2027 : $59,050,000
Year 2028 : $38,550,000

Farm Players Salaries
Ben Meyers	$100,000 (2)
Salary Remaining :	$40,625
Salary Average :	$100,000
Salary Average Remaining :	$40,625
Kevin Korchinski	$95,000 (2)
Salary Remaining :	$38,594
Salary Average :	$95,000
Salary Average Remaining :	$38,594
Michael Pezzetta	$95,000 (1)
Salary Remaining :	$38,594
Salary Average :	$95,000
Salary Average Remaining :	$38,594
Mason Morelli	$95,000 (1)
Salary Remaining :	$38,594
Salary Average :	$95,000
Salary Average Remaining :	$38,594
David Jiricek	$95,000 (2)
Salary Remaining :	$38,594
Salary Average :	$95,000
Salary Average Remaining :	$38,594
Riley Stillman	$92,500 (1)
Salary Remaining :	$37,578
Salary Average :	$92,500
Salary Average Remaining :	$37,578
Jesse Pulkkinen	$87,500 (3)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Samuel Lipkin	$87,500 (2)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Simon Robertsson	$87,500 (2)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Ville Koivunen	$87,500 (2)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Ville Ottavainen	$87,500 (2)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Ivan Miroshnichenko	$87,500 (2)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Tyler Madden	$82,500 (1)
Salary Remaining :	$33,516
Salary Average :	$82,500
Salary Average Remaining :	$33,516
Brandon Scanlin (Out of Payroll)	$82,500 (1)
Salary Remaining :	$33,516
Salary Average :	$82,500
Salary Average Remaining :	$33,516
Ryan Mast	$77,500 (2)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Jeff Malott	$77,500 (1)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Matt Luff	$77,500 (1)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Talyn Boyko	$77,500 (2)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
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 - 5,640 - 93.99%
Level 2:	5000 - $51 - 4,735 - 94.70%
Level 3:	2000 - $31 - 1,883 - 94.16%
Level 4:	4000 - $20 - 3,780 - 94.51%
Luxury :	1000 - $175 - 945 - 94.54%
Total Capacity :	18000
Income
Home Games Left	17
Average Attendance - %	16,984 - 94.35%
Average Income per Game	$1,059,461
Year to Date Revenue	$25,427,062
Expense
Pro Players Total Salaries	$84,200,000
Pro Players Total Average Salaries	$84,200,000
Farm Players Total Salaries	$2,205,000
Farm Players Total Average Salaries	$2,205,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$50,945,973
Farm Year To Date Expenses	$1,305,302
Pro Salary Cap Per Days	$409,115
Pro Salary Cap To Date	$48,782,952
Farm Salary Cap Per Days	$11,484
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$18,010,836
Pro Remaining Season Days	78
Pro Expenses Per Days	$438,542
Pro Estimated Expenses	$34,206,276
Farm Remaining Season Days	78
Farm Expenses Per Days	$11,484
Farm Estimated Expenses	$895,752
Estimated Season Expenses	$35,102,028
Estimated Season Salary Cap	$80,693,922
Estimate Under Maximum Salary Cap of $95,500,000	$14,806,078
Estimate Over Minimum Salary Cap of $70,600,000	$10,093,922
Current Bank Account	$20,264,376
Projected Bank Account	$3,173,184

Pro Players Salaries
Zach Werenski (1 Way Contract)	$11,000,000 (8)
-Salary Remaining :	$4,468,750
-Salary Average :	$11,000,000
-Salary Average Remaining :	$4,468,750
Aleksander Barkov (1 Way Contract)	$10,000,000 (6)
-Salary Remaining :	$4,062,500
-Salary Average :	$10,000,000
-Salary Average Remaining :	$4,062,500
Seth Jones (1 Way Contract)	$9,000,000 (5)
-Salary Remaining :	$3,656,250
-Salary Average :	$9,000,000
-Salary Average Remaining :	$3,656,250
Nikolaj Ehlers (1 Way Contract)	$8,000,000 (5)
-Salary Remaining :	$3,250,000
-Salary Average :	$8,000,000
-Salary Average Remaining :	$3,250,000
Sean Couturier (1 Way Contract)	$6,000,000 (7)
-Salary Remaining :	$2,437,500
-Salary Average :	$6,000,000
-Salary Average Remaining :	$2,437,500
Igor Shesterkin (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$2,031,250
-Salary Average :	$5,000,000
-Salary Average Remaining :	$2,031,250
Victor Olofsson (1 Way Contract)	$5,000,000 (4)
-Salary Remaining :	$2,031,250
-Salary Average :	$5,000,000
-Salary Average Remaining :	$2,031,250
Yegor Sharangovich (1 Way Contract)	$4,500,000 (6)
-Salary Remaining :	$1,828,125
-Salary Average :	$4,500,000
-Salary Average Remaining :	$1,828,125
Nate Schmidt (1 Way Contract)	$4,200,000 (1)
-Salary Remaining :	$1,706,250
-Salary Average :	$4,200,000
-Salary Average Remaining :	$1,706,250
Ondrej Palat (Out of Payroll)	$3,500,000 (2)
-Salary Remaining :	$1,421,875
-Salary Average :	$3,500,000
-Salary Average Remaining :	$1,421,875
Mathieu Olivier (1 Way Contract)	$2,800,000 (6)
-Salary Remaining :	$1,137,500
-Salary Average :	$2,800,000
-Salary Average Remaining :	$1,137,500
Ty Dellandrea (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$1,015,625
-Salary Average :	$2,500,000
-Salary Average Remaining :	$1,015,625
Vincent Desharnais (1 Way Contract)	$2,000,000 (3)
-Salary Remaining :	$812,500
-Salary Average :	$2,000,000
-Salary Average Remaining :	$812,500
Arthur Kaliyev (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$812,500
-Salary Average :	$2,000,000
-Salary Average Remaining :	$812,500
Emil Bemstrom (1 Way Contract)	$1,500,000 (1)
-1 Way Contract Salary Cap :	$350,000
-1 Way Contract Salary Cap Remaining :	$142,188
-Salary Remaining :	$609,375
-Salary Average :	$1,500,000
-Salary Average Remaining :	$609,375
Sam Steel (1 Way Contract)	$1,400,000 (1)
-Salary Remaining :	$568,750
-Salary Average :	$1,400,000
-Salary Average Remaining :	$568,750
Jakob Pelletier (1 Way Contract)	$1,150,000 (3)
-Salary Remaining :	$467,188
-Salary Average :	$1,150,000
-Salary Average Remaining :	$467,188
David Gustafsson (1 Way Contract)	$1,000,000 (2)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$406,250
-Salary Average :	$1,000,000
-Salary Average Remaining :	$406,250
Alexei Kolosov	$950,000 (2)
-Salary Remaining :	$385,938
-Salary Average :	$950,000
-Salary Average Remaining :	$385,938
Lane Hutson	$950,000 (2)
-Salary Remaining :	$385,938
-Salary Average :	$950,000
-Salary Average Remaining :	$385,938
Domenick Fensore	$875,000 (1)
-Salary Remaining :	$355,469
-Salary Average :	$875,000
-Salary Average Remaining :	$355,469
Jiri Kulich	$875,000 (1)
-Salary Remaining :	$355,469
-Salary Average :	$875,000
-Salary Average Remaining :	$355,469
Total Pro Players	22
Salary Commitment
Year 2025 : $84,200,000
Year 2026 : $67,850,000
Year 2027 : $59,450,000
Year 2028 : $56,300,000
Salary Average Commitment
Year 2025 : $84,200,000
Year 2026 : $67,850,000
Year 2027 : $59,450,000
Year 2028 : $56,300,000
Salary Cap with 1 Way Contract
Year 2025 : $82,050,000
Year 2026 : $66,850,000
Year 2027 : $59,450,000
Year 2028 : $56,300,000

Farm Players Salaries
Mads Sogaard	$100,000 (1)
Salary Remaining :	$40,625
Salary Average :	$100,000
Salary Average Remaining :	$40,625
Rasmus Asplund	$95,000 (3)
Salary Remaining :	$38,594
Salary Average :	$95,000
Salary Average Remaining :	$38,594
Tobias Bjornfot	$95,000 (1)
Salary Remaining :	$38,594
Salary Average :	$95,000
Salary Average Remaining :	$38,594
Jan Jenik	$95,000 (1)
Salary Remaining :	$38,594
Salary Average :	$95,000
Salary Average Remaining :	$38,594
Ty Smith	$90,000 (1)
Salary Remaining :	$36,563
Salary Average :	$90,000
Salary Average Remaining :	$36,563
Joe Snively	$90,000 (2)
Salary Remaining :	$36,563
Salary Average :	$90,000
Salary Average Remaining :	$36,563
Akil Thomas	$90,000 (2)
Salary Remaining :	$36,563
Salary Average :	$90,000
Salary Average Remaining :	$36,563
Jakub Stancl	$87,500 (3)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Aleksanteri Kaskimaki	$87,500 (3)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Jack Malone	$87,500 (1)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Jack Peart	$87,500 (2)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Samuel Johannesson	$87,500 (1)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Jack Thompson	$87,500 (1)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Eetu Liukas	$87,500 (2)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Mathias Emilio Pettersen	$82,500 (1)
Salary Remaining :	$33,516
Salary Average :	$82,500
Salary Average Remaining :	$33,516
Nathan Legare	$80,000 (2)
Salary Remaining :	$32,500
Salary Average :	$80,000
Salary Average Remaining :	$32,500
Jan Bednar	$77,500 (1)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Evan Nause	$77,500 (2)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Mikko Kokkonen	$77,500 (2)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Jeremie Biakabutuka	$77,500 (1)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Alex Doucet	$77,500 (1)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Daniil Miromanov	$77,500 (1)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Djibril Toure	$77,500 (2)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Nathan Smith	$77,500 (2)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Ross Johnston	$77,500 (1)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Joe Vrbetic	$77,500 (1)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Total Farm Players	26
Salary Commitment
Year 2025 : $2,205,000
Year 2026 : $1,015,000
Year 2027 : $270,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,205,000
Year 2026 : $1,015,000
Year 2027 : $270,000
Year 2028 : $0

Ducks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	6000 - $110 - 3,651 - 60.85%
Level 2:	5000 - $60 - 3,603 - 72.06%
Level 3:	2000 - $53 - 981 - 49.03%
Level 4:	4000 - $28 - 2,615 - 65.38%
Luxury :	1000 - $215 - 692 - 69.16%
Total Capacity :	18000
Income
Home Games Left	17
Average Attendance - %	11,541 - 64.12%
Average Income per Game	$936,225
Year to Date Revenue	$22,469,409
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	$55,278,144
Farm Year To Date Expenses	$1,267,494
Pro Salary Cap Per Days	$478,906
Pro Salary Cap To Date	$54,595,284
Farm Salary Cap Per Days	$10,716
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$15,915,831
Pro Remaining Season Days	78
Pro Expenses Per Days	$484,896
Pro Estimated Expenses	$37,821,888
Farm Remaining Season Days	78
Farm Expenses Per Days	$11,133
Farm Estimated Expenses	$868,374
Estimated Season Expenses	$38,690,262
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	$12,876,980
Projected Bank Account	($9,897,451)

Pro Players Salaries
Roman Josi (1 Way Contract)	$9,500,000 (3)
-Salary Remaining :	$3,859,375
-Salary Average :	$9,500,000
-Salary Average Remaining :	$3,859,375
Alex DeBrincat (1 Way Contract)	$8,600,000 (8)
-Salary Remaining :	$3,493,750
-Salary Average :	$8,600,000
-Salary Average Remaining :	$3,493,750
Seth Jarvis (1 Way Contract)	$8,500,000 (4)
-Salary Remaining :	$3,453,125
-Salary Average :	$8,500,000
-Salary Average Remaining :	$3,453,125
Brad Marchand (1 Way Contract)	$7,500,000 (3)
-Salary Remaining :	$3,046,875
-Salary Average :	$7,500,000
-Salary Average Remaining :	$3,046,875
Jaccob Slavin (1 Way Contract)	$6,500,000 (5)
-Salary Remaining :	$2,640,625
-Salary Average :	$6,500,000
-Salary Average Remaining :	$2,640,625
Boone Jenner (1 Way Contract)	$6,000,000 (4)
-Salary Remaining :	$2,437,500
-Salary Average :	$6,000,000
-Salary Average Remaining :	$2,437,500
Jonathan Huberdeau (1 Way Contract)	$5,000,000 (2)
-Salary Remaining :	$2,031,250
-Salary Average :	$5,000,000
-Salary Average Remaining :	$2,031,250
Shane Pinto (1 Way Contract)	$5,000,000 (3)
-Salary Remaining :	$2,031,250
-Salary Average :	$5,000,000
-Salary Average Remaining :	$2,031,250
Patrik Laine (1 Way Contract)	$4,700,000 (4)
-Salary Remaining :	$1,909,375
-Salary Average :	$4,700,000
-Salary Average Remaining :	$1,909,375
Mikael Backlund (1 Way Contract)	$4,250,000 (3)
-Salary Remaining :	$1,726,563
-Salary Average :	$4,250,000
-Salary Average Remaining :	$1,726,563
Mikey Anderson (1 Way Contract)	$4,125,000 (6)
-Salary Remaining :	$1,675,781
-Salary Average :	$4,125,000
-Salary Average Remaining :	$1,675,781
Bryan Rust (1 Way Contract)	$4,000,000 (2)
-Salary Remaining :	$1,625,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$1,625,000
John Carlson (1 Way Contract)	$3,250,000 (1)
-Salary Remaining :	$1,320,313
-Salary Average :	$3,250,000
-Salary Average Remaining :	$1,320,313
Joey Daccord (1 Way Contract)	$2,500,000 (2)
-Salary Remaining :	$1,015,625
-Salary Average :	$2,500,000
-Salary Average Remaining :	$1,015,625
Jordan Spence (1 Way Contract)	$2,000,000 (2)
-1 Way Contract Salary Cap :	$850,000
-1 Way Contract Salary Cap Remaining :	$345,313
-Salary Remaining :	$812,500
-Salary Average :	$2,000,000
-Salary Average Remaining :	$812,500
Joonas Korpisalo (1 Way Contract)	$2,000,000 (4)
-Salary Remaining :	$812,500
-Salary Average :	$2,000,000
-Salary Average Remaining :	$812,500
James van Riemsdyk (1 Way Contract)	$1,750,000 (2)
-Salary Remaining :	$710,938
-Salary Average :	$1,750,000
-Salary Average Remaining :	$710,938
Juuso Valimaki (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$609,375
-Salary Average :	$1,500,000
-Salary Average Remaining :	$609,375
Isac Lundestrom (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$609,375
-Salary Average :	$1,500,000
-Salary Average Remaining :	$609,375
Connor McMichael	$1,250,000 (2)
-Salary Remaining :	$507,813
-Salary Average :	$1,250,000
-Salary Average Remaining :	$507,813
Erik Portillo	$1,000,000 (2)
-Salary Remaining :	$406,250
-Salary Average :	$1,000,000
-Salary Average Remaining :	$406,250
Brock Faber	$950,000 (1)
-Salary Remaining :	$385,938
-Salary Average :	$950,000
-Salary Average Remaining :	$385,938
Simon Edvinsson	$875,000 (1)
-Salary Remaining :	$355,469
-Salary Average :	$875,000
-Salary Average Remaining :	$355,469
Urho Vaakanainen (1 Way Contract)	$850,000 (2)
-Salary Remaining :	$345,313
-Salary Average :	$850,000
-Salary Average Remaining :	$345,313
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 :	$38,594
Salary Average :	$95,000
Salary Average Remaining :	$38,594
Graeme Clarke	$95,000 (1)
Salary Remaining :	$38,594
Salary Average :	$95,000
Salary Average Remaining :	$38,594
Mavrik Bourque	$87,500 (1)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Artem Guryev	$87,500 (2)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Antti Tuomisto	$87,500 (1)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
John Farinacci	$87,500 (1)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Sasha Pastujov	$87,500 (2)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Daemon Hunt	$87,500 (1)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Antonio Stranges	$87,500 (1)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Matvei Petrov	$87,500 (2)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
William Dufour	$87,500 (1)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Anton Wahlberg	$87,500 (3)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Jett Luchanko	$87,500 (3)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Joni Jurmo	$87,500 (2)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Michael Buchinger	$87,500 (3)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Miko Matikka	$87,500 (3)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Jett Woo	$85,000 (1)
Salary Remaining :	$34,531
Salary Average :	$85,000
Salary Average Remaining :	$34,531
Michael Callahan	$85,000 (1)
Salary Remaining :	$34,531
Salary Average :	$85,000
Salary Average Remaining :	$34,531
Jean-Luc Foudy	$85,000 (1)
Salary Remaining :	$34,531
Salary Average :	$85,000
Salary Average Remaining :	$34,531
Brandon Biro (Out of Payroll)	$80,000 (1)
Salary Remaining :	$32,500
Salary Average :	$80,000
Salary Average Remaining :	$32,500
Cam Johnson	$77,500 (1)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Curtis Hall	$77,500 (1)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Jack Matier	$77,500 (2)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Olivier Nadeau	$77,500 (2)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Ethan Haider	$77,500 (1)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
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 - 5,647 - 94.11%
Level 2:	5000 - $52 - 4,653 - 93.06%
Level 3:	2000 - $32 - 1,871 - 93.57%
Level 4:	4000 - $22 - 3,795 - 94.87%
Luxury :	1000 - $195 - 742 - 74.15%
Total Capacity :	18000
Income
Home Games Left	15
Average Attendance - %	16,708 - 92.82%
Average Income per Game	$1,012,952
Year to Date Revenue	$26,336,752
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	$49,209,471
Farm Year To Date Expenses	$1,391,826
Pro Salary Cap Per Days	$410,131
Pro Salary Cap To Date	$46,923,543
Farm Salary Cap Per Days	$12,357
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$15,194,280
Pro Remaining Season Days	78
Pro Expenses Per Days	$430,183
Pro Estimated Expenses	$33,554,274
Farm Remaining Season Days	78
Farm Expenses Per Days	$12,357
Farm Estimated Expenses	$963,846
Estimated Season Expenses	$34,518,120
Estimated Season Salary Cap	$85,913,761
Estimate Under Maximum Salary Cap of $95,500,000	$9,586,239
Estimate Over Minimum Salary Cap of $70,600,000	$15,313,761
Current Bank Account	$30,564,878
Projected Bank Account	$11,241,038

Pro Players Salaries
Filip Gustavsson (1 Way Contract)	$7,850,000 (8)
-Salary Remaining :	$3,189,063
-Salary Average :	$7,850,000
-Salary Average Remaining :	$3,189,063
Devon Toews (1 Way Contract)	$7,500,000 (5)
-Salary Remaining :	$3,046,875
-Salary Average :	$7,500,000
-Salary Average Remaining :	$3,046,875
Owen Tippett (1 Way Contract)	$6,750,000 (8)
-Salary Remaining :	$2,742,188
-Salary Average :	$6,750,000
-Salary Average Remaining :	$2,742,188
Jake Evans (1 Way Contract)	$6,500,000 (7)
-Salary Remaining :	$2,640,625
-Salary Average :	$6,500,000
-Salary Average Remaining :	$2,640,625
Brendan Gallagher (1 Way Contract)	$6,125,125 (1)
-Salary Remaining :	$2,488,332
-Salary Average :	$6,125,125
-Salary Average Remaining :	$2,488,332
Chandler Stephenson (1 Way Contract)	$5,500,000 (3)
-Salary Remaining :	$2,234,375
-Salary Average :	$5,500,000
-Salary Average Remaining :	$2,234,375
Kiefer Sherwood (1 Way Contract)	$5,000,000 (7)
-Salary Remaining :	$2,031,250
-Salary Average :	$5,000,000
-Salary Average Remaining :	$2,031,250
Sean Walker (1 Way Contract)	$5,000,000 (4)
-Salary Remaining :	$2,031,250
-Salary Average :	$5,000,000
-Salary Average Remaining :	$2,031,250
Josh Manson (1 Way Contract)	$4,300,000 (3)
-Salary Remaining :	$1,746,875
-Salary Average :	$4,300,000
-Salary Average Remaining :	$1,746,875
Cole Perfetti (1 Way Contract)	$4,250,000 (2)
-Salary Remaining :	$1,726,563
-Salary Average :	$4,250,000
-Salary Average Remaining :	$1,726,563
Ian Cole (1 Way Contract)	$4,000,000 (1)
-Salary Remaining :	$1,625,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$1,625,000
Rasmus Ristolainen (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$1,218,750
-Salary Average :	$3,000,000
-Salary Average Remaining :	$1,218,750
Joel Hofer (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$1,218,750
-Salary Average :	$3,000,000
-Salary Average Remaining :	$1,218,750
Warren Foegele (1 Way Contract)	$2,670,000 (1)
-Salary Remaining :	$1,084,688
-Salary Average :	$2,670,000
-Salary Average Remaining :	$1,084,688
Jake Bean (1 Way Contract)	$1,900,000 (3)
-1 Way Contract Salary Cap :	$750,000
-1 Way Contract Salary Cap Remaining :	$304,688
-Salary Remaining :	$771,875
-Salary Average :	$1,900,000
-Salary Average Remaining :	$771,875
Jack McBain	$1,800,000 (1)
-Salary Remaining :	$731,250
-Salary Average :	$1,800,000
-Salary Average Remaining :	$731,250
Arber Xhekaj (1 Way Contract)	$1,600,000 (2)
-Salary Remaining :	$650,000
-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 :	$446,875
-Salary Average :	$1,100,000
-Salary Average Remaining :	$446,875
Kent Johnson	$950,000 (1)
-Salary Remaining :	$385,938
-Salary Average :	$950,000
-Salary Average Remaining :	$385,938
Mason McTavish	$950,000 (1)
-Salary Remaining :	$385,938
-Salary Average :	$950,000
-Salary Average Remaining :	$385,938
Juraj Slafkovsky	$950,000 (1)
-Salary Remaining :	$385,938
-Salary Average :	$950,000
-Salary Average Remaining :	$385,938
Kaiden Guhle	$950,000 (1)
-Salary Remaining :	$385,938
-Salary Average :	$950,000
-Salary Average Remaining :	$385,938
Cutter Gauthier	$950,000 (2)
-Salary Remaining :	$385,938
-Salary Average :	$950,000
-Salary Average Remaining :	$385,938
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 :	$40,625
Salary Average :	$100,000
Salary Average Remaining :	$40,625
Olle Lycksell	$97,500 (1)
Salary Remaining :	$39,609
Salary Average :	$97,500
Salary Average Remaining :	$39,609
Nils Aman	$95,000 (1)
Salary Remaining :	$38,594
Salary Average :	$95,000
Salary Average Remaining :	$38,594
Ryan Suzuki	$95,000 (1)
Salary Remaining :	$38,594
Salary Average :	$95,000
Salary Average Remaining :	$38,594
Nikolas Matinpalo	$95,000 (1)
Salary Remaining :	$38,594
Salary Average :	$95,000
Salary Average Remaining :	$38,594
Malcolm Subban	$90,000 (1)
Salary Remaining :	$36,563
Salary Average :	$90,000
Salary Average Remaining :	$36,563
Brennan Othmann	$87,500 (2)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Max McCue	$87,500 (2)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Liam Ohgren	$87,500 (3)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Luke Tuch	$87,500 (2)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Dyllan Gill	$87,500 (3)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Dom DiVincentiis	$87,500 (3)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Kirill Kudryavtsev	$87,500 (3)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Christian Kyrou	$87,500 (2)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Noah Warren	$87,500 (3)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Emil Andrae	$87,500 (1)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Aleksi Heimosalmi	$87,500 (2)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Riley Kidney	$87,500 (2)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Alexis Gendron	$87,500 (2)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Luca Del Bel Belluz	$87,500 (2)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Ethan Del Mastro	$87,500 (2)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Tyson Hinds	$87,500 (2)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Anton Johansson	$87,500 (3)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Donovan Sebrango	$80,000 (2)
Salary Remaining :	$32,500
Salary Average :	$80,000
Salary Average Remaining :	$32,500
Liam O'Brien	$77,500 (2)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Bryan Thomson	$77,500 (1)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Tye Felhaber	$77,500 (2)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
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 - 5,634 - 93.90%
Level 2:	5000 - $60 - 3,557 - 71.15%
Level 3:	2000 - $32 - 1,908 - 95.41%
Level 4:	4000 - $20 - 3,837 - 95.92%
Luxury :	1000 - $175 - 940 - 93.96%
Total Capacity :	18000
Income
Home Games Left	15
Average Attendance - %	15,876 - 88.20%
Average Income per Game	$1,014,685
Year to Date Revenue	$26,381,811
Expense
Pro Players Total Salaries	$86,010,000
Pro Players Total Average Salaries	$86,010,000
Farm Players Total Salaries	$1,873,000
Farm Players Total Average Salaries	$1,873,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$45,076,337
Farm Year To Date Expenses	$1,144,141
Pro Salary Cap Per Days	$436,771
Pro Salary Cap To Date	$44,114,166
Farm Salary Cap Per Days	$9,755
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$15,220,276
Pro Remaining Season Days	78
Pro Expenses Per Days	$447,969
Pro Estimated Expenses	$34,941,582
Farm Remaining Season Days	78
Farm Expenses Per Days	$9,755
Farm Estimated Expenses	$760,890
Estimated Season Expenses	$35,702,472
Estimated Season Salary Cap	$78,182,304
Estimate Under Maximum Salary Cap of $95,500,000	$17,317,696
Estimate Over Minimum Salary Cap of $70,600,000	$7,582,304
Current Bank Account	$28,800,864
Projected Bank Account	$8,318,668

