LSMH - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	7350 - $150 - 4,431 - 60,29%
Level 2:	6150 - $120 - 3,145 - 51,13%
Level 3:	2500 - $80 - 1,246 - 49,82%
Level 4:	4000 - $70 - 2,231 - 55,77%
Luxury :	1000 - $280 - 763 - 76,28%
Total Capacity :	21000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $35 - 1,739 - 86,96%
Farm Level 2:	1000 - $15 - 940 - 93,98%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	11,815 - 56,26%
Average Income per Game	$2,252,008
Year to Date Revenue	$92,332,334
Farm
Home Games Left	0
Average Attendance - %	2,679 - 89,30%
Average Income per Game	$93,711
Year to Date Revenue	$3,842,162
Expense
Pro Players Total Salaries	$75,630,000
Farm Players Total Salaries	$1,277,191
Coaches Total Salaries	$4,300,000
Luxury Taxe Total	$0
Special Salary Cap Value	$2,000,000
Pro Year To Date Expenses	$84,307,393
Farm Year To Date Expenses	$2,263,026
Pro Salary Cap To Date	$80,591,063
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$467,041
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$13,475
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$77,630,000
Estimate Under Maximum Salary Cap of $93,500,000	$15,870,000
Estimate Over Minimum Salary Cap of $70,000,000	$7,630,000
Current Bank Account	$93,316,894
Projected Bank Account	$93,316,894

Pro Players Salaries
Jamie Benn	$9,500,000 (1)
-Salary Average :	$9,027,778
Alex DeBrincat	$7,875,000 (3)
-Salary Average :	$7,875,000
Aaron Ekblad (Out of Payroll)	$7,500,000 (1)
-Salary Average :	$3,867,500
Vince Dunn	$7,350,000 (3)
-Salary Average :	$7,350,000
Alex Tuch	$4,750,000 (2)
-Salary Average :	$4,750,000
Sam Bennett	$4,425,000 (2)
-Salary Average :	$4,425,000
Jean-Gabriel Pageau	$4,174,000 (4)
-Salary Average :	$4,174,000
Tomas Tatar	$4,000,000 (1)
-Salary Average :	$650,000
Erik Gudbranson	$4,000,000 (2)
-Salary Average :	$4,000,000
Noah Dobson	$4,000,000 (2)
-Salary Average :	$4,000,000
Oliver Ekman-Larsson	$3,500,000 (3)
-Salary Average :	$3,500,000
Ryan Lindgren	$3,000,000 (1)
-Salary Average :	$3,000,000
Max Domi	$3,000,000 (3)
-Salary Average :	$3,000,000
Carson Soucy	$2,750,000 (1)
-Salary Average :	$2,750,000
Anthony Beauvillier	$2,500,000 (3)
-Salary Average :	$2,500,000
Filip Chytil	$2,300,000 (1)
-Salary Average :	$2,300,000
Charlie Lindgren	$2,000,000 (2)
-Salary Average :	$2,000,000
Ethan Bear	$1,800,000 (3)
-Salary Average :	$1,800,000
Morgan Geekie	$1,400,000 (1)
-Salary Average :	$1,400,000
Parker Kelly	$1,349,000 (3)
-Salary Average :	$1,349,000
Max Pacioretty	$1,282,000 (1)
-Salary Average :	$1,282,000
Morgan Barron	$1,100,000 (4)
-Salary Average :	$1,100,000
Dawson Mercer	$925,000 (1)
-Salary Average :	$0
Justin Barron	$925,000 (1)
-Salary Average :	$0
Karel Vejmelka	$925,000 (2)
-Salary Average :	$925,000
Mason Marchment	$800,000 (1)
-Salary Average :	$800,000
Total Pro Players	26
Salary Commitment
Year 2024 : $87,130,000
Year 2025 : $52,748,000
Year 2026 : $32,648,000
Year 2027 : $5,274,000
Salary Average Commitment
Year 2024 : $77,825,278
Year 2025 : $52,748,000
Year 2026 : $32,648,000
Year 2027 : $5,274,000
Salary Cap with 1 Way Contract
Year 2024 : $87,130,000
Year 2025 : $52,748,000
Year 2026 : $32,648,000
Year 2027 : $5,274,000

Farm Players Salaries
Bo Groulx	$70,000 (4)
Salary Average :	$70,000
Jesse Ylonen	$53,300 (3)
Salary Average :	$53,300
Jonas Johansson	$50,000 (1)
Salary Average :	$50,000
Matthew Peca	$50,000 (2)
Salary Average :	$32,500
Alex Stalock	$50,000 (3)
Salary Average :	$32,500
Greg Meireles	$46,250 (1)
Salary Average :	$0
Waltteri Merela	$45,000 (3)
Salary Average :	$45,000
Michal Teply	$45,000 (3)
Salary Average :	$45,000
Ryder Rolston	$45,000 (3)
Salary Average :	$32,500
Nikita Novikov	$45,000 (3)
Salary Average :	$32,500
Sammy Walker	$45,000 (2)
Salary Average :	$45,000
Filip Roos	$45,000 (2)
Salary Average :	$32,500
CJ Suess	$45,000 (3)
Salary Average :	$32,500
Daniil Chayka	$45,000 (2)
Salary Average :	$45,000
Jordan Papirny	$45,000 (3)
Salary Average :	$32,500
Cole McWard	$45,000 (3)
Salary Average :	$32,500
Joshua Roy	$45,000 (3)
Salary Average :	$32,500
Jiri Smejkal	$45,000 (3)
Salary Average :	$32,500
Jayden Struble	$45,000 (3)
Salary Average :	$32,500
Jake Wise	$45,000 (3)
Salary Average :	$32,500
Hardy Haman Aktell	$45,000 (3)
Salary Average :	$32,500
Jack Finley	$45,000 (2)
Salary Average :	$45,000
Jamieson Rees	$41,958 (2)
Salary Average :	$41,958
Zac Jones	$40,600 (3)
Salary Average :	$40,600
Samuel Asselin	$40,000 (1)
Salary Average :	$40,000
Vladislav Kolyachonok	$39,458 (2)
Salary Average :	$39,458
Michael Amadio	$38,125 (2)
Salary Average :	$38,125
Adam Brooks	$37,500 (2)
Salary Average :	$37,500
Total Farm Players	28
Salary Commitment
Year 2024 : $1,277,191
Year 2025 : $1,140,941
Year 2026 : $753,900
Year 2027 : $70,000
Salary Average Commitment
Year 2024 : $1,058,441
Year 2025 : $968,441
Year 2026 : $611,400
Year 2027 : $70,000

Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	6000 - $125 - 5,293 - 88,21%
Level 2:	5000 - $75 - 5,000 - 100,00%
Level 3:	2000 - $50 - 2,000 - 100,00%
Level 4:	4000 - $45 - 3,479 - 86,97%
Luxury :	1000 - $250 - 866 - 86,61%
Total Capacity :	18000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $35 - 1,773 - 88,67%
Farm Level 2:	1000 - $15 - 946 - 94,55%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	16,637 - 92,43%
Average Income per Game	$2,249,387
Year to Date Revenue	$92,224,855
Farm
Home Games Left	0
Average Attendance - %	2,719 - 90,63%
Average Income per Game	$95,314
Year to Date Revenue	$3,907,858
Expense
Pro Players Total Salaries	$88,613,143
Farm Players Total Salaries	$994,750
Coaches Total Salaries	$3,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$90,642,694
Farm Year To Date Expenses	$1,504,166
Pro Salary Cap To Date	$86,650,709
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$542,090
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$8,845
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$88,613,143
Estimate Under Maximum Salary Cap of $93,500,000	$4,886,857
Estimate Over Minimum Salary Cap of $70,000,000	$18,613,143
Current Bank Account	$135,270,368
Projected Bank Account	$135,270,368

Pro Players Salaries
Aleksander Barkov	$10,000,000 (2)
-Salary Average :	$10,000,000
Mikko Rantanen	$9,250,000 (3)
-Salary Average :	$650,000
Roope Hintz	$8,450,000 (3)
-Salary Average :	$650,000
Victor Hedman	$7,875,000 (1)
-Salary Average :	$4,000,000
Nick Suzuki	$7,875,000 (2)
-Salary Average :	$7,875,000
Elias Pettersson	$7,350,000 (1)
-Salary Average :	$7,350,000
Rasmus Dahlin	$6,000,000 (2)
-Salary Average :	$6,000,000
Jacob Markstrom	$6,000,000 (3)
-Salary Average :	$6,000,000
Brandon Montour	$5,751,000 (2)
-Salary Average :	$5,751,000
Elias Lindholm	$4,850,000 (2)
-Salary Average :	$4,850,000
Lawson Crouse	$4,300,000 (3)
-Salary Average :	$650,000
Colton Sissons	$2,857,143 (3)
-Salary Average :	$650,000
Casey DeSmith	$1,100,000 (1)
-Salary Average :	$1,100,000
Mason McTavish	$925,000 (1)
-Salary Average :	$0
Mike Hoffman	$900,000 (4)
-Salary Average :	$900,000
Kaiden Guhle	$900,000 (2)
-Salary Average :	$900,000
Tyson Foerster	$900,000 (2)
-Salary Average :	$900,000
Evgenii Dadonov	$900,000 (4)
-Salary Average :	$900,000
Wyatt Johnston	$900,000 (2)
-Salary Average :	$900,000
Ian Cole	$805,000 (2)
-Salary Average :	$805,000
Jake Walman	$725,000 (1)
-Salary Average :	$725,000
Total Pro Players	21
Salary Commitment
Year 2024 : $88,613,143
Year 2025 : $70,638,143
Year 2026 : $32,657,143
Year 2027 : $1,800,000
Salary Average Commitment
Year 2024 : $61,556,000
Year 2025 : $48,381,000
Year 2026 : $10,400,000
Year 2027 : $1,800,000
Salary Cap with 1 Way Contract
Year 2024 : $88,613,143
Year 2025 : $70,638,143
Year 2026 : $32,657,143
Year 2027 : $1,800,000

Farm Players Salaries
Laurent Brossoit	$55,000 (3)
Salary Average :	$55,000
Travis Boyd	$50,000 (3)
Salary Average :	$50,000
Corey Perry	$50,000 (3)
Salary Average :	$50,000
Darren Raddysh	$46,250 (4)
Salary Average :	$46,250
Parker Wotherspoon	$45,000 (4)
Salary Average :	$45,000
Marco Scandella	$45,000 (4)
Salary Average :	$45,000
Viktor Neuchev	$45,000 (3)
Salary Average :	$32,500
Skyler Brind'Amour	$45,000 (3)
Salary Average :	$32,500
Emil Andrae	$45,000 (2)
Salary Average :	$45,000
William Dufour	$45,000 (2)
Salary Average :	$45,000
Gavin Bayreuther	$45,000 (4)
Salary Average :	$45,000
Matt Tomkins	$45,000 (3)
Salary Average :	$32,500
Andrew Agozzino	$43,750 (3)
Salary Average :	$43,750
Andreas Englund	$42,500 (4)
Salary Average :	$42,500
Matthew Murray	$42,500 (2)
Salary Average :	$42,500
Luke Philp	$39,750 (3)
Salary Average :	$39,750
Mackenzie MacEachern	$39,750 (3)
Salary Average :	$39,750
Stefan Noesen	$37,750 (2)
Salary Average :	$37,750
Kiefer Sherwood	$37,500 (2)
Salary Average :	$37,500
Joona Koppanen	$37,500 (4)
Salary Average :	$37,500
Ethan Prow	$37,500 (2)
Salary Average :	$37,500
Ryan Donato	$37,500 (1)
Salary Average :	$37,500
Alexander Petrovic	$37,500 (2)
Salary Average :	$37,500
Total Farm Players	23
Salary Commitment
Year 2024 : $994,750
Year 2025 : $957,250
Year 2026 : $674,500
Year 2027 : $261,250
Salary Average Commitment
Year 2024 : $957,250
Year 2025 : $919,750
Year 2026 : $637,000
Year 2027 : $261,250

Blue Jackets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	6667 - $120 - 6,272 - 94,08%
Level 2:	5556 - $70 - 5,429 - 97,71%
Level 3:	2222 - $46 - 2,178 - 98,04%
Level 4:	4444 - $40 - 4,330 - 97,44%
Luxury :	1111 - $225 - 1,078 - 96,99%
Total Capacity :	20000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $35 - 1,752 - 87,59%
Farm Level 2:	1000 - $15 - 949 - 94,91%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	19,288 - 96,44%
Average Income per Game	$2,456,397
Year to Date Revenue	$100,712,277
Farm
Home Games Left	0
Average Attendance - %	2,701 - 90,03%
Average Income per Game	$94,439
Year to Date Revenue	$3,872,005
Expense
Pro Players Total Salaries	$89,595,167
Farm Players Total Salaries	$982,500
Coaches Total Salaries	$1,750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$89,141,881
Farm Year To Date Expenses	$1,720,517
Pro Salary Cap To Date	$87,702,552
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$536,066
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$10,251
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$89,595,167
Estimate Under Maximum Salary Cap of $93,500,000	$3,904,833
Estimate Over Minimum Salary Cap of $70,000,000	$19,595,167
Current Bank Account	$86,520,814
Projected Bank Account	$86,520,814

Pro Players Salaries
Nathan MacKinnon	$12,600,000 (3)
-Salary Average :	$12,600,000
Nikita Kucherov	$9,500,000 (3)
-Salary Average :	$650,000
Mats Zuccarello	$6,000,000 (2)
-Salary Average :	$6,000,000
Brock Boeser	$5,875,000 (5)
-Salary Average :	$5,875,000
Darnell Nurse	$5,600,000 (5)
-Salary Average :	$5,600,000
Brayden Schenn	$5,237,000 (4)
-Salary Average :	$5,237,000
Ryan Pulock	$5,000,000 (1)
-Salary Average :	$5,000,000
Tyler Bertuzzi	$4,750,000 (2)
-Salary Average :	$1,400,000
Jakob Chychrun	$4,600,000 (4)
-Salary Average :	$4,600,000
Derek Forbort	$4,500,000 (1)
-Salary Average :	$4,500,000
Alexander Wennberg	$4,500,000 (1)
-Salary Average :	$4,500,000
Frederik Andersen	$4,500,000 (2)
-Salary Average :	$1,150,000
Quinton Byfield	$4,449,000 (4)
-Salary Average :	$4,449,000
Joonas Korpisalo	$2,800,000 (3)
-Salary Average :	$650,000
Andrew Peeke	$2,750,000 (3)
-Salary Average :	$650,000
Michael McLeod	$1,000,000 (1)
-Salary Average :	$1,000,000
John Beecher	$925,000 (2)
-Salary Average :	$741,667
Justus Annunen	$900,000 (3)
-Salary Average :	$900,000
Oliver Wahlstrom	$894,167 (2)
-Salary Average :	$894,167
Alexander Holtz	$894,167 (2)
-Salary Average :	$894,167
Travis Dermott	$800,000 (1)
-Salary Average :	$800,000
Dylan Coghlan	$762,500 (2)
-Salary Average :	$762,500
Boris Katchouk	$758,333 (2)
-Salary Average :	$758,333
Total Pro Players	23
Salary Commitment
Year 2024 : $89,595,167
Year 2025 : $76,004,167
Year 2026 : $56,520,000
Year 2027 : $27,970,000
Salary Average Commitment
Year 2024 : $69,611,834
Year 2025 : $53,811,834
Year 2026 : $41,211,000
Year 2027 : $25,761,000
Salary Cap with 1 Way Contract
Year 2024 : $89,595,167
Year 2025 : $73,795,167
Year 2026 : $54,311,000
Year 2027 : $25,761,000

Farm Players Salaries
Hugo Alnefelt	$46,250 (1)
Salary Average :	$0
Reece Newkirk	$46,250 (1)
Salary Average :	$0
Ben McCartney	$46,250 (1)
Salary Average :	$0
Chase Wouters	$46,250 (1)
Salary Average :	$0
Joakim Kemell	$45,000 (2)
Salary Average :	$45,000
Aleksandr Kisakov	$45,000 (3)
Salary Average :	$45,000
Elliot Desnoyers	$45,000 (2)
Salary Average :	$45,000
Magnus Chrona	$45,000 (3)
Salary Average :	$32,500
Dmitry Ovchinnikov	$45,000 (3)
Salary Average :	$32,500
Xavier Simoneau	$45,000 (2)
Salary Average :	$45,000
Riley Kidney	$45,000 (3)
Salary Average :	$32,500
Henrik Tikkanen	$45,000 (3)
Salary Average :	$32,500
Jake Leschyshyn	$40,000 (3)
Salary Average :	$40,000
Brad Malone	$40,000 (1)
Salary Average :	$40,000
Riley Sutter	$40,000 (1)
Salary Average :	$40,000
Alexander Peters	$40,000 (1)
Salary Average :	$40,000
Alex Whelan	$40,000 (1)
Salary Average :	$40,000
Brandon Hickey	$40,000 (1)
Salary Average :	$40,000
Anton Malmstrom	$40,000 (1)
Salary Average :	$40,000
Brady Keeper	$40,000 (1)
Salary Average :	$40,000
Alec Regula	$40,000 (3)
Salary Average :	$40,000
Adam Karashik	$40,000 (1)
Salary Average :	$40,000
Dillon Heatherington	$37,500 (1)
Salary Average :	$37,500
Total Farm Players	23
Salary Commitment
Year 2024 : $982,500
Year 2025 : $440,000
Year 2026 : $305,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $747,500
Year 2025 : $390,000
Year 2026 : $255,000
Year 2027 : $0

Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Enterprise Center
Level 1:	8333 - $118 - 6,392 - 76,71%
Level 2:	6944 - $70 - 5,723 - 82,42%
Level 3:	2778 - $47 - 2,295 - 82,61%
Level 4:	5556 - $38 - 4,553 - 81,95%
Luxury :	1389 - $214 - 1,122 - 80,77%
Total Capacity :	25000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $35 - 1,720 - 86,00%
Farm Level 2:	1000 - $15 - 940 - 93,96%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	20,085 - 80,34%
Average Income per Game	$2,394,389
Year to Date Revenue	$98,169,963
Farm
Home Games Left	0
Average Attendance - %	2,660 - 88,65%
Average Income per Game	$92,866
Year to Date Revenue	$3,807,492
Expense
Pro Players Total Salaries	$94,676,334
Farm Players Total Salaries	$1,405,450
Coaches Total Salaries	$2,950,000
Luxury Taxe Total	$0
Special Salary Cap Value	($1,500,000)
Pro Year To Date Expenses	$89,872,635
Farm Year To Date Expenses	$2,333,982
Pro Salary Cap To Date	$87,168,366
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$572,049
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$13,938
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$93,176,334
Estimate Under Maximum Salary Cap of $93,500,000	$323,666
Estimate Over Minimum Salary Cap of $70,000,000	$23,176,334
Current Bank Account	$70,183,915
Projected Bank Account	$70,183,915

Pro Players Salaries
Jack Eichel	$10,000,000 (3)
-Salary Average :	$10,000,000
Johnny Gaudreau	$9,750,000 (2)
-Salary Average :	$9,750,000
Jesper Bratt	$7,875,000 (3)
-Salary Average :	$7,875,000
Ryan McDonagh	$6,750,000 (3)
-Salary Average :	$6,750,000
Sam Reinhart	$6,500,000 (2)
-Salary Average :	$6,500,000
Moritz Seider	$6,227,000 (3)
-Salary Average :	$6,227,000
Jordan Binnington	$6,000,000 (3)
-Salary Average :	$6,000,000
Nick Schmaltz	$5,850,000 (2)
-Salary Average :	$5,850,000
Jamie Oleksiak	$5,250,000 (2)
-Salary Average :	$650,000
Noah Hanifin	$4,950,000 (3)
-Salary Average :	$4,950,000
Erik Haula	$4,200,000 (1)
-Salary Average :	$4,200,000
Scott Laughton	$4,200,000 (3)
-Salary Average :	$650,000
Alex Iafallo	$2,837,000 (2)
-Salary Average :	$2,837,000
Gustav Forsling	$2,666,667 (2)
-Salary Average :	$2,666,667
Elvis Merzlikins	$2,471,000 (2)
-Salary Average :	$2,471,000
Barrett Hayton	$1,775,000 (2)
-Salary Average :	$1,775,000
Sam Steel	$1,608,000 (1)
-Salary Average :	$1,608,000
Nicholas Paul	$1,350,000 (1)
-Salary Average :	$1,350,000
Kyle Okposo	$1,150,000 (4)
-Salary Average :	$1,150,000
Cole Sillinger	$925,000 (1)
-Salary Average :	$0
Urho Vaakanainen	$850,000 (1)
-Salary Average :	$850,000
Johnathan Kovacevic	$766,667 (4)
-Salary Average :	$766,667
Nico Sturm	$725,000 (1)
-Salary Average :	$725,000
Total Pro Players	23
Salary Commitment
Year 2024 : $94,676,334
Year 2025 : $85,018,334
Year 2026 : $47,918,667
Year 2027 : $1,916,667
Salary Average Commitment
Year 2024 : $85,601,334
Year 2025 : $76,868,334
Year 2026 : $44,368,667
Year 2027 : $1,916,667
Salary Cap with 1 Way Contract
Year 2024 : $94,676,334
Year 2025 : $85,018,334
Year 2026 : $47,918,667
Year 2027 : $1,916,667

Farm Players Salaries
Mason Morelli	$47,500 (4)
Salary Average :	$47,500
Gustav Lindstrom	$47,500 (1)
Salary Average :	$47,500
Alex Steeves	$46,250 (1)
Salary Average :	$0
Michael Callahan	$46,250 (1)
Salary Average :	$0
Max Willman	$46,250 (1)
Salary Average :	$46,250
Matt Kiersted	$46,250 (1)
Salary Average :	$0
Alex Jefferies	$45,000 (3)
Salary Average :	$32,500
Vincent Iorio	$45,000 (2)
Salary Average :	$45,000
Mavrik Bourque	$45,000 (2)
Salary Average :	$45,000
Lian Bichsel	$45,000 (3)
Salary Average :	$32,500
Pavol Regenda	$45,000 (2)
Salary Average :	$45,000
Spencer Stastney	$45,000 (2)
Salary Average :	$45,000
Mikael Pyyhtia	$45,000 (3)
Salary Average :	$32,500
Maximus Wanner	$45,000 (3)
Salary Average :	$32,500
Oskar Pettersson	$45,000 (3)
Salary Average :	$32,500
Zack Bolduc	$45,000 (3)
Salary Average :	$32,500
Drew Commesso	$45,000 (3)
Salary Average :	$32,500
Vladislav Firstov	$45,000 (3)
Salary Average :	$32,500
Rory Kerins	$45,000 (3)
Salary Average :	$32,500
Cal Petersen	$42,950 (1)
Salary Average :	$42,950
Colin White	$40,000 (1)
Salary Average :	$40,000
John Leonard	$38,750 (1)
Salary Average :	$38,750
Jack St. Ivany	$38,750 (2)
Salary Average :	$38,750
Casey Fitzgerald	$38,750 (3)
Salary Average :	$38,750
Brett Murray	$38,750 (1)
Salary Average :	$38,750
Ben Meyers	$38,750 (1)
Salary Average :	$38,750
Ivan Prosvetov	$38,750 (1)
Salary Average :	$38,750
Santtu Kinnunen	$37,500 (1)
Salary Average :	$37,500
Josh Dunne	$37,500 (1)
Salary Average :	$37,500
Rasmus Asplund	$37,500 (4)
Salary Average :	$37,500
Travis Mitchell	$37,500 (2)
Salary Average :	$37,500
Patrick Khodorenko	$37,500 (1)
Salary Average :	$37,500
Kyle Capobianco	$37,500 (4)
Salary Average :	$37,500
Total Farm Players	33
Salary Commitment
Year 2024 : $1,405,450
Year 2025 : $822,500
Year 2026 : $566,250
Year 2027 : $122,500
Salary Average Commitment
Year 2024 : $1,154,200
Year 2025 : $710,000
Year 2026 : $453,750
Year 2027 : $122,500

Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Garden
Level 1:	8667 - $130 - 5,117 - 59,04%
Level 2:	7222 - $100 - 3,705 - 51,31%
Level 3:	2889 - $78 - 1,257 - 43,51%
Level 4:	5778 - $65 - 2,438 - 42,20%
Luxury :	1444 - $250 - 873 - 60,47%
Total Capacity :	26000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $35 - 1,740 - 87,02%
Farm Level 2:	1000 - $15 - 945 - 94,50%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	13,391 - 51,50%
Average Income per Game	$2,250,800
Year to Date Revenue	$92,282,813
Farm
Home Games Left	0
Average Attendance - %	2,685 - 89,51%
Average Income per Game	$93,863
Year to Date Revenue	$3,848,380
Expense
Pro Players Total Salaries	$93,936,334
Farm Players Total Salaries	$1,924,067
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	($1,650,000)
Pro Year To Date Expenses	$92,610,945
Farm Year To Date Expenses	$3,878,176
Pro Salary Cap To Date	$91,172,058
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$561,753
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$23,219
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$92,286,334
Estimate Under Maximum Salary Cap of $93,500,000	$1,213,666
Estimate Over Minimum Salary Cap of $70,000,000	$22,286,334
Current Bank Account	$51,615,383
Projected Bank Account	$51,615,383

Pro Players Salaries
Sebastian Aho	$9,659,000 (4)
-Salary Average :	$9,659,000
Dylan Larkin	$8,700,000 (3)
-Salary Average :	$8,700,000
Miro Heiskanen	$8,450,000 (2)
-Salary Average :	$8,450,000
Charlie McAvoy	$7,894,000 (4)
-Salary Average :	$7,894,000
Zach Werenski	$7,615,000 (4)
-Salary Average :	$7,615,000
David Pastrnak	$6,666,667 (2)
-Salary Average :	$6,666,667
Brad Marchand	$6,125,000 (4)
-Salary Average :	$6,125,000
Valeri Nichushkin	$6,125,000 (3)
-Salary Average :	$6,125,000
Igor Shesterkin	$5,666,667 (2)
-Salary Average :	$5,666,667
Vincent Trocheck	$5,625,000 (1)
-Salary Average :	$5,625,000
J.T. Miller	$5,250,000 (2)
-Salary Average :	$5,250,000
Nick Leddy	$3,300,000 (2)
-Salary Average :	$3,300,000
Adam Lowry	$3,250,000 (5)
-Salary Average :	$3,250,000
Kevin Shattenkirk	$2,500,000 (1)
-Salary Average :	$2,500,000
Brandon Hagel	$1,500,000 (1)
-Salary Average :	$1,500,000
Michael Rasmussen	$1,460,000 (2)
-Salary Average :	$1,460,000
Alex Nedeljkovic	$1,400,000 (3)
-Salary Average :	$1,400,000
Jack McBain	$925,000 (1)
-Salary Average :	$0
Mattias Samuelsson (Out of Payroll)	$925,000 (2)
-Salary Average :	$925,000
Noah Cates	$925,000 (1)
-Salary Average :	$0
Jake Sanderson	$900,000 (2)
-Salary Average :	$900,000
Total Pro Players	21
Salary Commitment
Year 2024 : $94,861,334
Year 2025 : $84,055,334
Year 2026 : $51,437,000
Year 2027 : $35,212,000
Salary Average Commitment
Year 2024 : $93,011,334
Year 2025 : $83,386,334
Year 2026 : $50,768,000
Year 2027 : $34,543,000
Salary Cap with 1 Way Contract
Year 2024 : $94,861,334
Year 2025 : $83,386,334
Year 2026 : $50,768,000
Year 2027 : $34,543,000

Farm Players Salaries
Kale Clague	$47,150 (4)
Salary Average :	$47,150
Adam Beckman	$46,250 (1)
Salary Average :	$0
Valtteri Puustinen	$46,250 (1)
Salary Average :	$0
Jonatan Berggren	$46,250 (1)
Salary Average :	$0
Declan Carlile	$46,250 (1)
Salary Average :	$0
Helge Grans	$46,250 (1)
Salary Average :	$0
Dmitry Kuzmin	$45,000 (3)
Salary Average :	$32,500
Jakub Demek	$45,000 (3)
Salary Average :	$32,500
Jake Livingstone	$45,000 (3)
Salary Average :	$32,500
Jiri Kulich	$45,000 (2)
Salary Average :	$45,000
Francesco Pinelli	$45,000 (3)
Salary Average :	$32,500
Ethan Cardwell	$45,000 (3)
Salary Average :	$32,500
Georgii Merkulov	$45,000 (2)
Salary Average :	$45,000
Fabian Lysell	$45,000 (2)
Salary Average :	$45,000
Carter Mazur	$45,000 (3)
Salary Average :	$32,500
Caedan Bankier	$45,000 (3)
Salary Average :	$32,500
Daemon Hunt	$45,000 (2)
Salary Average :	$45,000
Avery Hayes	$45,000 (3)
Salary Average :	$32,500
Arshdeep Bains	$45,000 (2)
Salary Average :	$45,000
Aku Raty	$45,000 (3)
Salary Average :	$32,500
Aidan McDonough	$45,000 (3)
Salary Average :	$32,500
Juuso Parssinen	$45,000 (2)
Salary Average :	$45,000
Thomas Milic	$45,000 (3)
Salary Average :	$45,000
Leo Loof	$45,000 (3)
Salary Average :	$32,500
Shane Pinto	$45,000 (2)
Salary Average :	$45,000
Ales Stezka	$45,000 (3)
Salary Average :	$32,500
Zach Metsa	$45,000 (3)
Salary Average :	$32,500
Zach Dean	$45,000 (3)
Salary Average :	$32,500
Valtteri Pulli	$45,000 (3)
Salary Average :	$45,000
Santeri Hatakka	$45,000 (3)
Salary Average :	$32,500
Simon Edvinsson	$45,000 (2)
Salary Average :	$45,000
Ryan Tverberg	$45,000 (3)
Salary Average :	$32,500
Matvey Petrov	$45,000 (3)
Salary Average :	$32,500
Matthew Poitras	$45,000 (3)
Salary Average :	$32,500
Mason Millman	$45,000 (3)
Salary Average :	$32,500
Peetro Seppala	$45,000 (2)
Salary Average :	$45,000
Logan Stankoven	$45,000 (3)
Salary Average :	$32,500
Oskari Salminen	$45,000 (2)
Salary Average :	$45,000
Nick Abruzzese	$45,000 (2)
Salary Average :	$45,000
Ville Heinola	$43,167 (3)
Salary Average :	$43,167
Emilio Pettersen	$40,000 (2)
Salary Average :	$40,000
Alex Limoges	$40,000 (4)
Salary Average :	$40,000
Trey Fix-Wolansky	$37,500 (1)
Salary Average :	$37,500
Total Farm Players	43
Salary Commitment
Year 2024 : $1,924,067
Year 2025 : $1,655,317
Year 2026 : $1,120,317
Year 2027 : $87,150
Salary Average Commitment
Year 2024 : $1,442,817
Year 2025 : $1,405,317
Year 2026 : $870,317
Year 2027 : $87,150

Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell Centre
Level 1:	6000 - $120 - 5,799 - 96,65%
Level 2:	5000 - $85 - 4,465 - 89,30%
Level 3:	2000 - $54 - 1,903 - 95,15%
Level 4:	4000 - $40 - 3,923 - 98,07%
Luxury :	1000 - $245 - 864 - 86,41%
Total Capacity :	18000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $28 - 1,910 - 95,48%
Farm Level 2:	1000 - $17 - 876 - 87,62%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	16,954 - 94,19%
Average Income per Game	$2,305,126
Year to Date Revenue	$94,510,153
Farm
Home Games Left	0
Average Attendance - %	2,786 - 92,86%
Average Income per Game	$84,034
Year to Date Revenue	$3,445,394
Expense
Pro Players Total Salaries	$81,229,450
Farm Players Total Salaries	$1,505,940
Coaches Total Salaries	$6,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$84,850,401
Farm Year To Date Expenses	$3,515,676
Pro Salary Cap To Date	$79,965,737
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$507,275
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$20,745
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$81,229,450
Estimate Under Maximum Salary Cap of $93,500,000	$12,270,550
Estimate Over Minimum Salary Cap of $70,000,000	$11,229,450
Current Bank Account	$56,124,979
Projected Bank Account	$56,124,979

Pro Players Salaries
Cole Caufield	$7,850,000 (3)
-Salary Average :	$7,850,000
Mark Giordano	$6,500,000 (2)
-Salary Average :	$6,500,000
Tyler Toffoli	$6,091,000 (4)
-Salary Average :	$6,091,000
David Perron	$5,800,000 (3)
-Salary Average :	$5,800,000
Adam Pelech	$5,750,000 (1)
-Salary Average :	$5,750,000
Semyon Varlamov	$5,500,000 (2)
-Salary Average :	$650,000
Calle Jarnkrok	$5,100,000 (2)
-Salary Average :	$5,100,000
Samuel Girard	$4,752,000 (4)
-Salary Average :	$4,752,000
Lars Eller	$4,500,000 (2)
-Salary Average :	$4,500,000
Cole Perfetti	$3,453,000 (3)
-Salary Average :	$3,453,000
Robert Bortuzzo	$3,000,000 (1)
-Salary Average :	$3,000,000
Brett Kulak	$2,800,950 (2)
-Salary Average :	$0
Sean Kuraly	$2,800,000 (3)
-Salary Average :	$2,800,000
Casey Mittelstadt	$2,500,000 (1)
-Salary Average :	$2,500,000
Tomas Nosek	$2,500,000 (2)
-Salary Average :	$650,000
Kailer Yamamoto	$2,391,000 (3)
-Salary Average :	$2,391,000
Kevin Lankinen	$2,000,000 (2)
-Salary Average :	$2,000,000
Olli Maatta	$2,000,000 (2)
-Salary Average :	$2,000,000
Curtis Lazar	$1,800,000 (1)
-Salary Average :	$1,800,000
Dylan Samberg	$1,400,000 (1)
-Salary Average :	$1,400,000
Rafael Harvey-Pinard	$1,020,000 (2)
-Salary Average :	$1,020,000
Logan Cooley	$900,000 (3)
-Salary Average :	$650,000
Noah Juulsen	$821,500 (1)
-Salary Average :	$821,500
Total Pro Players	23
Salary Commitment
Year 2024 : $81,229,450
Year 2025 : $65,957,950
Year 2026 : $34,037,000
Year 2027 : $10,843,000
Salary Average Commitment
Year 2024 : $71,478,500
Year 2025 : $56,207,000
Year 2026 : $33,787,000
Year 2027 : $10,843,000
Salary Cap with 1 Way Contract
Year 2024 : $81,229,450
Year 2025 : $65,957,950
Year 2026 : $34,037,000
Year 2027 : $10,843,000

Farm Players Salaries
Joel Hofer	$104,200 (1)
Salary Average :	$104,200
Jon Merrill	$75,000 (2)
Salary Average :	$32,500
Brayden Pachal	$46,685 (1)
Salary Average :	$46,685
Jack Drury	$46,250 (1)
Salary Average :	$0
Roby Jarventie	$46,250 (1)
Salary Average :	$0
Gage Goncalves	$46,250 (1)
Salary Average :	$46,250
Andre Lee	$46,250 (1)
Salary Average :	$0
Jacob Murray	$45,000 (3)
Salary Average :	$32,500
Jack Matier	$45,000 (3)
Salary Average :	$32,500
Hendrix Lapierre	$45,000 (2)
Salary Average :	$45,000
Tomas Suchanek	$45,000 (3)
Salary Average :	$32,500
David Spacek	$45,000 (3)
Salary Average :	$32,500
Justin Sourdif	$45,000 (2)
Salary Average :	$45,000
Chase Stillman	$45,000 (3)
Salary Average :	$32,500
Chaz Lucius	$45,000 (2)
Salary Average :	$45,000
Carter Savoie	$45,000 (2)
Salary Average :	$45,000
Antonio Stranges	$45,000 (2)
Salary Average :	$45,000
Christian Kyrou	$45,000 (3)
Salary Average :	$32,500
Dino Kambeitz	$45,000 (1)
Salary Average :	$45,000
Matt Coronato	$45,000 (3)
Salary Average :	$32,500
Tristan Luneau	$45,000 (3)
Salary Average :	$32,500
Patrick Giles	$45,000 (1)
Salary Average :	$45,000
Jesper Wallstedt	$45,000 (2)
Salary Average :	$45,000
Adam Ginning	$45,000 (2)
Salary Average :	$45,000
Benjamin Kraws	$44,750 (3)
Salary Average :	$44,750
Reese Johnson	$43,190 (1)
Salary Average :	$43,190
Samuel Bolduc	$41,700 (1)
Salary Average :	$41,700
Pierre-Olivier Joseph	$41,250 (3)
Salary Average :	$41,250
Jonas Rondbjerg	$41,040 (1)
Salary Average :	$41,040
Michael Pezzetta	$40,625 (1)
Salary Average :	$40,625
Paul Cotter	$38,750 (2)
Salary Average :	$38,750
Cameron Crotty	$38,750 (2)
Salary Average :	$38,750
Total Farm Players	32
Salary Commitment
Year 2024 : $1,505,940
Year 2025 : $913,500
Year 2026 : $446,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,224,690
Year 2025 : $771,000
Year 2026 : $346,000
Year 2027 : $0

Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Arena
Level 1:	6667 - $125 - 5,295 - 79,42%
Level 2:	5556 - $75 - 5,443 - 97,96%
Level 3:	2222 - $50 - 2,168 - 97,59%
Level 4:	4444 - $45 - 3,467 - 78,01%
Luxury :	1111 - $250 - 855 - 76,94%
Total Capacity :	20000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $35 - 1,739 - 86,93%
Farm Level 2:	1000 - $15 - 936 - 93,58%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	17,227 - 86,13%
Average Income per Game	$2,306,713
Year to Date Revenue	$94,575,219
Farm
Home Games Left	0
Average Attendance - %	2,674 - 89,15%
Average Income per Game	$93,612
Year to Date Revenue	$3,838,083
Expense
Pro Players Total Salaries	$88,759,714
Farm Players Total Salaries	$1,203,125
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$3,500,000
Pro Year To Date Expenses	$84,114,875
Farm Year To Date Expenses	$2,266,403
Pro Salary Cap To Date	$81,901,770
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$537,040
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$13,036
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$92,259,714
Estimate Under Maximum Salary Cap of $93,500,000	$1,240,286
Estimate Over Minimum Salary Cap of $70,000,000	$22,259,714
Current Bank Account	$127,383,538
Projected Bank Account	$127,383,538

Pro Players Salaries
Matthew Tkachuk	$9,500,000 (4)
-Salary Average :	$9,500,000
Mathew Barzal	$9,150,000 (3)
-Salary Average :	$9,150,000
Filip Forsberg	$8,500,000 (2)
-Salary Average :	$8,500,000
Brady Tkachuk	$8,205,714 (2)
-Salary Average :	$8,205,714
Filip Hronek	$6,304,000 (4)
-Salary Average :	$6,304,000
Erik Cernak	$5,200,000 (1)
-Salary Average :	$5,200,000
Ryan Nugent-Hopkins	$5,125,000 (5)
-Salary Average :	$5,125,000
Ukko-Pekka Luukkonen	$4,600,000 (3)
-Salary Average :	$4,600,000
Mikael Backlund	$4,100,000 (2)
-Salary Average :	$4,100,000
Mario Ferraro	$3,250,000 (1)
-Salary Average :	$3,250,000
Jordan Greenway	$3,000,000 (1)
-Salary Average :	$3,000,000
Anthony Duclair	$3,000,000 (3)
-Salary Average :	$3,000,000
David Kampf	$2,950,000 (3)
-Salary Average :	$650,000
Henri Jokiharju	$2,500,000 (2)
-Salary Average :	$2,500,000
Calen Addison	$2,200,000 (4)
-Salary Average :	$2,200,000
Jeremy Lauzon	$2,000,000 (2)
-Salary Average :	$2,000,000
William Carrier	$2,000,000 (2)
-Salary Average :	$2,000,000
Ryan Poehling	$1,400,000 (3)
-Salary Average :	$1,400,000
Mattias Janmark	$1,150,000 (1)
-Salary Average :	$1,150,000
Sam Montembeault	$1,000,000 (2)
-Salary Average :	$1,000,000
J.J. Moser	$925,000 (1)
-Salary Average :	$925,000
Pavel Mintyukov	$900,000 (3)
-Salary Average :	$650,000
Ty Dellandrea	$900,000 (2)
-Salary Average :	$900,000
Luke Hughes	$900,000 (3)
-Salary Average :	$650,000
Total Pro Players	24
Salary Commitment
Year 2024 : $88,759,714
Year 2025 : $77,478,714
Year 2026 : $48,273,000
Year 2027 : $25,373,000
Salary Average Commitment
Year 2024 : $85,959,714
Year 2025 : $72,434,714
Year 2026 : $43,229,000
Year 2027 : $23,129,000
Salary Cap with 1 Way Contract
Year 2024 : $88,759,714
Year 2025 : $75,234,714
Year 2026 : $46,029,000
Year 2027 : $23,129,000