Pro Players Salaries
Sebastian F Aho (1 Way Contract)	$9,750,000 (8)
-Salary Remaining :	$3,960,938
-Salary Average :	$9,750,000
-Salary Average Remaining :	$3,960,938
Clayton Keller (1 Way Contract)	$8,000,000 (1)
-Salary Remaining :	$3,250,000
-Salary Average :	$8,000,000
-Salary Average Remaining :	$3,250,000
Drew Doughty (1 Way Contract)	$7,500,000 (3)
-Salary Remaining :	$3,046,875
-Salary Average :	$7,500,000
-Salary Average Remaining :	$3,046,875
Tom Wilson (1 Way Contract)	$7,200,000 (6)
-Salary Remaining :	$2,925,000
-Salary Average :	$7,200,000
-Salary Average Remaining :	$2,925,000
Mike Matheson (1 Way Contract)	$7,000,000 (2)
-Salary Remaining :	$2,843,750
-Salary Average :	$7,000,000
-Salary Average Remaining :	$2,843,750
Nick Suzuki (1 Way Contract)	$6,500,000 (1)
-Salary Remaining :	$2,640,625
-Salary Average :	$6,500,000
-Salary Average Remaining :	$2,640,625
Neal Pionk (1 Way Contract)	$5,850,000 (1)
-Salary Remaining :	$2,376,563
-Salary Average :	$5,850,000
-Salary Average Remaining :	$2,376,563
Frederik Andersen (1 Way Contract)	$4,100,000 (2)
-Salary Remaining :	$1,665,625
-Salary Average :	$4,100,000
-Salary Average Remaining :	$1,665,625
Ben Chiarot (1 Way Contract)	$3,250,000 (2)
-Salary Remaining :	$1,320,313
-Salary Average :	$3,250,000
-Salary Average Remaining :	$1,320,313
Erik Haula (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$1,218,750
-Salary Average :	$3,000,000
-Salary Average Remaining :	$1,218,750
Scott Laughton (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$1,218,750
-Salary Average :	$3,000,000
-Salary Average Remaining :	$1,218,750
Steven Lorentz (1 Way Contract)	$2,875,000 (3)
-Salary Remaining :	$1,167,969
-Salary Average :	$2,875,000
-Salary Average Remaining :	$1,167,969
Nicholas Paul (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$1,015,625
-Salary Average :	$2,500,000
-Salary Average Remaining :	$1,015,625
Alexandar Georgiev (1 Way Contract)	$2,250,000 (2)
-Salary Remaining :	$914,063
-Salary Average :	$2,250,000
-Salary Average Remaining :	$914,063
Brock McGinn (1 Way Contract)	$1,750,000 (1)
-Salary Remaining :	$710,938
-Salary Average :	$1,750,000
-Salary Average Remaining :	$710,938
Jayden Struble (1 Way Contract)	$1,650,000 (3)
-Salary Remaining :	$670,313
-Salary Average :	$1,650,000
-Salary Average Remaining :	$670,313
Nathan Walker (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$609,375
-Salary Average :	$1,500,000
-Salary Average Remaining :	$609,375
Simon Benoit (1 Way Contract)	$1,410,000 (1)
-Salary Remaining :	$572,813
-Salary Average :	$1,410,000
-Salary Average Remaining :	$572,813
Tyson Jost (1 Way Contract)	$1,250,000 (2)
-1 Way Contract Salary Cap :	$100,000
-1 Way Contract Salary Cap Remaining :	$40,625
-Salary Remaining :	$507,813
-Salary Average :	$1,250,000
-Salary Average Remaining :	$507,813
Kyle MacLean (1 Way Contract)	$1,000,000 (3)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$406,250
-Salary Average :	$1,000,000
-Salary Average Remaining :	$406,250
Matej Blumel	$1,000,000 (1)
-Salary Remaining :	$406,250
-Salary Average :	$1,000,000
-Salary Average Remaining :	$406,250
Adam Gaudette (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$406,250
-Salary Average :	$1,000,000
-Salary Average Remaining :	$406,250
Dylan Coghlan	$950,000 (2)
-Salary Remaining :	$385,938
-Salary Average :	$950,000
-Salary Average Remaining :	$385,938
Cole Guttman	$875,000 (3)
-Salary Remaining :	$355,469
-Salary Average :	$875,000
-Salary Average Remaining :	$355,469
Samuel Fagemo	$850,000 (3)
-Salary Remaining :	$345,313
-Salary Average :	$850,000
-Salary Average Remaining :	$345,313
Total Pro Players	25
Salary Commitment
Year 2025 : $86,010,000
Year 2026 : $50,500,000
Year 2027 : $31,700,000
Year 2028 : $16,950,000
Salary Average Commitment
Year 2025 : $86,010,000
Year 2026 : $50,500,000
Year 2027 : $31,700,000
Year 2028 : $16,950,000
Salary Cap with 1 Way Contract
Year 2025 : $83,860,000
Year 2026 : $48,350,000
Year 2027 : $30,700,000
Year 2028 : $16,950,000

Farm Players Salaries
Helge Grans	$100,000 (1)
Salary Remaining :	$40,625
Salary Average :	$100,000
Salary Average Remaining :	$40,625
Brian Halonen	$100,000 (4)
Salary Remaining :	$40,625
Salary Average :	$100,000
Salary Average Remaining :	$40,625
Trey Fix-Wolansky	$100,000 (2)
Salary Remaining :	$40,625
Salary Average :	$100,000
Salary Average Remaining :	$40,625
Nick DeSimone	$100,000 (1)
Salary Remaining :	$40,625
Salary Average :	$100,000
Salary Average Remaining :	$40,625
Cameron Hebig	$95,500 (2)
Salary Remaining :	$38,797
Salary Average :	$95,500
Salary Average Remaining :	$38,797
Justin Hryckowian	$95,000 (1)
Salary Remaining :	$38,594
Salary Average :	$95,000
Salary Average Remaining :	$38,594
Pavel Cajan	$95,000 (1)
Salary Remaining :	$38,594
Salary Average :	$95,000
Salary Average Remaining :	$38,594
Josh Bloom	$95,000 (2)
Salary Remaining :	$38,594
Salary Average :	$95,000
Salary Average Remaining :	$38,594
Wyatt Bongiovanni	$95,000 (1)
Salary Remaining :	$38,594
Salary Average :	$95,000
Salary Average Remaining :	$38,594
Owen Beck	$87,500 (3)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Lian Bichsel	$87,500 (2)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Sean Farrell	$87,500 (1)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Jared Davidson	$87,500 (1)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Ty Nelson	$87,500 (3)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Ryan Ufko	$87,500 (2)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Lane Pederson	$85,000 (1)
Salary Remaining :	$34,531
Salary Average :	$85,000
Salary Average Remaining :	$34,531
Colby Ambrosio	$77,500 (2)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Waltteri Ignatjew	$77,500 (1)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Ethan Frisch	$77,500 (2)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Connor Hughes	$77,500 (1)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Anders Bjork	$77,500 (1)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Total Farm Players	21
Salary Commitment
Year 2025 : $1,873,000
Year 2026 : $895,500
Year 2027 : $275,000
Year 2028 : $100,000
Salary Average Commitment
Year 2025 : $1,873,000
Year 2026 : $895,500
Year 2027 : $275,000
Year 2028 : $100,000

Golden Knights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T-Mobile Arena
Level 1:	6000 - $80 - 5,704 - 95.07%
Level 2:	5000 - $47 - 4,712 - 94.24%
Level 3:	2000 - $25 - 1,955 - 97.73%
Level 4:	4000 - $16 - 3,894 - 97.36%
Luxury :	1000 - $173 - 958 - 95.84%
Total Capacity :	18000
Income
Home Games Left	16
Average Attendance - %	17,224 - 95.69%
Average Income per Game	$1,002,502
Year to Date Revenue	$25,062,562
Expense
Pro Players Total Salaries	$95,892,500
Pro Players Total Average Salaries	$95,892,500
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	$0
Pro Year To Date Expenses	$53,446,853
Farm Year To Date Expenses	$1,179,320
Pro Salary Cap Per Days	$482,643
Pro Salary Cap To Date	$51,064,811
Farm Salary Cap Per Days	$10,599
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$16,040,040
Pro Remaining Season Days	78
Pro Expenses Per Days	$499,440
Pro Estimated Expenses	$38,956,320
Farm Remaining Season Days	78
Farm Expenses Per Days	$10,599
Farm Estimated Expenses	$826,722
Estimated Season Expenses	$39,783,042
Estimated Season Salary Cap	$88,710,965
Estimate Under Maximum Salary Cap of $95,500,000	$6,789,035
Estimate Over Minimum Salary Cap of $70,600,000	$18,110,965
Current Bank Account	$23,039,513
Projected Bank Account	($703,489)

Pro Players Salaries
Jack Hughes (1 Way Contract)	$9,000,000 (5)
-Salary Remaining :	$3,656,250
-Salary Average :	$9,000,000
-Salary Average Remaining :	$3,656,250
Kris Letang (1 Way Contract)	$8,750,000 (2)
-Salary Remaining :	$3,554,688
-Salary Average :	$8,750,000
-Salary Average Remaining :	$3,554,688
Jordan Kyrou (1 Way Contract)	$8,000,000 (6)
-Salary Remaining :	$3,250,000
-Salary Average :	$8,000,000
-Salary Average Remaining :	$3,250,000
Ivan Provorov (1 Way Contract)	$8,000,000 (3)
-Salary Remaining :	$3,250,000
-Salary Average :	$8,000,000
-Salary Average Remaining :	$3,250,000
Dougie Hamilton (1 Way Contract)	$8,000,000 (2)
-Salary Remaining :	$3,250,000
-Salary Average :	$8,000,000
-Salary Average Remaining :	$3,250,000
Oliver Bjorkstrand (1 Way Contract)	$5,400,000 (2)
-Salary Remaining :	$2,193,750
-Salary Average :	$5,400,000
-Salary Average Remaining :	$2,193,750
Mats Zuccarello (1 Way Contract)	$5,250,000 (3)
-Salary Remaining :	$2,132,813
-Salary Average :	$5,250,000
-Salary Average Remaining :	$2,132,813
Shayne Gostisbehere (1 Way Contract)	$4,690,000 (4)
-Salary Remaining :	$1,905,313
-Salary Average :	$4,690,000
-Salary Average Remaining :	$1,905,313
Joel Farabee (1 Way Contract)	$4,500,000 (2)
-Salary Remaining :	$1,828,125
-Salary Average :	$4,500,000
-Salary Average Remaining :	$1,828,125
Cole Sillinger (1 Way Contract)	$3,400,000 (2)
-Salary Remaining :	$1,381,250
-Salary Average :	$3,400,000
-Salary Average Remaining :	$1,381,250
Jordan Greenway (1 Way Contract)	$3,325,000 (6)
-Salary Remaining :	$1,350,781
-Salary Average :	$3,325,000
-Salary Average Remaining :	$1,350,781
Jonas Siegenthaler (1 Way Contract)	$3,100,000 (3)
-Salary Remaining :	$1,259,375
-Salary Average :	$3,100,000
-Salary Average Remaining :	$1,259,375
Conor Sheary (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$1,218,750
-Salary Average :	$3,000,000
-Salary Average Remaining :	$1,218,750
Karel Vejmelka (1 Way Contract)	$2,725,000 (1)
-Salary Remaining :	$1,107,031
-Salary Average :	$2,725,000
-Salary Average Remaining :	$1,107,031
Jordan Martinook (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$1,015,625
-Salary Average :	$2,500,000
-Salary Average Remaining :	$1,015,625
Oliver Ekman-Larsson (1 Way Contract)	$2,300,000 (2)
-Salary Remaining :	$934,375
-Salary Average :	$2,300,000
-Salary Average Remaining :	$934,375
Evgenii Dadonov (1 Way Contract)	$2,300,000 (1)
-Salary Remaining :	$934,375
-Salary Average :	$2,300,000
-Salary Average Remaining :	$934,375
Brandon Bussi (1 Way Contract)	$2,000,000 (1)
-1 Way Contract Salary Cap :	$850,000
-1 Way Contract Salary Cap Remaining :	$345,313
-Salary Remaining :	$812,500
-Salary Average :	$2,000,000
-Salary Average Remaining :	$812,500
Brian Dumoulin (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$812,500
-Salary Average :	$2,000,000
-Salary Average Remaining :	$812,500
Morgan Barron (1 Way Contract)	$1,690,000 (3)
-Salary Remaining :	$686,563
-Salary Average :	$1,690,000
-Salary Average Remaining :	$686,563
Colin White (1 Way Contract)	$1,650,000 (1)
-1 Way Contract Salary Cap :	$500,000
-1 Way Contract Salary Cap Remaining :	$203,125
-Salary Remaining :	$670,313
-Salary Average :	$1,650,000
-Salary Average Remaining :	$670,313
Petr Mrazek (1 Way Contract)	$1,000,000 (2)
-Salary Remaining :	$406,250
-Salary Average :	$1,000,000
-Salary Average Remaining :	$406,250
Sam Gagner (1 Way Contract)	$925,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$375,781
-Salary Average :	$925,000
-Salary Average Remaining :	$375,781
Bobby McMann (1 Way Contract)	$812,500 (1)
-Salary Remaining :	$330,078
-Salary Average :	$812,500
-Salary Average Remaining :	$330,078
Jaxson Stauber	$800,000 (1)
-Salary Remaining :	$325,000
-Salary Average :	$800,000
-Salary Average Remaining :	$325,000
Milo Roelens	$775,000 (2)
-Salary Remaining :	$314,844
-Salary Average :	$775,000
-Salary Average Remaining :	$314,844
Total Pro Players	26
Salary Commitment
Year 2025 : $95,892,500
Year 2026 : $79,180,000
Year 2027 : $43,055,000
Year 2028 : $25,015,000
Salary Average Commitment
Year 2025 : $95,892,500
Year 2026 : $79,180,000
Year 2027 : $43,055,000
Year 2028 : $25,015,000
Salary Cap with 1 Way Contract
Year 2025 : $92,667,500
Year 2026 : $79,180,000
Year 2027 : $43,055,000
Year 2028 : $25,015,000

Farm Players Salaries
Max Sasson	$100,000 (2)
Salary Remaining :	$40,625
Salary Average :	$100,000
Salary Average Remaining :	$40,625
Keith Kinkaid	$100,000 (2)
Salary Remaining :	$40,625
Salary Average :	$100,000
Salary Average Remaining :	$40,625
Yaniv Perets	$95,000 (2)
Salary Remaining :	$38,594
Salary Average :	$95,000
Salary Average Remaining :	$38,594
Henry Rybinski	$90,000 (3)
Salary Remaining :	$36,563
Salary Average :	$90,000
Salary Average Remaining :	$36,563
Mikael Pyyhtia	$87,500 (1)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Vincent Iorio	$87,500 (1)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Zayde Wisdom	$87,500 (1)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Gavin Hayes	$87,500 (3)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Dylan Roobroeck	$87,500 (3)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Liam Foudy	$87,500 (1)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Elliot Desnoyers	$87,500 (1)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Judd Caulfield	$87,500 (1)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Owen Sillinger	$85,000 (4)
Salary Remaining :	$34,531
Salary Average :	$85,000
Salary Average Remaining :	$34,531
Benjamin Gleason	$85,000 (1)
Salary Remaining :	$34,531
Salary Average :	$85,000
Salary Average Remaining :	$34,531
Justin Bailey	$82,500 (1)
Salary Remaining :	$33,516
Salary Average :	$82,500
Salary Average Remaining :	$33,516
Alex Cohen	$77,500 (1)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Mac Hollowell	$77,500 (1)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Bear Hughes	$77,500 (1)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Austin Strand	$77,500 (1)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Sebastian Vidmar	$77,500 (1)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Christopher Merisier-Ortiz	$77,500 (1)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Wilmer Skoog	$77,500 (2)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Connor G Murphy	$77,500 (1)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Jake Bischoff	$77,500 (1)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Total Farm Players	24
Salary Commitment
Year 2025 : $2,035,000
Year 2026 : $722,500
Year 2027 : $350,000
Year 2028 : $85,000
Salary Average Commitment
Year 2025 : $2,035,000
Year 2026 : $722,500
Year 2027 : $350,000
Year 2028 : $85,000

Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	RBC Center
Level 1:	6000 - $86 - 5,500 - 91.67%
Level 2:	5000 - $55 - 3,863 - 77.27%
Level 3:	2000 - $34 - 1,605 - 80.24%
Level 4:	4000 - $31 - 2,306 - 57.66%
Luxury :	1000 - $193 - 754 - 75.43%
Total Capacity :	18000
Income
Home Games Left	13
Average Attendance - %	14,029 - 77.94%
Average Income per Game	$1,004,955
Year to Date Revenue	$28,138,747
Expense
Pro Players Total Salaries	$71,743,000
Pro Players Total Average Salaries	$71,743,000
Farm Players Total Salaries	$2,319,300
Farm Players Total Average Salaries	$2,319,300
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$2,017,500
Pro Year To Date Expenses	$44,594,851
Farm Year To Date Expenses	$1,231,800
Pro Salary Cap Per Days	$361,682
Pro Salary Cap To Date	$43,265,179
Farm Salary Cap Per Days	$11,624
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$13,064,418
Pro Remaining Season Days	78
Pro Expenses Per Days	$373,661
Pro Estimated Expenses	$29,145,558
Farm Remaining Season Days	78
Farm Expenses Per Days	$12,080
Farm Estimated Expenses	$942,240
Estimated Season Expenses	$30,087,798
Estimated Season Salary Cap	$73,493,875
Estimate Under Maximum Salary Cap of $95,500,000	$22,006,125
Estimate Over Minimum Salary Cap of $70,600,000	$2,893,875
Current Bank Account	$44,822,175
Projected Bank Account	$27,798,795

Pro Players Salaries
Filip Hronek (1 Way Contract)	$7,250,000 (7)
-Salary Remaining :	$2,945,313
-Salary Average :	$7,250,000
-Salary Average Remaining :	$2,945,313
Elias Lindholm (1 Way Contract)	$7,200,000 (5)
-Salary Remaining :	$2,925,000
-Salary Average :	$7,200,000
-Salary Average Remaining :	$2,925,000
Samuel Girard (1 Way Contract)	$6,250,000 (1)
-Salary Remaining :	$2,539,063
-Salary Average :	$6,250,000
-Salary Average Remaining :	$2,539,063
Rickard Rakell (1 Way Contract)	$5,500,000 (2)
-Salary Remaining :	$2,234,375
-Salary Average :	$5,500,000
-Salary Average Remaining :	$2,234,375
Mason Marchment (1 Way Contract)	$5,000,000 (4)
-Salary Remaining :	$2,031,250
-Salary Average :	$5,000,000
-Salary Average Remaining :	$2,031,250
Jake Middleton (1 Way Contract)	$5,000,000 (4)
-Salary Remaining :	$2,031,250
-Salary Average :	$5,000,000
-Salary Average Remaining :	$2,031,250
Alexis Lafreniere (1 Way Contract)	$4,800,000 (1)
-Salary Remaining :	$1,950,000
-Salary Average :	$4,800,000
-Salary Average Remaining :	$1,950,000
Brandon Carlo (1 Way Contract)	$4,500,000 (4)
-Salary Remaining :	$1,828,125
-Salary Average :	$4,500,000
-Salary Average Remaining :	$1,828,125
Brandon Duhaime (1 Way Contract)	$4,500,000 (4)
-Salary Remaining :	$1,828,125
-Salary Average :	$4,500,000
-Salary Average Remaining :	$1,828,125
Charlie Lindgren (1 Way Contract)	$3,700,000 (2)
-Salary Remaining :	$1,503,125
-Salary Average :	$3,700,000
-Salary Average Remaining :	$1,503,125
Anthony Stolarz (1 Way Contract)	$2,800,000 (1)
-Salary Remaining :	$1,137,500
-Salary Average :	$2,800,000
-Salary Average Remaining :	$1,137,500
Michael Carcone (1 Way Contract)	$2,500,000 (3)
-1 Way Contract Salary Cap :	$1,350,000
-1 Way Contract Salary Cap Remaining :	$548,438
-Salary Remaining :	$1,015,625
-Salary Average :	$2,500,000
-Salary Average Remaining :	$1,015,625
Martin Pospisil (1 Way Contract)	$2,250,000 (1)
-Salary Remaining :	$914,063
-Salary Average :	$2,250,000
-Salary Average Remaining :	$914,063
Nicolas Aube-Kubel (1 Way Contract)	$2,200,000 (1)
-1 Way Contract Salary Cap :	$1,050,000
-1 Way Contract Salary Cap Remaining :	$426,563
-Salary Remaining :	$893,750
-Salary Average :	$2,200,000
-Salary Average Remaining :	$893,750
Pontus Holmberg (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$812,500
-Salary Average :	$2,000,000
-Salary Average Remaining :	$812,500
Nikolai Kovalenko (1 Way Contract)	$1,800,000 (2)
-Salary Remaining :	$731,250
-Salary Average :	$1,800,000
-Salary Average Remaining :	$731,250
Rafael Harvey-Pinard (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$609,375
-Salary Average :	$1,500,000
-Salary Average Remaining :	$609,375
Jakub Vrana (1 Way Contract)	$1,193,000 (2)
-Salary Remaining :	$484,656
-Salary Average :	$1,193,000
-Salary Average Remaining :	$484,656
Pavel Mintyukov	$950,000 (2)
-Salary Remaining :	$385,938
-Salary Average :	$950,000
-Salary Average Remaining :	$385,938
Kyle Capobianco (Out of Payroll)	$900,000 (3)
-Salary Remaining :	$365,625
-Salary Average :	$900,000
-Salary Average Remaining :	$365,625
Tyler Motte (1 Way Contract)	$850,000 (3)
-Salary Remaining :	$345,313
-Salary Average :	$850,000
-Salary Average Remaining :	$345,313
Total Pro Players	21
Salary Commitment
Year 2025 : $72,643,000
Year 2026 : $52,843,000
Year 2027 : $37,700,000
Year 2028 : $33,450,000
Salary Average Commitment
Year 2025 : $72,643,000
Year 2026 : $52,843,000
Year 2027 : $37,700,000
Year 2028 : $33,450,000
Salary Cap with 1 Way Contract
Year 2025 : $70,343,000
Year 2026 : $51,693,000
Year 2027 : $36,550,000
Year 2028 : $33,450,000

Farm Players Salaries
Dakota Mermis	$100,000 (1)
Salary Remaining :	$40,625
Salary Average :	$100,000
Salary Average Remaining :	$40,625
Tanner Laczynski	$95,000 (1)
Salary Remaining :	$38,594
Salary Average :	$95,000
Salary Average Remaining :	$38,594
Alex Kannok-Leipert	$95,000 (1)
Salary Remaining :	$38,594
Salary Average :	$95,000
Salary Average Remaining :	$38,594
Egor Sokolov	$95,000 (1)
Salary Remaining :	$38,594
Salary Average :	$95,000
Salary Average Remaining :	$38,594
Benjamin Jones	$90,000 (3)
Salary Remaining :	$36,563
Salary Average :	$90,000
Salary Average Remaining :	$36,563
Kyle Clifford	$89,900 (1)
Salary Remaining :	$36,522
Salary Average :	$89,900
Salary Average Remaining :	$36,522
Jujhar Khaira	$89,400 (2)
Salary Remaining :	$36,319
Salary Average :	$89,400
Salary Average Remaining :	$36,319
Tyler Tullio	$87,500 (1)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
William Stromgren	$87,500 (2)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Oskar Olausson	$87,500 (1)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Alexander Campbell	$87,500 (1)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Fabian Wagner	$87,500 (3)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Jake Furlong	$87,500 (3)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Jack Finley	$87,500 (1)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Julian Lutz	$87,500 (3)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Ronan Seeley (Out of Payroll)	$87,500 (1)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Jesper Wallstedt	$87,500 (1)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Brian Pinho	$85,000 (1)
Salary Remaining :	$34,531
Salary Average :	$85,000
Salary Average Remaining :	$34,531
Henri Nikkanen	$80,000 (1)
Salary Remaining :	$32,500
Salary Average :	$80,000
Salary Average Remaining :	$32,500
Lucas Condotta	$80,000 (1)
Salary Remaining :	$32,500
Salary Average :	$80,000
Salary Average Remaining :	$32,500
Reece Newkirk	$80,000 (1)
Salary Remaining :	$32,500
Salary Average :	$80,000
Salary Average Remaining :	$32,500
Sergey Murashov	$77,500 (3)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Joey Keane	$77,500 (1)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Cavan Fitzgerald	$77,500 (1)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Luke Philp	$77,500 (1)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Chase Priskie	$77,500 (1)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Mitchell Weeks	$77,500 (2)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Total Farm Players	27
Salary Commitment
Year 2025 : $2,319,300
Year 2026 : $684,400
Year 2027 : $430,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,319,300
Year 2026 : $684,400
Year 2027 : $430,000
Year 2028 : $0

Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nassau Veterans Memorial Coliseum
Level 1:	6000 - $85 - 5,534 - 92.24%
Level 2:	5000 - $55 - 3,755 - 75.10%
Level 3:	2000 - $35 - 1,458 - 72.89%
Level 4:	4000 - $25 - 2,849 - 71.21%
Luxury :	1000 - $180 - 926 - 92.59%
Total Capacity :	18000
Income
Home Games Left	15
Average Attendance - %	14,522 - 80.68%
Average Income per Game	$1,014,131
Year to Date Revenue	$26,367,417
Expense
Pro Players Total Salaries	$68,125,000
Pro Players Total Average Salaries	$68,125,000
Farm Players Total Salaries	$1,710,000
Farm Players Total Average Salaries	$1,710,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$6,250,000
Pro Year To Date Expenses	$42,063,278
Farm Year To Date Expenses	$1,048,520
Pro Salary Cap Per Days	$339,583
Pro Salary Cap To Date	$40,310,930
Farm Salary Cap Per Days	$8,906
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$15,211,971
Pro Remaining Season Days	78
Pro Expenses Per Days	$354,818
Pro Estimated Expenses	$27,675,804
Farm Remaining Season Days	78
Farm Expenses Per Days	$8,906
Farm Estimated Expenses	$694,668
Estimated Season Expenses	$28,370,472
Estimated Season Salary Cap	$73,048,404
Estimate Under Maximum Salary Cap of $95,500,000	$22,451,596
Estimate Over Minimum Salary Cap of $70,600,000	$2,448,404
Current Bank Account	$51,520,195
Projected Bank Account	$38,361,694

Pro Players Salaries
JT Compher (1 Way Contract)	$12,000,000 (2)
-Salary Remaining :	$4,875,000
-Salary Average :	$12,000,000
-Salary Average Remaining :	$4,875,000
Radko Gudas (1 Way Contract)	$7,000,000 (7)
-Salary Remaining :	$2,843,750
-Salary Average :	$7,000,000
-Salary Average Remaining :	$2,843,750
Ryan McDonagh (1 Way Contract)	$6,750,000 (1)
-Salary Remaining :	$2,742,188
-Salary Average :	$6,750,000
-Salary Average Remaining :	$2,742,188
Kyle Palmieri (1 Way Contract)	$6,500,000 (7)
-Salary Remaining :	$2,640,625
-Salary Average :	$6,500,000
-Salary Average Remaining :	$2,640,625
Vladimir Tarasenko (1 Way Contract)	$5,000,000 (4)
-Salary Remaining :	$2,031,250
-Salary Average :	$5,000,000
-Salary Average Remaining :	$2,031,250
Max Domi (1 Way Contract)	$4,250,000 (1)
-Salary Remaining :	$1,726,563
-Salary Average :	$4,250,000
-Salary Average Remaining :	$1,726,563
Timothy Liljegren (1 Way Contract)	$3,200,000 (2)
-Salary Remaining :	$1,300,000
-Salary Average :	$3,200,000
-Salary Average Remaining :	$1,300,000
Miles Wood (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$1,218,750
-Salary Average :	$3,000,000
-Salary Average Remaining :	$1,218,750
Nils Lundkvist (1 Way Contract)	$2,300,000 (2)
-Salary Remaining :	$934,375
-Salary Average :	$2,300,000
-Salary Average Remaining :	$934,375
Anton Forsberg (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$812,500
-Salary Average :	$2,000,000
-Salary Average Remaining :	$812,500
Tomas Nosek (1 Way Contract)	$1,950,000 (1)
-Salary Remaining :	$792,188
-Salary Average :	$1,950,000
-Salary Average Remaining :	$792,188
Arvid Soderblom (1 Way Contract)	$1,300,000 (1)
-Salary Remaining :	$528,125
-Salary Average :	$1,300,000
-Salary Average Remaining :	$528,125
Erik Gustafsson (1 Way Contract)	$1,250,000 (2)
-Salary Remaining :	$507,813
-Salary Average :	$1,250,000
-Salary Average Remaining :	$507,813
Jonas Johansson (1 Way Contract)	$1,000,000 (2)
-Salary Remaining :	$406,250
-Salary Average :	$1,000,000
-Salary Average Remaining :	$406,250
Mitchell Stephens	$1,000,000 (3)
-Salary Remaining :	$406,250
-Salary Average :	$1,000,000
-Salary Average Remaining :	$406,250
Kaedan Korczak	$1,000,000 (1)
-Salary Remaining :	$406,250
-Salary Average :	$1,000,000
-Salary Average Remaining :	$406,250
Mark Kastelic (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$406,250
-Salary Average :	$1,000,000
-Salary Average Remaining :	$406,250
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 :	$406,250
-Salary Average :	$1,000,000
-Salary Average Remaining :	$406,250
Nick Blankenburg (1 Way Contract)	$1,000,000 (2)
-Salary Remaining :	$406,250
-Salary Average :	$1,000,000
-Salary Average Remaining :	$406,250
TJ Tynan (1 Way Contract)	$975,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$396,094
-Salary Average :	$975,000
-Salary Average Remaining :	$396,094
Kailer Yamamoto	$950,000 (1)
-Salary Remaining :	$385,938
-Salary Average :	$950,000
-Salary Average Remaining :	$385,938
Sam Colangelo	$950,000 (2)
-Salary Remaining :	$385,938
-Salary Average :	$950,000
-Salary Average Remaining :	$385,938
Jonah Gadjovich	$950,000 (3)
-Salary Remaining :	$385,938
-Salary Average :	$950,000
-Salary Average Remaining :	$385,938
AJ Greer (1 Way Contract)	$950,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$385,938
-Salary Average :	$950,000
-Salary Average Remaining :	$385,938
Cale Fleury	$850,000 (3)
-Salary Remaining :	$345,313
-Salary Average :	$850,000
-Salary Average Remaining :	$345,313
Total Pro Players	25
Salary Commitment
Year 2025 : $68,125,000
Year 2026 : $43,000,000
Year 2027 : $21,300,000
Year 2028 : $18,500,000
Salary Average Commitment
Year 2025 : $68,125,000
Year 2026 : $43,000,000
Year 2027 : $21,300,000
Year 2028 : $18,500,000
Salary Cap with 1 Way Contract
Year 2025 : $65,200,000
Year 2026 : $43,000,000
Year 2027 : $21,300,000
Year 2028 : $18,500,000

Farm Players Salaries
Jacob Perreault	$100,000 (2)
Salary Remaining :	$40,625
Salary Average :	$100,000
Salary Average Remaining :	$40,625
Ethan Samson	$95,000 (2)
Salary Remaining :	$38,594
Salary Average :	$95,000
Salary Average Remaining :	$38,594
Gemel Smith	$95,000 (1)
Salary Remaining :	$38,594
Salary Average :	$95,000
Salary Average Remaining :	$38,594
Nick Abruzzese	$90,000 (1)
Salary Remaining :	$36,563
Salary Average :	$90,000
Salary Average Remaining :	$36,563
Ondrej Becher	$87,500 (3)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Chase Stillman	$87,500 (2)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Joshua Roy	$87,500 (2)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
William Villeneuve	$87,500 (1)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Roman Schmidt	$87,500 (2)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Brad Lambert	$87,500 (2)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Tucker Robertson	$87,500 (2)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Francesco Pinelli	$87,500 (2)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Justin Holl	$85,000 (1)
Salary Remaining :	$34,531
Salary Average :	$85,000
Salary Average Remaining :	$34,531
Riley Tufte	$80,000 (2)
Salary Remaining :	$32,500
Salary Average :	$80,000
Salary Average Remaining :	$32,500
Carter Gylander	$77,500 (1)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Tristan Lennox	$77,500 (2)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Derrick Pouliot	$77,500 (1)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Ryan Hofer	$77,500 (1)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Hunter Jones	$77,500 (1)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Roland McKeown	$77,500 (1)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Total Farm Players	20
Salary Commitment
Year 2025 : $1,710,000
Year 2026 : $965,000
Year 2027 : $87,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,710,000
Year 2026 : $965,000
Year 2027 : $87,500
Year 2028 : $0

Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	MTS Center
Level 1:	6000 - $92 - 4,511 - 75.19%
Level 2:	5000 - $54 - 4,743 - 94.87%
Level 3:	2000 - $35 - 1,553 - 77.66%
Level 4:	4000 - $31 - 2,437 - 60.93%
Luxury :	1000 - $185 - 956 - 95.57%
Total Capacity :	18000
Income
Home Games Left	14
Average Attendance - %	14,201 - 78.89%
Average Income per Game	$1,026,775
Year to Date Revenue	$27,722,934
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	$58,011,256
Farm Year To Date Expenses	$1,264,781
Pro Salary Cap Per Days	$492,292
Pro Salary Cap To Date	$56,230,006
Farm Salary Cap Per Days	$11,190
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$14,374,855
Pro Remaining Season Days	78
Pro Expenses Per Days	$507,917
Pro Estimated Expenses	$39,617,526
Farm Remaining Season Days	78
Farm Expenses Per Days	$11,190
Farm Estimated Expenses	$872,820
Estimated Season Expenses	$40,490,346
Estimated Season Salary Cap	$94,628,782
Estimate Under Maximum Salary Cap of $95,500,000	$871,218
Estimate Over Minimum Salary Cap of $70,600,000	$24,028,782
Current Bank Account	$16,078,746
Projected Bank Account	($10,036,745)

Pro Players Salaries
David Pastrnak (1 Way Contract)	$11,250,000 (6)
-Salary Remaining :	$4,570,313
-Salary Average :	$11,250,000
-Salary Average Remaining :	$4,570,313
Kyle Connor (1 Way Contract)	$9,500,000 (5)
-Salary Remaining :	$3,859,375
-Salary Average :	$9,500,000
-Salary Average Remaining :	$3,859,375
Brayden Point (1 Way Contract)	$9,000,000 (3)
-Salary Remaining :	$3,656,250
-Salary Average :	$9,000,000
-Salary Average Remaining :	$3,656,250
Connor Hellebuyck (1 Way Contract)	$8,500,000 (6)
-Salary Remaining :	$3,453,125
-Salary Average :	$8,500,000
-Salary Average Remaining :	$3,453,125
Nico Hischier (1 Way Contract)	$7,250,000 (4)
-Salary Remaining :	$2,945,313
-Salary Average :	$7,250,000
-Salary Average Remaining :	$2,945,313
Colton Parayko (1 Way Contract)	$6,200,000 (1)
-Salary Remaining :	$2,518,750
-Salary Average :	$6,200,000
-Salary Average Remaining :	$2,518,750
Ryan Pulock (1 Way Contract)	$6,150,000 (5)
-Salary Remaining :	$2,498,438
-Salary Average :	$6,150,000
-Salary Average Remaining :	$2,498,438
Erik Cernak (1 Way Contract)	$5,200,000 (6)
-Salary Remaining :	$2,112,500
-Salary Average :	$5,200,000
-Salary Average Remaining :	$2,112,500
Morgan Geekie (1 Way Contract)	$5,000,000 (3)
-Salary Remaining :	$2,031,250
-Salary Average :	$5,000,000
-Salary Average Remaining :	$2,031,250
Brady Skjei (1 Way Contract)	$5,000,000 (4)
-Salary Remaining :	$2,031,250
-Salary Average :	$5,000,000
-Salary Average Remaining :	$2,031,250
Gabriel Vilardi (1 Way Contract)	$4,000,000 (2)
-Salary Remaining :	$1,625,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$1,625,000
Adam Lowry (1 Way Contract)	$3,600,000 (3)
-Salary Remaining :	$1,462,500
-Salary Average :	$3,600,000
-Salary Average Remaining :	$1,462,500
Sean Monahan (1 Way Contract)	$3,500,000 (4)
-Salary Remaining :	$1,421,875
-Salary Average :	$3,500,000
-Salary Average Remaining :	$1,421,875
Kevin Bahl (1 Way Contract)	$2,200,000 (2)
-Salary Remaining :	$893,750
-Salary Average :	$2,200,000
-Salary Average Remaining :	$893,750
Reilly Smith (1 Way Contract)	$1,875,000 (1)
-Salary Remaining :	$761,719
-Salary Average :	$1,875,000
-Salary Average Remaining :	$761,719
Ilya Mikheyev (1 Way Contract)	$1,500,000 (3)
-Salary Remaining :	$609,375
-Salary Average :	$1,500,000
-Salary Average Remaining :	$609,375
Brett Howden (1 Way Contract)	$1,410,000 (3)
-Salary Remaining :	$572,813
-Salary Average :	$1,410,000
-Salary Average Remaining :	$572,813
Brenden Dillon (1 Way Contract)	$1,260,000 (1)
-Salary Remaining :	$511,875
-Salary Average :	$1,260,000
-Salary Average Remaining :	$511,875
Cayden Primeau (1 Way Contract)	$1,150,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$467,188
-Salary Average :	$1,150,000
-Salary Average Remaining :	$467,188
Casey DeSmith (1 Way Contract)	$1,125,000 (1)
-Salary Remaining :	$457,031
-Salary Average :	$1,125,000
-Salary Average Remaining :	$457,031
Yanni Gourde (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$406,250
-Salary Average :	$1,000,000
-Salary Average Remaining :	$406,250
Zach Aston-Reese (1 Way Contract)	$950,000 (2)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$385,938
-Salary Average :	$950,000
-Salary Average Remaining :	$385,938
Semyon Varlamov (1 Way Contract)	$900,000 (3)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$365,625
-Salary Average :	$900,000
-Salary Average Remaining :	$365,625
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 :	$40,625
Salary Average :	$100,000
Salary Average Remaining :	$40,625
Marc McLaughlin	$100,000 (2)
Salary Remaining :	$40,625
Salary Average :	$100,000
Salary Average Remaining :	$40,625
Matthew Highmore	$97,500 (2)
Salary Remaining :	$39,609
Salary Average :	$97,500
Salary Average Remaining :	$39,609
Reilly Walsh	$90,000 (4)
Salary Remaining :	$36,563
Salary Average :	$90,000
Salary Average Remaining :	$36,563
Connor Carrick	$90,000 (2)
Salary Remaining :	$36,563
Salary Average :	$90,000
Salary Average Remaining :	$36,563
Cole Schwindt	$90,000 (1)
Salary Remaining :	$36,563
Salary Average :	$90,000
Salary Average Remaining :	$36,563
Sheldon Dries	$90,000 (1)
Salary Remaining :	$36,563
Salary Average :	$90,000
Salary Average Remaining :	$36,563
Brett Murray	$90,000 (1)
Salary Remaining :	$36,563
Salary Average :	$90,000
Salary Average Remaining :	$36,563
Gerald Mayhew	$87,500 (2)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Daniil Misyul	$87,500 (1)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Frederic Brunet	$87,500 (2)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Luke Evangelista	$87,500 (1)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Jalen Luypen	$87,500 (1)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Ty Mueller	$87,500 (2)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Kole Lind	$85,000 (1)
Salary Remaining :	$34,531
Salary Average :	$85,000
Salary Average Remaining :	$34,531
Mike Reilly	$85,000 (2)
Salary Remaining :	$34,531
Salary Average :	$85,000
Salary Average Remaining :	$34,531
Nicolas Deslauriers	$81,000 (1)
Salary Remaining :	$32,906
Salary Average :	$81,000
Salary Average Remaining :	$32,906
Josiah Slavin	$80,000 (1)
Salary Remaining :	$32,500
Salary Average :	$80,000
Salary Average Remaining :	$32,500
Shane Bowers	$80,000 (1)
Salary Remaining :	$32,500
Salary Average :	$80,000
Salary Average Remaining :	$32,500
Damien Giroux	$77,500 (2)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Steven Santini	$77,500 (1)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Chase Pietila	$77,500 (3)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Cameron Crotty	$77,500 (1)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Callahan Burke	$77,500 (1)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Wyatte Wylie	$77,500 (2)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Total Farm Players	25
Salary Commitment
Year 2025 : $2,148,500
Year 2026 : $1,057,500
Year 2027 : $167,500
Year 2028 : $90,000
Salary Average Commitment
Year 2025 : $2,148,500
Year 2026 : $1,057,500
Year 2027 : $167,500
Year 2028 : $90,000

Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	STAPLES Center
Level 1:	6000 - $85 - 5,128 - 85.46%
Level 2:	5000 - $55 - 3,546 - 70.92%
Level 3:	2000 - $35 - 1,250 - 62.51%
Level 4:	4000 - $25 - 2,538 - 63.45%
Luxury :	1000 - $180 - 857 - 85.67%
Total Capacity :	18000
Income
Home Games Left	16
Average Attendance - %	13,319 - 73.99%
Average Income per Game	$1,000,277
Year to Date Revenue	$25,006,917
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	$56,391,290
Farm Year To Date Expenses	$1,243,970
Pro Salary Cap Per Days	$489,844
Pro Salary Cap To Date	$55,886,612
Farm Salary Cap Per Days	$10,951
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$16,004,427
Pro Remaining Season Days	78
Pro Expenses Per Days	$494,271
Pro Estimated Expenses	$38,553,138
Farm Remaining Season Days	78
Farm Expenses Per Days	$10,951
Farm Estimated Expenses	$854,178
Estimated Season Expenses	$39,407,316
Estimated Season Salary Cap	$94,094,444
Estimate Under Maximum Salary Cap of $95,500,000	$1,405,556
Estimate Over Minimum Salary Cap of $70,600,000	$23,494,444
Current Bank Account	$21,872,411
Projected Bank Account	($1,530,478)

Pro Players Salaries
Connor McDavid (1 Way Contract)	$12,500,000 (2)
-Salary Remaining :	$5,078,125
-Salary Average :	$12,500,000
-Salary Average Remaining :	$5,078,125
Adam Fox (1 Way Contract)	$9,500,000 (5)
-Salary Remaining :	$3,859,375
-Salary Average :	$9,500,000
-Salary Average Remaining :	$3,859,375
Andrei Vasilevskiy (1 Way Contract)	$9,000,000 (4)
-Salary Remaining :	$3,656,250
-Salary Average :	$9,000,000
-Salary Average Remaining :	$3,656,250
Leon Draisaitl (1 Way Contract)	$8,500,000 (1)
-Salary Remaining :	$3,453,125
-Salary Average :	$8,500,000
-Salary Average Remaining :	$3,453,125
Elias Pettersson (1 Way Contract)	$8,000,000 (1)
-Salary Remaining :	$3,250,000
-Salary Average :	$8,000,000
-Salary Average Remaining :	$3,250,000
Moritz Seider (1 Way Contract)	$8,000,000 (7)
-Salary Remaining :	$3,250,000
-Salary Average :	$8,000,000
-Salary Average Remaining :	$3,250,000
Drake Batherson (1 Way Contract)	$5,500,000 (2)
-Salary Remaining :	$2,234,375
-Salary Average :	$5,500,000
-Salary Average Remaining :	$2,234,375
Evgeni Malkin (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$2,031,250
-Salary Average :	$5,000,000
-Salary Average Remaining :	$2,031,250
Jamie Benn (1 Way Contract)	$4,375,000 (1)
-Salary Remaining :	$1,777,344
-Salary Average :	$4,375,000
-Salary Average Remaining :	$1,777,344
K'Andre Miller (1 Way Contract)	$4,200,000 (1)
-Salary Remaining :	$1,706,250
-Salary Average :	$4,200,000
-Salary Average Remaining :	$1,706,250
Alex Newhook (1 Way Contract)	$4,000,000 (3)
-Salary Remaining :	$1,625,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$1,625,000
Patrick Kane (1 Way Contract)	$3,500,000 (2)
-Salary Remaining :	$1,421,875
-Salary Average :	$3,500,000
-Salary Average Remaining :	$1,421,875
Carson Soucy (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$1,015,625
-Salary Average :	$2,500,000
-Salary Average Remaining :	$1,015,625
Nils Hoglander (1 Way Contract)	$2,500,000 (2)
-Salary Remaining :	$1,015,625
-Salary Average :	$2,500,000
-Salary Average Remaining :	$1,015,625
Luke Schenn (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$609,375
-Salary Average :	$1,500,000
-Salary Average Remaining :	$609,375
Nicholas Robertson (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$609,375
-Salary Average :	$1,500,000
-Salary Average Remaining :	$609,375
Stefan Noesen (1 Way Contract)	$1,000,000 (2)
-Salary Remaining :	$406,250
-Salary Average :	$1,000,000
-Salary Average Remaining :	$406,250
Jonatan Berggren	$1,000,000 (1)
-Salary Remaining :	$406,250
-Salary Average :	$1,000,000
-Salary Average Remaining :	$406,250
Zach Bogosian (1 Way Contract)	$1,000,000 (3)
-Salary Remaining :	$406,250
-Salary Average :	$1,000,000
-Salary Average Remaining :	$406,250
Justus Annunen	$975,000 (1)
-Salary Remaining :	$396,094
-Salary Average :	$975,000
-Salary Average Remaining :	$396,094
Lukas Rousek (1 Way Contract)	$850,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$345,313
-Salary Average :	$850,000
-Salary Average Remaining :	$345,313
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 :	$38,594
Salary Average :	$95,000
Salary Average Remaining :	$38,594
Elmer Soderblom	$95,000 (1)
Salary Remaining :	$38,594
Salary Average :	$95,000
Salary Average Remaining :	$38,594
Dennis Hildeby	$95,000 (1)
Salary Remaining :	$38,594
Salary Average :	$95,000
Salary Average Remaining :	$38,594
Seamus Casey	$87,500 (3)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Ben King	$87,500 (1)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Emil Heineman	$87,500 (1)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Gleb Trikozov	$87,500 (3)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Aatu Jamsen	$87,500 (2)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Niko Huuhtanen	$87,500 (3)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Jordan Dumais	$87,500 (3)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Scott Morrow	$87,500 (2)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Amadeus Lombardi	$87,500 (2)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Ty Gallagher	$87,500 (2)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Jack Rathbone	$80,000 (1)
Salary Remaining :	$32,500
Salary Average :	$80,000
Salary Average Remaining :	$32,500
Xavier Simoneau	$80,000 (1)
Salary Remaining :	$32,500
Salary Average :	$80,000
Salary Average Remaining :	$32,500
Oliver Kylington	$80,000 (2)
Salary Remaining :	$32,500
Salary Average :	$80,000
Salary Average Remaining :	$32,500
Ronnie Attard	$80,000 (1)
Salary Remaining :	$32,500
Salary Average :	$80,000
Salary Average Remaining :	$32,500
Julien Gauthier	$80,000 (1)
Salary Remaining :	$32,500
Salary Average :	$80,000
Salary Average Remaining :	$32,500
Bryce Brodzinski	$77,500 (1)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
TJ Brodie	$77,500 (1)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Drake Caggiula	$77,500 (1)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Nikolas Brouillard	$77,500 (1)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Timothy Gettinger	$77,500 (1)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Ryan Francis	$77,500 (1)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Ryan Fanti	$77,500 (2)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
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 - 3,944 - 65.74%
Level 2:	5000 - $60 - 3,485 - 69.71%
Level 3:	2000 - $35 - 1,487 - 74.36%
Level 4:	4000 - $25 - 2,826 - 70.65%
Luxury :	1000 - $200 - 718 - 71.75%
Total Capacity :	18000
Income
Home Games Left	14
Average Attendance - %	12,461 - 69.23%
Average Income per Game	$913,253
Year to Date Revenue	$24,657,824
Expense
Pro Players Total Salaries	$78,400,000
Pro Players Total Average Salaries	$78,400,000
Farm Players Total Salaries	$1,780,100
Farm Players Total Average Salaries	$1,780,100
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$46,608,074
Farm Year To Date Expenses	$1,021,976
Pro Salary Cap Per Days	$376,562
Pro Salary Cap To Date	$43,559,115
Farm Salary Cap Per Days	$9,271
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$12,785,538
Pro Remaining Season Days	78
Pro Expenses Per Days	$408,333
Pro Estimated Expenses	$31,849,974
Farm Remaining Season Days	78
Farm Expenses Per Days	$9,271
Farm Estimated Expenses	$723,138
Estimated Season Expenses	$32,573,112
Estimated Season Salary Cap	$72,930,951
Estimate Under Maximum Salary Cap of $95,500,000	$22,569,049
Estimate Over Minimum Salary Cap of $70,600,000	$2,330,951
Current Bank Account	$26,746,876
Projected Bank Account	$6,959,302