Farm Players Salaries
Zachary Sanford	$100,000 (1)
Salary Average :	$100,000
Jackson Cates	$60,000 (2)
Salary Average :	$60,000
Riley Nash	$47,500 (2)
Salary Average :	$47,500
Keith Petruzzelli	$46,250 (1)
Salary Average :	$0
Timur Ibragimov	$46,250 (1)
Salary Average :	$0
Cole Koepke	$46,250 (1)
Salary Average :	$0
Mackie Samoskevich	$45,000 (3)
Salary Average :	$45,000
Bobby Trivigno	$45,000 (2)
Salary Average :	$45,000
Brad Lambert	$45,000 (2)
Salary Average :	$45,000
Danil Gushchin	$45,000 (2)
Salary Average :	$45,000
Fedor Svechkov	$45,000 (3)
Salary Average :	$32,500
Luke Toporowski	$45,000 (3)
Salary Average :	$32,500
Logan Morrison	$45,000 (3)
Salary Average :	$45,000
Ryan O'Rourke	$45,000 (2)
Salary Average :	$45,000
Erik Portillo	$45,000 (3)
Salary Average :	$32,500
Shane Wright	$45,000 (2)
Salary Average :	$45,000
William Villeneuve	$45,000 (2)
Salary Average :	$45,000
William Wallinder	$45,000 (3)
Salary Average :	$32,500
Zachary L'Heureux	$45,000 (3)
Salary Average :	$32,500
Cooper Marody	$40,000 (2)
Salary Average :	$40,000
Tyce Thompson	$40,000 (1)
Salary Average :	$40,000
Jakub Lauko	$39,375 (2)
Salary Average :	$39,375
Riley Damiani	$38,750 (2)
Salary Average :	$38,750
Adam Gaudette	$38,750 (3)
Salary Average :	$750,000
Joe Hicketts	$37,500 (1)
Salary Average :	$37,500
Ryan Dzingel	$37,500 (2)
Salary Average :	$37,500
Total Farm Players	26
Salary Commitment
Year 2024 : $1,203,125
Year 2025 : $886,875
Year 2026 : $353,750
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,713,125
Year 2025 : $1,535,625
Year 2026 : $1,002,500
Year 2027 : $0

Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	7334 - $115 - 5,596 - 76,31%
Level 2:	6111 - $71 - 5,573 - 91,20%
Level 3:	2444 - $48 - 2,247 - 91,92%
Level 4:	4889 - $38 - 3,649 - 74,63%
Luxury :	1222 - $235 - 858 - 70,21%
Total Capacity :	22000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $35 - 1,724 - 86,20%
Farm Level 2:	1000 - $15 - 953 - 95,32%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	17,923 - 81,47%
Average Income per Game	$2,356,604
Year to Date Revenue	$96,620,751
Farm
Home Games Left	0
Average Attendance - %	2,677 - 89,24%
Average Income per Game	$93,294
Year to Date Revenue	$3,825,061
Expense
Pro Players Total Salaries	$86,519,167
Farm Players Total Salaries	$1,234,891
Coaches Total Salaries	$4,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$88,151,831
Farm Year To Date Expenses	$2,757,320
Pro Salary Cap To Date	$84,913,097
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$529,699
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$16,183
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$86,519,167
Estimate Under Maximum Salary Cap of $93,500,000	$6,980,833
Estimate Over Minimum Salary Cap of $70,000,000	$16,519,167
Current Bank Account	$85,074,003
Projected Bank Account	$85,074,003

Pro Players Salaries
Tyler Seguin	$9,850,000 (1)
-Salary Average :	$9,850,000
Andrei Vasilevskiy	$9,500,000 (1)
-Salary Average :	$9,500,000
Clayton Keller	$7,150,000 (1)
-Salary Average :	$7,150,000
Taylor Hall	$6,550,000 (4)
-Salary Average :	$6,550,000
John Gibson	$6,400,000 (3)
-Salary Average :	$6,400,000
Nikolaj Ehlers	$6,000,000 (2)
-Salary Average :	$6,000,000
Teuvo Teravainen	$5,400,000 (3)
-Salary Average :	$5,400,000
Calvin de Haan	$5,000,000 (1)
-Salary Average :	$5,000,000
Victor Olofsson	$4,150,000 (4)
-Salary Average :	$4,150,000
Jack Roslovic	$4,000,000 (3)
-Salary Average :	$4,000,000
Brandon Carlo	$3,789,000 (4)
-Salary Average :	$3,789,000
Vincent Desharnais	$2,800,000 (4)
-Salary Average :	$2,800,000
Alexey Toropchenko	$2,390,000 (4)
-Salary Average :	$2,390,000
Kaapo Kakko	$2,100,000 (2)
-Salary Average :	$2,100,000
Troy Terry	$1,450,000 (2)
-Salary Average :	$1,450,000
Rasmus Sandin	$1,400,000 (2)
-Salary Average :	$1,400,000
Pat Maroon	$1,250,000 (1)
-Salary Average :	$1,250,000
Nathan Bastian	$1,151,000 (2)
-Salary Average :	$1,151,000
Cal Clutterbuck	$1,100,000 (4)
-Salary Average :	$1,100,000
Michael McCarron	$1,100,000 (4)
-Salary Average :	$1,100,000
Erik Brannstrom	$900,000 (2)
-Salary Average :	$900,000
Louis Domingue	$800,000 (2)
-Salary Average :	$800,000
Ty Smith	$776,667 (1)
-Salary Average :	$776,667
A.J. Greer	$762,500 (3)
-Salary Average :	$762,500
Simon Benoit	$750,000 (1)
-Salary Average :	$750,000
Total Pro Players	25
Salary Commitment
Year 2024 : $86,519,167
Year 2025 : $52,242,500
Year 2026 : $38,441,500
Year 2027 : $21,879,000
Salary Average Commitment
Year 2024 : $86,519,167
Year 2025 : $52,242,500
Year 2026 : $38,441,500
Year 2027 : $21,879,000
Salary Cap with 1 Way Contract
Year 2024 : $86,519,167
Year 2025 : $52,242,500
Year 2026 : $38,441,500
Year 2027 : $21,879,000

Farm Players Salaries
Robert Hagg	$80,000 (1)
Salary Average :	$80,000
Dustin Wolf	$51,600 (3)
Salary Average :	$51,600
Yan Kuznetsov	$46,250 (1)
Salary Average :	$0
Nick Perbix	$46,250 (1)
Salary Average :	$0
Antti Tuomisto	$45,000 (3)
Salary Average :	$32,500
Linus Karlsson	$45,000 (2)
Salary Average :	$45,000
Corson Ceulemans	$45,000 (2)
Salary Average :	$45,000
Ronan Seeley	$45,000 (2)
Salary Average :	$45,000
Ozzy Wiesblatt	$45,000 (2)
Salary Average :	$45,000
Kasimir Kaskisuo	$40,000 (2)
Salary Average :	$40,000
Jeffrey Viel	$40,000 (2)
Salary Average :	$40,000
Cole Cassels	$40,000 (2)
Salary Average :	$40,000
Louie Belpedio	$40,000 (2)
Salary Average :	$40,000
Joel Teasdale	$40,000 (2)
Salary Average :	$40,000
Hunter McDonald	$40,000 (3)
Salary Average :	$40,000
Nathan Walker	$40,000 (3)
Salary Average :	$40,000
Brendan Gaunce	$40,000 (3)
Salary Average :	$40,000
Philippe Maillet	$40,000 (2)
Salary Average :	$40,000
Jayson Megna	$40,000 (2)
Salary Average :	$40,000
Navrin Mutter	$38,833 (3)
Salary Average :	$38,833
Luka Profaca	$38,833 (1)
Salary Average :	$38,833
Nolan Yaremko	$38,750 (1)
Salary Average :	$38,750
Lane Pederson	$38,750 (3)
Salary Average :	$38,750
Mitchell Hoelscher	$38,750 (1)
Salary Average :	$38,750
Nolan Stevens	$38,750 (3)
Salary Average :	$38,750
Samuel Houde	$38,750 (1)
Salary Average :	$38,750
Andrew Perrott	$38,750 (1)
Salary Average :	$38,750
Colton White	$38,125 (1)
Salary Average :	$38,125
Cavan Fitzgerald	$37,500 (2)
Salary Average :	$37,500
Total Farm Players	29
Salary Commitment
Year 2024 : $1,234,891
Year 2025 : $830,433
Year 2026 : $332,933
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,129,891
Year 2025 : $817,933
Year 2026 : $320,433
Year 2027 : $0

Ducks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	6667 - $110 - 6,536 - 98,03%
Level 2:	5556 - $75 - 5,380 - 96,83%
Level 3:	2222 - $55 - 1,807 - 81,31%
Level 4:	4444 - $35 - 4,350 - 97,89%
Luxury :	1111 - $200 - 1,091 - 98,17%
Total Capacity :	20000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $35 - 1,707 - 85,37%
Farm Level 2:	1000 - $15 - 953 - 95,25%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	19,163 - 95,82%
Average Income per Game	$2,372,342
Year to Date Revenue	$97,266,022
Farm
Home Games Left	0
Average Attendance - %	2,660 - 88,66%
Average Income per Game	$92,555
Year to Date Revenue	$3,794,763
Expense
Pro Players Total Salaries	$81,204,999
Farm Players Total Salaries	$1,419,575
Coaches Total Salaries	$6,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$91,250,076
Farm Year To Date Expenses	$2,477,950
Pro Salary Cap To Date	$85,729,479
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$510,089
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$14,317
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$81,204,999
Estimate Under Maximum Salary Cap of $93,500,000	$12,295,001
Estimate Over Minimum Salary Cap of $70,000,000	$11,204,999
Current Bank Account	$17,939,260
Projected Bank Account	$17,939,260

Pro Players Salaries
Mark Stone	$9,500,000 (2)
-Salary Average :	$7,350,000
Roman Josi	$9,471,000 (4)
-Salary Average :	$9,471,000
Jacob Trouba	$8,000,000 (2)
-Salary Average :	$8,000,000
Mark Scheifele	$7,742,000 (4)
-Salary Average :	$7,742,000
Brock Nelson	$6,000,000 (2)
-Salary Average :	$6,000,000
Conor Garland	$4,900,000 (1)
-Salary Average :	$4,900,000
Travis Sanheim	$4,675,000 (2)
-Salary Average :	$4,675,000
Dylan Cozens	$4,648,000 (2)
-Salary Average :	$4,648,000
Mackenzie Blackwood	$3,284,000 (4)
-Salary Average :	$3,284,000
Jordan Staal	$2,900,000 (3)
-Salary Average :	$2,900,000
Martin Fehervary	$2,675,000 (2)
-Salary Average :	$2,675,000
Jason Dickinson	$2,650,000 (5)
-Salary Average :	$2,650,000
Connor McMichael	$2,572,000 (3)
-Salary Average :	$2,572,000
Scott Wedgewood	$2,500,000 (3)
-Salary Average :	$650,000
Alex Lyon	$1,999,999 (3)
-Salary Average :	$650,000
Brandon Duhaime	$1,100,000 (3)
-Salary Average :	$1,100,000
Logan O'Connor	$1,050,000 (2)
-Salary Average :	$1,050,000
Jarred Tinordi	$1,000,000 (2)
-Salary Average :	$1,000,000
Connor Clifton	$1,000,000 (1)
-Salary Average :	$1,000,000
Noah Gregor	$950,000 (1)
-Salary Average :	$950,000
Alex Vlasic	$925,000 (1)
-Salary Average :	$0
Thomas Harley	$863,000 (2)
-Salary Average :	$863,000
Tommy Novak	$800,000 (2)
-Salary Average :	$800,000
Total Pro Players	23
Salary Commitment
Year 2024 : $81,204,999
Year 2025 : $74,217,999
Year 2026 : $35,006,999
Year 2027 : $23,935,000
Salary Average Commitment
Year 2024 : $74,930,000
Year 2025 : $68,080,000
Year 2026 : $31,019,000
Year 2027 : $23,147,000
Salary Cap with 1 Way Contract
Year 2024 : $81,204,999
Year 2025 : $73,429,999
Year 2026 : $34,218,999
Year 2027 : $23,147,000

Farm Players Salaries
Filip Zadina	$91,250 (2)
Salary Average :	$91,250
Victor Soderstrom	$59,200 (3)
Salary Average :	$59,200
Jaycob Megna	$47,500 (2)
Salary Average :	$47,500
Spencer Martin	$46,250 (1)
Salary Average :	$46,250
Ty Emberson	$46,250 (1)
Salary Average :	$0
Samuel Helenius	$46,250 (1)
Salary Average :	$0
Sam Poulin	$46,250 (1)
Salary Average :	$46,250
Mikhail Abramov	$46,250 (1)
Salary Average :	$0
Matthew Robertson	$46,250 (1)
Salary Average :	$0
Matthew Kessel	$46,250 (1)
Salary Average :	$46,250
Keean Washkurak	$46,250 (1)
Salary Average :	$0
Nathan Gaucher	$45,000 (3)
Salary Average :	$32,500
Lucas Edmonds	$45,000 (2)
Salary Average :	$45,000
Matej Blumel	$45,000 (2)
Salary Average :	$45,000
Kyle Masters	$45,000 (3)
Salary Average :	$32,500
Raivis Ansons	$45,000 (2)
Salary Average :	$45,000
Nikita Nesterenko	$45,000 (3)
Salary Average :	$32,500
Nico Myatovic	$45,000 (3)
Salary Average :	$32,500
Olivier Rodrigue	$45,000 (2)
Salary Average :	$32,500
Tanner Dickinson	$45,000 (3)
Salary Average :	$32,500
Ivan Fedotov	$45,000 (3)
Salary Average :	$32,500
Alexis Gendron	$45,000 (3)
Salary Average :	$32,500
Arturs Silovs	$43,500 (3)
Salary Average :	$43,500
Isaac Ratcliffe	$42,500 (3)
Salary Average :	$42,500
Pontus Holmberg	$40,000 (3)
Salary Average :	$40,000
Curtis Douglas	$40,000 (1)
Salary Average :	$40,000
Austin Rueschhoff	$40,000 (2)
Salary Average :	$40,000
Mark Friedman	$38,750 (2)
Salary Average :	$38,750
Brandon Biro	$38,125 (2)
Salary Average :	$32,500
Michael Vukojevic	$37,500 (3)
Salary Average :	$37,500
Jansen Harkins	$36,250 (1)
Salary Average :	$36,250
Total Farm Players	31
Salary Commitment
Year 2024 : $1,419,575
Year 2025 : $973,325
Year 2026 : $537,700
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,082,700
Year 2025 : $867,700
Year 2026 : $450,200
Year 2027 : $0

Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Saddledome
Level 1:	6500 - $95 - 6,486 - 99,78%
Level 2:	5417 - $60 - 5,403 - 99,74%
Level 3:	2167 - $35 - 2,167 - 100,00%
Level 4:	4333 - $25 - 4,333 - 100,00%
Luxury :	1083 - $210 - 1,063 - 98,19%
Total Capacity :	19500
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $35 - 1,740 - 87,01%
Farm Level 2:	1000 - $15 - 944 - 94,38%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	19,452 - 99,75%
Average Income per Game	$2,008,215
Year to Date Revenue	$82,336,800
Farm
Home Games Left	0
Average Attendance - %	2,684 - 89,47%
Average Income per Game	$93,831
Year to Date Revenue	$3,847,076
Expense
Pro Players Total Salaries	$81,783,600
Farm Players Total Salaries	$1,459,565
Coaches Total Salaries	$2,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$75,784,930
Farm Year To Date Expenses	$2,481,298
Pro Salary Cap To Date	$73,527,612
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$492,802
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$14,554
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$81,783,600
Estimate Under Maximum Salary Cap of $93,500,000	$11,716,400
Estimate Over Minimum Salary Cap of $70,000,000	$11,783,600
Current Bank Account	$61,954,592
Projected Bank Account	$61,954,592

Pro Players Salaries
Drew Doughty	$11,000,000 (3)
-Salary Average :	$11,000,000
Ryan Johansen	$8,000,000 (3)
-Salary Average :	$650,000
Alex Killorn	$6,250,000 (3)
-Salary Average :	$6,250,000
Rickard Rakell	$6,000,000 (2)
-Salary Average :	$6,000,000
Kyle Palmieri	$5,200,000 (2)
-Salary Average :	$5,200,000
Juuse Saros	$5,000,000 (1)
-Salary Average :	$5,000,000
Shayne Gostisbehere	$4,100,000 (1)
-Salary Average :	$4,100,000
Tyson Barrie	$3,437,000 (2)
-Salary Average :	$3,437,000
Marcus Foligno	$3,100,000 (1)
-Salary Average :	$3,100,000
James Reimer	$3,000,000 (1)
-Salary Average :	$3,000,000
Michael Eyssimont	$2,572,000 (4)
-Salary Average :	$2,572,000
Cody Glass	$2,500,000 (3)
-Salary Average :	$2,500,000
Tanner Pearson	$2,300,000 (2)
-Salary Average :	$2,300,000
Niko Mikkola	$2,100,000 (3)
-Salary Average :	$650,000
Philip Tomasino	$2,080,000 (3)
-Salary Average :	$2,080,000
Tyson Jost	$2,000,000 (3)
-Salary Average :	$2,000,000
Jesper Fast	$2,000,000 (1)
-Salary Average :	$2,000,000
Jordan Martinook	$2,000,000 (3)
-Salary Average :	$650,000
Nikita Zaitsev	$2,000,000 (2)
-Salary Average :	$2,000,000
Tyler Pitlick	$1,100,000 (2)
-Salary Average :	$1,100,000
Danton Heinen	$1,000,000 (1)
-Salary Average :	$1,000,000
Jamie Drysdale	$900,000 (3)
-Salary Average :	$650,000
Max Comtois	$869,600 (1)
-Salary Average :	$869,600
Denis Gurianov	$850,000 (3)
-Salary Average :	$850,000
Troy Stecher	$850,000 (1)
-Salary Average :	$850,000
Joe Veleno	$825,000 (3)
-Salary Average :	$825,000
Sebastien Aho	$750,000 (2)
-Salary Average :	$750,000
Total Pro Players	27
Salary Commitment
Year 2024 : $81,783,600
Year 2025 : $61,864,000
Year 2026 : $41,077,000
Year 2027 : $2,572,000
Salary Average Commitment
Year 2024 : $71,383,600
Year 2025 : $51,464,000
Year 2026 : $30,677,000
Year 2027 : $2,572,000
Salary Cap with 1 Way Contract
Year 2024 : $81,783,600
Year 2025 : $61,864,000
Year 2026 : $41,077,000
Year 2027 : $2,572,000

Farm Players Salaries
Max Jones	$71,650 (3)
Salary Average :	$71,650
Ondrej Pavel	$70,000 (4)
Salary Average :	$70,000
Tyson Kozak	$50,000 (3)
Salary Average :	$32,500
Nikolas Matinpalo	$50,000 (4)
Salary Average :	$50,000
Ian Mitchell	$48,665 (3)
Salary Average :	$48,660
Samuel Ersson	$46,250 (1)
Salary Average :	$0
Stephen Halliday	$45,000 (3)
Salary Average :	$32,500
Taylor Gauthier	$45,000 (2)
Salary Average :	$32,500
Calle Sjalin	$45,000 (2)
Salary Average :	$45,000
Ben King	$45,000 (3)
Salary Average :	$32,500
Brennan Othmann	$45,000 (3)
Salary Average :	$32,500
Cross Hanas	$45,000 (2)
Salary Average :	$45,000
Chase Wheatcroft	$45,000 (3)
Salary Average :	$32,500
Ilya Nikolaev	$45,000 (3)
Salary Average :	$32,500
Sean Farrell	$45,000 (3)
Salary Average :	$45,000
Dylan Garand	$45,000 (2)
Salary Average :	$45,000
John Ludvig	$45,000 (2)
Salary Average :	$45,000
Lucas Ciona	$45,000 (3)
Salary Average :	$32,500
Olle Lycksell	$45,000 (2)
Salary Average :	$45,000
Oskar Olausson	$45,000 (2)
Salary Average :	$45,000
Brandon Halverson	$45,000 (3)
Salary Average :	$32,500
Wyatt Kaiser	$45,000 (3)
Salary Average :	$32,500
Ryan Francis	$45,000 (3)
Salary Average :	$32,500
Adam Wilsby	$45,000 (2)
Salary Average :	$45,000
Ilya Usau	$44,875 (1)
Salary Average :	$44,875
Graham Slaggert	$42,500 (3)
Salary Average :	$42,500
Declan Chisholm	$38,750 (3)
Salary Average :	$38,750
Wyatt Kalynuk	$38,750 (3)
Salary Average :	$38,750
Hunter Drew	$37,500 (3)
Salary Average :	$37,500
Anthony Richard	$37,500 (2)
Salary Average :	$37,500
Mitchell Stephens	$36,875 (1)
Salary Average :	$36,875
Keegan Kolesar	$36,250 (1)
Salary Average :	$36,250
Total Farm Players	32
Salary Commitment
Year 2024 : $1,459,565
Year 2025 : $1,295,315
Year 2026 : $897,800
Year 2027 : $120,000
Salary Average Commitment
Year 2024 : $1,270,810
Year 2025 : $1,152,810
Year 2026 : $767,810
Year 2027 : $120,000

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wells Fargo Center
Level 1:	6500 - $160 - 4,170 - 64,16%
Level 2:	5417 - $90 - 4,181 - 77,19%
Level 3:	2167 - $70 - 1,413 - 65,21%
Level 4:	4333 - $55 - 2,860 - 66,01%
Luxury :	1083 - $280 - 752 - 69,43%
Total Capacity :	19500
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $35 - 1,754 - 87,72%
Farm Level 2:	1000 - $15 - 950 - 95,00%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	13,377 - 68,60%
Average Income per Game	$2,250,389
Year to Date Revenue	$92,265,956
Farm
Home Games Left	0
Average Attendance - %	2,704 - 90,14%
Average Income per Game	$94,564
Year to Date Revenue	$3,877,142
Expense
Pro Players Total Salaries	$73,760,667
Farm Players Total Salaries	$1,430,581
Coaches Total Salaries	$5,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$81,609,968
Farm Year To Date Expenses	$2,979,376
Pro Salary Cap To Date	$77,146,468
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$457,164
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$17,341
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$73,760,667
Estimate Under Maximum Salary Cap of $93,500,000	$19,739,333
Estimate Over Minimum Salary Cap of $70,000,000	$3,760,667
Current Bank Account	$34,109,387
Projected Bank Account	$34,109,387

Pro Players Salaries
Dougie Hamilton	$9,000,000 (1)
-Salary Average :	$9,000,000
Jeremy Swayman	$6,217,000 (4)
-Salary Average :	$6,217,000
Cam Atkinson	$5,875,000 (3)
-Salary Average :	$5,875,000
Brady Skjei	$5,250,000 (2)
-Salary Average :	$5,250,000
Jake McCabe	$5,000,000 (2)
-Salary Average :	$5,000,000
Anton Lundell	$4,402,000 (3)
-Salary Average :	$4,402,000
John Marino	$4,400,000 (3)
-Salary Average :	$4,400,000
Jake DeBrusk	$4,000,000 (2)
-Salary Average :	$4,000,000
Ilya Samsonov	$3,550,000 (2)
-Salary Average :	$3,550,000
Jan Rutta	$3,200,000 (1)
-Salary Average :	$650,000
Ryan Graves	$3,166,667 (2)
-Salary Average :	$3,166,667
Martin Necas	$3,000,000 (1)
-Salary Average :	$3,000,000
Alexander Romanov	$2,500,000 (4)
-Salary Average :	$2,500,000
Alexis Lafreniere	$2,325,000 (3)
-Salary Average :	$2,325,000
Owen Tippett	$1,500,000 (1)
-Salary Average :	$1,500,000
Eeli Tolvanen	$1,450,000 (1)
-Salary Average :	$1,450,000
Andrei Kuzmenko	$925,000 (1)
-Salary Average :	$925,000
Jordan Spence	$925,000 (1)
-Salary Average :	$0
Marco Rossi	$925,000 (1)
-Salary Average :	$0
Mike Vecchione	$900,000 (2)
-Salary Average :	$900,000
Christian Fischer	$900,000 (3)
-Salary Average :	$900,000
Tanner Kero	$900,000 (2)
-Salary Average :	$900,000
Aaron Dell	$900,000 (1)
-Salary Average :	$900,000
Kirill Marchenko	$900,000 (2)
-Salary Average :	$900,000
Zemgus Girgensons	$875,000 (3)
-Salary Average :	$875,000
Brett Leason	$775,000 (1)
-Salary Average :	$775,000
Total Pro Players	26
Salary Commitment
Year 2024 : $73,760,667
Year 2025 : $51,160,667
Year 2026 : $27,494,000
Year 2027 : $8,717,000
Salary Average Commitment
Year 2024 : $69,360,667
Year 2025 : $51,160,667
Year 2026 : $27,494,000
Year 2027 : $8,717,000
Salary Cap with 1 Way Contract
Year 2024 : $73,760,667
Year 2025 : $51,160,667
Year 2026 : $27,494,000
Year 2027 : $8,717,000

Farm Players Salaries
Vinnie Hinostroza	$140,000 (1)
Salary Average :	$140,000
Matt Villalta	$48,750 (4)
Salary Average :	$48,750
Matthew Highmore	$48,750 (2)
Salary Average :	$32,500
Gerry Mayhew	$48,750 (2)
Salary Average :	$48,750
Fredrik Olofsson	$47,500 (2)
Salary Average :	$32,500
Justin Dowling	$47,500 (1)
Salary Average :	$47,500
Connor Zary	$46,250 (1)
Salary Average :	$0
Jakob Pelletier	$46,250 (1)
Salary Average :	$0
Victor Mete	$46,250 (3)
Salary Average :	$32,500
Pavel Cajan	$45,000 (3)
Salary Average :	$32,500
Henrik Rybinski	$45,000 (2)
Salary Average :	$45,000
Gustav Olofsson	$45,000 (3)
Salary Average :	$45,000
Kyle Rau	$45,000 (2)
Salary Average :	$45,000
Nick DeSimone	$45,000 (1)
Salary Average :	$45,000
Zach Benson	$45,000 (3)
Salary Average :	$32,500
Quinn Schmiemann	$45,000 (2)
Salary Average :	$32,500
Conor Murphy	$45,000 (4)
Salary Average :	$45,000
Paul LaDue	$45,000 (2)
Salary Average :	$45,000
Lias Andersson	$43,706 (1)
Salary Average :	$43,706
Austin Czarnik	$42,500 (1)
Salary Average :	$42,500
Riley Sawchuk	$40,000 (3)
Salary Average :	$32,500
Vinni Lettieri	$40,000 (1)
Salary Average :	$40,000
Ben Gleason	$38,750 (4)
Salary Average :	$38,750
Haydn Fleury	$38,125 (2)
Salary Average :	$38,125
Gavin Hain	$37,500 (4)
Salary Average :	$37,500
Ryan Wagner	$37,500 (1)
Salary Average :	$37,500
Cody Haiskanen	$37,500 (4)
Salary Average :	$37,500
Alex Kannok-Leipert	$37,500 (3)
Salary Average :	$37,500
Austin Osmanski	$37,500 (4)
Salary Average :	$37,500
Markus Niemelainen	$37,500 (4)
Salary Average :	$37,500
Kristian Reichel	$37,500 (4)
Salary Average :	$37,500
Total Farm Players	31
Salary Commitment
Year 2024 : $1,430,581
Year 2025 : $941,875
Year 2026 : $578,750
Year 2027 : $320,000
Salary Average Commitment
Year 2024 : $1,248,081
Year 2025 : $851,875
Year 2026 : $532,500
Year 2027 : $320,000

Golden Knights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T-Mobile Arena
Level 1:	6667 - $120 - 4,811 - 72,17%
Level 2:	5556 - $90 - 3,389 - 61,00%
Level 3:	2222 - $60 - 1,443 - 64,94%
Level 4:	4444 - $40 - 3,078 - 69,26%
Luxury :	1111 - $215 - 890 - 80,13%
Total Capacity :	20000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $45 - 1,500 - 75,00%
Farm Level 2:	1000 - $25 - 750 - 75,00%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	13,612 - 68,06%
Average Income per Game	$2,274,795
Year to Date Revenue	$93,266,606
Farm
Home Games Left	0
Average Attendance - %	2,250 - 75,00%
Average Income per Game	$117,073
Year to Date Revenue	$4,799,993
Expense
Pro Players Total Salaries	$90,491,857
Farm Players Total Salaries	$1,476,865
Coaches Total Salaries	$2,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$90,640,541
Farm Year To Date Expenses	$2,098,626
Pro Salary Cap To Date	$88,039,241
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$547,289
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$11,697
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$90,491,857
Estimate Under Maximum Salary Cap of $93,500,000	$3,008,143
Estimate Over Minimum Salary Cap of $70,000,000	$20,491,857
Current Bank Account	$40,639,150
Projected Bank Account	$40,639,150

Pro Players Salaries
Artemi Panarin	$11,642,860 (2)
-Salary Average :	$11,642,857
Cale Makar	$9,000,000 (2)
-Salary Average :	$9,000,000
Blake Wheeler	$8,500,000 (1)
-Salary Average :	$0
Andrei Svechnikov	$7,750,000 (2)
-Salary Average :	$7,750,000
Neal Pionk	$5,875,000 (2)
-Salary Average :	$5,875,000
Phillip Danault	$5,500,000 (1)
-Salary Average :	$5,500,000
Anthony Cirelli	$4,847,000 (4)
-Salary Average :	$4,847,000
Darcy Kuemper	$4,500,000 (1)
-Salary Average :	$4,500,000
Spencer Knight	$4,500,000 (1)
-Salary Average :	$4,500,000
Artem Zub	$4,177,000 (4)
-Salary Average :	$4,177,000
Ross Colton	$4,000,000 (3)
-Salary Average :	$4,000,000
Justin Holl	$3,400,000 (2)
-Salary Average :	$3,400,000
Cody Ceci	$3,250,000 (3)
-Salary Average :	$4,500,000
Jeff Carter	$2,300,000 (2)
-Salary Average :	$2,300,000
Taylor Raddysh	$1,975,000 (1)
-Salary Average :	$1,975,000
Blake Lizotte	$1,675,000 (3)
-Salary Average :	$650,000
Nick Seeler	$1,500,000 (2)
-Salary Average :	$1,500,000
Zach Bogosian	$1,000,000 (1)
-Salary Average :	$1,000,000
Jacob Bernard-Docker	$925,000 (1)
-Salary Average :	$0
Drew O'Connor	$925,000 (1)
-Salary Average :	$925,000
Garrett Wilson	$900,000 (1)
-Salary Average :	$900,000
Connor Dewar	$800,000 (2)
-Salary Average :	$650,000
Martin Pospisil	$775,000 (3)
-Salary Average :	$775,000
Scott Sabourin	$775,000 (1)
-Salary Average :	$775,000
Total Pro Players	24
Salary Commitment
Year 2024 : $90,491,857
Year 2025 : $60,991,857
Year 2026 : $18,724,000
Year 2027 : $9,024,000
Salary Average Commitment
Year 2024 : $81,141,857
Year 2025 : $61,066,857
Year 2026 : $18,949,000
Year 2027 : $9,024,000
Salary Cap with 1 Way Contract
Year 2024 : $90,491,857
Year 2025 : $60,991,857
Year 2026 : $18,724,000
Year 2027 : $9,024,000

Farm Players Salaries
Jacob Bryson	$58,500 (1)
Salary Average :	$58,500
Matt Rempe	$50,000 (3)
Salary Average :	$32,500
Isaiah Saville	$46,250 (1)
Salary Average :	$0
Jacob Peterson	$46,250 (1)
Salary Average :	$0
Mikhail Maltsev	$45,000 (1)
Salary Average :	$45,000
Antti Saarela	$45,000 (3)
Salary Average :	$32,500
Curtis McKenzie	$45,000 (1)
Salary Average :	$45,000
Evan Polei	$45,000 (1)
Salary Average :	$45,000
Jack Thompson	$45,000 (2)
Salary Average :	$45,000
Colin Theisen	$45,000 (1)
Salary Average :	$45,000
Jason Polin	$45,000 (3)
Salary Average :	$32,500
Karl Henriksson	$45,000 (2)
Salary Average :	$45,000
Jon-Randall Avon	$45,000 (3)
Salary Average :	$32,500
Anton Blidh	$45,000 (2)
Salary Average :	$45,000
Tate Singleton	$45,000 (1)
Salary Average :	$45,000
Sam Malinski	$45,000 (3)
Salary Average :	$32,500
Sebastian Cossa	$45,000 (2)
Salary Average :	$45,000
Trevor Kuntar	$45,000 (3)
Salary Average :	$32,500
Ryan McAllister	$45,000 (3)
Salary Average :	$32,500
Max Lajoie	$44,300 (2)
Salary Average :	$44,300
Noel Hoefenmayer	$42,250 (3)
Salary Average :	$42,250
Mark Kastelic	$41,750 (1)
Salary Average :	$41,750
Jake Christiansen	$40,600 (1)
Salary Average :	$40,600
Riley Stillman	$40,000 (1)
Salary Average :	$40,000
Mitchell Chaffee	$40,000 (2)
Salary Average :	$40,000
Tyler Tucker	$40,000 (1)
Salary Average :	$40,000
Brady Lyle	$40,000 (1)
Salary Average :	$40,000
Jan Jenik	$39,465 (1)
Salary Average :	$39,465
Rhett Gardner	$38,750 (1)
Salary Average :	$38,750
Max McCormick	$38,750 (1)
Salary Average :	$38,750
Derrick Pouliot	$38,750 (1)
Salary Average :	$38,750
Steven Fogarty	$38,750 (1)
Salary Average :	$38,750
David Gust	$38,750 (1)
Salary Average :	$38,750
Jakub Skarek	$38,750 (3)
Salary Average :	$38,750
Total Farm Players	34
Salary Commitment
Year 2024 : $1,476,865
Year 2025 : $665,300
Year 2026 : $401,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,291,865
Year 2025 : $572,800
Year 2026 : $308,500
Year 2027 : $0

Hockey Club

Arena Capacity - Ticket Price Attendance - %
Arena Name	Delta Center
Level 1:	7000 - $120 - 6,061 - 86,58%
Level 2:	5834 - $70 - 5,535 - 94,87%
Level 3:	2333 - $50 - 2,213 - 94,85%
Level 4:	4666 - $40 - 4,404 - 94,39%
Luxury :	1167 - $225 - 1,085 - 93,02%
Total Capacity :	21000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $40 - 1,500 - 75,00%
Farm Level 2:	1000 - $20 - 750 - 75,00%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	19,298 - 91,90%
Average Income per Game	$2,461,943
Year to Date Revenue	$100,939,663
Farm
Home Games Left	0
Average Attendance - %	2,250 - 75,00%
Average Income per Game	$93,750
Year to Date Revenue	$3,843,750
Expense
Pro Players Total Salaries	$88,575,000
Farm Players Total Salaries	$1,107,500
Coaches Total Salaries	$3,250,000
Luxury Taxe Total	$0
Special Salary Cap Value	$4,000,000
Pro Year To Date Expenses	$88,147,674
Farm Year To Date Expenses	$2,084,579
Pro Salary Cap To Date	$85,334,518
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$537,426
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$12,470
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$92,575,000
Estimate Under Maximum Salary Cap of $93,500,000	$925,000
Estimate Over Minimum Salary Cap of $70,000,000	$22,575,000
Current Bank Account	$76,789,306
Projected Bank Account	$76,789,306

Pro Players Salaries
Brayden Point	$9,500,000 (2)
-Salary Average :	$9,500,000
Mikhail Sergachev	$8,500,000 (4)
-Salary Average :	$8,500,000
Morgan Rielly	$7,500,000 (2)
-Salary Average :	$7,500,000
Jake Guentzel	$6,000,000 (3)
-Salary Average :	$6,000,000
T.J. Oshie	$5,750,000 (1)
-Salary Average :	$5,750,000
Adrian Kempe	$5,500,000 (3)
-Salary Average :	$5,500,000
Joe Pavelski	$5,146,000 (1)
-Salary Average :	$5,146,000
Blake Coleman	$4,900,000 (1)
-Salary Average :	$4,900,000
Rasmus Andersson	$4,550,000 (4)
-Salary Average :	$4,550,000
Trevor Moore	$4,200,000 (3)
-Salary Average :	$4,200,000
Brett Pesce	$4,025,000 (5)
-Salary Average :	$4,025,000
Carter Hart	$3,979,000 (2)
-Salary Average :	$650,000
Ben Chiarot	$3,500,000 (1)
-Salary Average :	$3,500,000
Joel Armia	$3,400,000 (1)
-Salary Average :	$3,400,000
Robert Thomas	$2,800,000 (2)
-Salary Average :	$2,800,000
Frederick Gaudreau	$2,100,000 (3)
-Salary Average :	$2,100,000
Sean Durzi	$1,700,000 (3)
-Salary Average :	$1,700,000
Bobby McMann	$1,300,000 (4)
-Salary Average :	$1,300,000
Luke Glendening	$1,050,000 (1)
-Salary Average :	$1,050,000
Matty Beniers	$925,000 (1)
-Salary Average :	$925,000
Logan Thompson	$766,667 (2)
-Salary Average :	$766,667
Philipp Kurashev	$750,000 (2)
-Salary Average :	$750,000
Alexandre Carrier	$733,333 (2)
-Salary Average :	$733,333
Total Pro Players	23
Salary Commitment
Year 2024 : $88,575,000
Year 2025 : $64,785,000
Year 2026 : $38,756,000
Year 2027 : $19,256,000
Salary Average Commitment
Year 2024 : $85,246,000
Year 2025 : $60,575,000
Year 2026 : $37,875,000
Year 2027 : $18,375,000
Salary Cap with 1 Way Contract
Year 2024 : $88,575,000
Year 2025 : $63,904,000
Year 2026 : $37,875,000
Year 2027 : $18,375,000

Farm Players Salaries
Derek Ryan	$92,500 (2)
Salary Average :	$92,500
Brandon Bussi	$60,000 (2)
Salary Average :	$60,000
Remi Poirier	$55,000 (3)
Salary Average :	$32,500
Isaac Poulter	$55,000 (3)
Salary Average :	$32,500
Chad Nychuk	$47,500 (3)
Salary Average :	$32,500
Dysin Mayo	$47,500 (2)
Salary Average :	$47,500
Nick Caamano	$45,000 (3)
Salary Average :	$32,500
Pierrick Dube	$45,000 (3)
Salary Average :	$32,500
Max Ellis	$45,000 (2)
Salary Average :	$32,500
Montana Onyebuchi	$45,000 (2)
Salary Average :	$32,500
Devon Levi	$45,000 (2)
Salary Average :	$45,000
Austin Strand	$45,000 (3)
Salary Average :	$32,500
Josiah Slavin	$40,000 (4)
Salary Average :	$40,000
Mason Primeau	$40,000 (4)
Salary Average :	$40,000
Liam O'Brien	$40,000 (2)
Salary Average :	$40,000
Tristan Allard	$40,000 (4)
Salary Average :	$40,000
Hunter Skinner	$40,000 (1)
Salary Average :	$40,000
Hudson Fasching	$40,000 (1)
Salary Average :	$40,000
Joe Carroll	$40,000 (4)
Salary Average :	$40,000
Jett Jones	$40,000 (4)
Salary Average :	$40,000
Zachary Massicotte	$40,000 (4)
Salary Average :	$40,000
Cole Reinhardt	$40,000 (1)
Salary Average :	$40,000
Daylan Kuefler	$40,000 (4)
Salary Average :	$40,000
Dakota Mermis	$40,000 (1)
Salary Average :	$40,000
Total Farm Players	24
Salary Commitment
Year 2024 : $1,107,500
Year 2025 : $947,500
Year 2026 : $572,500
Year 2027 : $280,000
Salary Average Commitment
Year 2024 : $985,000
Year 2025 : $825,000
Year 2026 : $475,000
Year 2027 : $280,000

Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	PNC Arena
Level 1:	6000 - $130 - 5,138 - 85,64%
Level 2:	5000 - $90 - 4,088 - 81,76%
Level 3:	2000 - $40 - 2,000 - 100,00%
Level 4:	4000 - $25 - 4,000 - 100,00%
Luxury :	1000 - $250 - 851 - 85,15%
Total Capacity :	18000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $25 - 1,954 - 97,69%
Farm Level 2:	1000 - $15 - 954 - 95,42%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	16,078 - 89,32%
Average Income per Game	$2,128,905
Year to Date Revenue	$87,285,109
Farm
Home Games Left	0
Average Attendance - %	2,908 - 96,93%
Average Income per Game	$78,946
Year to Date Revenue	$3,236,787
Expense
Pro Players Total Salaries	$90,250,000
Farm Players Total Salaries	$1,191,709
Coaches Total Salaries	$4,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$93,623,033
Farm Year To Date Expenses	$2,194,929
Pro Salary Cap To Date	$89,422,655
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$551,775
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$12,969
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$90,250,000
Estimate Under Maximum Salary Cap of $93,500,000	$3,250,000
Estimate Over Minimum Salary Cap of $70,000,000	$20,250,000
Current Bank Account	$25,799,477
Projected Bank Account	$25,799,477

Pro Players Salaries
Steven Stamkos	$8,000,000 (4)
-Salary Average :	$8,000,000
Jared Spurgeon	$7,575,000 (4)
-Salary Average :	$7,575,000
Josh Morrissey	$6,250,000 (1)
-Salary Average :	$6,250,000
Evgeni Malkin	$6,100,000 (2)
-Salary Average :	$6,100,000
Cam Talbot	$6,100,000 (2)
-Salary Average :	$6,100,000
Josh Anderson	$6,000,000 (4)
-Salary Average :	$6,000,000
Justin Schultz	$5,000,000 (4)
-Salary Average :	$5,000,000
Brandon Saad	$4,500,000 (1)
-Salary Average :	$4,500,000
Ryan O'Reilly	$4,500,000 (2)
-Salary Average :	$4,500,000
Jonathan Quick	$4,000,000 (4)
-Salary Average :	$4,000,000
Pius Suter	$4,000,000 (4)
-Salary Average :	$4,000,000
Dmitry Kulikov	$4,000,000 (4)
-Salary Average :	$4,000,000
Nikita Zadorov	$3,750,000 (1)
-Salary Average :	$15,000,000
Matt Grzelcyk	$3,700,000 (2)
-Salary Average :	$1,400,000
Alex Kerfoot	$3,500,000 (1)
-Salary Average :	$3,500,000
Marc-Edouard Vlasic	$3,500,000 (2)
-Salary Average :	$3,500,000
Yegor Sharangovich	$2,000,000 (2)
-Salary Average :	$2,000,000
Sammy Blais	$2,000,000 (2)
-Salary Average :	$2,000,000
Nick Cousins	$1,675,000 (3)
-Salary Average :	$650,000
Colin Blackwell	$1,350,000 (2)
-Salary Average :	$1,350,000
Steven Lorentz	$1,050,000 (2)
-Salary Average :	$1,050,000
Matthew Knies	$900,000 (3)
-Salary Average :	$650,000
Nicolas Deslauriers	$800,000 (2)
-Salary Average :	$800,000
Total Pro Players	23
Salary Commitment
Year 2024 : $90,250,000
Year 2025 : $69,950,000
Year 2026 : $41,150,000
Year 2027 : $38,575,000
Salary Average Commitment
Year 2024 : $97,925,000
Year 2025 : $68,675,000
Year 2026 : $39,875,000
Year 2027 : $38,575,000
Salary Cap with 1 Way Contract
Year 2024 : $90,250,000
Year 2025 : $72,250,000
Year 2026 : $41,150,000
Year 2027 : $38,575,000

Farm Players Salaries
Matt Martin	$100,000 (1)
Salary Average :	$100,000
Tyrel Bauer	$80,000 (3)
Salary Average :	$32,500
Radim Simek	$60,000 (3)
Salary Average :	$32,500
Garrett Pilon	$55,000 (3)
Salary Average :	$32,500
Evan Cormier	$55,000 (2)
Salary Average :	$55,000
Bokondji Imama	$55,000 (3)
Salary Average :	$32,500
Uvis Balinskis	$55,000 (4)
Salary Average :	$55,000
Troy Grosenick	$51,667 (3)
Salary Average :	$51,667
Joel Hanley	$50,000 (1)
Salary Average :	$50,000
Charles Hudon	$50,000 (3)
Salary Average :	$50,000
Brendan Perlini	$50,000 (1)
Salary Average :	$50,000
Drake Caggiula	$49,000 (3)
Salary Average :	$32,500
Kyle Clifford	$47,500 (2)
Salary Average :	$47,500
Tanner Laczynski	$46,667 (3)
Salary Average :	$46,667
Eetu Makiniemi	$46,250 (1)
Salary Average :	$0
James Malatesta	$45,000 (3)
Salary Average :	$32,500
Ivan Ivan	$45,000 (3)
Salary Average :	$32,500
Christian Wolanin	$45,000 (3)
Salary Average :	$45,000
Matt Filipe	$45,000 (3)
Salary Average :	$32,500
William Trudeau (Out of Payroll)	$45,000 (2)
Salary Average :	$45,000
Brett Seney	$45,000 (2)
Salary Average :	$45,000
Jake Bischoff	$40,000 (1)
Salary Average :	$40,000
Spencer Smallman	$38,125 (1)
Salary Average :	$38,125
Adam Cracknell	$37,500 (2)
Salary Average :	$37,500
Total Farm Players	24
Salary Commitment
Year 2024 : $1,236,709
Year 2025 : $912,334
Year 2026 : $682,334
Year 2027 : $55,000
Salary Average Commitment
Year 2024 : $1,016,459
Year 2025 : $738,334
Year 2026 : $508,334
Year 2027 : $55,000

Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	Barclays Center
Level 1:	6500 - $123 - 5,471 - 84,16%
Level 2:	5417 - $74 - 5,366 - 99,05%
Level 3:	2167 - $49 - 2,144 - 98,94%
Level 4:	4333 - $38 - 4,275 - 98,65%
Luxury :	1083 - $242 - 885 - 81,73%
Total Capacity :	19500
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $33 - 1,874 - 93,72%
Farm Level 2:	1000 - $15 - 940 - 94,03%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	18,140 - 93,02%
Average Income per Game	$2,311,928
Year to Date Revenue	$94,789,036
Farm
Home Games Left	0
Average Attendance - %	2,815 - 93,82%
Average Income per Game	$94,950
Year to Date Revenue	$3,892,955
Expense
Pro Players Total Salaries	$96,592,000
Farm Players Total Salaries	$1,654,075
Coaches Total Salaries	$4,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	($4,475,000)
Pro Year To Date Expenses	$94,308,392
Farm Year To Date Expenses	$3,632,167
Pro Salary Cap To Date	$91,357,188
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$583,385
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$21,622
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$92,117,000
Estimate Under Maximum Salary Cap of $93,500,000	$1,383,000
Estimate Over Minimum Salary Cap of $70,000,000	$22,117,000
Current Bank Account	$47,837,963
Projected Bank Account	$47,837,963

Pro Players Salaries
Seth Jones	$9,500,000 (2)
-Salary Average :	$3,317,500
Josh Norris	$7,950,000 (3)
-Salary Average :	$7,950,000
Kevin Fiala	$7,875,000 (3)
-Salary Average :	$7,875,000
Sean Couturier	$7,750,000 (3)
-Salary Average :	$7,750,000
Nico Hischier	$7,250,000 (1)
-Salary Average :	$7,250,000
Chris Kreider	$6,500,000 (4)
-Salary Average :	$6,500,000
Colton Parayko	$6,500,000 (3)
-Salary Average :	$6,500,000
Jonas Brodin	$6,000,000 (1)
-Salary Average :	$6,000,000
Pierre-Luc Dubois	$5,917,000 (4)
-Salary Average :	$5,917,000
Drake Batherson	$4,975,000 (4)
-Salary Average :	$4,975,000
Ilya Sorokin	$4,000,000 (2)
-Salary Average :	$4,000,000
Evan Bouchard	$3,900,000 (2)
-Salary Average :	$3,900,000
Nicolas Roy	$3,000,000 (4)
-Salary Average :	$3,000,000
Zach Whitecloud	$2,750,000 (3)
-Salary Average :	$650,000
Ivan Barbashev	$2,250,000 (5)
-Salary Average :	$2,250,000
Jalen Chatfield	$2,000,000 (4)
-Salary Average :	$2,000,000
Joey Daccord	$1,900,000 (3)
-Salary Average :	$650,000
Brett Howden	$1,791,000 (3)
-Salary Average :	$1,791,000
Ilya Mikheyev	$1,645,000 (1)
-Salary Average :	$1,645,000
Joel Edmundson	$1,500,000 (3)
-Salary Average :	$1,500,000
Ryan McLeod	$864,000 (2)
-Salary Average :	$650,000
Jacob Larsson	$775,000 (2)
-Salary Average :	$775,000
Total Pro Players	22
Salary Commitment
Year 2024 : $96,592,000
Year 2025 : $84,226,000
Year 2026 : $65,187,000
Year 2027 : $27,171,000
Salary Average Commitment
Year 2024 : $86,845,500
Year 2025 : $71,950,500
Year 2026 : $59,308,000
Year 2027 : $24,642,000
Salary Cap with 1 Way Contract
Year 2024 : $96,592,000
Year 2025 : $81,697,000
Year 2026 : $62,658,000
Year 2027 : $24,642,000

Farm Players Salaries
Jakub Zboril	$97,500 (3)
Salary Average :	$32,500
Brendan Lemieux	$85,000 (3)
Salary Average :	$32,500
Pierre-Edouard Bellemare	$77,750 (1)
Salary Average :	$77,750
Jordan Gross	$62,500 (3)
Salary Average :	$32,500
Rasmus Kupari	$50,000 (2)
Salary Average :	$50,000
Garret Sparks	$50,000 (3)
Salary Average :	$32,500
Devin Shore	$50,000 (3)
Salary Average :	$32,500
Matt Luff	$50,000 (2)
Salary Average :	$32,500
Peter Abbandonato	$50,000 (2)
Salary Average :	$32,500
Arvid Holm	$46,250 (1)
Salary Average :	$0
Thomas Bordeleau	$46,250 (1)
Salary Average :	$0
Linus Weissbach	$46,250 (1)
Salary Average :	$0
Ryan Carpenter	$46,250 (4)
Salary Average :	$46,250
Michael Dipietro	$45,000 (3)
Salary Average :	$32,500
Colton Dach	$45,000 (3)
Salary Average :	$32,500
Dawson Barteaux	$45,000 (3)
Salary Average :	$32,500
Brendan Brisson	$45,000 (2)
Salary Average :	$45,000
Maxwell Crozier	$45,000 (3)
Salary Average :	$32,500
Tyler Kleven	$45,000 (3)
Salary Average :	$32,500
Parker Ford	$45,000 (3)
Salary Average :	$32,500
Glenn Gawdin	$43,200 (2)
Salary Average :	$32,500
Blade Jenkins	$40,000 (2)
Salary Average :	$40,000
Cameron Hughes	$40,000 (1)
Salary Average :	$40,000
Adam Scheel	$40,000 (4)
Salary Average :	$40,000
Ryan Suzuki	$40,000 (3)
Salary Average :	$40,000
Justin Richards	$40,000 (4)
Salary Average :	$40,000
Otto Koivula	$40,000 (1)
Salary Average :	$40,000
Keaton Middleton	$40,000 (4)
Salary Average :	$40,000
Roland McKeown	$38,125 (2)
Salary Average :	$38,125
Matthew Strome	$37,500 (1)
Salary Average :	$37,500
Joel L'Esperance	$37,500 (2)
Salary Average :	$37,500
Mason Shaw	$37,500 (1)
Salary Average :	$37,500
Ben Jones	$37,500 (1)
Salary Average :	$37,500
William Lagesson	$37,500 (2)
Salary Average :	$37,500
Brock McGinn	$32,500 (1)
Salary Average :	$32,500
Total Farm Players	35
Salary Commitment
Year 2024 : $1,654,075
Year 2025 : $1,212,575
Year 2026 : $821,250
Year 2027 : $166,250
Salary Average Commitment
Year 2024 : $1,212,125
Year 2025 : $909,375
Year 2026 : $563,750
Year 2027 : $166,250

Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell MTS Place
Level 1:	8333 - $151 - 4,458 - 53,50%
Level 2:	6944 - $125 - 2,970 - 42,77%
Level 3:	2778 - $80 - 1,244 - 44,79%
Level 4:	5556 - $70 - 2,262 - 40,71%
Luxury :	1389 - $300 - 707 - 50,90%
Total Capacity :	25000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $30 - 1,897 - 94,84%
Farm Level 2:	1000 - $15 - 953 - 95,35%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	11,642 - 46,57%
Average Income per Game	$2,256,571
Year to Date Revenue	$92,519,414
Farm
Home Games Left	0
Average Attendance - %	2,850 - 95,01%
Average Income per Game	$89,008
Year to Date Revenue	$3,649,312
Expense
Pro Players Total Salaries	$71,476,000
Farm Players Total Salaries	$1,180,647
Coaches Total Salaries	$1,750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$3,500,000
Pro Year To Date Expenses	$72,157,552
Farm Year To Date Expenses	$1,944,403
Pro Salary Cap To Date	$70,463,054
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$428,852
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$11,424
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$74,976,000
Estimate Under Maximum Salary Cap of $93,500,000	$18,524,000
Estimate Over Minimum Salary Cap of $70,000,000	$4,976,000
Current Bank Account	$88,913,565
Projected Bank Account	$88,913,565

Pro Players Salaries
Erik Karlsson	$11,500,000 (3)
-Salary Average :	$11,500,000
Matt Dumba	$6,000,000 (1)
-Salary Average :	$6,000,000
Andrew Mangiapane	$5,800,000 (2)
-Salary Average :	$5,800,000
Jaden Schwartz	$5,500,000 (1)
-Salary Average :	$5,500,000
Martin Jones	$4,800,000 (1)
-Salary Average :	$650,000
Kevin Labanc	$4,725,000 (2)
-Salary Average :	$4,725,000
Robby Fabbri	$4,000,000 (2)
-Salary Average :	$4,000,000
Alexander Barabanov	$3,514,000 (4)
-Salary Average :	$3,514,000
Juuso Valimaki	$2,832,000 (1)
-Salary Average :	$2,832,000
Kaapo Kahkonen	$2,750,000 (2)
-Salary Average :	$2,750,000
Andreas Athanasiou	$2,700,000 (1)
-Salary Average :	$2,700,000
Tanner Jeannot	$2,665,000 (3)
-Salary Average :	$2,665,000
Sam Lafferty	$2,255,000 (4)
-Salary Average :	$2,255,000
Arthur Kaliyev	$1,785,000 (2)
-Salary Average :	$1,785,000
Colin Miller	$1,500,000 (2)
-Salary Average :	$1,500,000
Jonas Siegenthaler	$1,125,000 (1)
-Salary Average :	$1,125,000
Ben Hutton	$975,000 (3)
-Salary Average :	$975,000
Patrick Brown	$950,000 (1)
-Salary Average :	$950,000
Robin Salo	$925,000 (1)
-Salary Average :	$0
Akira Schmid	$925,000 (1)
-Salary Average :	$0
Fredrik Karlstrom	$925,000 (1)
-Salary Average :	$0
Nils Aman	$900,000 (2)
-Salary Average :	$650,000
Chris Terry	$850,000 (1)
-Salary Average :	$850,000
Joe Snively	$800,000 (2)
-Salary Average :	$800,000
Jaret Anderson-Dolan	$775,000 (1)
-Salary Average :	$775,000
Total Pro Players	25
Salary Commitment
Year 2024 : $71,476,000
Year 2025 : $43,169,000
Year 2026 : $20,909,000
Year 2027 : $5,769,000
Salary Average Commitment
Year 2024 : $64,301,000
Year 2025 : $42,919,000
Year 2026 : $20,909,000
Year 2027 : $5,769,000
Salary Cap with 1 Way Contract
Year 2024 : $71,476,000
Year 2025 : $43,169,000
Year 2026 : $20,909,000
Year 2027 : $5,769,000

Farm Players Salaries
Jacob MacDonald	$48,750 (2)
Salary Average :	$48,750
Steven Santini	$48,750 (3)
Salary Average :	$48,750
Jacob Moverare	$48,750 (2)
Salary Average :	$48,750
Samuel Fagemo	$47,835 (3)
Salary Average :	$47,835
Danila Klimovich	$46,250 (1)
Salary Average :	$0
Jack LaFontaine	$46,250 (1)
Salary Average :	$0
Drew Helleson	$46,250 (1)
Salary Average :	$0
Mattias Norlinder	$46,250 (1)
Salary Average :	$0
Ryder Korczak	$45,000 (3)
Salary Average :	$32,500
Ty Tullio	$45,000 (1)
Salary Average :	$45,000
Filip Cederqvist	$45,000 (2)
Salary Average :	$45,000
Henri Nikkanen	$45,000 (2)
Salary Average :	$45,000
Hunter McKown	$45,000 (2)
Salary Average :	$32,500
Ethan Samson	$45,000 (3)
Salary Average :	$32,500
Jared Davidson	$45,000 (3)
Salary Average :	$32,500
Jacob Ingham	$45,000 (3)
Salary Average :	$32,500
Michael Milne	$45,000 (2)
Salary Average :	$45,000
Tucker Robertson	$45,000 (3)
Salary Average :	$32,500
Lleyton Moore	$45,000 (3)
Salary Average :	$32,500
Trent Miner	$45,000 (3)
Salary Average :	$32,500
Marcel Marcel	$45,000 (3)
Salary Average :	$32,500
Matthew Seminoff	$45,000 (3)
Salary Average :	$32,500
Nic Petan	$45,000 (1)
Salary Average :	$45,000
Alex Turcotte	$43,395 (2)
Salary Average :	$43,395
Jacob Perreault	$43,167 (2)
Salary Average :	$43,167
Tyler Madden	$40,000 (2)
Salary Average :	$40,000
Total Farm Players	26
Salary Commitment
Year 2024 : $1,180,647
Year 2025 : $905,647
Year 2026 : $501,585
Year 2027 : $0
Salary Average Commitment
Year 2024 : $870,647
Year 2025 : $780,647
Year 2026 : $389,085
Year 2027 : $0

Kraken

Arena Capacity - Ticket Price Attendance - %
Arena Name	Climate Pledge Arena
Level 1:	7333 - $118 - 5,933 - 80,91%
Level 2:	6111 - $70 - 5,572 - 91,17%
Level 3:	2445 - $45 - 2,192 - 89,64%
Level 4:	4889 - $33 - 3,897 - 79,71%
Luxury :	1222 - $218 - 956 - 78,22%
Total Capacity :	22000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $35 - 1,745 - 87,24%
Farm Level 2:	1000 - $15 - 935 - 93,53%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	18,550 - 84,32%
Average Income per Game	$2,412,349
Year to Date Revenue	$98,906,306
Farm
Home Games Left	0
Average Attendance - %	2,680 - 89,34%
Average Income per Game	$93,873
Year to Date Revenue	$3,848,789
Expense
Pro Players Total Salaries	$92,554,333
Farm Players Total Salaries	$1,884,385
Coaches Total Salaries	$9,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$96,831,796
Farm Year To Date Expenses	$3,905,118
Pro Salary Cap To Date	$88,465,700
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$592,037
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$22,985
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$92,554,333
Estimate Under Maximum Salary Cap of $93,500,000	$945,667
Estimate Over Minimum Salary Cap of $70,000,000	$22,554,333
Current Bank Account	$33,716,958
Projected Bank Account	$33,716,958