Pro Players Salaries
Jake Guentzel (1 Way Contract)	$8,000,000 (3)
-Salary Remaining :	$3,250,000
-Salary Average :	$8,000,000
-Salary Average Remaining :	$3,250,000
William Nylander (1 Way Contract)	$8,000,000 (2)
-Salary Remaining :	$3,250,000
-Salary Average :	$8,000,000
-Salary Average Remaining :	$3,250,000
Victor Hedman (1 Way Contract)	$7,750,000 (5)
-Salary Remaining :	$3,148,438
-Salary Average :	$7,750,000
-Salary Average Remaining :	$3,148,438
Josh Norris (1 Way Contract)	$7,000,000 (8)
-Salary Remaining :	$2,843,750
-Salary Average :	$7,000,000
-Salary Average Remaining :	$2,843,750
John Gibson (1 Way Contract)	$6,400,000 (3)
-Salary Remaining :	$2,600,000
-Salary Average :	$6,400,000
-Salary Average Remaining :	$2,600,000
Chris Kreider (1 Way Contract)	$6,000,000 (2)
-Salary Remaining :	$2,437,500
-Salary Average :	$6,000,000
-Salary Average Remaining :	$2,437,500
Brock Nelson (1 Way Contract)	$5,500,000 (1)
-Salary Remaining :	$2,234,375
-Salary Average :	$5,500,000
-Salary Average Remaining :	$2,234,375
Dante Fabbro (1 Way Contract)	$4,500,000 (4)
-Salary Remaining :	$1,828,125
-Salary Average :	$4,500,000
-Salary Average Remaining :	$1,828,125
JJ Moser (1 Way Contract)	$2,900,000 (2)
-Salary Remaining :	$1,178,125
-Salary Average :	$2,900,000
-Salary Average Remaining :	$1,178,125
Cam Talbot (1 Way Contract)	$2,500,000 (3)
-Salary Remaining :	$1,015,625
-Salary Average :	$2,500,000
-Salary Average Remaining :	$1,015,625
Ryan Graves (1 Way Contract)	$2,250,000 (1)
-Salary Remaining :	$914,063
-Salary Average :	$2,250,000
-Salary Average Remaining :	$914,063
Nicolas Roy (Out of Payroll)	$2,000,000 (2)
-Salary Remaining :	$812,500
-Salary Average :	$2,000,000
-Salary Average Remaining :	$812,500
David Kampf (1 Way Contract)	$1,900,000 (4)
-Salary Remaining :	$771,875
-Salary Average :	$1,900,000
-Salary Average Remaining :	$771,875
Trevor van Riemsdyk	$1,625,000 (1)
-Salary Remaining :	$660,156
-Salary Average :	$1,625,000
-Salary Average Remaining :	$660,156
Jack Drury (1 Way Contract)	$1,500,000 (1)
-1 Way Contract Salary Cap :	$350,000
-1 Way Contract Salary Cap Remaining :	$142,188
-Salary Remaining :	$609,375
-Salary Average :	$1,500,000
-Salary Average Remaining :	$609,375
Rasmus Kupari (1 Way Contract)	$1,100,000 (2)
-Salary Remaining :	$446,875
-Salary Average :	$1,100,000
-Salary Average Remaining :	$446,875
Daniil Tarasov (1 Way Contract)	$1,050,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$426,563
-Salary Average :	$1,050,000
-Salary Average Remaining :	$426,563
Haydn Fleury	$1,000,000 (2)
-Salary Remaining :	$406,250
-Salary Average :	$1,000,000
-Salary Average Remaining :	$406,250
Zemgus Girgensons (1 Way Contract)	$1,000,000 (4)
-Salary Remaining :	$406,250
-Salary Average :	$1,000,000
-Salary Average Remaining :	$406,250
Austin Watson	$1,000,000 (2)
-Salary Remaining :	$406,250
-Salary Average :	$1,000,000
-Salary Average Remaining :	$406,250
Erik Brannstrom (1 Way Contract)	$1,000,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$406,250
-Salary Average :	$1,000,000
-Salary Average Remaining :	$406,250
Jesse Puljujarvi (1 Way Contract)	$1,000,000 (2)
-Salary Remaining :	$406,250
-Salary Average :	$1,000,000
-Salary Average Remaining :	$406,250
Alex Laferriere	$950,000 (1)
-Salary Remaining :	$385,938
-Salary Average :	$950,000
-Salary Average Remaining :	$385,938
Hardy Haman Aktell (1 Way Contract)	$900,000 (3)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$365,625
-Salary Average :	$900,000
-Salary Average Remaining :	$365,625
Pierre Engvall	$800,000 (2)
-Salary Remaining :	$325,000
-Salary Average :	$800,000
-Salary Average Remaining :	$325,000
Uvis Balinskis (1 Way Contract)	$775,000 (2)
-Salary Remaining :	$314,844
-Salary Average :	$775,000
-Salary Average Remaining :	$314,844
Total Pro Players	26
Salary Commitment
Year 2025 : $78,400,000
Year 2026 : $64,525,000
Year 2027 : $39,950,000
Year 2028 : $22,150,000
Salary Average Commitment
Year 2025 : $78,400,000
Year 2026 : $64,525,000
Year 2027 : $39,950,000
Year 2028 : $22,150,000
Salary Cap with 1 Way Contract
Year 2025 : $74,300,000
Year 2026 : $63,625,000
Year 2027 : $39,050,000
Year 2028 : $22,150,000

Farm Players Salaries
Chris Driedger	$100,000 (1)
Salary Remaining :	$40,625
Salary Average :	$100,000
Salary Average Remaining :	$40,625
Rodrigo Abols	$100,000 (2)
Salary Remaining :	$40,625
Salary Average :	$100,000
Salary Average Remaining :	$40,625
Alex Petrovic	$100,000 (2)
Salary Remaining :	$40,625
Salary Average :	$100,000
Salary Average Remaining :	$40,625
Jimmy Vesey	$87,600 (1)
Salary Remaining :	$35,588
Salary Average :	$87,600
Salary Average Remaining :	$35,588
Jani Nyman	$87,500 (3)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Nolan Allan	$87,500 (2)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Jakub Dvorak	$87,500 (3)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Danil Zhilkin	$87,500 (2)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Lucas Ciona	$87,500 (2)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Nikita Grebenkin	$87,500 (2)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Givani Smith	$85,000 (1)
Salary Remaining :	$34,531
Salary Average :	$85,000
Salary Average Remaining :	$34,531
Travis Barron	$85,000 (3)
Salary Remaining :	$34,531
Salary Average :	$85,000
Salary Average Remaining :	$34,531
Ryan McCleary	$77,500 (2)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Braden Hache	$77,500 (2)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Zack MacEwen	$77,500 (2)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Jake Chiasson	$77,500 (2)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Keaton Middleton	$77,500 (1)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Curtis Douglas	$77,500 (1)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Chas Sharpe	$77,500 (3)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Graham Sward	$77,500 (2)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Noel Hoefenmayer	$77,500 (1)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Total Farm Players	21
Salary Commitment
Year 2025 : $1,780,100
Year 2026 : $1,275,000
Year 2027 : $337,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,780,100
Year 2026 : $1,275,000
Year 2027 : $337,500
Year 2028 : $0

Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	Amalie Arena
Level 1:	6000 - $85 - 5,673 - 94.55%
Level 2:	5000 - $50 - 4,653 - 93.05%
Level 3:	2000 - $26 - 1,896 - 94.82%
Level 4:	4000 - $19 - 3,858 - 96.45%
Luxury :	1000 - $184 - 919 - 91.90%
Total Capacity :	18000
Income
Home Games Left	18
Average Attendance - %	16,999 - 94.44%
Average Income per Game	$1,056,860
Year to Date Revenue	$24,307,778
Expense
Pro Players Total Salaries	$72,375,005
Pro Players Total Average Salaries	$72,375,005
Farm Players Total Salaries	$1,710,000
Farm Players Total Average Salaries	$1,710,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$2,000,000
Pro Year To Date Expenses	$43,605,863
Farm Year To Date Expenses	$1,058,378
Pro Salary Cap Per Days	$356,641
Pro Salary Cap To Date	$40,841,045
Farm Salary Cap Per Days	$8,906
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$19,023,478
Pro Remaining Season Days	78
Pro Expenses Per Days	$376,953
Pro Estimated Expenses	$29,402,334
Farm Remaining Season Days	78
Farm Expenses Per Days	$8,906
Farm Estimated Expenses	$694,668
Estimated Season Expenses	$30,097,002
Estimated Season Salary Cap	$70,659,043
Estimate Under Maximum Salary Cap of $95,500,000	$24,840,957
Estimate Over Minimum Salary Cap of $70,600,000	$59,043
Current Bank Account	$48,599,394
Projected Bank Account	$37,525,870

Pro Players Salaries
Thatcher Demko (1 Way Contract)	$5,750,000 (2)
-Salary Remaining :	$2,335,938
-Salary Average :	$5,750,000
-Salary Average Remaining :	$2,335,938
Ryan Hartman (1 Way Contract)	$5,100,000 (2)
-Salary Remaining :	$2,071,875
-Salary Average :	$5,100,000
-Salary Average Remaining :	$2,071,875
Cody Ceci (1 Way Contract)	$5,000,000 (5)
-Salary Remaining :	$2,031,250
-Salary Average :	$5,000,000
-Salary Average Remaining :	$2,031,250
Chris Tanev (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$2,031,250
-Salary Average :	$5,000,000
-Salary Average Remaining :	$2,031,250
Anthony Duclair (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$2,031,250
-Salary Average :	$5,000,000
-Salary Average Remaining :	$2,031,250
Ryan Strome (1 Way Contract)	$5,000,000 (2)
-Salary Remaining :	$2,031,250
-Salary Average :	$5,000,000
-Salary Average Remaining :	$2,031,250
Conor Garland (1 Way Contract)	$4,900,000 (3)
-Salary Remaining :	$1,990,625
-Salary Average :	$4,900,000
-Salary Average Remaining :	$1,990,625
Cam York (1 Way Contract)	$4,750,000 (1)
-Salary Remaining :	$1,929,688
-Salary Average :	$4,750,000
-Salary Average Remaining :	$1,929,688
John Marino (1 Way Contract)	$4,400,000 (2)
-Salary Remaining :	$1,787,500
-Salary Average :	$4,400,000
-Salary Average Remaining :	$1,787,500
Johnathan Kovacevic (1 Way Contract)	$3,100,000 (4)
-Salary Remaining :	$1,259,375
-Salary Average :	$3,100,000
-Salary Average Remaining :	$1,259,375
Joel Armia (1 Way Contract)	$3,000,000 (4)
-Salary Remaining :	$1,218,750
-Salary Average :	$3,000,000
-Salary Average Remaining :	$1,218,750
Will Borgen (1 Way Contract)	$2,750,000 (1)
-Salary Remaining :	$1,117,188
-Salary Average :	$2,750,000
-Salary Average Remaining :	$1,117,188
Teddy Blueger (1 Way Contract)	$2,000,005 (4)
-Salary Remaining :	$812,502
-Salary Average :	$2,000,005
-Salary Average Remaining :	$812,502
Jonny Brodzinski (1 Way Contract)	$2,000,000 (3)
-Salary Remaining :	$812,500
-Salary Average :	$2,000,000
-Salary Average Remaining :	$812,500
Matt Murray (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$812,500
-Salary Average :	$2,000,000
-Salary Average Remaining :	$812,500
Beck Malenstyn (1 Way Contract)	$1,350,000 (2)
-Salary Remaining :	$548,438
-Salary Average :	$1,350,000
-Salary Average Remaining :	$548,438
Troy Stecher (1 Way Contract)	$1,300,000 (2)
-Salary Remaining :	$528,125
-Salary Average :	$1,300,000
-Salary Average Remaining :	$528,125
Sam Malinski (1 Way Contract)	$1,250,000 (3)
-Salary Remaining :	$507,813
-Salary Average :	$1,250,000
-Salary Average Remaining :	$507,813
Caleb Jones (1 Way Contract)	$1,200,000 (2)
-1 Way Contract Salary Cap :	$50,000
-1 Way Contract Salary Cap Remaining :	$20,313
-Salary Remaining :	$487,500
-Salary Average :	$1,200,000
-Salary Average Remaining :	$487,500
Tye Kartye (1 Way Contract)	$1,200,000 (2)
-1 Way Contract Salary Cap :	$50,000
-1 Way Contract Salary Cap Remaining :	$20,313
-Salary Remaining :	$487,500
-Salary Average :	$1,200,000
-Salary Average Remaining :	$487,500
Paul Cotter (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$406,250
-Salary Average :	$1,000,000
-Salary Average Remaining :	$406,250
Akira Schmid	$1,000,000 (2)
-Salary Remaining :	$406,250
-Salary Average :	$1,000,000
-Salary Average Remaining :	$406,250
Matvei Michkov	$950,000 (3)
-Salary Remaining :	$385,938
-Salary Average :	$950,000
-Salary Average Remaining :	$385,938
Joey Anderson	$900,000 (3)
-Salary Remaining :	$365,625
-Salary Average :	$900,000
-Salary Average Remaining :	$365,625
Adam Edstrom	$875,000 (1)
-Salary Remaining :	$355,469
-Salary Average :	$875,000
-Salary Average Remaining :	$355,469
Jake Livingstone (1 Way Contract)	$800,000 (3)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$325,000
-Salary Average :	$800,000
-Salary Average Remaining :	$325,000
Jason Polin (1 Way Contract)	$800,000 (3)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$325,000
-Salary Average :	$800,000
-Salary Average Remaining :	$325,000
Total Pro Players	27
Salary Commitment
Year 2025 : $72,375,005
Year 2026 : $51,000,005
Year 2027 : $24,700,005
Year 2028 : $13,100,005
Salary Average Commitment
Year 2025 : $72,375,005
Year 2026 : $51,000,005
Year 2027 : $24,700,005
Year 2028 : $13,100,005
Salary Cap with 1 Way Contract
Year 2025 : $68,475,008
Year 2026 : $47,100,004
Year 2027 : $23,100,004
Year 2028 : $13,100,005

Farm Players Salaries
Mikulas Hovorka	$95,000 (1)
Salary Remaining :	$38,594
Salary Average :	$95,000
Salary Average Remaining :	$38,594
Ryan McAllister	$95,000 (1)
Salary Remaining :	$38,594
Salary Average :	$95,000
Salary Average Remaining :	$38,594
Lleyton Roed	$95,000 (2)
Salary Remaining :	$38,594
Salary Average :	$95,000
Salary Average Remaining :	$38,594
Hunter McKown	$95,000 (1)
Salary Remaining :	$38,594
Salary Average :	$95,000
Salary Average Remaining :	$38,594
Nathan Gaucher	$87,500 (2)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Joel Blomqvist	$87,500 (1)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Dalibor Dvorsky	$87,500 (3)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Colton Dach	$87,500 (2)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Carter Mazur	$87,500 (1)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Nico Myatovic	$87,500 (2)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Jacob Melanson	$87,500 (2)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Devin Cooley	$85,000 (1)
Salary Remaining :	$34,531
Salary Average :	$85,000
Salary Average Remaining :	$34,531
Calle Rosen	$82,500 (1)
Salary Remaining :	$33,516
Salary Average :	$82,500
Salary Average Remaining :	$33,516
Hunter McDonald	$80,000 (1)
Salary Remaining :	$32,500
Salary Average :	$80,000
Salary Average Remaining :	$32,500
Corey Schueneman	$80,000 (2)
Salary Remaining :	$32,500
Salary Average :	$80,000
Salary Average Remaining :	$32,500
Kyle McDonald	$80,000 (1)
Salary Remaining :	$32,500
Salary Average :	$80,000
Salary Average Remaining :	$32,500
Jakub Skarek	$77,500 (2)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Gabriel Carriere	$77,500 (1)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Kaleb Lawrence	$77,500 (2)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
John Hayden	$77,500 (2)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Total Farm Players	20
Salary Commitment
Year 2025 : $1,710,000
Year 2026 : $845,000
Year 2027 : $87,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,710,000
Year 2026 : $845,000
Year 2027 : $87,500
Year 2028 : $0

Mammoth

Arena Capacity - Ticket Price Attendance - %
Arena Name	Delta Center
Level 1:	6000 - $80 - 5,494 - 91.56%
Level 2:	5000 - $50 - 4,580 - 91.60%
Level 3:	2000 - $30 - 1,843 - 92.14%
Level 4:	4000 - $25 - 2,899 - 72.48%
Luxury :	1000 - $180 - 924 - 92.37%
Total Capacity :	18000
Income
Home Games Left	17
Average Attendance - %	15,739 - 87.44%
Average Income per Game	$1,010,640
Year to Date Revenue	$24,255,353
Expense
Pro Players Total Salaries	$80,200,000
Pro Players Total Average Salaries	$80,200,000
Farm Players Total Salaries	$1,676,500
Farm Players Total Average Salaries	$1,676,500
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$3,040,000
Pro Year To Date Expenses	$49,451,422
Farm Year To Date Expenses	$981,488
Pro Salary Cap Per Days	$382,552
Pro Salary Cap To Date	$45,894,370
Farm Salary Cap Per Days	$8,732
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$17,180,875
Pro Remaining Season Days	78
Pro Expenses Per Days	$417,708
Pro Estimated Expenses	$32,581,224
Farm Remaining Season Days	78
Farm Expenses Per Days	$8,732
Farm Estimated Expenses	$681,096
Estimated Season Expenses	$33,262,320
Estimated Season Salary Cap	$78,773,426
Estimate Under Maximum Salary Cap of $95,500,000	$16,726,574
Estimate Over Minimum Salary Cap of $70,600,000	$8,173,426
Current Bank Account	$42,619,256
Projected Bank Account	$26,537,811

Pro Players Salaries
Brett Pesce (1 Way Contract)	$7,000,000 (5)
-Salary Remaining :	$2,843,750
-Salary Average :	$7,000,000
-Salary Average Remaining :	$2,843,750
Matt Dumba (1 Way Contract)	$7,000,000 (2)
-Salary Remaining :	$2,843,750
-Salary Average :	$7,000,000
-Salary Average Remaining :	$2,843,750
Jordan Binnington (1 Way Contract)	$6,400,000 (3)
-Salary Remaining :	$2,600,000
-Salary Average :	$6,400,000
-Salary Average Remaining :	$2,600,000
Philipp Grubauer (1 Way Contract)	$5,000,000 (1)
-1 Way Contract Salary Cap :	$3,850,000
-1 Way Contract Salary Cap Remaining :	$1,564,063
-Salary Remaining :	$2,031,250
-Salary Average :	$5,000,000
-Salary Average Remaining :	$2,031,250
Anthony Beauvillier (1 Way Contract)	$4,000,000 (1)
-Salary Remaining :	$1,625,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$1,625,000
Jason Dickinson (1 Way Contract)	$3,350,000 (3)
-Salary Remaining :	$1,360,938
-Salary Average :	$3,350,000
-Salary Average Remaining :	$1,360,938
Jeff Petry (1 Way Contract)	$3,250,000 (1)
-Salary Remaining :	$1,320,313
-Salary Average :	$3,250,000
-Salary Average Remaining :	$1,320,313
Radek Faksa (1 Way Contract)	$3,250,000 (3)
-Salary Remaining :	$1,320,313
-Salary Average :	$3,250,000
-Salary Average Remaining :	$1,320,313
Kevin Labanc (1 Way Contract)	$3,200,000 (1)
-1 Way Contract Salary Cap :	$2,050,000
-1 Way Contract Salary Cap Remaining :	$832,813
-Salary Remaining :	$1,300,000
-Salary Average :	$3,200,000
-Salary Average Remaining :	$1,300,000
Garnet Hathaway (1 Way Contract)	$3,000,000 (3)
-Salary Remaining :	$1,218,750
-Salary Average :	$3,000,000
-Salary Average Remaining :	$1,218,750
Michael McCarron (1 Way Contract)	$3,000,000 (3)
-Salary Remaining :	$1,218,750
-Salary Average :	$3,000,000
-Salary Average Remaining :	$1,218,750
Zach Whitecloud (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$1,218,750
-Salary Average :	$3,000,000
-Salary Average Remaining :	$1,218,750
Tanner Jeannot (1 Way Contract)	$2,875,000 (1)
-1 Way Contract Salary Cap :	$1,725,000
-1 Way Contract Salary Cap Remaining :	$700,781
-Salary Remaining :	$1,167,969
-Salary Average :	$2,875,000
-Salary Average Remaining :	$1,167,969
Yegor Chinakhov (1 Way Contract)	$2,600,000 (2)
-Salary Remaining :	$1,056,250
-Salary Average :	$2,600,000
-Salary Average Remaining :	$1,056,250
Eric Robinson (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$1,015,625
-Salary Average :	$2,500,000
-Salary Average Remaining :	$1,015,625
Barclay Goodrow (1 Way Contract)	$2,000,000 (3)
-Salary Remaining :	$812,500
-Salary Average :	$2,000,000
-Salary Average Remaining :	$812,500
Dennis Gilbert (1 Way Contract)	$2,000,000 (3)
-Salary Remaining :	$812,500
-Salary Average :	$2,000,000
-Salary Average Remaining :	$812,500
Gage Goncalves (1 Way Contract)	$2,000,000 (3)
-Salary Remaining :	$812,500
-Salary Average :	$2,000,000
-Salary Average Remaining :	$812,500
Sean Kuraly (1 Way Contract)	$2,000,000 (3)
-Salary Remaining :	$812,500
-Salary Average :	$2,000,000
-Salary Average Remaining :	$812,500
Travis Hamonic (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$812,500
-Salary Average :	$2,000,000
-Salary Average Remaining :	$812,500
Yakov Trenin (1 Way Contract)	$1,800,000 (2)
-Salary Remaining :	$731,250
-Salary Average :	$1,800,000
-Salary Average Remaining :	$731,250
Sammy Blais (1 Way Contract)	$1,700,000 (2)
-1 Way Contract Salary Cap :	$550,000
-1 Way Contract Salary Cap Remaining :	$223,438
-Salary Remaining :	$690,625
-Salary Average :	$1,700,000
-Salary Average Remaining :	$690,625
Declan Chisholm (1 Way Contract)	$1,700,000 (2)
-Salary Remaining :	$690,625
-Salary Average :	$1,700,000
-Salary Average Remaining :	$690,625
Keegan Kolesar (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$609,375
-Salary Average :	$1,500,000
-Salary Average Remaining :	$609,375
Christian Fischer (1 Way Contract)	$1,250,000 (1)
-1 Way Contract Salary Cap :	$100,000
-1 Way Contract Salary Cap Remaining :	$40,625
-Salary Remaining :	$507,813
-Salary Average :	$1,250,000
-Salary Average Remaining :	$507,813
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 :	$406,250
-Salary Average :	$1,000,000
-Salary Average Remaining :	$406,250
Emil Martinsen Lilleberg	$950,000 (1)
-Salary Remaining :	$385,938
-Salary Average :	$950,000
-Salary Average Remaining :	$385,938
Leevi Merilainen	$875,000 (1)
-Salary Remaining :	$355,469
-Salary Average :	$875,000
-Salary Average Remaining :	$355,469
Total Pro Players	28
Salary Commitment
Year 2025 : $80,200,000
Year 2026 : $48,800,000
Year 2027 : $34,000,000
Year 2028 : $7,000,000
Salary Average Commitment
Year 2025 : $80,200,000
Year 2026 : $48,800,000
Year 2027 : $34,000,000
Year 2028 : $7,000,000
Salary Cap with 1 Way Contract
Year 2025 : $73,450,000
Year 2026 : $47,650,000
Year 2027 : $34,000,000
Year 2028 : $7,000,000

Farm Players Salaries
Maxence Guenette	$100,000 (2)
Salary Remaining :	$40,625
Salary Average :	$100,000
Salary Average Remaining :	$40,625
Vasily Ponomaryov	$100,000 (1)
Salary Remaining :	$40,625
Salary Average :	$100,000
Salary Average Remaining :	$40,625
Kevin Mandolese	$97,500 (2)
Salary Remaining :	$39,609
Salary Average :	$97,500
Salary Average Remaining :	$39,609
Vittorio Mancini	$95,000 (2)
Salary Remaining :	$38,594
Salary Average :	$95,000
Salary Average Remaining :	$38,594
Isaiah George	$95,000 (3)
Salary Remaining :	$38,594
Salary Average :	$95,000
Salary Average Remaining :	$38,594
Henrik Tikkanen	$89,500 (1)
Salary Remaining :	$36,359
Salary Average :	$89,500
Salary Average Remaining :	$36,359
Reece Vitelli	$89,500 (1)
Salary Remaining :	$36,359
Salary Average :	$89,500
Salary Average Remaining :	$36,359
Anthony Romano	$87,500 (1)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Roni Hirvonen	$87,500 (1)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Samuel Knazko	$87,500 (1)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Matthew Maggio	$87,500 (2)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Marek Alscher	$87,500 (3)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Ryder Korczak	$87,500 (2)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Stephen Halliday	$87,500 (1)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Daylan Kuefler	$87,500 (1)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Carson Bantle	$77,500 (2)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Remi Poirier	$77,500 (1)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Tanner Dickinson	$77,500 (1)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Brogan Rafferty	$77,500 (1)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Total Farm Players	19
Salary Commitment
Year 2025 : $1,676,500
Year 2026 : $727,500
Year 2027 : $182,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,676,500
Year 2026 : $727,500
Year 2027 : $182,500
Year 2028 : $0

Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Centre
Level 1:	6000 - $82 - 5,662 - 94.37%
Level 2:	5000 - $52 - 4,678 - 93.56%
Level 3:	2000 - $33 - 1,889 - 94.44%
Level 4:	4000 - $23 - 3,870 - 96.76%
Luxury :	1000 - $180 - 929 - 92.92%
Total Capacity :	18000
Income
Home Games Left	10
Average Attendance - %	17,028 - 94.60%
Average Income per Game	$1,062,815
Year to Date Revenue	$32,947,278
Expense
Pro Players Total Salaries	$87,892,500
Pro Players Total Average Salaries	$87,892,500
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	$52,222,071
Farm Year To Date Expenses	$1,335,966
Pro Salary Cap Per Days	$440,065
Pro Salary Cap To Date	$49,750,783
Farm Salary Cap Per Days	$11,719
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$10,628,154
Pro Remaining Season Days	78
Pro Expenses Per Days	$457,773
Pro Estimated Expenses	$35,706,294
Farm Remaining Season Days	78
Farm Expenses Per Days	$11,719
Farm Estimated Expenses	$914,082
Estimated Season Expenses	$36,620,376
Estimated Season Salary Cap	$90,575,853
Estimate Under Maximum Salary Cap of $95,500,000	$4,924,147
Estimate Over Minimum Salary Cap of $70,600,000	$19,975,853
Current Bank Account	$31,216,820
Projected Bank Account	$5,224,598

Pro Players Salaries
Kirill Marchenko (1 Way Contract)	$8,600,000 (8)
-Salary Remaining :	$3,493,750
-Salary Average :	$8,600,000
-Salary Average Remaining :	$3,493,750
Tomas Hertl (1 Way Contract)	$8,000,000 (2)
-Salary Remaining :	$3,250,000
-Salary Average :	$8,000,000
-Salary Average Remaining :	$3,250,000
Sam Reinhart (1 Way Contract)	$7,150,000 (1)
-Salary Remaining :	$2,904,688
-Salary Average :	$7,150,000
-Salary Average Remaining :	$2,904,688
Steven Stamkos (1 Way Contract)	$6,250,000 (3)
-Salary Remaining :	$2,539,063
-Salary Average :	$6,250,000
-Salary Average Remaining :	$2,539,063
Gustav Forsling (1 Way Contract)	$6,250,000 (6)
-Salary Remaining :	$2,539,063
-Salary Average :	$6,250,000
-Salary Average Remaining :	$2,539,063
Vladislav Gavrikov (1 Way Contract)	$6,000,000 (5)
-Salary Remaining :	$2,437,500
-Salary Average :	$6,000,000
-Salary Average Remaining :	$2,437,500
Travis Sanheim (1 Way Contract)	$6,000,000 (2)
-Salary Remaining :	$2,437,500
-Salary Average :	$6,000,000
-Salary Average Remaining :	$2,437,500
Brayden Schenn (1 Way Contract)	$5,650,000 (7)
-Salary Remaining :	$2,295,313
-Salary Average :	$5,650,000
-Salary Average Remaining :	$2,295,313
Nazem Kadri (1 Way Contract)	$5,650,000 (6)
-Salary Remaining :	$2,295,313
-Salary Average :	$5,650,000
-Salary Average Remaining :	$2,295,313
Valeri Nichushkin (1 Way Contract)	$5,000,000 (2)
-Salary Remaining :	$2,031,250
-Salary Average :	$5,000,000
-Salary Average Remaining :	$2,031,250
Danton Heinen (1 Way Contract)	$3,500,000 (3)
-1 Way Contract Salary Cap :	$2,350,000
-1 Way Contract Salary Cap Remaining :	$954,688
-Salary Remaining :	$1,421,875
-Salary Average :	$3,500,000
-Salary Average Remaining :	$1,421,875
Logan Thompson (1 Way Contract)	$3,500,000 (2)
-Salary Remaining :	$1,421,875
-Salary Average :	$3,500,000
-Salary Average Remaining :	$1,421,875
Ryan McLeod (1 Way Contract)	$2,200,000 (1)
-Salary Remaining :	$893,750
-Salary Average :	$2,200,000
-Salary Average Remaining :	$893,750
Olli Maatta (1 Way Contract)	$2,017,500 (1)
-Salary Remaining :	$819,609
-Salary Average :	$2,017,500
-Salary Average Remaining :	$819,609
Nick Foligno (1 Way Contract)	$2,000,000 (3)
-Salary Remaining :	$812,500
-Salary Average :	$2,000,000
-Salary Average Remaining :	$812,500
Sam Carrick (1 Way Contract)	$1,500,000 (3)
-Salary Remaining :	$609,375
-Salary Average :	$1,500,000
-Salary Average Remaining :	$609,375
Ethen Frank (1 Way Contract)	$1,150,000 (2)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$467,188
-Salary Average :	$1,150,000
-Salary Average Remaining :	$467,188
Marcus Johansson (1 Way Contract)	$1,150,000 (2)
-Salary Remaining :	$467,188
-Salary Average :	$1,150,000
-Salary Average Remaining :	$467,188
Cole Reinhardt (1 Way Contract)	$1,100,000 (2)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$446,875
-Salary Average :	$1,100,000
-Salary Average Remaining :	$446,875
Sam Morton	$1,000,000 (1)
-Salary Remaining :	$406,250
-Salary Average :	$1,000,000
-Salary Average Remaining :	$406,250
Brandt Clarke	$950,000 (1)
-Salary Remaining :	$385,938
-Salary Average :	$950,000
-Salary Average Remaining :	$385,938
Zach Metsa (1 Way Contract)	$875,000 (4)
-Salary Remaining :	$355,469
-Salary Average :	$875,000
-Salary Average Remaining :	$355,469
Michael DiPietro	$850,000 (1)
-Salary Remaining :	$345,313
-Salary Average :	$850,000
-Salary Average Remaining :	$345,313
Justin Kirkland	$775,000 (1)
-Salary Remaining :	$314,844
-Salary Average :	$775,000
-Salary Average Remaining :	$314,844
John St Ivany	$775,000 (2)
-Salary Remaining :	$314,844
-Salary Average :	$775,000
-Salary Average Remaining :	$314,844
Total Pro Players	25
Salary Commitment
Year 2025 : $87,892,500
Year 2026 : $72,950,000
Year 2027 : $46,275,000
Year 2028 : $33,025,000
Salary Average Commitment
Year 2025 : $87,892,500
Year 2026 : $72,950,000
Year 2027 : $46,275,000
Year 2028 : $33,025,000
Salary Cap with 1 Way Contract
Year 2025 : $84,492,504
Year 2026 : $69,550,000
Year 2027 : $45,125,000
Year 2028 : $33,025,000

Farm Players Salaries
Jet Greaves	$100,000 (1)
Salary Remaining :	$40,625
Salary Average :	$100,000
Salary Average Remaining :	$40,625
Lucas Carlsson	$100,000 (1)
Salary Remaining :	$40,625
Salary Average :	$100,000
Salary Average Remaining :	$40,625
Wyatt Aamodt	$100,000 (2)
Salary Remaining :	$40,625
Salary Average :	$100,000
Salary Average Remaining :	$40,625
Magnus Hellberg	$100,000 (1)
Salary Remaining :	$40,625
Salary Average :	$100,000
Salary Average Remaining :	$40,625
Justin Dowling	$100,000 (2)
Salary Remaining :	$40,625
Salary Average :	$100,000
Salary Average Remaining :	$40,625
Seth Griffith	$100,000 (1)
Salary Remaining :	$40,625
Salary Average :	$100,000
Salary Average Remaining :	$40,625
Trey Taylor	$95,000 (2)
Salary Remaining :	$38,594
Salary Average :	$95,000
Salary Average Remaining :	$38,594
Sloan Stanick	$95,000 (2)
Salary Remaining :	$38,594
Salary Average :	$95,000
Salary Average Remaining :	$38,594
Parker Berge	$95,000 (2)
Salary Remaining :	$38,594
Salary Average :	$95,000
Salary Average Remaining :	$38,594
Atley Calvert	$95,000 (3)
Salary Remaining :	$38,594
Salary Average :	$95,000
Salary Average Remaining :	$38,594
Gleb Veremyev	$95,000 (2)
Salary Remaining :	$38,594
Salary Average :	$95,000
Salary Average Remaining :	$38,594
Yan Kuznetsov	$90,000 (2)
Salary Remaining :	$36,563
Salary Average :	$90,000
Salary Average Remaining :	$36,563
Bradly Nadeau	$87,500 (3)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Nate Danielson	$87,500 (3)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Maveric Lamoureux	$87,500 (3)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Avery Hayes	$87,500 (2)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Logan Morrison	$87,500 (1)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Ruslan Khazheyev	$87,500 (3)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Thomas Milic	$87,500 (2)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Matthew Stienburg	$85,000 (1)
Salary Remaining :	$34,531
Salary Average :	$85,000
Salary Average Remaining :	$34,531
Chad Nychuk	$77,500 (2)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Aidan McDonough	$77,500 (1)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Justin Ertel	$77,500 (2)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Isaac Poulter	$77,500 (2)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Rory Kerins	$77,500 (1)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
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 - 5,670 - 94.51%
Level 2:	5000 - $45 - 4,711 - 94.22%
Level 3:	2000 - $25 - 1,944 - 97.19%
Level 4:	4000 - $20 - 3,755 - 93.88%
Luxury :	1000 - $195 - 733 - 73.35%
Total Capacity :	18000
Income
Home Games Left	15
Average Attendance - %	16,814 - 93.41%
Average Income per Game	$978,975
Year to Date Revenue	$25,453,349
Expense
Pro Players Total Salaries	$74,725,000
Pro Players Total Average Salaries	$74,725,000
Farm Players Total Salaries	$1,965,000
Farm Players Total Average Salaries	$1,965,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$43,726,315
Farm Year To Date Expenses	$1,111,035
Pro Salary Cap Per Days	$389,193
Pro Salary Cap To Date	$43,708,345
Farm Salary Cap Per Days	$10,234
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$14,684,624
Pro Remaining Season Days	78
Pro Expenses Per Days	$389,193
Pro Estimated Expenses	$30,357,054
Farm Remaining Season Days	78
Farm Expenses Per Days	$10,234
Farm Estimated Expenses	$798,252
Estimated Season Expenses	$31,155,306
Estimated Season Salary Cap	$74,065,399
Estimate Under Maximum Salary Cap of $95,500,000	$21,434,601
Estimate Over Minimum Salary Cap of $70,600,000	$3,465,399
Current Bank Account	$25,606,558
Projected Bank Account	$9,135,876

Pro Players Salaries
Dylan Strome (1 Way Contract)	$8,000,000 (6)
-Salary Remaining :	$3,250,000
-Salary Average :	$8,000,000
-Salary Average Remaining :	$3,250,000
David Savard (1 Way Contract)	$6,500,000 (1)
-Salary Remaining :	$2,640,625
-Salary Average :	$6,500,000
-Salary Average Remaining :	$2,640,625
John Klingberg (1 Way Contract)	$6,500,000 (2)
-Salary Remaining :	$2,640,625
-Salary Average :	$6,500,000
-Salary Average Remaining :	$2,640,625
Jaden Schwartz (1 Way Contract)	$6,000,000 (5)
-Salary Remaining :	$2,437,500
-Salary Average :	$6,000,000
-Salary Average Remaining :	$2,437,500
Juuse Saros (1 Way Contract)	$6,000,000 (3)
-Salary Remaining :	$2,437,500
-Salary Average :	$6,000,000
-Salary Average Remaining :	$2,437,500
Tyler Bertuzzi (1 Way Contract)	$5,250,000 (7)
-Salary Remaining :	$2,132,813
-Salary Average :	$5,250,000
-Salary Average Remaining :	$2,132,813
Ryan Suter (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$2,031,250
-Salary Average :	$5,000,000
-Salary Average Remaining :	$2,031,250
Carter Verhaeghe (1 Way Contract)	$4,750,000 (1)
-Salary Remaining :	$1,929,688
-Salary Average :	$4,750,000
-Salary Average Remaining :	$1,929,688
Andrew Copp (1 Way Contract)	$4,500,000 (1)
-Salary Remaining :	$1,828,125
-Salary Average :	$4,500,000
-Salary Average Remaining :	$1,828,125
Tommy Novak (1 Way Contract)	$3,500,000 (2)
-Salary Remaining :	$1,421,875
-Salary Average :	$3,500,000
-Salary Average Remaining :	$1,421,875
Nick Jensen (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$1,218,750
-Salary Average :	$3,000,000
-Salary Average Remaining :	$1,218,750
Brandon Saad (1 Way Contract)	$2,500,000 (3)
-Salary Remaining :	$1,015,625
-Salary Average :	$2,500,000
-Salary Average Remaining :	$1,015,625
Bobby Brink (1 Way Contract)	$2,500,000 (2)
-Salary Remaining :	$1,015,625
-Salary Average :	$2,500,000
-Salary Average Remaining :	$1,015,625
Carl Grundstrom (1 Way Contract)	$1,650,000 (1)
-Salary Remaining :	$670,313
-Salary Average :	$1,650,000
-Salary Average Remaining :	$670,313
Travis Boyd (1 Way Contract)	$1,500,000 (2)
-Salary Remaining :	$609,375
-Salary Average :	$1,500,000
-Salary Average Remaining :	$609,375
Kyle Burroughs (1 Way Contract)	$1,250,000 (3)
-Salary Remaining :	$507,813
-Salary Average :	$1,250,000
-Salary Average Remaining :	$507,813
Parker Wotherspoon (1 Way Contract)	$1,100,000 (2)
-Salary Remaining :	$446,875
-Salary Average :	$1,100,000
-Salary Average Remaining :	$446,875
Nico Daws	$1,000,000 (1)
-Salary Remaining :	$406,250
-Salary Average :	$1,000,000
-Salary Average Remaining :	$406,250
Mackie Samoskevich	$875,000 (2)
-Salary Remaining :	$355,469
-Salary Average :	$875,000
-Salary Average Remaining :	$355,469
Logan Stankoven	$875,000 (2)
-Salary Remaining :	$355,469
-Salary Average :	$875,000
-Salary Average Remaining :	$355,469
Olen Zellweger	$875,000 (2)
-Salary Remaining :	$355,469
-Salary Average :	$875,000
-Salary Average Remaining :	$355,469
Ilya Solovyov	$800,000 (1)
-Salary Remaining :	$325,000
-Salary Average :	$800,000
-Salary Average Remaining :	$325,000
Dryden Hunt	$800,000 (1)
-Salary Remaining :	$325,000
-Salary Average :	$800,000
-Salary Average Remaining :	$325,000
Total Pro Players	23
Salary Commitment
Year 2025 : $74,725,000
Year 2026 : $49,725,000
Year 2027 : $29,000,000
Year 2028 : $19,250,000
Salary Average Commitment
Year 2025 : $74,725,000
Year 2026 : $49,725,000
Year 2027 : $29,000,000
Year 2028 : $19,250,000
Salary Cap with 1 Way Contract
Year 2025 : $74,725,000
Year 2026 : $49,725,000
Year 2027 : $29,000,000
Year 2028 : $19,250,000

Farm Players Salaries
Mark Friedman	$95,000 (1)
Salary Remaining :	$38,594
Salary Average :	$95,000
Salary Average Remaining :	$38,594
Chase Wheatcroft	$95,000 (1)
Salary Remaining :	$38,594
Salary Average :	$95,000
Salary Average Remaining :	$38,594
Arttu Hyry	$95,000 (1)
Salary Remaining :	$38,594
Salary Average :	$95,000
Salary Average Remaining :	$38,594
Alexander Suzdalev	$95,000 (3)
Salary Remaining :	$38,594
Salary Average :	$95,000
Salary Average Remaining :	$38,594
Yegor Sidorov	$87,500 (3)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Artem Duda	$87,500 (3)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Artyom Levshunov	$87,500 (3)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Luca Cagnoni	$87,500 (3)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Felix Unger Sorum	$87,500 (3)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Rutger McGroarty	$87,500 (3)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Jagger Firkus	$87,500 (3)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Drew Commesso	$87,500 (1)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Fedor Svechkov	$87,500 (2)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Adam Sykora	$87,500 (2)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Kevin Gravel	$82,500 (1)
Salary Remaining :	$33,516
Salary Average :	$82,500
Salary Average Remaining :	$33,516
James Schuldt	$80,000 (1)
Salary Remaining :	$32,500
Salary Average :	$80,000
Salary Average Remaining :	$32,500
Nathan Clurman	$80,000 (1)
Salary Remaining :	$32,500
Salary Average :	$80,000
Salary Average Remaining :	$32,500
Grant Hutton	$80,000 (1)
Salary Remaining :	$32,500
Salary Average :	$80,000
Salary Average Remaining :	$32,500
Collin Delia	$77,500 (1)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Gabriel Dumont	$77,500 (1)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Hunter Drew	$77,500 (1)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Jackson Berezowski	$77,500 (1)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Ben McCartney	$77,500 (2)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Total Farm Players	23
Salary Commitment
Year 2025 : $1,965,000
Year 2026 : $960,000
Year 2027 : $707,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,965,000
Year 2026 : $960,000
Year 2027 : $707,500
Year 2028 : $0

Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	BankAtlantic Center
Level 1:	6000 - $80 - 5,641 - 94.02%
Level 2:	5000 - $50 - 4,622 - 92.43%
Level 3:	2000 - $30 - 1,918 - 95.90%
Level 4:	4000 - $20 - 3,805 - 95.13%
Luxury :	1000 - $180 - 929 - 92.90%
Total Capacity :	18000
Income
Home Games Left	13
Average Attendance - %	16,915 - 93.97%
Average Income per Game	$1,032,383
Year to Date Revenue	$28,906,737
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	$56,885,271
Farm Year To Date Expenses	$1,276,165
Pro Salary Cap Per Days	$494,792
Pro Salary Cap To Date	$56,392,354
Farm Salary Cap Per Days	$11,211
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$13,420,985
Pro Remaining Season Days	78
Pro Expenses Per Days	$498,828
Pro Estimated Expenses	$38,908,584
Farm Remaining Season Days	78
Farm Expenses Per Days	$11,211
Farm Estimated Expenses	$874,458
Estimated Season Expenses	$39,783,042
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	$17,881,435
Projected Bank Account	($8,480,622)

Pro Players Salaries
Nathan MacKinnon (1 Way Contract)	$11,900,000 (4)
-Salary Remaining :	$4,834,375
-Salary Average :	$11,900,000
-Salary Average Remaining :	$4,834,375
Artemi Panarin (1 Way Contract)	$10,500,000 (2)
-Salary Remaining :	$4,265,625
-Salary Average :	$10,500,000
-Salary Average Remaining :	$4,265,625
Cale Makar (1 Way Contract)	$10,000,000 (6)
-Salary Remaining :	$4,062,500
-Salary Average :	$10,000,000
-Salary Average Remaining :	$4,062,500
Tim Stutzle (1 Way Contract)	$8,350,000 (7)
-Salary Remaining :	$3,392,188
-Salary Average :	$8,350,000
-Salary Average Remaining :	$3,392,188
Josh Morrissey (1 Way Contract)	$7,900,000 (3)
-Salary Remaining :	$3,209,375
-Salary Average :	$7,900,000
-Salary Average Remaining :	$3,209,375
Cole Caufield (1 Way Contract)	$7,850,000 (7)
-Salary Remaining :	$3,189,063
-Salary Average :	$7,850,000
-Salary Average Remaining :	$3,189,063
Mathew Barzal (1 Way Contract)	$6,650,000 (7)
-Salary Remaining :	$2,701,563
-Salary Average :	$6,650,000
-Salary Average Remaining :	$2,701,563
Thomas Chabot (1 Way Contract)	$6,000,000 (4)
-Salary Remaining :	$2,437,500
-Salary Average :	$6,000,000
-Salary Average Remaining :	$2,437,500
Tyler Myers (1 Way Contract)	$5,000,000 (6)
-Salary Remaining :	$2,031,250
-Salary Average :	$5,000,000
-Salary Average Remaining :	$2,031,250
Jordan Eberle (1 Way Contract)	$3,500,000 (3)
-Salary Remaining :	$1,421,875
-Salary Average :	$3,500,000
-Salary Average Remaining :	$1,421,875
Adam Henrique (1 Way Contract)	$2,750,000 (4)
-Salary Remaining :	$1,117,188
-Salary Average :	$2,750,000
-Salary Average Remaining :	$1,117,188
Jamie Oleksiak (1 Way Contract)	$2,750,000 (1)
-Salary Remaining :	$1,117,188
-Salary Average :	$2,750,000
-Salary Average Remaining :	$1,117,188
Samuel Montembeault (1 Way Contract)	$2,250,000 (2)
-Salary Remaining :	$914,063
-Salary Average :	$2,250,000
-Salary Average Remaining :	$914,063
Fabian Zetterlund (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$812,500
-Salary Average :	$2,000,000
-Salary Average Remaining :	$812,500
Josh Anderson (1 Way Contract)	$1,500,000 (3)
-Salary Remaining :	$609,375
-Salary Average :	$1,500,000
-Salary Average Remaining :	$609,375
Alex Lyon (1 Way Contract)	$1,500,000 (4)
-Salary Remaining :	$609,375
-Salary Average :	$1,500,000
-Salary Average Remaining :	$609,375
Alex Turcotte (1 Way Contract)	$1,300,000 (2)
-Salary Remaining :	$528,125
-Salary Average :	$1,300,000
-Salary Average Remaining :	$528,125
Marcus Foligno (1 Way Contract)	$1,300,000 (2)
-Salary Remaining :	$528,125
-Salary Average :	$1,300,000
-Salary Average Remaining :	$528,125
Ty Emberson (1 Way Contract)	$1,200,000 (1)
-Salary Remaining :	$487,500
-Salary Average :	$1,200,000
-Salary Average Remaining :	$487,500
Jansen Harkins	$800,000 (1)
-Salary Remaining :	$325,000
-Salary Average :	$800,000
-Salary Average Remaining :	$325,000
Logan Stanley (1 Way Contract)	$775,000 (3)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$314,844
-Salary Average :	$775,000
-Salary Average Remaining :	$314,844
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 :	$40,625
Salary Average :	$100,000
Salary Average Remaining :	$40,625
Martin Frk	$100,000 (2)
Salary Remaining :	$40,625
Salary Average :	$100,000
Salary Average Remaining :	$40,625
Chris Terry	$100,000 (2)
Salary Remaining :	$40,625
Salary Average :	$100,000
Salary Average Remaining :	$40,625
Rocco Grimaldi	$100,000 (1)
Salary Remaining :	$40,625
Salary Average :	$100,000
Salary Average Remaining :	$40,625
Ryan Reaves	$100,000 (2)
Salary Remaining :	$40,625
Salary Average :	$100,000
Salary Average Remaining :	$40,625
Anthony Richard	$100,000 (2)
Salary Remaining :	$40,625
Salary Average :	$100,000
Salary Average Remaining :	$40,625
Vinnie Hinostroza	$100,000 (1)
Salary Remaining :	$40,625
Salary Average :	$100,000
Salary Average Remaining :	$40,625
Brandon Halverson	$100,000 (2)
Salary Remaining :	$40,625
Salary Average :	$100,000
Salary Average Remaining :	$40,625
Michael Sgarbossa	$97,500 (1)
Salary Remaining :	$39,609
Salary Average :	$97,500
Salary Average Remaining :	$39,609
Kurtis MacDermid	$90,000 (2)
Salary Remaining :	$36,563
Salary Average :	$90,000
Salary Average Remaining :	$36,563
Angus Crookshank	$90,000 (1)
Salary Remaining :	$36,563
Salary Average :	$90,000
Salary Average Remaining :	$36,563
Louis Crevier	$90,000 (1)
Salary Remaining :	$36,563
Salary Average :	$90,000
Salary Average Remaining :	$36,563
Ville Heinola	$90,000 (1)
Salary Remaining :	$36,563
Salary Average :	$90,000
Salary Average Remaining :	$36,563
Bokondji Imama	$90,000 (1)
Salary Remaining :	$36,563
Salary Average :	$90,000
Salary Average Remaining :	$36,563
David Reinbacher	$87,500 (3)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Max McCormick	$80,000 (1)
Salary Remaining :	$32,500
Salary Average :	$80,000
Salary Average Remaining :	$32,500
Zach Sawchenko	$80,000 (2)
Salary Remaining :	$32,500
Salary Average :	$80,000
Salary Average Remaining :	$32,500
Dennis Cholowski	$80,000 (2)
Salary Remaining :	$32,500
Salary Average :	$80,000
Salary Average Remaining :	$32,500
Tobie Bisson	$80,000 (2)
Salary Remaining :	$32,500
Salary Average :	$80,000
Salary Average Remaining :	$32,500
Cameron Hughes	$80,000 (1)
Salary Remaining :	$32,500
Salary Average :	$80,000
Salary Average Remaining :	$32,500
Patrick Brown	$80,000 (2)
Salary Remaining :	$32,500
Salary Average :	$80,000
Salary Average Remaining :	$32,500
Dominik Shine	$80,000 (1)
Salary Remaining :	$32,500
Salary Average :	$80,000
Salary Average Remaining :	$32,500
MacKenzie MacEachern	$80,000 (2)
Salary Remaining :	$32,500
Salary Average :	$80,000
Salary Average Remaining :	$32,500
Dylan McIlrath	$77,500 (1)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
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 - 5,423 - 90.38%
Level 2:	5000 - $54 - 4,480 - 89.60%
Level 3:	2000 - $33 - 1,880 - 94.00%
Level 4:	4000 - $23 - 3,715 - 92.87%
Luxury :	1000 - $187 - 927 - 92.75%
Total Capacity :	18000
Income
Home Games Left	16
Average Attendance - %	16,425 - 91.25%
Average Income per Game	$1,081,121
Year to Date Revenue	$27,028,033
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	$48,316,392
Farm Year To Date Expenses	$1,129,626
Pro Salary Cap Per Days	$402,474
Pro Salary Cap To Date	$45,877,348
Farm Salary Cap Per Days	$9,909
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$17,297,941
Pro Remaining Season Days	78
Pro Expenses Per Days	$423,828
Pro Estimated Expenses	$33,058,584
Farm Remaining Season Days	78
Farm Expenses Per Days	$9,909
Farm Estimated Expenses	$772,902
Estimated Season Expenses	$33,831,486
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	$50,402,135
Projected Bank Account	$33,868,590