Pro Players Salaries
Auston Matthews	$13,250,000 (4)
-Salary Average :	$13,250,000
Mitch Marner	$10,250,000 (4)
-Salary Average :	$10,250,000
Alex Pietrangelo	$6,891,000 (4)
-Salary Average :	$6,891,000
MacKenzie Weegar	$6,250,000 (4)
-Salary Average :	$6,250,000
Connor Hellebuyck	$6,166,666 (1)
-Salary Average :	$6,166,666
Chandler Stephenson	$5,660,000 (4)
-Salary Average :	$5,660,000
Shea Theodore	$5,200,000 (2)
-Salary Average :	$5,200,000
Tom Wilson	$5,166,667 (2)
-Salary Average :	$5,166,667
Patrick Kane	$5,000,000 (3)
-Salary Average :	$5,000,000
Matt Roy	$3,800,000 (2)
-Salary Average :	$3,800,000
Brandon Tanev	$3,500,000 (2)
-Salary Average :	$1,150,000
Jani Hakanpaa	$3,394,000 (4)
-Salary Average :	$3,394,000
Ville Husso	$2,875,000 (3)
-Salary Average :	$2,875,000
Vladislav Gavrikov	$2,800,000 (2)
-Salary Average :	$2,800,000
Luke Kunin	$2,748,000 (4)
-Salary Average :	$2,748,000
Zach Parise	$1,500,000 (2)
-Salary Average :	$1,500,000
Tyler Motte	$1,225,000 (1)
-Salary Average :	$1,225,000
Emil Bemstrom	$1,028,000 (1)
-Salary Average :	$1,028,000
Carter Verhaeghe	$1,000,000 (1)
-Salary Average :	$1,000,000
Anthony Stolarz	$950,000 (3)
-Salary Average :	$0
Luke Evangelista	$900,000 (2)
-Salary Average :	$900,000
Isaak Phillips	$750,000 (4)
-Salary Average :	$750,000
Cole Schneider	$750,000 (4)
-Salary Average :	$750,000
Connor Mackey	$750,000 (4)
-Salary Average :	$750,000
Ryan Lomberg	$750,000 (4)
-Salary Average :	$750,000
Total Pro Players	25
Salary Commitment
Year 2024 : $92,554,333
Year 2025 : $83,134,667
Year 2026 : $60,268,000
Year 2027 : $51,443,000
Salary Average Commitment
Year 2024 : $89,254,333
Year 2025 : $79,834,667
Year 2026 : $59,318,000
Year 2027 : $51,443,000
Salary Cap with 1 Way Contract
Year 2024 : $92,554,333
Year 2025 : $83,134,667
Year 2026 : $60,268,000
Year 2027 : $51,443,000

Farm Players Salaries
Jasper Weatherby	$87,500 (2)
Salary Average :	$87,500
Jet Greaves	$80,000 (3)
Salary Average :	$32,500
Cameron Butler	$75,000 (3)
Salary Average :	$75,000
Nikita Okhotiuk	$62,250 (3)
Salary Average :	$62,250
Mark Duarte	$60,000 (4)
Salary Average :	$60,000
Mike Benning	$60,000 (4)
Salary Average :	$60,000
Chris Tierney	$55,000 (3)
Salary Average :	$32,500
Jack Studnicka	$52,900 (3)
Salary Average :	$52,900
Tyler Angle	$47,985 (3)
Salary Average :	$47,985
Vincent Sevigny	$47,500 (2)
Salary Average :	$32,500
Oskar Lindblom	$47,500 (3)
Salary Average :	$32,500
Arvid Soderblom	$46,250 (1)
Salary Average :	$0
Ilya Solovyov	$46,250 (1)
Salary Average :	$0
Jalen Luypen	$45,500 (4)
Salary Average :	$45,500
Jaxsen Wiebe	$45,500 (4)
Salary Average :	$45,500
Louis Boudon	$45,500 (4)
Salary Average :	$45,500
Aidan Fulp	$45,500 (2)
Salary Average :	$45,500
Dmitry Zlodeyev	$45,000 (4)
Salary Average :	$45,000
Mitchell Gibson	$45,000 (3)
Salary Average :	$32,500
Dennis Hildeby	$45,000 (2)
Salary Average :	$45,000
Tye Felhaber	$45,000 (3)
Salary Average :	$32,500
Jacob Melanson	$45,000 (3)
Salary Average :	$32,500
Danil Zhilkin	$45,000 (3)
Salary Average :	$32,500
Gavin White	$45,000 (4)
Salary Average :	$45,000
Philip Kemp	$42,500 (4)
Salary Average :	$42,500
Riley McKay	$40,500 (4)
Salary Average :	$40,500
Jimmy Lambert	$40,000 (3)
Salary Average :	$32,500
Mathieu Olivier	$40,000 (3)
Salary Average :	$32,500
Logan Nijhoff	$40,000 (3)
Salary Average :	$32,500
Daniel D'Amato	$40,000 (3)
Salary Average :	$32,500
Ethan de Jong	$40,000 (3)
Salary Average :	$40,000
Jonah Gadjovich	$38,750 (4)
Salary Average :	$38,750
Erik Middendorf	$37,500 (4)
Salary Average :	$37,500
Jacob Gaucher	$37,500 (3)
Salary Average :	$37,500
Anson Thornton	$37,500 (4)
Salary Average :	$37,500
Carson Golder	$37,500 (4)
Salary Average :	$37,500
Kevin Conley	$37,500 (4)
Salary Average :	$37,500
Ian McKinnon	$37,500 (2)
Salary Average :	$37,500
Alex Swetlikoff	$37,500 (4)
Salary Average :	$37,500
Mac Hollowell	$35,000 (3)
Salary Average :	$32,500
Total Farm Players	40
Salary Commitment
Year 2024 : $1,884,385
Year 2025 : $1,791,885
Year 2026 : $1,528,885
Year 2027 : $655,750
Salary Average Commitment
Year 2024 : $1,609,385
Year 2025 : $1,609,385
Year 2026 : $1,361,385
Year 2027 : $655,750

Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Arena
Level 1:	6667 - $90 - 6,634 - 99,50%
Level 2:	5556 - $70 - 5,379 - 96,81%
Level 3:	2222 - $50 - 2,155 - 97,00%
Level 4:	4444 - $36 - 4,352 - 97,93%
Luxury :	1111 - $210 - 1,078 - 97,02%
Total Capacity :	20000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $38 - 1,515 - 75,77%
Farm Level 2:	1000 - $22 - 750 - 75,00%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	19,598 - 97,99%
Average Income per Game	$2,181,902
Year to Date Revenue	$89,457,992
Farm
Home Games Left	0
Average Attendance - %	2,265 - 75,52%
Average Income per Game	$92,611
Year to Date Revenue	$3,797,037
Expense
Pro Players Total Salaries	$97,169,357
Farm Players Total Salaries	$1,417,200
Coaches Total Salaries	$7,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	($7,000,000)
Pro Year To Date Expenses	$103,820,558
Farm Year To Date Expenses	$3,470,649
Pro Salary Cap To Date	$98,350,697
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$604,552
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$20,220
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$90,169,357
Estimate Under Maximum Salary Cap of $93,500,000	$3,330,643
Estimate Over Minimum Salary Cap of $70,000,000	$20,169,357
Current Bank Account	$79,104,643
Projected Bank Account	$79,104,643

Pro Players Salaries
Adam Fox	$9,239,000 (4)
-Salary Average :	$9,239,000
Mika Zibanejad	$8,500,000 (3)
-Salary Average :	$8,500,000
John Carlson	$8,000,000 (2)
-Salary Average :	$8,000,000
Jason Robertson	$7,750,000 (2)
-Salary Average :	$7,750,000
Tage Thompson	$7,142,857 (3)
-Salary Average :	$7,142,857
Matt Boldy	$7,000,000 (4)
-Salary Average :	$7,000,000
Anze Kopitar	$7,000,000 (2)
-Salary Average :	$7,000,000
William Nylander	$6,970,000 (2)
-Salary Average :	$6,970,000
Mattias Ekholm	$6,250,000 (2)
-Salary Average :	$1,037,500
Linus Ullmark	$5,000,000 (4)
-Salary Average :	$2,500,000
Mikael Granlund	$5,000,000 (2)
-Salary Average :	$5,000,000
Adam Larsson	$4,575,000 (1)
-Salary Average :	$4,575,000
Artturi Lehkonen	$4,500,000 (1)
-Salary Average :	$4,500,000
Ryan Hartman (Out of Payroll)	$2,750,000 (1)
-Salary Average :	$2,750,000
Adin Hill	$2,175,000 (3)
-Salary Average :	$2,175,000
Jake Evans	$1,700,000 (2)
-Salary Average :	$1,700,000
Austin Watson	$1,600,000 (4)
-Salary Average :	$1,600,000
David Savard	$1,500,000 (1)
-Salary Average :	$1,500,000
Nic Dowd	$1,000,000 (2)
-Salary Average :	$1,000,000
Ilya Lyubushkin	$805,000 (2)
-Salary Average :	$805,000
Mathieu Joseph	$737,500 (1)
-Salary Average :	$737,500
Jake Middleton	$725,000 (2)
-Salary Average :	$725,000
Total Pro Players	22
Salary Commitment
Year 2024 : $99,919,357
Year 2025 : $85,856,857
Year 2026 : $40,656,857
Year 2027 : $22,839,000
Salary Average Commitment
Year 2024 : $92,206,857
Year 2025 : $78,144,357
Year 2026 : $38,156,857
Year 2027 : $20,339,000
Salary Cap with 1 Way Contract
Year 2024 : $99,919,357
Year 2025 : $85,856,857
Year 2026 : $40,656,857
Year 2027 : $22,839,000

Farm Players Salaries
Hunter Shepard	$75,000 (1)
Salary Average :	$75,000
Scott Perunovich	$46,250 (1)
Salary Average :	$0
Marc McLaughlin	$46,250 (1)
Salary Average :	$0
Albert Johansson	$45,000 (2)
Salary Average :	$45,000
Ryker Evans	$45,000 (2)
Salary Average :	$45,000
Adam Sykora	$45,000 (3)
Salary Average :	$32,500
Akito Hirose	$45,000 (3)
Salary Average :	$32,500
Artem Grushnikov	$45,000 (3)
Salary Average :	$32,500
Eemil Viro	$45,000 (2)
Salary Average :	$45,000
Gabriel Fortier	$45,000 (2)
Salary Average :	$32,500
Lucas Condotta	$45,000 (2)
Salary Average :	$32,500
Justin Hryckowian	$45,000 (3)
Salary Average :	$45,000
Jordy Bellerive	$45,000 (2)
Salary Average :	$45,000
Jett Woo	$45,000 (2)
Salary Average :	$32,500
Mason Lohrei	$45,000 (3)
Salary Average :	$32,500
Ruslan Iskhakov	$45,000 (2)
Salary Average :	$45,000
Matthew Maggio	$45,000 (3)
Salary Average :	$45,000
Samuel Knazko	$45,000 (2)
Salary Average :	$45,000
Tye Kartye	$45,000 (2)
Salary Average :	$45,000
Nikita Chibrikov	$45,000 (3)
Salary Average :	$45,000
Topi Niemela	$45,000 (3)
Salary Average :	$32,500
Tyler Boucher	$45,000 (3)
Salary Average :	$32,500
Rourke Chartier	$45,000 (2)
Salary Average :	$32,500
Kole Lind	$42,500 (1)
Salary Average :	$42,500
Strauss Mann	$42,125 (1)
Salary Average :	$42,125
Nick Blankenburg	$41,250 (1)
Salary Average :	$41,250
Wyatt Newpower	$40,000 (3)
Salary Average :	$40,000
Kyle Keyser	$40,000 (1)
Salary Average :	$40,000
Brayden Tracey	$37,500 (3)
Salary Average :	$37,500
Jeff Malott	$36,325 (1)
Salary Average :	$36,325
Tobie Paquette-Bisson	$35,000 (1)
Salary Average :	$35,000
Travis Barron	$35,000 (1)
Salary Average :	$35,000
Total Farm Players	32
Salary Commitment
Year 2024 : $1,417,200
Year 2025 : $977,500
Year 2026 : $482,500
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,199,700
Year 2025 : $852,500
Year 2026 : $407,500
Year 2027 : $0

Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Place
Level 1:	6000 - $125 - 5,353 - 89,22%
Level 2:	5000 - $88 - 4,253 - 85,05%
Level 3:	2000 - $63 - 1,622 - 81,11%
Level 4:	4000 - $51 - 3,123 - 78,07%
Luxury :	1000 - $220 - 1,000 - 100,00%
Total Capacity :	18000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $35 - 1,758 - 87,88%
Farm Level 2:	1000 - $20 - 765 - 76,49%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	15,351 - 85,28%
Average Income per Game	$2,253,660
Year to Date Revenue	$92,400,045
Farm
Home Games Left	0
Average Attendance - %	2,522 - 84,08%
Average Income per Game	$93,779
Year to Date Revenue	$3,844,931
Expense
Pro Players Total Salaries	$64,371,857
Farm Players Total Salaries	$1,893,750
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$7,000,000
Pro Year To Date Expenses	$67,876,115
Farm Year To Date Expenses	$2,879,596
Pro Salary Cap To Date	$66,680,077
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$386,816
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$17,123
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$71,371,857
Estimate Under Maximum Salary Cap of $93,500,000	$22,128,143
Estimate Over Minimum Salary Cap of $70,000,000	$1,371,857
Current Bank Account	$42,489,041
Projected Bank Account	$42,489,041

Pro Players Salaries
Kevin Hayes	$7,142,857 (3)
-Salary Average :	$7,142,857
Anthony Mantha	$6,100,000 (4)
-Salary Average :	$6,100,000
Nate Schmidt	$5,950,000 (1)
-Salary Average :	$5,950,000
Jesperi Kotkaniemi	$4,820,000 (2)
-Salary Average :	$4,820,000
Bowen Byram	$3,850,000 (4)
-Salary Average :	$3,850,000
Alex Nylander	$3,279,000 (4)
-Salary Average :	$3,279,000
Emil Lilleberg	$3,080,000 (4)
-Salary Average :	$3,080,000
Will Borgen	$2,700,000 (3)
-Salary Average :	$2,700,000
Adam Boqvist	$2,600,000 (2)
-Salary Average :	$2,600,000
Pierre Engvall	$2,550,000 (4)
-Salary Average :	$2,550,000
Dante Fabbro	$2,500,000 (4)
-Salary Average :	$2,500,000
Michael Carcone	$2,400,000 (3)
-Salary Average :	$650,000
Sean Walker	$2,250,000 (3)
-Salary Average :	$650,000
Walker Duehr	$2,000,000 (2)
-Salary Average :	$2,000,000
Daniel Sprong	$2,000,000 (3)
-Salary Average :	$2,000,000
Adam Edstrom	$1,700,000 (3)
-Salary Average :	$1,700,000
Clay Stevenson	$1,500,000 (3)
-Salary Average :	$650,000
Fabian Zetterlund	$1,450,000 (2)
-Salary Average :	$1,450,000
Daniil Tarasov	$1,050,000 (1)
-Salary Average :	$1,050,000
Nils Lundkvist	$925,000 (1)
-Salary Average :	$0
Yegor Chinakhov	$925,000 (1)
-Salary Average :	$925,000
Dmitri Voronkov	$900,000 (3)
-Salary Average :	$650,000
Jackson LaCombe	$900,000 (3)
-Salary Average :	$650,000
Alexandre Texier	$900,000 (3)
-Salary Average :	$650,000
Simon Holmstrom	$900,000 (2)
-Salary Average :	$650,000
Total Pro Players	25
Salary Commitment
Year 2024 : $64,371,857
Year 2025 : $55,521,857
Year 2026 : $43,751,857
Year 2027 : $21,359,000
Salary Average Commitment
Year 2024 : $58,246,857
Year 2025 : $50,321,857
Year 2026 : $38,801,857
Year 2027 : $21,359,000
Salary Cap with 1 Way Contract
Year 2024 : $64,371,857
Year 2025 : $55,521,857
Year 2026 : $43,751,857
Year 2027 : $21,359,000

Farm Players Salaries
Joey Anderson	$82,500 (4)
Salary Average :	$82,500
Milos Kelemen	$75,000 (2)
Salary Average :	$32,500
Wilmer Skoog	$67,500 (4)
Salary Average :	$67,500
Kyle McDonald	$59,000 (4)
Salary Average :	$59,000
Conor Sheary	$47,500 (4)
Salary Average :	$47,500
Daniil Miromanov	$46,250 (1)
Salary Average :	$0
Philip Broberg	$46,250 (1)
Salary Average :	$0
Nikita Alexandrov	$46,250 (1)
Salary Average :	$0
Bobby Brink	$46,250 (1)
Salary Average :	$0
Lukas Rousek	$46,250 (1)
Salary Average :	$0
Vadim Zherenko	$45,000 (2)
Salary Average :	$45,000
Marcus Bjork	$45,000 (2)
Salary Average :	$32,500
Lukas Svejkovsky	$45,000 (2)
Salary Average :	$45,000
Lukas Cormier	$45,000 (2)
Salary Average :	$45,000
Frederic Brunet	$45,000 (3)
Salary Average :	$32,500
Jakub Brabenec	$45,000 (3)
Salary Average :	$32,500
Ivan Miroshnichenko	$45,000 (3)
Salary Average :	$32,500
Marco Kasper	$45,000 (3)
Salary Average :	$32,500
Christoffer Sedoff	$45,000 (3)
Salary Average :	$32,500
Amadeus Lombardi	$45,000 (3)
Salary Average :	$32,500
Adam Klapka	$45,000 (2)
Salary Average :	$45,000
Maksymilian Szuber	$45,000 (3)
Salary Average :	$32,500
Max Sasson	$45,000 (3)
Salary Average :	$45,000
Ridly Greig	$45,000 (2)
Salary Average :	$45,000
Mack Guzda	$45,000 (2)
Salary Average :	$32,500
Georgi Romanov	$45,000 (3)
Salary Average :	$32,500
Aleksei Kolosov	$45,000 (3)
Salary Average :	$45,000
Zack Ostapchuk	$45,000 (3)
Salary Average :	$32,500
William Stromgren	$45,000 (3)
Salary Average :	$32,500
Tyson Hinds	$45,000 (3)
Salary Average :	$32,500
Topias Vilen	$45,000 (3)
Salary Average :	$32,500
Stanislav Svozil	$45,000 (3)
Salary Average :	$32,500
Sasha Pastujov	$45,000 (3)
Salary Average :	$32,500
Ryan Hofer	$45,000 (3)
Salary Average :	$32,500
Riley Duran	$45,000 (3)
Salary Average :	$32,500
William Eklund	$45,000 (2)
Salary Average :	$45,000
Adam Fantilli	$45,000 (3)
Salary Average :	$32,500
Leevi Merilainen	$41,000 (2)
Salary Average :	$41,000
Samuel Morton	$37,500 (4)
Salary Average :	$37,500
Radim Zohorna	$37,500 (2)
Salary Average :	$37,500
Total Farm Players	40
Salary Commitment
Year 2024 : $1,893,750
Year 2025 : $1,662,500
Year 2026 : $1,149,000
Year 2027 : $294,000
Salary Average Commitment
Year 2024 : $1,382,500
Year 2025 : $1,382,500
Year 2026 : $936,500
Year 2027 : $294,000

Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	BBT Center
Level 1:	6667 - $123 - 5,401 - 81,01%
Level 2:	5556 - $71 - 5,394 - 97,09%
Level 3:	2222 - $47 - 2,170 - 97,68%
Level 4:	4444 - $30 - 4,427 - 99,62%
Luxury :	1111 - $212 - 1,075 - 96,80%
Total Capacity :	20000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $29 - 1,866 - 93,31%
Farm Level 2:	1000 - $13 - 957 - 95,74%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	18,468 - 92,34%
Average Income per Game	$2,256,851
Year to Date Revenue	$92,530,878
Farm
Home Games Left	0
Average Attendance - %	2,824 - 94,12%
Average Income per Game	$85,343
Year to Date Revenue	$3,499,076
Expense
Pro Players Total Salaries	$72,950,667
Farm Players Total Salaries	$1,388,750
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$83,123,020
Farm Year To Date Expenses	$2,379,903
Pro Salary Cap To Date	$81,875,924
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$437,578
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$14,135
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$72,950,667
Estimate Under Maximum Salary Cap of $93,500,000	$20,549,333
Estimate Over Minimum Salary Cap of $70,000,000	$2,950,667
Current Bank Account	$81,131,703
Projected Bank Account	$81,131,703

Pro Players Salaries
Evgeny Kuznetsov	$7,800,000 (1)
-Salary Average :	$7,800,000
James van Riemsdyk	$6,000,000 (2)
-Salary Average :	$6,000,000
Philipp Grubauer	$5,900,000 (2)
-Salary Average :	$3,333,333
Nick Bonino	$5,500,000 (1)
-Salary Average :	$5,500,000
Jakub Vrana	$5,250,000 (3)
-Salary Average :	$3,350,000
Luke Schenn	$5,000,000 (3)
-Salary Average :	$5,000,000
Nino Niederreiter	$4,000,000 (3)
-Salary Average :	$4,000,000
Petr Mrazek	$3,800,000 (1)
-Salary Average :	$3,800,000
Jason Zucker	$3,750,000 (2)
-Salary Average :	$3,750,000
Barclay Goodrow	$3,641,667 (2)
-Salary Average :	$3,641,667
Scott Mayfield	$3,500,000 (3)
-Salary Average :	$3,500,000
Josh Brown	$2,800,000 (2)
-Salary Average :	$2,800,000
Brendan Smith	$2,800,000 (2)
-Salary Average :	$2,800,000
Alex Goligoski	$2,100,000 (2)
-Salary Average :	$2,100,000
Miles Wood	$2,000,000 (2)
-Salary Average :	$650,000
Jimmy Vesey	$1,700,000 (1)
-Salary Average :	$1,700,000
Beck Malenstyn	$1,559,000 (2)
-Salary Average :	$1,559,000
Philippe Myers	$1,400,000 (2)
-Salary Average :	$1,400,000
Luke Cavallin	$925,000 (4)
-Salary Average :	$925,000
Braden Schneider	$925,000 (1)
-Salary Average :	$0
Eetu Liukas	$900,000 (3)
-Salary Average :	$650,000
Connor Bedard	$900,000 (3)
-Salary Average :	$650,000
Dryden Hunt	$800,000 (4)
-Salary Average :	$800,000
Total Pro Players	23
Salary Commitment
Year 2024 : $72,950,667
Year 2025 : $53,225,667
Year 2026 : $21,275,000
Year 2027 : $1,725,000
Salary Average Commitment
Year 2024 : $65,709,000
Year 2025 : $46,909,000
Year 2026 : $18,875,000
Year 2027 : $1,725,000
Salary Cap with 1 Way Contract
Year 2024 : $72,950,667
Year 2025 : $53,225,667
Year 2026 : $21,275,000
Year 2027 : $1,725,000

Farm Players Salaries
Jiri Patera	$100,000 (2)
Salary Average :	$100,000
Jonny Brodzinski	$60,000 (4)
Salary Average :	$60,000
Oscar Dansk	$50,000 (1)
Salary Average :	$50,000
Malcolm Subban	$50,000 (1)
Salary Average :	$32,500
William Bitten	$48,750 (4)
Salary Average :	$48,750
Wyatte Wylie	$47,500 (2)
Salary Average :	$47,500
Jared McIsaac	$47,500 (2)
Salary Average :	$47,500
Lucas Johansen	$46,250 (1)
Salary Average :	$0
Reid Schaefer	$45,000 (3)
Salary Average :	$32,500
Luke Krys	$45,000 (4)
Salary Average :	$45,000
Will Cuylle	$45,000 (2)
Salary Average :	$45,000
Roni Hirvonen	$45,000 (3)
Salary Average :	$32,500
Jeremie Poirier	$45,000 (2)
Salary Average :	$45,000
Tyson Feist	$45,000 (4)
Salary Average :	$45,000
Daniel Torgersson	$45,000 (2)
Salary Average :	$45,000
Brian Halonen	$45,000 (3)
Salary Average :	$45,000
Cooper Walker	$42,500 (4)
Salary Average :	$42,500
Simon Pinard	$40,000 (4)
Salary Average :	$40,000
Matt Brown	$40,000 (4)
Salary Average :	$40,000
Chase Priskie	$40,000 (2)
Salary Average :	$40,000
Chris Wagner	$40,000 (4)
Salary Average :	$40,000
Tarun Fizer	$38,750 (4)
Salary Average :	$38,750
Chris Jandric	$37,500 (2)
Salary Average :	$37,500
Kevin Rooney	$37,500 (1)
Salary Average :	$37,500
Gabriel Bourque	$37,500 (1)
Salary Average :	$32,500
Matthew Boucher	$37,500 (3)
Salary Average :	$32,500
Riley Bezeau	$37,500 (1)
Salary Average :	$32,500
Samuel Bitten	$37,500 (4)
Salary Average :	$37,500
Will MacKinnon	$37,500 (4)
Salary Average :	$37,500
Owen Sillinger	$37,500 (3)
Salary Average :	$32,500
Brett Budgell	$37,500 (4)
Salary Average :	$37,500
Total Farm Players	31
Salary Commitment
Year 2024 : $1,388,750
Year 2025 : $1,130,000
Year 2026 : $722,500
Year 2027 : $512,500
Salary Average Commitment
Year 2024 : $1,280,000
Year 2025 : $1,095,000
Year 2026 : $687,500
Year 2027 : $512,500

Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	PPG Paints Arena
Level 1:	6000 - $110 - 6,000 - 100,00%
Level 2:	5000 - $90 - 4,058 - 81,16%
Level 3:	2000 - $55 - 1,799 - 89,96%
Level 4:	4000 - $45 - 3,493 - 87,32%
Luxury :	1000 - $220 - 1,000 - 99,98%
Total Capacity :	18000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $30 - 1,923 - 96,15%
Farm Level 2:	1000 - $20 - 750 - 75,00%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	16,349 - 90,83%
Average Income per Game	$2,236,889
Year to Date Revenue	$91,712,458
Farm
Home Games Left	0
Average Attendance - %	2,673 - 89,10%
Average Income per Game	$90,860
Year to Date Revenue	$3,725,251
Expense
Pro Players Total Salaries	$88,335,000
Farm Players Total Salaries	$1,181,250
Coaches Total Salaries	$4,800,000
Luxury Taxe Total	$0
Special Salary Cap Value	($2,000,000)
Pro Year To Date Expenses	$94,993,902
Farm Year To Date Expenses	$2,906,955
Pro Salary Cap To Date	$91,201,678
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$540,444
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$17,641
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$86,335,000
Estimate Under Maximum Salary Cap of $93,500,000	$7,165,000
Estimate Over Minimum Salary Cap of $70,000,000	$16,335,000
Current Bank Account	$32,160,433
Projected Bank Account	$32,160,433

Pro Players Salaries
Sidney Crosby	$8,700,000 (1)
-Salary Average :	$8,700,000
Matt Duchene	$8,000,000 (2)
-Salary Average :	$8,000,000
Kris Letang	$6,100,000 (2)
-Salary Average :	$6,100,000
Sergei Bobrovsky	$6,000,000 (4)
-Salary Average :	$6,000,000
Radko Gudas	$5,900,000 (4)
-Salary Average :	$5,900,000
Zach Hyman	$5,500,000 (1)
-Salary Average :	$5,500,000
Jaccob Slavin	$5,300,000 (4)
-Salary Average :	$5,300,000
Bryan Rust	$5,125,000 (2)
-Salary Average :	$3,500,000
Evander Kane	$5,125,000 (1)
-Salary Average :	$5,125,000
Connor Murphy	$4,400,000 (1)
-Salary Average :	$4,400,000
Filip Gustavsson	$3,750,000 (2)
-Salary Average :	$3,750,000
Boone Jenner	$3,750,000 (2)
-Salary Average :	$3,750,000
Trevor van Riemsdyk	$3,700,000 (2)
-Salary Average :	$3,700,000
Gustav Nyquist	$3,645,000 (3)
-Salary Average :	$3,645,000
Nick Jensen	$3,055,000 (1)
-Salary Average :	$3,055,000
Trevor Lewis	$2,500,000 (3)
-Salary Average :	$650,000
Sean Monahan	$1,985,000 (3)
-Salary Average :	$1,985,000
Jack Johnson	$1,600,000 (2)
-Salary Average :	$1,600,000
Matt Nieto	$1,500,000 (3)
-Salary Average :	$650,000
Cole Smith	$1,000,000 (2)
-Salary Average :	$650,000
Michael Bunting	$950,000 (2)
-Salary Average :	$950,000
Kyle Burroughs	$750,000 (2)
-Salary Average :	$750,000
Total Pro Players	22
Salary Commitment
Year 2024 : $88,335,000
Year 2025 : $61,684,000
Year 2026 : $26,959,000
Year 2027 : $16,576,000
Salary Average Commitment
Year 2024 : $83,660,000
Year 2025 : $56,880,000
Year 2026 : $24,130,000
Year 2027 : $17,200,000
Salary Cap with 1 Way Contract
Year 2024 : $88,335,000
Year 2025 : $61,555,000
Year 2026 : $26,830,000
Year 2027 : $17,200,000

Farm Players Salaries
Maxence Guenette	$55,000 (2)
Salary Average :	$55,000
Dustin Tokarski	$52,500 (3)
Salary Average :	$52,500
Michael Hutchinson	$50,000 (3)
Salary Average :	$50,000
Logan Shaw	$50,000 (3)
Salary Average :	$32,500
Phillip Di Giuseppe	$50,000 (3)
Salary Average :	$50,000
Alex Belzile	$50,000 (3)
Salary Average :	$50,000
Sam Gagner	$48,750 (3)
Salary Average :	$48,750
Matt Irwin	$47,500 (2)
Salary Average :	$32,500
Colten Ellis	$47,500 (4)
Salary Average :	$47,500
Billy Sweezey	$47,500 (3)
Salary Average :	$32,500
Nikita Pavlychev	$46,250 (1)
Salary Average :	$0
Xavier Parent	$45,000 (3)
Salary Average :	$32,500
Mitchell Weeks	$45,000 (2)
Salary Average :	$32,500
Justin Bailey	$45,000 (2)
Salary Average :	$45,000
Graeme Clarke	$45,000 (3)
Salary Average :	$45,000
John Farinacci	$45,000 (3)
Salary Average :	$45,000
Louis Crevier	$45,000 (2)
Salary Average :	$45,000
Domenick Fensore	$45,000 (3)
Salary Average :	$32,500
Brett Harrison	$45,000 (3)
Salary Average :	$32,500
Angus Crookshank	$45,000 (2)
Salary Average :	$45,000
Judd Caulfield	$43,750 (4)
Salary Average :	$43,750
Griffin Mendel	$37,500 (1)
Salary Average :	$37,500
Kurtis MacDermid	$37,500 (1)
Salary Average :	$37,500
Ryan Reaves	$37,500 (2)
Salary Average :	$37,500
Zac Dalpe	$37,500 (1)
Salary Average :	$37,500
Anthony Angello	$37,500 (2)
Salary Average :	$37,500
Total Farm Players	26
Salary Commitment
Year 2024 : $1,181,250
Year 2025 : $1,022,500
Year 2026 : $665,000
Year 2027 : $91,250
Salary Average Commitment
Year 2024 : $1,037,500
Year 2025 : $925,000
Year 2026 : $595,000
Year 2027 : $91,250

Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone Arena
Level 1:	8025 - $100 - 6,856 - 85,43%
Level 2:	6658 - $78 - 5,511 - 82,78%
Level 3:	2662 - $50 - 2,264 - 85,05%
Level 4:	5324 - $42 - 4,408 - 82,80%
Luxury :	1331 - $200 - 1,133 - 85,10%
Total Capacity :	24000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $35 - 1,750 - 87,51%
Farm Level 2:	1000 - $15 - 956 - 95,59%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	20,172 - 84,05%
Average Income per Game	$2,444,137
Year to Date Revenue	$100,209,623
Farm
Home Games Left	0
Average Attendance - %	2,706 - 90,20%
Average Income per Game	$94,492
Year to Date Revenue	$3,874,181
Expense
Pro Players Total Salaries	$99,175,000
Farm Players Total Salaries	$1,189,150
Coaches Total Salaries	$4,150,000
Luxury Taxe Total	$0
Special Salary Cap Value	($7,000,000)
Pro Year To Date Expenses	$95,522,964
Farm Year To Date Expenses	$1,840,679
Pro Salary Cap To Date	$91,741,909
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$607,544
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$10,883
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$92,175,000
Estimate Under Maximum Salary Cap of $93,500,000	$1,325,000
Estimate Over Minimum Salary Cap of $70,000,000	$22,175,000
Current Bank Account	$51,445,359
Projected Bank Account	$51,445,359

Pro Players Salaries
Connor McDavid	$12,500,000 (2)
-Salary Average :	$12,500,000
Kirill Kaprizov	$9,000,000 (3)
-Salary Average :	$9,000,000
Leon Draisaitl	$8,500,000 (2)
-Salary Average :	$8,500,000
Jack Hughes	$8,000,000 (3)
-Salary Average :	$8,000,000
Quinn Hughes	$7,850,000 (2)
-Salary Average :	$7,850,000
Nazem Kadri	$7,000,000 (2)
-Salary Average :	$7,000,000
Ivan Provorov	$6,750,000 (3)
-Salary Average :	$6,750,000
Oliver Bjorkstrand	$5,400,000 (3)
-Salary Average :	$5,400,000
Mike Matheson	$4,875,000 (3)
-Salary Average :	$4,875,000
Frank Vatrano	$4,600,000 (5)
-Salary Average :	$4,600,000
Tyler Johnson	$4,525,000 (1)
-Salary Average :	$4,525,000
Devon Toews	$4,100,000 (2)
-Salary Average :	$700,000
Jake Oettinger	$4,100,000 (1)
-Salary Average :	$4,100,000
Marc Staal	$3,100,000 (3)
-Salary Average :	$650,000
Connor Ingram	$1,950,000 (3)
-Salary Average :	$1,950,000
Nick Foligno	$1,350,000 (1)
-Salary Average :	$1,350,000
Mark Jankowski	$1,100,000 (2)
-Salary Average :	$1,100,000
Oskar Sundqvist	$1,000,000 (1)
-Salary Average :	$1,000,000
Seth Jarvis	$925,000 (1)
-Salary Average :	$0
Mason Appleton	$900,000 (1)
-Salary Average :	$900,000
Owen Power	$900,000 (2)
-Salary Average :	$900,000
Kevin Stenlund	$750,000 (1)
-Salary Average :	$750,000
Total Pro Players	22
Salary Commitment
Year 2024 : $99,175,000
Year 2025 : $85,207,000
Year 2026 : $43,257,000
Year 2027 : $5,255,000
Salary Average Commitment
Year 2024 : $92,400,000
Year 2025 : $79,775,000
Year 2026 : $41,225,000
Year 2027 : $4,600,000
Salary Cap with 1 Way Contract
Year 2024 : $99,175,000
Year 2025 : $85,625,000
Year 2026 : $43,675,000
Year 2027 : $4,600,000

Farm Players Salaries
Ville Petman	$80,000 (2)
Salary Average :	$32,500
Dan Vladar	$77,900 (2)
Salary Average :	$77,900
Artem Anisimov	$50,000 (2)
Salary Average :	$32,500
Byron Froese	$50,000 (2)
Salary Average :	$32,500
Adam Raska	$46,250 (1)
Salary Average :	$0
Cameron Morrison	$46,250 (1)
Salary Average :	$46,250
Olof Lindbom	$45,000 (3)
Salary Average :	$32,500
Arnaud Durandeau	$45,000 (2)
Salary Average :	$45,000
Callahan Burke	$45,000 (2)
Salary Average :	$45,000
Jacob Lucchini	$45,000 (2)
Salary Average :	$32,500
Chase DeLeo (Out of Payroll)	$45,000 (2)
Salary Average :	$32,500
Gage Quinney	$45,000 (2)
Salary Average :	$32,500
Zane McIntyre	$45,000 (2)
Salary Average :	$32,500
Michael Sgarbossa	$45,000 (2)
Salary Average :	$32,500
Hayden Hodgson	$45,000 (3)
Salary Average :	$45,000
Collin Delia	$45,000 (2)
Salary Average :	$32,500
Keith Kinkaid	$45,000 (2)
Salary Average :	$32,500
Steven Kampfer	$40,000 (2)
Salary Average :	$40,000
Thomas Miller	$40,000 (3)
Salary Average :	$32,500
Andy Welinski	$40,000 (2)
Salary Average :	$40,000
Jimmy Schuldt	$37,500 (1)
Salary Average :	$37,500
Marian Studenic	$37,500 (2)
Salary Average :	$37,500
Matthew Phillips	$37,500 (2)
Salary Average :	$37,500
Brogan Rafferty	$37,500 (1)
Salary Average :	$750,000
Ryan MacKinnon	$37,500 (2)
Salary Average :	$37,500
Mason Geertsen	$36,250 (1)
Salary Average :	$36,250
Total Farm Players	26
Salary Commitment
Year 2024 : $1,189,150
Year 2025 : $985,400
Year 2026 : $130,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,665,400
Year 2025 : $795,400
Year 2026 : $110,000
Year 2027 : $0

Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Little Caesars Arena
Level 1:	6000 - $125 - 5,414 - 90,24%
Level 2:	5000 - $75 - 5,000 - 100,00%
Level 3:	2000 - $50 - 2,000 - 100,00%
Level 4:	4000 - $45 - 3,498 - 87,46%
Luxury :	1000 - $250 - 874 - 87,37%
Total Capacity :	18000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $35 - 1,719 - 85,94%
Farm Level 2:	1000 - $15 - 941 - 94,10%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	16,786 - 93,26%
Average Income per Game	$2,276,191
Year to Date Revenue	$93,323,828
Farm
Home Games Left	0
Average Attendance - %	2,660 - 88,66%
Average Income per Game	$92,840
Year to Date Revenue	$3,806,420
Expense
Pro Players Total Salaries	$97,770,364
Farm Players Total Salaries	$1,078,300
Coaches Total Salaries	$4,900,000
Luxury Taxe Total	$0
Special Salary Cap Value	($7,500,000)
Pro Year To Date Expenses	$90,720,662
Farm Year To Date Expenses	$2,020,667
Pro Salary Cap To Date	$86,547,187
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$601,600
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$12,298
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$90,270,364
Estimate Under Maximum Salary Cap of $93,500,000	$3,229,636
Estimate Over Minimum Salary Cap of $70,000,000	$20,270,364
Current Bank Account	$12,841,379
Projected Bank Account	$12,841,379

Pro Players Salaries
John Tavares	$11,000,000 (2)
-Salary Average :	$11,000,000
Alex Ovechkin	$9,500,000 (1)
-Salary Average :	$9,500,000
Tim Stutzle	$8,100,000 (4)
-Salary Average :	$8,100,000
Thomas Chabot	$8,000,000 (3)
-Salary Average :	$8,000,000
Kyle Connor	$7,142,857 (3)
-Salary Average :	$7,142,857
Charlie Coyle	$5,200,000 (4)
-Salary Average :	$5,200,000
Josh Manson	$5,000,000 (2)
-Salary Average :	$5,000,000
TJ Brodie	$4,696,000 (2)
-Salary Average :	$4,696,000
Marcus Pettersson	$4,025,174 (2)
-Salary Average :	$4,025,174
Brenden Dillon	$4,000,000 (2)
-Salary Average :	$4,000,000
Pavel Zacha	$3,500,000 (2)
-Salary Average :	$3,500,000
Alexandar Georgiev	$3,400,000 (2)
-Salary Average :	$3,400,000
Nick Bjugstad	$3,143,000 (2)
-Salary Average :	$3,143,000
Radek Faksa	$3,075,000 (4)
-Salary Average :	$3,075,000
Casey Cizikas	$3,000,000 (1)
-Salary Average :	$3,000,000
Alex Newhook	$2,900,000 (3)
-Salary Average :	$2,900,000
Warren Foegele	$2,750,000 (2)
-Salary Average :	$2,750,000
Cam York	$1,600,000 (3)
-Salary Average :	$1,600,000
Garnet Hathaway	$1,550,000 (2)
-Salary Average :	$1,550,000
Pheonix Copley	$1,500,000 (3)
-Salary Average :	$1,500,000
Conor Timmins	$1,100,000 (1)
-Salary Average :	$1,100,000
Brock Faber	$925,000 (2)
-Salary Average :	$925,000
Dylan Guenther	$900,000 (2)
-Salary Average :	$900,000
Oliver Kylington	$900,000 (3)
-Salary Average :	$650,000
Jack Quinn	$863,333 (2)
-Salary Average :	$863,333
Total Pro Players	25
Salary Commitment
Year 2024 : $97,770,364
Year 2025 : $84,170,364
Year 2026 : $38,417,857
Year 2027 : $16,375,000
Salary Average Commitment
Year 2024 : $97,520,364
Year 2025 : $83,920,364
Year 2026 : $38,167,857
Year 2027 : $16,375,000
Salary Cap with 1 Way Contract
Year 2024 : $97,770,364
Year 2025 : $84,170,364
Year 2026 : $38,417,857
Year 2027 : $16,375,000