Pro Players Salaries
Mark Stone (1 Way Contract)	$8,000,000 (2)
-Salary Remaining :	$3,250,000
-Salary Average :	$8,000,000
-Salary Average Remaining :	$3,250,000
Adrian Kempe (1 Way Contract)	$8,000,000 (7)
-Salary Remaining :	$3,250,000
-Salary Average :	$8,000,000
-Salary Average Remaining :	$3,250,000
Linus Ullmark (1 Way Contract)	$7,000,000 (2)
-Salary Remaining :	$2,843,750
-Salary Average :	$7,000,000
-Salary Average Remaining :	$2,843,750
Cam Atkinson (1 Way Contract)	$5,600,000 (2)
-1 Way Contract Salary Cap :	$4,450,000
-1 Way Contract Salary Cap Remaining :	$1,807,813
-Salary Remaining :	$2,275,000
-Salary Average :	$5,600,000
-Salary Average Remaining :	$2,275,000
Joel Eriksson Ek (1 Way Contract)	$5,500,000 (2)
-Salary Remaining :	$2,234,375
-Salary Average :	$5,500,000
-Salary Average Remaining :	$2,234,375
Alex Iafallo (1 Way Contract)	$5,250,000 (4)
-Salary Remaining :	$2,132,813
-Salary Average :	$5,250,000
-Salary Average Remaining :	$2,132,813
Brayden McNabb (1 Way Contract)	$5,250,000 (1)
-Salary Remaining :	$2,132,813
-Salary Average :	$5,250,000
-Salary Average Remaining :	$2,132,813
Jack Roslovic (1 Way Contract)	$4,750,000 (4)
-Salary Remaining :	$1,929,688
-Salary Average :	$4,750,000
-Salary Average Remaining :	$1,929,688
Jack Quinn (1 Way Contract)	$4,500,000 (4)
-Salary Remaining :	$1,828,125
-Salary Average :	$4,500,000
-Salary Average Remaining :	$1,828,125
Kaapo Kakko (1 Way Contract)	$3,500,000 (1)
-Salary Remaining :	$1,421,875
-Salary Average :	$3,500,000
-Salary Average Remaining :	$1,421,875
Daniel Sprong (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$1,218,750
-Salary Average :	$3,000,000
-Salary Average Remaining :	$1,218,750
Erik Gudbranson (1 Way Contract)	$3,000,000 (3)
-Salary Remaining :	$1,218,750
-Salary Average :	$3,000,000
-Salary Average Remaining :	$1,218,750
Lukas Dostal (1 Way Contract)	$2,600,000 (2)
-Salary Remaining :	$1,056,250
-Salary Average :	$2,600,000
-Salary Average Remaining :	$1,056,250
Jeremy Lauzon (1 Way Contract)	$2,300,000 (1)
-Salary Remaining :	$934,375
-Salary Average :	$2,300,000
-Salary Average Remaining :	$934,375
Brendan Smith (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$812,500
-Salary Average :	$2,000,000
-Salary Average Remaining :	$812,500
Luke Kunin (1 Way Contract)	$1,800,000 (3)
-Salary Remaining :	$731,250
-Salary Average :	$1,800,000
-Salary Average Remaining :	$731,250
Drew Helleson (1 Way Contract)	$1,400,000 (3)
-Salary Remaining :	$568,750
-Salary Average :	$1,400,000
-Salary Average Remaining :	$568,750
Tomas Tatar (1 Way Contract)	$1,200,000 (1)
-Salary Remaining :	$487,500
-Salary Average :	$1,200,000
-Salary Average Remaining :	$487,500
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 :	$446,875
-Salary Average :	$1,100,000
-Salary Average Remaining :	$446,875
Derek Ryan (1 Way Contract)	$1,000,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$406,250
-Salary Average :	$1,000,000
-Salary Average Remaining :	$406,250
Josh Mahura (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$406,250
-Salary Average :	$1,000,000
-Salary Average Remaining :	$406,250
Kevin Stenlund (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$406,250
-Salary Average :	$1,000,000
-Salary Average Remaining :	$406,250
Alec Martinez (1 Way Contract)	$900,000 (3)
-Salary Remaining :	$365,625
-Salary Average :	$900,000
-Salary Average Remaining :	$365,625
Matt Savoie	$875,000 (3)
-Salary Remaining :	$355,469
-Salary Average :	$875,000
-Salary Average Remaining :	$355,469
Noah Gregor (1 Way Contract)	$850,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$345,313
-Salary Average :	$850,000
-Salary Average Remaining :	$345,313
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 :	$40,625
Salary Average :	$100,000
Salary Average Remaining :	$40,625
Brett Seney	$100,000 (1)
Salary Remaining :	$40,625
Salary Average :	$100,000
Salary Average Remaining :	$40,625
Akito Hirose	$100,000 (1)
Salary Remaining :	$40,625
Salary Average :	$100,000
Salary Average Remaining :	$40,625
Tristan Luneau	$95,000 (2)
Salary Remaining :	$38,594
Salary Average :	$95,000
Salary Average Remaining :	$38,594
Adam Engstrom	$87,500 (3)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Cade Webber	$87,500 (1)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Hunter Haight	$87,500 (3)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Parker Bell	$87,500 (3)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Alexander Kisakov	$87,500 (1)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Vadim Zherenko	$87,500 (1)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Caedan Bankier	$87,500 (2)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Adam Ginning	$87,500 (2)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Gavin White	$87,500 (2)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Riley Fiddler-Schultz	$87,500 (2)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Jeremy Davies	$85,000 (3)
Salary Remaining :	$34,531
Salary Average :	$85,000
Salary Average Remaining :	$34,531
Isaak Phillips	$80,000 (2)
Salary Remaining :	$32,500
Salary Average :	$80,000
Salary Average Remaining :	$32,500
Scott Walford	$80,000 (1)
Salary Remaining :	$32,500
Salary Average :	$80,000
Salary Average Remaining :	$32,500
Ken Appleby	$77,500 (1)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Patrick Guay	$77,500 (1)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Josh Davies	$77,500 (3)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Quinn Olson	$77,500 (1)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Mathias Laferriere	$77,500 (1)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
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 - 5,673 - 94.55%
Level 2:	5000 - $60 - 3,537 - 70.73%
Level 3:	2000 - $40 - 1,325 - 66.26%
Level 4:	4000 - $35 - 2,094 - 52.34%
Luxury :	1000 - $180 - 941 - 94.13%
Total Capacity :	18000
Income
Home Games Left	13
Average Attendance - %	13,569 - 75.38%
Average Income per Game	$1,039,592
Year to Date Revenue	$29,108,573
Expense
Pro Players Total Salaries	$89,775,000
Pro Players Total Average Salaries	$89,775,000
Farm Players Total Salaries	$1,920,000
Farm Players Total Average Salaries	$1,920,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$52,184,327
Farm Year To Date Expenses	$1,168,791
Pro Salary Cap Per Days	$451,562
Pro Salary Cap To Date	$50,999,434
Farm Salary Cap Per Days	$10,000
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$13,514,695
Pro Remaining Season Days	78
Pro Expenses Per Days	$467,578
Pro Estimated Expenses	$36,471,084
Farm Remaining Season Days	78
Farm Expenses Per Days	$10,000
Farm Estimated Expenses	$780,000
Estimated Season Expenses	$37,251,084
Estimated Season Salary Cap	$86,221,270
Estimate Under Maximum Salary Cap of $95,500,000	$9,278,730
Estimate Over Minimum Salary Cap of $70,600,000	$15,621,270
Current Bank Account	$37,132,822
Projected Bank Account	$13,396,433

Pro Players Salaries
Bo Horvat (1 Way Contract)	$8,000,000 (3)
-Salary Remaining :	$3,250,000
-Salary Average :	$8,000,000
-Salary Average Remaining :	$3,250,000
Jeremy Swayman (1 Way Contract)	$7,500,000 (6)
-Salary Remaining :	$3,046,875
-Salary Average :	$7,500,000
-Salary Average Remaining :	$3,046,875
Kevin Fiala (1 Way Contract)	$6,000,000 (1)
-Salary Remaining :	$2,437,500
-Salary Average :	$6,000,000
-Salary Average Remaining :	$2,437,500
Anthony Cirelli (1 Way Contract)	$6,000,000 (6)
-Salary Remaining :	$2,437,500
-Salary Average :	$6,000,000
-Salary Average Remaining :	$2,437,500
Travis Konecny (1 Way Contract)	$5,500,000 (3)
-Salary Remaining :	$2,234,375
-Salary Average :	$5,500,000
-Salary Average Remaining :	$2,234,375
Adam Pelech (1 Way Contract)	$5,400,000 (2)
-Salary Remaining :	$2,193,750
-Salary Average :	$5,400,000
-Salary Average Remaining :	$2,193,750
Dylan Holloway (1 Way Contract)	$5,000,000 (2)
-Salary Remaining :	$2,031,250
-Salary Average :	$5,000,000
-Salary Average Remaining :	$2,031,250
Phillip Danault (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$2,031,250
-Salary Average :	$5,000,000
-Salary Average Remaining :	$2,031,250
Jake DeBrusk (1 Way Contract)	$5,000,000 (3)
-Salary Remaining :	$2,031,250
-Salary Average :	$5,000,000
-Salary Average Remaining :	$2,031,250
Marcus Pettersson (1 Way Contract)	$4,000,000 (2)
-Salary Remaining :	$1,625,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$1,625,000
Aliaksei Protas (1 Way Contract)	$4,000,000 (1)
-Salary Remaining :	$1,625,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$1,625,000
Eetu Luostarinen (1 Way Contract)	$4,000,000 (6)
-Salary Remaining :	$1,625,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$1,625,000
Bowen Byram (1 Way Contract)	$3,800,000 (1)
-Salary Remaining :	$1,543,750
-Salary Average :	$3,800,000
-Salary Average Remaining :	$1,543,750
Joseph Woll (1 Way Contract)	$3,500,000 (1)
-Salary Remaining :	$1,421,875
-Salary Average :	$3,500,000
-Salary Average Remaining :	$1,421,875
Jamie Drysdale (1 Way Contract)	$3,000,000 (2)
-1 Way Contract Salary Cap :	$1,850,000
-1 Way Contract Salary Cap Remaining :	$751,563
-Salary Remaining :	$1,218,750
-Salary Average :	$3,000,000
-Salary Average Remaining :	$1,218,750
Esa Lindell (1 Way Contract)	$2,900,000 (1)
-Salary Remaining :	$1,178,125
-Salary Average :	$2,900,000
-Salary Average Remaining :	$1,178,125
Drew O'Connor (1 Way Contract)	$2,500,000 (2)
-Salary Remaining :	$1,015,625
-Salary Average :	$2,500,000
-Salary Average Remaining :	$1,015,625
Pavel Dorofeyev (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$812,500
-Salary Average :	$2,000,000
-Salary Average Remaining :	$812,500
Egor Zamula (1 Way Contract)	$1,700,000 (1)
-Salary Remaining :	$690,625
-Salary Average :	$1,700,000
-Salary Average Remaining :	$690,625
Albert Johansson (1 Way Contract)	$1,500,000 (1)
-1 Way Contract Salary Cap :	$350,000
-1 Way Contract Salary Cap Remaining :	$142,188
-Salary Remaining :	$609,375
-Salary Average :	$1,500,000
-Salary Average Remaining :	$609,375
Raphael Lavoie	$950,000 (1)
-Salary Remaining :	$385,938
-Salary Average :	$950,000
-Salary Average Remaining :	$385,938
Ryker Evans	$875,000 (1)
-Salary Remaining :	$355,469
-Salary Average :	$875,000
-Salary Average Remaining :	$355,469
Josh Doan	$875,000 (1)
-Salary Remaining :	$355,469
-Salary Average :	$875,000
-Salary Average Remaining :	$355,469
Benoit-Olivier Groulx (1 Way Contract)	$775,000 (3)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$314,844
-Salary Average :	$775,000
-Salary Average Remaining :	$314,844
Total Pro Players	24
Salary Commitment
Year 2025 : $89,775,000
Year 2026 : $56,675,000
Year 2027 : $36,775,000
Year 2028 : $17,500,000
Salary Average Commitment
Year 2025 : $89,775,000
Year 2026 : $56,675,000
Year 2027 : $36,775,000
Year 2028 : $17,500,000
Salary Cap with 1 Way Contract
Year 2025 : $86,700,000
Year 2026 : $54,750,000
Year 2027 : $36,000,000
Year 2028 : $17,500,000

Farm Players Salaries
William Lockwood	$100,000 (2)
Salary Remaining :	$40,625
Salary Average :	$100,000
Salary Average Remaining :	$40,625
Danila Klimovich	$95,000 (2)
Salary Remaining :	$38,594
Salary Average :	$95,000
Salary Average Remaining :	$38,594
Arshdeep Bains	$95,000 (1)
Salary Remaining :	$38,594
Salary Average :	$95,000
Salary Average Remaining :	$38,594
Jan Mysak	$95,000 (2)
Salary Remaining :	$38,594
Salary Average :	$95,000
Salary Average Remaining :	$38,594
Trent Miner	$95,000 (2)
Salary Remaining :	$38,594
Salary Average :	$95,000
Salary Average Remaining :	$38,594
Samuel Savoie	$87,500 (3)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Samu Tuomaala	$87,500 (2)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Elias D Pettersson	$87,500 (3)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Maxim Groshev	$87,500 (1)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Samuel Honzek	$87,500 (3)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Ryan Winterton	$87,500 (2)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Zack Ostapchuk	$87,500 (2)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Nikita Chibrikov	$87,500 (2)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Marcel Marcel	$87,500 (2)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Aku Raty	$87,500 (1)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Carson Lambos	$87,500 (2)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Angus Booth	$87,500 (3)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Cole McWard	$80,000 (1)
Salary Remaining :	$32,500
Salary Average :	$80,000
Salary Average Remaining :	$32,500
Bogdans Hodass	$77,500 (2)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Brad Hunt	$77,500 (1)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Tristen Nielsen	$77,500 (1)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Parker Gahagen	$77,500 (1)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Total Farm Players	22
Salary Commitment
Year 2025 : $1,920,000
Year 2026 : $1,337,500
Year 2027 : $350,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,920,000
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 - 5,571 - 92.85%
Level 2:	5000 - $53 - 4,735 - 94.70%
Level 3:	2000 - $31 - 1,884 - 94.22%
Level 4:	4000 - $21 - 3,795 - 94.87%
Luxury :	1000 - $180 - 940 - 94.02%
Total Capacity :	18000
Income
Home Games Left	18
Average Attendance - %	16,926 - 94.03%
Average Income per Game	$1,077,586
Year to Date Revenue	$24,784,479
Expense
Pro Players Total Salaries	$87,387,500
Pro Players Total Average Salaries	$87,387,500
Farm Players Total Salaries	$1,957,500
Farm Players Total Average Salaries	$1,957,500
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$4,375,000
Pro Year To Date Expenses	$51,566,896
Farm Year To Date Expenses	$1,118,554
Pro Salary Cap Per Days	$434,635
Pro Salary Cap To Date	$48,876,040
Farm Salary Cap Per Days	$9,779
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$19,396,549
Pro Remaining Season Days	78
Pro Expenses Per Days	$455,143
Pro Estimated Expenses	$35,501,154
Farm Remaining Season Days	78
Farm Expenses Per Days	$10,195
Farm Estimated Expenses	$795,210
Estimated Season Expenses	$36,296,364
Estimated Season Salary Cap	$87,152,570
Estimate Under Maximum Salary Cap of $95,500,000	$8,347,430
Estimate Over Minimum Salary Cap of $70,600,000	$16,552,570
Current Bank Account	$30,309,108
Projected Bank Account	$13,409,293

Pro Players Salaries
Jason Robertson (1 Way Contract)	$9,000,000 (2)
-Salary Remaining :	$3,656,250
-Salary Average :	$9,000,000
-Salary Average Remaining :	$3,656,250
JT Miller (1 Way Contract)	$9,000,000 (6)
-Salary Remaining :	$3,656,250
-Salary Average :	$9,000,000
-Salary Average Remaining :	$3,656,250
Vince Dunn (1 Way Contract)	$8,300,000 (6)
-Salary Remaining :	$3,371,875
-Salary Average :	$8,300,000
-Salary Average Remaining :	$3,371,875
Rasmus Dahlin (1 Way Contract)	$8,000,000 (5)
-Salary Remaining :	$3,250,000
-Salary Average :	$8,000,000
-Salary Average Remaining :	$3,250,000
Roope Hintz (1 Way Contract)	$6,500,000 (3)
-Salary Remaining :	$2,640,625
-Salary Average :	$6,500,000
-Salary Average Remaining :	$2,640,625
Sergei Bobrovsky (1 Way Contract)	$6,500,000 (1)
-Salary Remaining :	$2,640,625
-Salary Average :	$6,500,000
-Salary Average Remaining :	$2,640,625
Tyler Toffoli (1 Way Contract)	$6,000,000 (6)
-Salary Remaining :	$2,437,500
-Salary Average :	$6,000,000
-Salary Average Remaining :	$2,437,500
Ross Colton (1 Way Contract)	$5,200,000 (5)
-Salary Remaining :	$2,112,500
-Salary Average :	$5,200,000
-Salary Average Remaining :	$2,112,500
Trevor Moore (1 Way Contract)	$3,500,000 (1)
-Salary Remaining :	$1,421,875
-Salary Average :	$3,500,000
-Salary Average Remaining :	$1,421,875
Nick Perbix (1 Way Contract)	$3,300,000 (4)
-Salary Remaining :	$1,340,625
-Salary Average :	$3,300,000
-Salary Average Remaining :	$1,340,625
Cody Glass (1 Way Contract)	$3,100,000 (4)
-Salary Remaining :	$1,259,375
-Salary Average :	$3,100,000
-Salary Average Remaining :	$1,259,375
Evan Rodrigues (1 Way Contract)	$2,250,000 (1)
-Salary Remaining :	$914,063
-Salary Average :	$2,250,000
-Salary Average Remaining :	$914,063
Taylor Raddysh (1 Way Contract)	$2,200,000 (3)
-Salary Remaining :	$893,750
-Salary Average :	$2,200,000
-Salary Average Remaining :	$893,750
Alexandre Texier (1 Way Contract)	$2,100,000 (2)
-Salary Remaining :	$853,125
-Salary Average :	$2,100,000
-Salary Average Remaining :	$853,125
Calvin de Haan (Out of Payroll)	$1,687,500 (1)
-Salary Remaining :	$685,547
-Salary Average :	$1,687,500
-Salary Average Remaining :	$685,547
Alex Nedeljkovic (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$609,375
-Salary Average :	$1,500,000
-Salary Average Remaining :	$609,375
Alexander Holtz (1 Way Contract)	$1,200,000 (2)
-1 Way Contract Salary Cap :	$50,000
-1 Way Contract Salary Cap Remaining :	$20,313
-Salary Remaining :	$487,500
-Salary Average :	$1,200,000
-Salary Average Remaining :	$487,500
Travis Dermott (1 Way Contract)	$1,150,000 (1)
-Salary Remaining :	$467,188
-Salary Average :	$1,150,000
-Salary Average Remaining :	$467,188
Laurent Dauphin (1 Way Contract)	$1,100,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$446,875
-Salary Average :	$1,100,000
-Salary Average Remaining :	$446,875
Darren Raddysh	$1,000,000 (1)
-Salary Remaining :	$406,250
-Salary Average :	$1,000,000
-Salary Average Remaining :	$406,250
Alex Nylander (1 Way Contract)	$1,000,000 (2)
-Salary Remaining :	$406,250
-Salary Average :	$1,000,000
-Salary Average Remaining :	$406,250
Andrew Agozzino	$950,000 (2)
-Salary Remaining :	$385,938
-Salary Average :	$950,000
-Salary Average Remaining :	$385,938
Jacob Bryson (1 Way Contract)	$950,000 (2)
-Salary Remaining :	$385,938
-Salary Average :	$950,000
-Salary Average Remaining :	$385,938
Clark Bishop	$950,000 (2)
-Salary Remaining :	$385,938
-Salary Average :	$950,000
-Salary Average Remaining :	$385,938
Jake Sanderson	$950,000 (1)
-Salary Remaining :	$385,938
-Salary Average :	$950,000
-Salary Average Remaining :	$385,938
Total Pro Players	25
Salary Commitment
Year 2025 : $87,387,500
Year 2026 : $67,750,000
Year 2027 : $51,600,000
Year 2028 : $42,900,000
Salary Average Commitment
Year 2025 : $87,387,500
Year 2026 : $67,750,000
Year 2027 : $51,600,000
Year 2028 : $42,900,000
Salary Cap with 1 Way Contract
Year 2025 : $85,137,504
Year 2026 : $66,600,000
Year 2027 : $51,600,000
Year 2028 : $42,900,000

Farm Players Salaries
Fredrik Karlstrom	$100,000 (1)
Salary Remaining :	$40,625
Salary Average :	$100,000
Salary Average Remaining :	$40,625
Garrett Pilon	$97,500 (1)
Salary Remaining :	$39,609
Salary Average :	$97,500
Salary Average Remaining :	$39,609
Logan Shaw	$95,000 (2)
Salary Remaining :	$38,594
Salary Average :	$95,000
Salary Average Remaining :	$38,594
Charles Hudon	$95,000 (2)
Salary Remaining :	$38,594
Salary Average :	$95,000
Salary Average Remaining :	$38,594
Josh Dunne	$90,000 (2)
Salary Remaining :	$36,563
Salary Average :	$90,000
Salary Average Remaining :	$36,563
Gage Quinney	$90,000 (2)
Salary Remaining :	$36,563
Salary Average :	$90,000
Salary Average Remaining :	$36,563
Scott Sabourin	$90,000 (2)
Salary Remaining :	$36,563
Salary Average :	$90,000
Salary Average Remaining :	$36,563
Peter Diliberatore	$90,000 (1)
Salary Remaining :	$36,563
Salary Average :	$90,000
Salary Average Remaining :	$36,563
Adam Scheel	$87,500 (1)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Cross Hanas	$87,500 (1)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Noah Laba	$87,500 (3)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Guillaume Brisebois	$85,000 (1)
Salary Remaining :	$34,531
Salary Average :	$85,000
Salary Average Remaining :	$34,531
Felix Sandstrom	$80,000 (1)
Salary Remaining :	$32,500
Salary Average :	$80,000
Salary Average Remaining :	$32,500
Samuel Walker	$80,000 (1)
Salary Remaining :	$32,500
Salary Average :	$80,000
Salary Average Remaining :	$32,500
Filip Roos	$80,000 (1)
Salary Remaining :	$32,500
Salary Average :	$80,000
Salary Average Remaining :	$32,500
Alex Belzile (Out of Payroll)	$80,000 (2)
Salary Remaining :	$32,500
Salary Average :	$80,000
Salary Average Remaining :	$32,500
Tyler Inamoto	$77,500 (1)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Mitchell Gibson	$77,500 (1)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Gustav Olofsson	$77,500 (1)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Ben Zloty	$77,500 (1)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Mason Jobst	$77,500 (1)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Jiri Patera	$77,500 (1)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Andrew Perrott	$77,500 (1)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Total Farm Players	23
Salary Commitment
Year 2025 : $1,957,500
Year 2026 : $627,500
Year 2027 : $87,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,957,500
Year 2026 : $627,500
Year 2027 : $87,500
Year 2028 : $0

Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Joe Louis Arena
Level 1:	6000 - $75 - 5,694 - 94.89%
Level 2:	5000 - $50 - 4,776 - 95.52%
Level 3:	2000 - $30 - 1,904 - 95.22%
Level 4:	4000 - $20 - 3,762 - 94.04%
Luxury :	1000 - $170 - 931 - 93.12%
Total Capacity :	18000
Income
Home Games Left	13
Average Attendance - %	17,067 - 94.82%
Average Income per Game	$1,010,885
Year to Date Revenue	$28,304,771
Expense
Pro Players Total Salaries	$88,700,000
Pro Players Total Average Salaries	$88,700,000
Farm Players Total Salaries	$1,985,000
Farm Players Total Average Salaries	$1,985,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$52,399,986
Farm Year To Date Expenses	$1,205,166
Pro Salary Cap Per Days	$456,250
Pro Salary Cap To Date	$51,746,880
Farm Salary Cap Per Days	$10,339
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$13,141,501
Pro Remaining Season Days	78
Pro Expenses Per Days	$461,979
Pro Estimated Expenses	$36,034,362
Farm Remaining Season Days	78
Farm Expenses Per Days	$10,339
Farm Estimated Expenses	$806,442
Estimated Season Expenses	$36,840,804
Estimated Season Salary Cap	$87,334,380
Estimate Under Maximum Salary Cap of $95,500,000	$8,165,620
Estimate Over Minimum Salary Cap of $70,600,000	$16,734,380
Current Bank Account	$26,261,911
Projected Bank Account	$2,562,608

Pro Players Salaries
Alex Ovechkin (1 Way Contract)	$9,500,000 (1)
-Salary Remaining :	$3,859,375
-Salary Average :	$9,500,000
-Salary Average Remaining :	$3,859,375
Robert Thomas (1 Way Contract)	$9,300,000 (2)
-Salary Remaining :	$3,778,125
-Salary Average :	$9,300,000
-Salary Average Remaining :	$3,778,125
Mark Scheifele (1 Way Contract)	$8,800,000 (4)
-Salary Remaining :	$3,575,000
-Salary Average :	$8,800,000
-Salary Average Remaining :	$3,575,000
Justin Faulk (1 Way Contract)	$6,750,000 (5)
-Salary Remaining :	$2,742,188
-Salary Average :	$6,750,000
-Salary Average Remaining :	$2,742,188
Cam Fowler (1 Way Contract)	$6,500,000 (2)
-Salary Remaining :	$2,640,625
-Salary Average :	$6,500,000
-Salary Average Remaining :	$2,640,625
Dmitry Orlov (1 Way Contract)	$6,500,000 (4)
-Salary Remaining :	$2,640,625
-Salary Average :	$6,500,000
-Salary Average Remaining :	$2,640,625
JJ Peterka (1 Way Contract)	$5,250,000 (3)
-Salary Remaining :	$2,132,813
-Salary Average :	$5,250,000
-Salary Average Remaining :	$2,132,813
Pavel Zacha (1 Way Contract)	$5,200,000 (2)
-Salary Remaining :	$2,112,500
-Salary Average :	$5,200,000
-Salary Average Remaining :	$2,112,500
Connor Murphy (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$2,031,250
-Salary Average :	$5,000,000
-Salary Average Remaining :	$2,031,250
Charlie Coyle (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$2,031,250
-Salary Average :	$5,000,000
-Salary Average Remaining :	$2,031,250
Alex Vlasic (1 Way Contract)	$4,800,000 (6)
-Salary Remaining :	$1,950,000
-Salary Average :	$4,800,000
-Salary Average Remaining :	$1,950,000
Ivan Barbashev (1 Way Contract)	$3,900,000 (2)
-Salary Remaining :	$1,584,375
-Salary Average :	$3,900,000
-Salary Average Remaining :	$1,584,375
Colin Blackwell (1 Way Contract)	$2,200,000 (1)
-Salary Remaining :	$893,750
-Salary Average :	$2,200,000
-Salary Average Remaining :	$893,750
David Rittich (1 Way Contract)	$1,750,000 (3)
-Salary Remaining :	$710,938
-Salary Average :	$1,750,000
-Salary Average Remaining :	$710,938
Peyton Krebs (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$609,375
-Salary Average :	$1,500,000
-Salary Average Remaining :	$609,375
Boris Katchouk (1 Way Contract)	$1,100,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$446,875
-Salary Average :	$1,100,000
-Salary Average Remaining :	$446,875
Kevin Lankinen	$1,000,000 (1)
-Salary Remaining :	$406,250
-Salary Average :	$1,000,000
-Salary Average Remaining :	$406,250
Joel Hanley	$1,000,000 (2)
-Salary Remaining :	$406,250
-Salary Average :	$1,000,000
-Salary Average Remaining :	$406,250
Vinni Lettieri	$1,000,000 (2)
-Salary Remaining :	$406,250
-Salary Average :	$1,000,000
-Salary Average Remaining :	$406,250
Linus Karlsson	$925,000 (1)
-Salary Remaining :	$375,781
-Salary Average :	$925,000
-Salary Average Remaining :	$375,781
Danil Gushchin	$875,000 (1)
-Salary Remaining :	$355,469
-Salary Average :	$875,000
-Salary Average Remaining :	$355,469
Ryan Shea	$850,000 (1)
-Salary Remaining :	$345,313
-Salary Average :	$850,000
-Salary Average Remaining :	$345,313
Total Pro Players	22
Salary Commitment
Year 2025 : $88,700,000
Year 2026 : $60,750,000
Year 2027 : $33,850,000
Year 2028 : $26,850,000
Salary Average Commitment
Year 2025 : $88,700,000
Year 2026 : $60,750,000
Year 2027 : $33,850,000
Year 2028 : $26,850,000
Salary Cap with 1 Way Contract
Year 2025 : $87,600,000
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 :	$40,625
Salary Average :	$100,000
Salary Average Remaining :	$40,625
Ethan Bear	$100,000 (2)
Salary Remaining :	$40,625
Salary Average :	$100,000
Salary Average Remaining :	$40,625
Benjamin Gaudreau	$95,000 (2)
Salary Remaining :	$38,594
Salary Average :	$95,000
Salary Average Remaining :	$38,594
William Rousseau	$95,000 (2)
Salary Remaining :	$38,594
Salary Average :	$95,000
Salary Average Remaining :	$38,594
Ian Mitchell	$92,500 (1)
Salary Remaining :	$37,578
Salary Average :	$92,500
Salary Average Remaining :	$37,578
Oscar Back	$90,000 (1)
Salary Remaining :	$36,563
Salary Average :	$90,000
Salary Average Remaining :	$36,563
Filip Kral	$87,500 (1)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Skyler Brind'Amour	$87,500 (2)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Justin Gill	$87,500 (2)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Niklas Kokko	$87,500 (3)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Xavier Bourgault	$87,500 (1)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Elias Salomonsson	$87,500 (3)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Joakim Kemell	$87,500 (1)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Ryder Rolston	$87,500 (1)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Andre Lee	$85,000 (1)
Salary Remaining :	$34,531
Salary Average :	$85,000
Salary Average Remaining :	$34,531
Jeffrey Truchon-Viel	$85,000 (1)
Salary Remaining :	$34,531
Salary Average :	$85,000
Salary Average Remaining :	$34,531
Isaac Belliveau	$77,500 (2)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Carson Meyer	$77,500 (2)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Shawn Element	$77,500 (2)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Matias Rajaniemi	$77,500 (2)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Austin Poganski	$77,500 (2)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Christian Wolanin	$77,500 (1)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Maxim Barbashev	$77,500 (3)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Total Farm Players	23
Salary Commitment
Year 2025 : $1,985,000
Year 2026 : $1,105,000
Year 2027 : $252,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,985,000
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 - 5,532 - 92.19%
Level 2:	5000 - $50 - 4,740 - 94.80%
Level 3:	2000 - $30 - 1,860 - 93.02%
Level 4:	4000 - $20 - 3,739 - 93.49%
Luxury :	1000 - $180 - 931 - 93.12%
Total Capacity :	18000
Income
Home Games Left	16
Average Attendance - %	16,802 - 93.35%
Average Income per Game	$1,026,619
Year to Date Revenue	$25,665,487
Expense
Pro Players Total Salaries	$77,932,000
Pro Players Total Average Salaries	$77,932,000
Farm Players Total Salaries	$1,972,500
Farm Players Total Average Salaries	$1,972,500
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$46,605,572
Farm Year To Date Expenses	$1,110,128
Pro Salary Cap Per Days	$399,906
Pro Salary Cap To Date	$45,490,860
Farm Salary Cap Per Days	$9,779
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$16,425,912
Pro Remaining Season Days	78
Pro Expenses Per Days	$405,896
Pro Estimated Expenses	$31,659,888
Farm Remaining Season Days	78
Farm Expenses Per Days	$10,273
Farm Estimated Expenses	$801,294
Estimated Season Expenses	$32,461,182
Estimated Season Salary Cap	$76,683,528
Estimate Under Maximum Salary Cap of $95,500,000	$18,816,472
Estimate Over Minimum Salary Cap of $70,600,000	$6,083,528
Current Bank Account	$41,482,758
Projected Bank Account	$25,447,488

Pro Players Salaries
Mikko Rantanen (1 Way Contract)	$10,000,000 (2)
-Salary Remaining :	$4,062,500
-Salary Average :	$10,000,000
-Salary Average Remaining :	$4,062,500
Brady Tkachuk (1 Way Contract)	$8,200,000 (4)
-Salary Remaining :	$3,331,250
-Salary Average :	$8,200,000
-Salary Average Remaining :	$3,331,250
Sam Bennett (1 Way Contract)	$7,000,000 (5)
-Salary Remaining :	$2,843,750
-Salary Average :	$7,000,000
-Salary Average Remaining :	$2,843,750
Jake Oettinger (1 Way Contract)	$6,550,000 (7)
-Salary Remaining :	$2,660,938
-Salary Average :	$6,550,000
-Salary Average Remaining :	$2,660,938
Jacob Trouba (1 Way Contract)	$6,000,000 (3)
-Salary Remaining :	$2,437,500
-Salary Average :	$6,000,000
-Salary Average Remaining :	$2,437,500
Miro Heiskanen (1 Way Contract)	$6,000,000 (5)
-Salary Remaining :	$2,437,500
-Salary Average :	$6,000,000
-Salary Average Remaining :	$2,437,500
Dylan Samberg (1 Way Contract)	$5,500,000 (7)
-Salary Remaining :	$2,234,375
-Salary Average :	$5,500,000
-Salary Average Remaining :	$2,234,375
Alexander Kerfoot (1 Way Contract)	$4,200,000 (1)
-Salary Remaining :	$1,706,250
-Salary Average :	$4,200,000
-Salary Average Remaining :	$1,706,250
Pierre-Luc Dubois (1 Way Contract)	$3,800,000 (5)
-Salary Remaining :	$1,543,750
-Salary Average :	$3,800,000
-Salary Average Remaining :	$1,543,750
Alex Wennberg (1 Way Contract)	$3,500,000 (3)
-Salary Remaining :	$1,421,875
-Salary Average :	$3,500,000
-Salary Average Remaining :	$1,421,875
Joel Kiviranta (1 Way Contract)	$2,107,000 (3)
-Salary Remaining :	$855,969
-Salary Average :	$2,107,000
-Salary Average Remaining :	$855,969
Noah Cates (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$812,500
-Salary Average :	$2,000,000
-Salary Average Remaining :	$812,500
Connor Ingram (1 Way Contract)	$1,950,000 (1)
-1 Way Contract Salary Cap :	$800,000
-1 Way Contract Salary Cap Remaining :	$325,000
-Salary Remaining :	$792,188
-Salary Average :	$1,950,000
-Salary Average Remaining :	$792,188
Shea Theodore (1 Way Contract)	$1,750,000 (1)
-Salary Remaining :	$710,938
-Salary Average :	$1,750,000
-Salary Average Remaining :	$710,938
Connor Dewar (1 Way Contract)	$1,200,000 (1)
-Salary Remaining :	$487,500
-Salary Average :	$1,200,000
-Salary Average Remaining :	$487,500
Cole Smith (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$406,250
-Salary Average :	$1,000,000
-Salary Average Remaining :	$406,250
Wyatt Johnston	$950,000 (1)
-Salary Remaining :	$385,938
-Salary Average :	$950,000
-Salary Average Remaining :	$385,938
Owen Power	$950,000 (1)
-Salary Remaining :	$385,938
-Salary Average :	$950,000
-Salary Average Remaining :	$385,938
Calvin Pickard	$950,000 (3)
-Salary Remaining :	$385,938
-Salary Average :	$950,000
-Salary Average Remaining :	$385,938
Logan Cooley	$950,000 (2)
-Salary Remaining :	$385,938
-Salary Average :	$950,000
-Salary Average Remaining :	$385,938
Luke Hughes	$950,000 (2)
-Salary Remaining :	$385,938
-Salary Average :	$950,000
-Salary Average Remaining :	$385,938
Marco Kasper	$875,000 (2)
-Salary Remaining :	$355,469
-Salary Average :	$875,000
-Salary Average Remaining :	$355,469
Matthew Benning (1 Way Contract)	$775,000 (1)
-Salary Remaining :	$314,844
-Salary Average :	$775,000
-Salary Average Remaining :	$314,844
Trevor Lewis	$775,000 (1)
-Salary Remaining :	$314,844
-Salary Average :	$775,000
-Salary Average Remaining :	$314,844
Total Pro Players	24
Salary Commitment
Year 2025 : $77,932,000
Year 2026 : $62,382,000
Year 2027 : $49,607,000
Year 2028 : $37,050,000
Salary Average Commitment
Year 2025 : $77,932,000
Year 2026 : $62,382,000
Year 2027 : $49,607,000
Year 2028 : $37,050,000
Salary Cap with 1 Way Contract
Year 2025 : $76,782,000
Year 2026 : $62,382,000
Year 2027 : $49,607,000
Year 2028 : $37,050,000

Farm Players Salaries
Riley Sutter	$100,000 (1)
Salary Remaining :	$40,625
Salary Average :	$100,000
Salary Average Remaining :	$40,625
Henry Thrun (Out of Payroll)	$95,000 (1)
Salary Remaining :	$38,594
Salary Average :	$95,000
Salary Average Remaining :	$38,594
Chaz Lucius	$87,500 (1)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Jorian Donovan	$87,500 (3)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
David Goyette	$87,500 (3)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Massimo Rizzo	$87,500 (2)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Tristen Robins	$87,500 (1)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Alex Beaucage	$85,000 (1)
Salary Remaining :	$34,531
Salary Average :	$85,000
Salary Average Remaining :	$34,531
Gianni Fairbrother	$85,000 (1)
Salary Remaining :	$34,531
Salary Average :	$85,000
Salary Average Remaining :	$34,531
Cedric Pare	$85,000 (1)
Salary Remaining :	$34,531
Salary Average :	$85,000
Salary Average Remaining :	$34,531
Jonathan Lemieux	$77,500 (1)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Evan Vierling	$77,500 (1)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Brendan Gaunce	$77,500 (2)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Casey Fitzgerald	$77,500 (2)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Kyle Criscuolo	$77,500 (1)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Mason Millman	$77,500 (1)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Josh Filmon	$77,500 (3)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Hugh McGing	$77,500 (1)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Brett Brochu	$77,500 (2)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Jarred Tinordi	$77,500 (1)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Jonathan Aspirot	$77,500 (3)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Joseph Blandisi	$77,500 (1)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Matthew Sop	$77,500 (1)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Trevor Carrick	$77,500 (2)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Total Farm Players	24
Salary Commitment
Year 2025 : $1,972,500
Year 2026 : $727,500
Year 2027 : $330,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,972,500
Year 2026 : $727,500
Year 2027 : $330,000
Year 2028 : $0

Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Canadian Tire Centre
Level 1:	6000 - $74 - 5,622 - 93.69%
Level 2:	5000 - $49 - 4,730 - 94.59%
Level 3:	2000 - $29 - 1,906 - 95.30%
Level 4:	4000 - $22 - 3,749 - 93.72%
Luxury :	1000 - $182 - 936 - 93.60%
Total Capacity :	18000
Income
Home Games Left	14
Average Attendance - %	16,942 - 94.12%
Average Income per Game	$1,008,082
Year to Date Revenue	$27,218,217
Expense
Pro Players Total Salaries	$77,685,000
Pro Players Total Average Salaries	$77,685,000
Farm Players Total Salaries	$2,045,000
Farm Players Total Average Salaries	$2,045,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$47,214,894
Farm Year To Date Expenses	$1,253,787
Pro Salary Cap Per Days	$357,161
Pro Salary Cap To Date	$43,861,968
Farm Salary Cap Per Days	$10,651
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$14,113,150
Pro Remaining Season Days	78
Pro Expenses Per Days	$404,609
Pro Estimated Expenses	$31,559,502
Farm Remaining Season Days	78
Farm Expenses Per Days	$10,651
Farm Estimated Expenses	$830,778
Estimated Season Expenses	$32,390,280
Estimated Season Salary Cap	$71,720,526
Estimate Under Maximum Salary Cap of $95,500,000	$23,779,474
Estimate Over Minimum Salary Cap of $70,600,000	$1,120,526
Current Bank Account	$31,705,154
Projected Bank Account	$13,428,024

Pro Players Salaries
Brock Boeser (1 Way Contract)	$8,000,000 (5)
-Salary Remaining :	$3,250,000
-Salary Average :	$8,000,000
-Salary Average Remaining :	$3,250,000
Aaron Ekblad (Out of Payroll)	$6,960,000 (5)
-Salary Remaining :	$2,827,500
-Salary Average :	$6,960,000
-Salary Average Remaining :	$2,827,500
Quinton Byfield (1 Way Contract)	$6,750,000 (5)
-Salary Remaining :	$2,742,188
-Salary Average :	$6,750,000
-Salary Average Remaining :	$2,742,188
Morgan Rielly (1 Way Contract)	$6,750,000 (3)
-Salary Remaining :	$2,742,188
-Salary Average :	$6,750,000
-Salary Average Remaining :	$2,742,188
Tyler Seguin (1 Way Contract)	$5,125,000 (3)
-Salary Remaining :	$2,082,031
-Salary Average :	$5,125,000
-Salary Average Remaining :	$2,082,031
Alex Killorn (1 Way Contract)	$4,875,000 (2)
-Salary Remaining :	$1,980,469
-Salary Average :	$4,875,000
-Salary Average Remaining :	$1,980,469
Alex Tuch (1 Way Contract)	$4,750,000 (2)
-Salary Remaining :	$1,929,688
-Salary Average :	$4,750,000
-Salary Average Remaining :	$1,929,688
Elvis Merzlikins (1 Way Contract)	$4,500,000 (1)
-Salary Remaining :	$1,828,125
-Salary Average :	$4,500,000
-Salary Average Remaining :	$1,828,125
Jake McCabe (1 Way Contract)	$4,400,000 (3)
-Salary Remaining :	$1,787,500
-Salary Average :	$4,400,000
-Salary Average Remaining :	$1,787,500
Jordan Staal (1 Way Contract)	$3,900,000 (1)
-Salary Remaining :	$1,584,375
-Salary Average :	$3,900,000
-Salary Average Remaining :	$1,584,375
Nick Leddy (1 Way Contract)	$3,750,000 (3)
-Salary Remaining :	$1,523,438
-Salary Average :	$3,750,000
-Salary Average Remaining :	$1,523,438
Jordan Harris (1 Way Contract)	$2,600,000 (2)
-Salary Remaining :	$1,056,250
-Salary Average :	$2,600,000
-Salary Average Remaining :	$1,056,250
Ryan Poehling (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$812,500
-Salary Average :	$2,000,000
-Salary Average Remaining :	$812,500
Michael Amadio (1 Way Contract)	$1,875,000 (3)
-Salary Remaining :	$761,719
-Salary Average :	$1,875,000
-Salary Average Remaining :	$761,719
Justin Danforth (1 Way Contract)	$1,800,000 (4)
-Salary Remaining :	$731,250
-Salary Average :	$1,800,000
-Salary Average Remaining :	$731,250
Ilya Samsonov (1 Way Contract)	$1,750,000 (4)
-1 Way Contract Salary Cap :	$600,000
-1 Way Contract Salary Cap Remaining :	$243,750
-Salary Remaining :	$710,938
-Salary Average :	$1,750,000
-Salary Average Remaining :	$710,938
Scott Wedgewood (1 Way Contract)	$1,500,000 (2)
-Salary Remaining :	$609,375
-Salary Average :	$1,500,000
-Salary Average Remaining :	$609,375
Oskar Sundqvist (1 Way Contract)	$1,375,000 (4)
-Salary Remaining :	$558,594
-Salary Average :	$1,375,000
-Salary Average Remaining :	$558,594
Tanner Pearson (1 Way Contract)	$1,250,000 (4)
-Salary Remaining :	$507,813
-Salary Average :	$1,250,000
-Salary Average Remaining :	$507,813
Matthew Kessel (1 Way Contract)	$1,000,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$406,250
-Salary Average :	$1,000,000
-Salary Average Remaining :	$406,250
Jack Johnson	$1,000,000 (1)
-Salary Remaining :	$406,250
-Salary Average :	$1,000,000
-Salary Average Remaining :	$406,250
Craig Smith	$1,000,000 (2)
-Salary Remaining :	$406,250
-Salary Average :	$1,000,000
-Salary Average Remaining :	$406,250
Jordan Oesterle	$775,000 (2)
-Salary Remaining :	$314,844
-Salary Average :	$775,000
-Salary Average Remaining :	$314,844
Total Pro Players	23
Salary Commitment
Year 2025 : $77,685,000
Year 2026 : $65,285,000
Year 2027 : $49,785,000
Year 2028 : $27,885,000
Salary Average Commitment
Year 2025 : $77,685,000
Year 2026 : $65,285,000
Year 2027 : $49,785,000
Year 2028 : $27,885,000
Salary Cap with 1 Way Contract
Year 2025 : $75,535,000
Year 2026 : $64,135,000
Year 2027 : $48,635,000
Year 2028 : $26,735,000

Farm Players Salaries
Jacob MacDonald	$100,000 (1)
Salary Remaining :	$40,625
Salary Average :	$100,000
Salary Average Remaining :	$40,625
Ben Steeves	$95,000 (2)
Salary Remaining :	$38,594
Salary Average :	$95,000
Salary Average Remaining :	$38,594
Conor Geekie	$95,000 (3)
Salary Remaining :	$38,594
Salary Average :	$95,000
Salary Average Remaining :	$38,594
Marshall Warren	$95,000 (1)
Salary Remaining :	$38,594
Salary Average :	$95,000
Salary Average Remaining :	$38,594
Luke Cavallin	$95,000 (1)
Salary Remaining :	$38,594
Salary Average :	$95,000
Salary Average Remaining :	$38,594
Milos Kelemen	$92,500 (1)
Salary Remaining :	$37,578
Salary Average :	$92,500
Salary Average Remaining :	$37,578
Dysin Mayo	$90,000 (3)
Salary Remaining :	$36,563
Salary Average :	$90,000
Salary Average Remaining :	$36,563
Jon-Randall Avon	$87,500 (2)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Carl Lindbom	$87,500 (2)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Ian Moore	$87,500 (2)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Nikita Novikov	$87,500 (2)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Maximus Wanner	$87,500 (2)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Emmitt Finnie	$87,500 (3)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Walker Duehr	$82,500 (1)
Salary Remaining :	$33,516
Salary Average :	$82,500
Salary Average Remaining :	$33,516
Braeden Kressler	$77,500 (2)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Jesper Vikman	$77,500 (1)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Jack Studnicka	$77,500 (1)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Cole Clayton	$77,500 (1)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Braeden Bowman	$77,500 (2)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Kai Uchacz	$77,500 (2)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Luke Toporowski	$77,500 (1)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Pavol Regenda	$77,500 (2)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Anson Thornton	$77,500 (2)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Adam Raska	$77,500 (1)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Total Farm Players	24
Salary Commitment
Year 2025 : $2,045,000
Year 2026 : $1,192,500
Year 2027 : $272,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,045,000
Year 2026 : $1,192,500
Year 2027 : $272,500
Year 2028 : $0

Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Center at San Jose
Level 1:	6000 - $82 - 5,584 - 93.06%
Level 2:	5000 - $52 - 4,578 - 91.56%
Level 3:	2000 - $33 - 1,863 - 93.15%
Level 4:	4000 - $23 - 3,676 - 91.91%
Luxury :	1000 - $180 - 924 - 92.36%
Total Capacity :	18000
Income
Home Games Left	15
Average Attendance - %	16,625 - 92.36%
Average Income per Game	$1,069,496
Year to Date Revenue	$27,806,904
Expense
Pro Players Total Salaries	$75,640,000
Pro Players Total Average Salaries	$75,640,000
Farm Players Total Salaries	$2,237,500
Farm Players Total Average Salaries	$2,237,500
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$45,031,021
Farm Year To Date Expenses	$1,316,568
Pro Salary Cap Per Days	$376,901
Pro Salary Cap To Date	$43,073,489
Farm Salary Cap Per Days	$11,654
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$16,042,445
Pro Remaining Season Days	78
Pro Expenses Per Days	$393,958
Pro Estimated Expenses	$30,728,724
Farm Remaining Season Days	78
Farm Expenses Per Days	$11,654
Farm Estimated Expenses	$909,012
Estimated Season Expenses	$31,637,736
Estimated Season Salary Cap	$72,471,767
Estimate Under Maximum Salary Cap of $95,500,000	$23,028,233
Estimate Over Minimum Salary Cap of $70,600,000	$1,871,767
Current Bank Account	$61,919,394
Projected Bank Account	$46,324,103

Pro Players Salaries
Ryan Nugent-Hopkins (1 Way Contract)	$8,250,000 (2)
-Salary Remaining :	$3,351,563
-Salary Average :	$8,250,000
-Salary Average Remaining :	$3,351,563
Dylan Larkin (1 Way Contract)	$8,200,000 (2)
-Salary Remaining :	$3,331,250
-Salary Average :	$8,200,000
-Salary Average Remaining :	$3,331,250
Zach Hyman (1 Way Contract)	$6,750,000 (3)
-Salary Remaining :	$2,742,188
-Salary Average :	$6,750,000
-Salary Average Remaining :	$2,742,188
Brandon Montour (1 Way Contract)	$6,500,000 (3)
-Salary Remaining :	$2,640,625
-Salary Average :	$6,500,000
-Salary Average Remaining :	$2,640,625
Ryan O'Reilly (1 Way Contract)	$6,000,000 (4)
-Salary Remaining :	$2,437,500
-Salary Average :	$6,000,000
-Salary Average Remaining :	$2,437,500
Jakob Chychrun (1 Way Contract)	$6,000,000 (7)
-Salary Remaining :	$2,437,500
-Salary Average :	$6,000,000
-Salary Average Remaining :	$2,437,500
Brent Burns (1 Way Contract)	$5,250,000 (2)
-Salary Remaining :	$2,132,813
-Salary Average :	$5,250,000
-Salary Average Remaining :	$2,132,813
Michael Bunting (1 Way Contract)	$4,500,000 (1)
-Salary Remaining :	$1,828,125
-Salary Average :	$4,500,000
-Salary Average Remaining :	$1,828,125
Mario Ferraro (1 Way Contract)	$3,300,000 (1)
-Salary Remaining :	$1,340,625
-Salary Average :	$3,300,000
-Salary Average Remaining :	$1,340,625
Mattias Samuelsson (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$1,218,750
-Salary Average :	$3,000,000
-Salary Average Remaining :	$1,218,750
Matt Duchene (1 Way Contract)	$2,750,000 (1)
-Salary Remaining :	$1,117,188
-Salary Average :	$2,750,000
-Salary Average Remaining :	$1,117,188
Mathieu Joseph (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$1,015,625
-Salary Average :	$2,500,000
-Salary Average Remaining :	$1,015,625
Justin Barron (1 Way Contract)	$2,000,000 (3)
-1 Way Contract Salary Cap :	$850,000
-1 Way Contract Salary Cap Remaining :	$345,313
-Salary Remaining :	$812,500
-Salary Average :	$2,000,000
-Salary Average Remaining :	$812,500
Clay Stevenson (1 Way Contract)	$1,400,000 (3)
-1 Way Contract Salary Cap :	$250,000
-1 Way Contract Salary Cap Remaining :	$101,563
-Salary Remaining :	$568,750
-Salary Average :	$1,400,000
-Salary Average Remaining :	$568,750
Dakota Joshua (1 Way Contract)	$1,300,000 (2)
-Salary Remaining :	$528,125
-Salary Average :	$1,300,000
-Salary Average Remaining :	$528,125
Juuso Parssinen (1 Way Contract)	$1,250,000 (2)
-Salary Remaining :	$507,813
-Salary Average :	$1,250,000
-Salary Average Remaining :	$507,813
Mackenzie Blackwood (1 Way Contract)	$1,150,000 (3)
-Salary Remaining :	$467,188
-Salary Average :	$1,150,000
-Salary Average Remaining :	$467,188
Max Pacioretty (1 Way Contract)	$990,000 (4)
-Salary Remaining :	$402,188
-Salary Average :	$990,000
-Salary Average Remaining :	$402,188
Jake Christiansen (1 Way Contract)	$975,000 (2)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$396,094
-Salary Average :	$975,000
-Salary Average Remaining :	$396,094
Michael Kesselring (1 Way Contract)	$950,000 (1)
-Salary Remaining :	$385,938
-Salary Average :	$950,000
-Salary Average Remaining :	$385,938
Marc Gatcomb	$950,000 (1)
-Salary Remaining :	$385,938
-Salary Average :	$950,000
-Salary Average Remaining :	$385,938
Tyson Foerster	$875,000 (1)
-Salary Remaining :	$355,469
-Salary Average :	$875,000
-Salary Average Remaining :	$355,469
James Reimer	$800,000 (1)
-Salary Remaining :	$325,000
-Salary Average :	$800,000
-Salary Average Remaining :	$325,000
Total Pro Players	23
Salary Commitment
Year 2025 : $75,640,000
Year 2026 : $56,015,000
Year 2027 : $30,790,000
Year 2028 : $12,990,000
Salary Average Commitment
Year 2025 : $75,640,000
Year 2026 : $56,015,000
Year 2027 : $30,790,000
Year 2028 : $12,990,000
Salary Cap with 1 Way Contract
Year 2025 : $72,365,000
Year 2026 : $52,740,000
Year 2027 : $28,490,000
Year 2028 : $12,990,000

Farm Players Salaries
Cameron Lund	$95,000 (3)
Salary Remaining :	$38,594
Salary Average :	$95,000
Salary Average Remaining :	$38,594
Devon Levi	$95,000 (1)
Salary Remaining :	$38,594
Salary Average :	$95,000
Salary Average Remaining :	$38,594
Georgi Merkulov	$95,000 (1)
Salary Remaining :	$38,594
Salary Average :	$95,000
Salary Average Remaining :	$38,594
Leo Loof	$95,000 (1)
Salary Remaining :	$38,594
Salary Average :	$95,000
Salary Average Remaining :	$38,594
Landon Slaggert	$95,000 (1)
Salary Remaining :	$38,594
Salary Average :	$95,000
Salary Average Remaining :	$38,594
James Malatesta	$87,500 (2)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Tyler Boucher	$87,500 (2)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Charles-Alexis Legault	$87,500 (2)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Gabriel Szturc	$87,500 (3)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Bryce McConnell-Barker	$87,500 (3)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Artem Grushnikov	$87,500 (2)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Brett Berard	$87,500 (1)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Ridly Greig	$87,500 (1)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Dylan Duke	$87,500 (2)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Thomas Bordeleau	$87,500 (1)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Artur Akhtyamov	$87,500 (2)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Justin Sourdif	$87,500 (1)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Zachary L'Heureux	$87,500 (2)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Matthew Robertson	$80,000 (2)
Salary Remaining :	$32,500
Salary Average :	$80,000
Salary Average Remaining :	$32,500
Declan Carlile	$80,000 (2)
Salary Remaining :	$32,500
Salary Average :	$80,000
Salary Average Remaining :	$32,500
Justin Robidas	$77,500 (2)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Vyacheslav Peksa	$77,500 (1)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Kyle Masters	$77,500 (2)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Robert Bortuzzo	$77,500 (1)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Hugo Ollas	$77,500 (2)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Will Cranley	$77,500 (1)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Total Farm Players	26
Salary Commitment
Year 2025 : $2,237,500
Year 2026 : $1,275,000
Year 2027 : $270,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,237,500
Year 2026 : $1,275,000
Year 2027 : $270,000
Year 2028 : $0

Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	6000 - $79 - 5,550 - 92.50%
Level 2:	5000 - $49 - 4,709 - 94.18%
Level 3:	2000 - $29 - 1,906 - 95.29%
Level 4:	4000 - $19 - 3,761 - 94.03%
Luxury :	1000 - $179 - 945 - 94.51%
Total Capacity :	18000
Income
Home Games Left	17
Average Attendance - %	16,871 - 93.73%
Average Income per Game	$1,013,347
Year to Date Revenue	$24,320,330
Expense
Pro Players Total Salaries	$95,475,000
Pro Players Total Average Salaries	$95,475,000
Farm Players Total Salaries	$2,122,500
Farm Players Total Average Salaries	$2,122,500
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$56,583,885
Farm Year To Date Expenses	$1,282,333
Pro Salary Cap Per Days	$480,339
Pro Salary Cap To Date	$55,423,716
Farm Salary Cap Per Days	$11,055
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$17,226,900
Pro Remaining Season Days	78
Pro Expenses Per Days	$497,266
Pro Estimated Expenses	$38,786,748
Farm Remaining Season Days	78
Farm Expenses Per Days	$11,055
Farm Estimated Expenses	$862,290
Estimated Season Expenses	$39,649,038
Estimated Season Salary Cap	$92,890,158
Estimate Under Maximum Salary Cap of $95,500,000	$2,609,842
Estimate Over Minimum Salary Cap of $70,600,000	$22,290,158
Current Bank Account	$17,179,637
Projected Bank Account	($5,242,501)

Pro Players Salaries
Kirill Kaprizov (1 Way Contract)	$11,500,000 (7)
-Salary Remaining :	$4,671,875
-Salary Average :	$11,500,000
-Salary Average Remaining :	$4,671,875
Jack Eichel (1 Way Contract)	$10,000,000 (2)
-Salary Remaining :	$4,062,500
-Salary Average :	$10,000,000
-Salary Average Remaining :	$4,062,500
Mikhail Sergachev (1 Way Contract)	$8,500,000 (6)
-Salary Remaining :	$3,453,125
-Salary Average :	$8,500,000
-Salary Average Remaining :	$3,453,125
Timo Meier (1 Way Contract)	$8,000,000 (7)
-Salary Remaining :	$3,250,000
-Salary Average :	$8,000,000
-Salary Average Remaining :	$3,250,000
MacKenzie Weegar (1 Way Contract)	$8,000,000 (5)
-Salary Remaining :	$3,250,000
-Salary Average :	$8,000,000
-Salary Average Remaining :	$3,250,000
Jesper Bratt (1 Way Contract)	$7,875,000 (6)
-Salary Remaining :	$3,199,219
-Salary Average :	$7,875,000
-Salary Average Remaining :	$3,199,219
Nikita Kucherov	$7,500,000 (1)
-Salary Remaining :	$3,046,875
-Salary Average :	$7,500,000
-Salary Average Remaining :	$3,046,875
Ilya Sorokin (1 Way Contract)	$6,750,000 (4)
-Salary Remaining :	$2,742,188
-Salary Average :	$6,750,000
-Salary Average Remaining :	$2,742,188
Jared Spurgeon (1 Way Contract)	$4,000,000 (1)
-Salary Remaining :	$1,625,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$1,625,000
Dmitri Voronkov (1 Way Contract)	$3,500,000 (2)
-Salary Remaining :	$1,421,875
-Salary Average :	$3,500,000
-Salary Average Remaining :	$1,421,875
William Karlsson (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$1,015,625
-Salary Average :	$2,500,000
-Salary Average Remaining :	$1,015,625
Dmitry Kulikov (1 Way Contract)	$2,500,000 (4)
-Salary Remaining :	$1,015,625
-Salary Average :	$2,500,000
-Salary Average Remaining :	$1,015,625
Logan O'Connor (Out of Payroll)	$2,250,000 (2)
-Salary Remaining :	$914,063
-Salary Average :	$2,250,000
-Salary Average Remaining :	$914,063
William Carrier (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$812,500
-Salary Average :	$2,000,000
-Salary Average Remaining :	$812,500
Derek Forbort (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$812,500
-Salary Average :	$2,000,000
-Salary Average Remaining :	$812,500
Pius Suter (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$812,500
-Salary Average :	$2,000,000
-Salary Average Remaining :	$812,500
Justin Brazeau (1 Way Contract)	$1,500,000 (3)
-Salary Remaining :	$609,375
-Salary Average :	$1,500,000
-Salary Average Remaining :	$609,375
Eric Comrie (1 Way Contract)	$1,250,000 (4)
-Salary Remaining :	$507,813
-Salary Average :	$1,250,000
-Salary Average Remaining :	$507,813
Jacob Lucchini	$1,000,000 (1)
-Salary Remaining :	$406,250
-Salary Average :	$1,000,000
-Salary Average Remaining :	$406,250
Scott Perunovich (1 Way Contract)	$1,000,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$406,250
-Salary Average :	$1,000,000
-Salary Average Remaining :	$406,250
Andrew Poturalski	$1,000,000 (1)
-Salary Remaining :	$406,250
-Salary Average :	$1,000,000
-Salary Average Remaining :	$406,250
Tony DeAngelo (1 Way Contract)	$850,000 (3)
-Salary Remaining :	$345,313
-Salary Average :	$850,000
-Salary Average Remaining :	$345,313
Total Pro Players	22
Salary Commitment
Year 2025 : $95,475,000
Year 2026 : $76,475,000
Year 2027 : $56,725,000
Year 2028 : $54,375,000
Salary Average Commitment
Year 2025 : $95,475,000
Year 2026 : $76,475,000
Year 2027 : $56,725,000
Year 2028 : $54,375,000
Salary Cap with 1 Way Contract
Year 2025 : $94,475,000
Year 2026 : $76,475,000
Year 2027 : $56,725,000
Year 2028 : $54,375,000

Farm Players Salaries
Kevin Rooney	$100,000 (2)
Salary Remaining :	$40,625
Salary Average :	$100,000
Salary Average Remaining :	$40,625
Ben Hutton	$100,000 (1)
Salary Remaining :	$40,625
Salary Average :	$100,000
Salary Average Remaining :	$40,625
Chase Bradley	$95,000 (2)
Salary Remaining :	$38,594
Salary Average :	$95,000
Salary Average Remaining :	$38,594
Christoffer Sedoff	$95,000 (1)
Salary Remaining :	$38,594
Salary Average :	$95,000
Salary Average Remaining :	$38,594
Nikita Prishchepov	$95,000 (3)
Salary Remaining :	$38,594
Salary Average :	$95,000
Salary Average Remaining :	$38,594
Vyacheslav Buteyets	$95,000 (2)
Salary Remaining :	$38,594
Salary Average :	$95,000
Salary Average Remaining :	$38,594
Viktor Neuchev	$87,500 (2)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Zac Funk	$87,500 (2)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Michael Milne	$87,500 (1)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Ryan Tverberg	$87,500 (1)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Stanislav Svozil	$87,500 (2)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
James Stefan	$87,500 (2)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Philippe Daoust	$85,000 (2)
Salary Remaining :	$34,531
Salary Average :	$85,000
Salary Average Remaining :	$34,531
Mason Shaw	$80,000 (1)
Salary Remaining :	$32,500
Salary Average :	$80,000
Salary Average Remaining :	$32,500
Taylor Gauthier	$77,500 (2)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Joe Hicketts	$77,500 (2)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Maxwell Crozier	$77,500 (2)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Joe Fleming	$77,500 (2)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Cameron Butler	$77,500 (1)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Juha Jaaska	$77,500 (2)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Patrick Giles	$77,500 (1)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Marshall Rifai	$77,500 (2)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Connor Ungar	$77,500 (2)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Hunter Shepard	$77,500 (2)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Jeremy Hanzel	$77,500 (2)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Total Farm Players	25
Salary Commitment
Year 2025 : $2,122,500
Year 2026 : $1,517,500
Year 2027 : $95,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,122,500
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 - 5,572 - 92.87%
Level 2:	5000 - $53 - 4,668 - 93.35%
Level 3:	2000 - $32 - 1,866 - 93.30%
Level 4:	4000 - $22 - 3,676 - 91.91%
Luxury :	1000 - $180 - 915 - 91.52%
Total Capacity :	18000
Income
Home Games Left	13
Average Attendance - %	16,698 - 92.76%
Average Income per Game	$1,071,832
Year to Date Revenue	$30,011,298
Expense
Pro Players Total Salaries	$92,235,000
Pro Players Total Average Salaries	$92,235,000
Farm Players Total Salaries	$1,665,000
Farm Players Total Average Salaries	$1,665,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$56,105,134
Farm Year To Date Expenses	$1,030,624
Pro Salary Cap Per Days	$471,484
Pro Salary Cap To Date	$55,037,755
Farm Salary Cap Per Days	$8,672
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$13,933,817
Pro Remaining Season Days	78
Pro Expenses Per Days	$480,391
Pro Estimated Expenses	$37,470,498
Farm Remaining Season Days	78
Farm Expenses Per Days	$8,672
Farm Estimated Expenses	$676,416
Estimated Season Expenses	$38,146,914
Estimated Season Salary Cap	$91,813,507
Estimate Under Maximum Salary Cap of $95,500,000	$3,686,493
Estimate Over Minimum Salary Cap of $70,600,000	$21,213,507
Current Bank Account	$18,350,276
Projected Bank Account	($5,862,821)

Pro Players Salaries
Auston Matthews (1 Way Contract)	$12,000,000 (1)
-Salary Remaining :	$4,875,000
-Salary Average :	$12,000,000
-Salary Average Remaining :	$4,875,000
Erik Karlsson (1 Way Contract)	$9,800,000 (5)
-Salary Remaining :	$3,981,250
-Salary Average :	$9,800,000
-Salary Average Remaining :	$3,981,250
Matthew Tkachuk (1 Way Contract)	$9,500,000 (6)
-Salary Remaining :	$3,859,375
-Salary Average :	$9,500,000
-Salary Average Remaining :	$3,859,375
Matt Boldy (1 Way Contract)	$7,650,000 (3)
-Salary Remaining :	$3,107,813
-Salary Average :	$7,650,000
-Salary Average Remaining :	$3,107,813
Andrei Kuzmenko (1 Way Contract)	$7,500,000 (5)
-Salary Remaining :	$3,046,875
-Salary Average :	$7,500,000
-Salary Average Remaining :	$3,046,875
Sidney Crosby (1 Way Contract)	$7,000,000 (2)
-Salary Remaining :	$2,843,750
-Salary Average :	$7,000,000
-Salary Average Remaining :	$2,843,750
Charlie McAvoy (1 Way Contract)	$7,000,000 (3)
-Salary Remaining :	$2,843,750
-Salary Average :	$7,000,000
-Salary Average Remaining :	$2,843,750
Blake Coleman (1 Way Contract)	$4,250,000 (2)
-Salary Remaining :	$1,726,563
-Salary Average :	$4,250,000
-Salary Average Remaining :	$1,726,563
Jesperi Kotkaniemi (1 Way Contract)	$3,650,000 (1)
-Salary Remaining :	$1,482,813
-Salary Average :	$3,650,000
-Salary Average Remaining :	$1,482,813
Claude Giroux (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$1,218,750
-Salary Average :	$3,000,000
-Salary Average Remaining :	$1,218,750
Alexander Romanov (1 Way Contract)	$2,750,000 (1)
-Salary Remaining :	$1,117,188
-Salary Average :	$2,750,000
-Salary Average Remaining :	$1,117,188
Jake Allen (1 Way Contract)	$2,500,000 (4)
-Salary Remaining :	$1,015,625
-Salary Average :	$2,500,000
-Salary Average Remaining :	$1,015,625
Joel Edmundson (1 Way Contract)	$2,250,000 (2)
-Salary Remaining :	$914,063
-Salary Average :	$2,250,000
-Salary Average Remaining :	$914,063
Marc-Andre Fleury (1 Way Contract)	$2,200,000 (1)
-Salary Remaining :	$893,750
-Salary Average :	$2,200,000
-Salary Average Remaining :	$893,750
Vasily Podkolzin (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$812,500
-Salary Average :	$2,000,000
-Salary Average Remaining :	$812,500
Jesper Boqvist (1 Way Contract)	$1,700,000 (3)
-Salary Remaining :	$690,625
-Salary Average :	$1,700,000
-Salary Average Remaining :	$690,625
Joe Veleno (1 Way Contract)	$1,600,000 (1)
-Salary Remaining :	$650,000
-Salary Average :	$1,600,000
-Salary Average Remaining :	$650,000
Vladislav Namestnikov (1 Way Contract)	$1,500,000 (2)
-Salary Remaining :	$609,375
-Salary Average :	$1,500,000
-Salary Average Remaining :	$609,375
Jan Rutta (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$406,250
-Salary Average :	$1,000,000
-Salary Average Remaining :	$406,250
Robert Hagg (1 Way Contract)	$910,000 (2)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$369,688
-Salary Average :	$910,000
-Salary Average Remaining :	$369,688
Nick Cousins	$900,000 (1)
-Salary Remaining :	$365,625
-Salary Average :	$900,000
-Salary Average Remaining :	$365,625
Jesse Ylonen (1 Way Contract)	$800,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$325,000
-Salary Average :	$800,000
-Salary Average Remaining :	$325,000
Jon Merrill	$775,000 (1)
-Salary Remaining :	$314,844
-Salary Average :	$775,000
-Salary Average Remaining :	$314,844
Total Pro Players	23
Salary Commitment
Year 2025 : $92,235,000
Year 2026 : $66,560,000
Year 2027 : $45,650,000
Year 2028 : $29,300,000
Salary Average Commitment
Year 2025 : $92,235,000
Year 2026 : $66,560,000
Year 2027 : $45,650,000
Year 2028 : $29,300,000
Salary Cap with 1 Way Contract
Year 2025 : $90,525,000
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 :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Noah Ostlund	$87,500 (3)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Isak Rosen	$87,500 (1)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Daniel Torgersson	$87,500 (1)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Logan Mailloux	$87,500 (2)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
David Spacek	$87,500 (2)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Michael Benning	$87,500 (1)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Maksymilian Szuber	$87,500 (1)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Eduard Sale	$87,500 (3)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Florian Xhekaj	$87,500 (3)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Yaroslav Askarov	$87,500 (1)
Salary Remaining :	$35,547
Salary Average :	$87,500
Salary Average Remaining :	$35,547
Glenn Gawdin	$80,000 (1)
Salary Remaining :	$32,500
Salary Average :	$80,000
Salary Average Remaining :	$32,500
Mike Hardman	$80,000 (1)
Salary Remaining :	$32,500
Salary Average :	$80,000
Salary Average Remaining :	$32,500
Jack Campbell	$77,500 (1)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Ryan Carpenter	$77,500 (2)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Maxime Lajoie	$77,500 (1)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Cal O'Reilly	$77,500 (1)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Matthew Peca	$77,500 (1)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Samuel Houde	$77,500 (1)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Oscar Dansk	$77,500 (1)
Salary Remaining :	$31,484
Salary Average :	$77,500
Salary Average Remaining :	$31,484
Total Farm Players	20
Salary Commitment
Year 2025 : $1,665,000
Year 2026 : $515,000
Year 2027 : $262,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,665,000
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	$17,530,916	$89,226,380	$6,273,620	$18,626,380	22	26	48
Blackhawks	$42,145,057	$83,225,519	$12,274,481	$12,625,519	26	19	45
Blue Jackets	$15,999,881	$93,464,093	$2,035,907	$22,864,093	26	21	47
Blues	$40,044,743	$70,611,749	$24,888,251	$11,749	27	20	47
Bruins	$66,776,983	$72,222,199	$23,277,801	$1,622,199	24	23	47
Canadiens	$45,312,004	$88,263,576	$7,236,424	$17,663,576	23	22	45
Canucks	$53,747,191	$73,772,541	$21,727,459	$3,172,541	24	22	46
Capitals	$12,846,775	$93,033,532	$2,466,468	$22,433,532	31	18	49
Devils	$20,264,376	$80,693,922	$14,806,078	$10,093,922	22	26	48
Ducks	$12,876,980	$91,949,952	$3,550,048	$21,349,952	24	25	49
Flames	$30,564,878	$85,913,761	$9,586,239	$15,313,761	23	27	50
Flyers	$28,800,864	$78,182,304	$17,317,696	$7,582,304	25	21	46
Golden Knights	$23,039,513	$88,710,965	$6,789,035	$18,110,965	26	24	50
Hurricanes	$44,822,175	$73,493,875	$22,006,125	$2,893,875	21	27	48
Islanders	$51,520,195	$73,048,404	$22,451,596	$2,448,404	25	20	45
Jets	$16,078,746	$94,628,782	$871,218	$24,028,782	23	25	48
Kings	$21,872,411	$94,094,444	$1,405,556	$23,494,444	21	25	46
Kraken	$26,746,876	$72,930,951	$22,569,049	$2,330,951	26	21	47
Lightning	$48,599,394	$70,659,043	$24,840,957	$59,043	27	20	47
Mammoth	$42,619,256	$78,773,426	$16,726,574	$8,173,426	28	19	47
Maple Leafs	$31,216,820	$90,575,853	$4,924,147	$19,975,853	25	25	50
Oilers	$25,606,558	$74,065,399	$21,434,601	$3,465,399	23	23	46
Panthers	$17,881,435	$94,986,130	$513,870	$24,386,130	21	24	45
Penguins	$50,402,135	$79,270,320	$16,229,680	$8,670,320	25	22	47
Predators	$37,132,822	$86,221,270	$9,278,730	$15,621,270	24	22	46
Rangers	$30,309,108	$87,152,570	$8,347,430	$16,552,570	25	23	48
Red Wings	$26,261,911	$87,334,380	$8,165,620	$16,734,380	22	23	45
Sabres	$41,482,758	$76,683,528	$18,816,472	$6,083,528	24	24	48
Senators	$31,705,154	$71,720,526	$23,779,474	$1,120,526	23	24	47
Sharks	$61,919,394	$72,471,767	$23,028,233	$1,871,767	23	26	49
Stars	$17,179,637	$92,890,158	$2,609,842	$22,290,158	22	25	47
Wild	$18,350,276	$91,813,507	$3,686,493	$21,213,507	23	20	43

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 - %