Farm Players Salaries
Aliaksei Protas	$99,600 (3)
Salary Average :	$99,600
Nico Daws	$46,250 (1)
Salary Average :	$0
Mark Pysyk	$45,000 (3)
Salary Average :	$32,500
Alex Laferriere	$45,000 (3)
Salary Average :	$32,500
Elmer Soderblom	$45,000 (2)
Salary Average :	$45,000
Dylan McIlrath	$45,000 (2)
Salary Average :	$45,000
Jan Mysak	$45,000 (2)
Salary Average :	$45,000
Josh Maniscalco	$45,000 (1)
Salary Average :	$45,000
Martin Chromiak	$45,000 (2)
Salary Average :	$45,000
William Smith	$45,000 (3)
Salary Average :	$45,000
Maxim Cajkovic	$45,000 (3)
Salary Average :	$32,500
Ryan Johnson	$45,000 (3)
Salary Average :	$32,500
Jakub Dobes	$45,000 (3)
Salary Average :	$32,500
Cayden Primeau	$44,500 (3)
Salary Average :	$44,500
Jaxson Stauber	$44,200 (3)
Salary Average :	$44,200
MacKenzie Entwistle	$40,000 (1)
Salary Average :	$40,000
Tim Gettinger	$40,000 (4)
Salary Average :	$40,000
Jesper Boqvist	$38,750 (3)
Salary Average :	$38,750
Julien Gauthier	$38,750 (1)
Salary Average :	$38,750
Egor Sokolov	$38,750 (2)
Salary Average :	$38,750
Tobias Bjornfot	$38,750 (3)
Salary Average :	$38,750
Kevin Gravel	$38,750 (1)
Salary Average :	$38,750
Kieffer Bellows (Out of Payroll)	$37,500 (2)
Salary Average :	$37,500
Sheldon Dries	$37,500 (1)
Salary Average :	$37,500
Axel Jonsson-Fjallby	$37,500 (1)
Salary Average :	$37,500
Total Farm Players	25
Salary Commitment
Year 2024 : $1,115,800
Year 2025 : $832,050
Year 2026 : $575,800
Year 2027 : $40,000
Salary Average Commitment
Year 2024 : $1,007,050
Year 2025 : $769,550
Year 2026 : $513,300
Year 2027 : $40,000

Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	KeyBank Center
Level 1:	8333 - $119 - 6,553 - 78,64%
Level 2:	6944 - $71 - 5,638 - 81,19%
Level 3:	2777 - $46 - 2,290 - 82,46%
Level 4:	5556 - $35 - 4,475 - 80,55%
Luxury :	1390 - $214 - 1,096 - 78,84%
Total Capacity :	25000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $50 - 1,500 - 75,00%
Farm Level 2:	1000 - $30 - 750 - 75,00%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	20,052 - 80,21%
Average Income per Game	$2,498,071
Year to Date Revenue	$102,420,928
Farm
Home Games Left	0
Average Attendance - %	2,250 - 75,00%
Average Income per Game	$121,875
Year to Date Revenue	$4,996,875
Expense
Pro Players Total Salaries	$89,568,333
Farm Players Total Salaries	$1,507,235
Coaches Total Salaries	$3,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$93,206,232
Farm Year To Date Expenses	$2,465,537
Pro Salary Cap To Date	$90,150,607
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$544,783
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$14,836
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$89,568,333
Estimate Under Maximum Salary Cap of $93,500,000	$3,931,667
Estimate Over Minimum Salary Cap of $70,000,000	$19,568,333
Current Bank Account	$85,449,885
Projected Bank Account	$85,449,885

Pro Players Salaries
Jonathan Huberdeau	$10,500,000 (3)
-Salary Average :	$10,500,000
Jeff Skinner	$9,000,000 (3)
-Salary Average :	$9,000,000
Anders Lee	$7,000,000 (3)
-Salary Average :	$7,000,000
Cam Fowler	$6,500,000 (2)
-Salary Average :	$6,500,000
Claude Giroux	$6,500,000 (2)
-Salary Average :	$6,500,000
Brayden McNabb	$6,000,000 (2)
-Salary Average :	$6,000,000
Patrik Laine	$5,280,000 (4)
-Salary Average :	$5,280,000
Jonathan Marchessault	$5,000,000 (2)
-Salary Average :	$5,000,000
Vladislav Namestnikov	$5,000,000 (1)
-Salary Average :	$5,000,000
Jonathan Drouin	$4,726,000 (4)
-Salary Average :	$4,726,000
Erik Gustafsson	$3,718,000 (4)
-Salary Average :	$3,718,000
Vitek Vanecek	$3,400,000 (2)
-Salary Average :	$3,400,000
Brendan Gallagher	$3,000,000 (1)
-Salary Average :	$3,000,000
Anton Forsberg	$2,750,000 (3)
-Salary Average :	$650,000
Ryan Suter	$2,500,000 (2)
-Salary Average :	$650,000
Jake Bean	$2,333,333 (2)
-Salary Average :	$2,333,333
Logan Stanley	$1,311,000 (3)
-Salary Average :	$1,311,000
Dylan Gambrell	$950,000 (2)
-Salary Average :	$950,000
Justin Danforth	$900,000 (3)
-Salary Average :	$650,000
Arber Xhekaj	$900,000 (2)
-Salary Average :	$900,000
Erik Kallgren	$775,000 (2)
-Salary Average :	$15,000,000
Justin Brazeau	$775,000 (4)
-Salary Average :	$775,000
Dakota Joshua	$750,000 (2)
-Salary Average :	$750,000
Total Pro Players	23
Salary Commitment
Year 2024 : $89,568,333
Year 2025 : $81,568,333
Year 2026 : $45,960,000
Year 2027 : $14,499,000
Salary Average Commitment
Year 2024 : $99,593,333
Year 2025 : $91,593,333
Year 2026 : $43,610,000
Year 2027 : $14,499,000
Salary Cap with 1 Way Contract
Year 2024 : $89,568,333
Year 2025 : $81,568,333
Year 2026 : $45,960,000
Year 2027 : $14,499,000

Farm Players Salaries
Jack Rathbone	$110,000 (4)
Salary Average :	$110,000
Karson Kuhlman	$100,000 (2)
Salary Average :	$100,000
Jimmy Huntington	$95,000 (2)
Salary Average :	$95,000
Kyle MacLean	$57,500 (4)
Salary Average :	$57,500
Adam Erne	$49,875 (1)
Salary Average :	$49,875
Jean-Luc Foudy	$49,750 (3)
Salary Average :	$49,750
Mads Sogaard	$48,230 (3)
Salary Average :	$48,230
Carson Meyer	$47,800 (4)
Salary Average :	$47,800
Liam Foudy (Out of Payroll)	$46,330 (2)
Salary Average :	$46,330
Alexander Alexeyev	$46,250 (1)
Salary Average :	$46,250
Oskar Back	$46,250 (1)
Salary Average :	$46,250
Marc Del Gaizo	$46,250 (1)
Salary Average :	$0
Mike Hardman	$46,250 (1)
Salary Average :	$0
Patrick Guay	$45,000 (2)
Salary Average :	$45,000
Josh Doan	$45,000 (2)
Salary Average :	$45,000
Cole Guttman	$45,000 (2)
Salary Average :	$32,500
Brandon Gignac	$45,000 (3)
Salary Average :	$32,500
Luca Del Bel Belluz	$45,000 (3)
Salary Average :	$32,500
Henry Thrun	$45,000 (3)
Salary Average :	$32,500
Ethen Frank	$45,000 (2)
Salary Average :	$32,500
Kevin Korchinski	$45,000 (3)
Salary Average :	$32,500
Alexander True	$44,000 (3)
Salary Average :	$32,500
Jordan Oesterle	$40,000 (3)
Salary Average :	$32,500
Taro Hirose	$40,000 (2)
Salary Average :	$40,000
Zack MacEwen	$40,000 (2)
Salary Average :	$750,000
Oskar Steen	$40,000 (2)
Salary Average :	$40,000
Devin Cooley	$38,750 (3)
Salary Average :	$38,750
Akil Thomas	$38,750 (3)
Salary Average :	$38,750
Jack Ahcan	$38,750 (3)
Salary Average :	$38,750
Corey Andonovski	$37,500 (2)
Salary Average :	$32,500
Total Farm Players	30
Salary Commitment
Year 2024 : $1,507,235
Year 2025 : $1,272,360
Year 2026 : $693,530
Year 2027 : $215,300
Salary Average Commitment
Year 2024 : $2,025,735
Year 2025 : $1,883,360
Year 2026 : $624,530
Year 2027 : $215,300

Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Canadian Tire Centre
Level 1:	6333 - $118 - 6,088 - 96,14%
Level 2:	5278 - $83 - 4,401 - 83,38%
Level 3:	2111 - $72 - 1,369 - 64,86%
Level 4:	4222 - $59 - 2,644 - 62,61%
Luxury :	1056 - $277 - 776 - 73,51%
Total Capacity :	19000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $39 - 1,502 - 75,11%
Farm Level 2:	1000 - $24 - 750 - 75,00%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	15,279 - 80,41%
Average Income per Game	$2,327,699
Year to Date Revenue	$95,435,656
Farm
Home Games Left	0
Average Attendance - %	2,252 - 75,07%
Average Income per Game	$94,883
Year to Date Revenue	$3,890,186
Expense
Pro Players Total Salaries	$93,357,000
Farm Players Total Salaries	$995,000
Coaches Total Salaries	$2,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	($2,750,000)
Pro Year To Date Expenses	$95,073,837
Farm Year To Date Expenses	$2,584,187
Pro Salary Cap To Date	$93,927,116
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$558,325
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$14,763
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$90,607,000
Estimate Under Maximum Salary Cap of $93,500,000	$2,893,000
Estimate Over Minimum Salary Cap of $70,000,000	$20,607,000
Current Bank Account	$14,817,507
Projected Bank Account	$14,817,507

Pro Players Salaries
Bo Horvat	$8,500,000 (3)
-Salary Average :	$8,500,000
Brent Burns	$8,000,000 (1)
-Salary Average :	$8,000,000
Pavel Buchnevich	$7,825,000 (4)
-Salary Average :	$7,825,000
Justin Faulk	$6,500,000 (4)
-Salary Average :	$6,500,000
Hampus Lindholm	$6,500,000 (2)
-Salary Average :	$1,775,000
William Karlsson	$5,900,000 (3)
-Salary Average :	$5,900,000
Jared McCann	$5,000,000 (2)
-Salary Average :	$5,000,000
Vladimir Tarasenko	$5,000,000 (3)
-Salary Average :	$5,000,000
Thatcher Demko	$5,000,000 (2)
-Salary Average :	$5,000,000
Viktor Arvidsson	$4,250,000 (2)
-Salary Average :	$4,250,000
Dylan DeMelo	$4,250,000 (2)
-Salary Average :	$650,000
Esa Lindell	$4,160,000 (4)
-Salary Average :	$4,160,000
Joel Eriksson Ek	$4,000,000 (3)
-Salary Average :	$4,000,000
K'Andre Miller	$3,872,000 (4)
-Salary Average :	$3,872,000
Marc-Andre Fleury	$3,500,000 (2)
-Salary Average :	$3,500,000
J.T. Compher	$3,500,000 (1)
-Salary Average :	$3,500,000
Noel Acciari	$2,800,000 (3)
-Salary Average :	$650,000
Eetu Luostarinen	$1,500,000 (1)
-Salary Average :	$1,500,000
Sam Carrick	$1,150,000 (4)
-Salary Average :	$1,150,000
Marcus Johansson	$1,100,000 (3)
-Salary Average :	$650,000
Joel Kiviranta	$1,050,000 (2)
-Salary Average :	$1,050,000
Total Pro Players	21
Salary Commitment
Year 2024 : $93,357,000
Year 2025 : $80,357,000
Year 2026 : $50,807,000
Year 2027 : $23,507,000
Salary Average Commitment
Year 2024 : $82,432,000
Year 2025 : $69,432,000
Year 2026 : $48,207,000
Year 2027 : $23,507,000
Salary Cap with 1 Way Contract
Year 2024 : $93,357,000
Year 2025 : $80,357,000
Year 2026 : $50,807,000
Year 2027 : $23,507,000

Farm Players Salaries
Nikita Tolopilo	$97,500 (2)
Salary Average :	$97,500
Wade Allison	$72,500 (4)
Salary Average :	$72,500
Calvin Pickard	$57,500 (4)
Salary Average :	$57,500
Nick Cicek	$46,250 (1)
Salary Average :	$46,250
Dean Stewart	$46,250 (1)
Salary Average :	$0
Bogdan Trineyev	$45,000 (3)
Salary Average :	$32,500
Pavel Novak	$45,000 (3)
Salary Average :	$32,500
Zayde Wisdom	$45,000 (2)
Salary Average :	$45,000
Greg McKegg	$45,000 (3)
Salary Average :	$32,500
Marshall Rifai	$40,000 (1)
Salary Average :	$40,000
Zach Solow	$40,000 (1)
Salary Average :	$40,000
Givani Smith	$40,000 (4)
Salary Average :	$40,000
Dylan Wells	$40,000 (1)
Salary Average :	$40,000
Hudson Elynuik	$40,000 (1)
Salary Average :	$40,000
Grant Hutton	$37,500 (2)
Salary Average :	$37,500
Kevin Connauton	$37,500 (2)
Salary Average :	$37,500
Justin Kirkland	$37,500 (2)
Salary Average :	$37,500
Hugh McGing	$37,500 (2)
Salary Average :	$37,500
Nathan Todd	$37,500 (2)
Salary Average :	$37,500
Nick Wolff	$37,500 (2)
Salary Average :	$37,500
Alex Green	$37,500 (2)
Salary Average :	$37,500
Dennis Cholowski	$32,500 (1)
Salary Average :	$32,500
Total Farm Players	22
Salary Commitment
Year 2024 : $995,000
Year 2025 : $710,000
Year 2026 : $305,000
Year 2027 : $170,000
Salary Average Commitment
Year 2024 : $911,250
Year 2025 : $672,500
Year 2026 : $267,500
Year 2027 : $170,000

Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Center at San Jose
Level 1:	8364 - $100 - 6,910 - 82,62%
Level 2:	6098 - $62 - 5,634 - 92,38%
Level 3:	2439 - $35 - 2,321 - 95,18%
Level 4:	4879 - $21 - 4,825 - 98,89%
Luxury :	1220 - $202 - 1,096 - 89,85%
Total Capacity :	23000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $30 - 1,904 - 95,21%
Farm Level 2:	1000 - $11 - 984 - 98,35%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	20,787 - 90,38%
Average Income per Game	$2,152,020
Year to Date Revenue	$88,232,831
Farm
Home Games Left	0
Average Attendance - %	2,888 - 96,26%
Average Income per Game	$84,929
Year to Date Revenue	$3,482,080
Expense
Pro Players Total Salaries	$71,360,000
Farm Players Total Salaries	$1,569,000
Coaches Total Salaries	$6,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$5,650,000
Pro Year To Date Expenses	$80,704,081
Farm Year To Date Expenses	$2,493,600
Pro Salary Cap To Date	$75,018,725
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$451,834
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$15,201
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$77,010,000
Estimate Under Maximum Salary Cap of $93,500,000	$16,490,000
Estimate Over Minimum Salary Cap of $70,000,000	$7,010,000
Current Bank Account	$52,392,913
Projected Bank Account	$52,392,913

Pro Players Salaries
Jordan Kyrou	$8,125,000 (4)
-Salary Average :	$8,125,000
John Klingberg	$7,000,000 (2)
-Salary Average :	$7,000,000
Damon Severson	$6,250,000 (3)
-Salary Average :	$6,250,000
Andrew Copp	$5,625,000 (3)
-Salary Average :	$5,625,000
Yanni Gourde	$5,160,000 (3)
-Salary Average :	$5,160,000
Dylan Strome	$5,000,000 (3)
-Salary Average :	$5,000,000
Reilly Smith	$5,000,000 (2)
-Salary Average :	$5,000,000
Christian Dvorak	$4,450,000 (3)
-Salary Average :	$4,450,000
Evan Rodrigues	$3,900,000 (4)
-Salary Average :	$3,900,000
Torey Krug	$2,600,000 (4)
-Salary Average :	$2,600,000
Tyler Myers	$2,500,000 (1)
-Salary Average :	$2,500,000
Matt Benning	$2,450,000 (3)
-Salary Average :	$650,000
Travis Hamonic	$2,400,000 (1)
-Salary Average :	$2,400,000
Morgan Frost	$2,100,000 (1)
-Salary Average :	$2,100,000
Isac Lundestrom	$1,800,000 (2)
-Salary Average :	$1,800,000
Yakov Trenin	$1,700,000 (3)
-Salary Average :	$1,700,000
Sonny Milano	$1,700,000 (2)
-Salary Average :	$1,700,000
Jakob Silfverberg	$1,100,000 (4)
-Salary Average :	$1,100,000
Stuart Skinner	$1,000,000 (1)
-Salary Average :	$1,000,000
Adam Ruzicka	$750,000 (1)
-Salary Average :	$750,000
Joseph Woll	$750,000 (1)
-Salary Average :	$750,000
Total Pro Players	21
Salary Commitment
Year 2024 : $71,360,000
Year 2025 : $61,860,000
Year 2026 : $46,360,000
Year 2027 : $15,725,000
Salary Average Commitment
Year 2024 : $69,560,000
Year 2025 : $60,060,000
Year 2026 : $44,560,000
Year 2027 : $15,725,000
Salary Cap with 1 Way Contract
Year 2024 : $71,360,000
Year 2025 : $61,860,000
Year 2026 : $46,360,000
Year 2027 : $15,725,000

Farm Players Salaries
Zach Aston-Reese	$86,250 (1)
Salary Average :	$86,250
Jayden Grubbe	$47,500 (4)
Salary Average :	$47,500
Magnus Hellberg	$46,250 (1)
Salary Average :	$0
Ronnie Attard	$46,250 (1)
Salary Average :	$46,250
Dylan Holloway	$46,250 (1)
Salary Average :	$0
Nathan Smith	$46,250 (1)
Salary Average :	$0
Alex Beaucage	$46,250 (1)
Salary Average :	$0
Simon Lundmark	$46,250 (1)
Salary Average :	$0
Vasily Podkolzin	$46,250 (1)
Salary Average :	$0
Josh Bloom	$45,000 (3)
Salary Average :	$32,500
Ryan Winterton	$45,000 (3)
Salary Average :	$32,500
Maxim Groshev	$45,000 (3)
Salary Average :	$32,500
Shakir Mukhamadullin	$45,000 (2)
Salary Average :	$45,000
Matt Stienburg	$45,000 (3)
Salary Average :	$45,000
Carson Lambos	$45,000 (3)
Salary Average :	$32,500
Emil Heineman	$45,000 (2)
Salary Average :	$45,000
Kent Johnson	$45,000 (2)
Salary Average :	$45,000
Simon Johansson	$42,750 (1)
Salary Average :	$42,750
Cal Foote	$42,500 (1)
Salary Average :	$42,500
Caleb Jones	$42,500 (1)
Salary Average :	$42,500
Cole Schwindt	$42,500 (2)
Salary Average :	$42,500
Raphael Lavoie	$40,000 (3)
Salary Average :	$32,500
Jonathan Aspirot	$40,000 (1)
Salary Average :	$40,000
Tyler Benson	$40,000 (4)
Salary Average :	$40,000
Lucas Carlsson	$40,000 (4)
Salary Average :	$40,000
Kevin Mandolese	$40,000 (3)
Salary Average :	$40,000
Jonathan Gruden	$40,000 (2)
Salary Average :	$40,000
Michael Mersch	$40,000 (2)
Salary Average :	$32,500
Felix Sandstrom	$38,750 (2)
Salary Average :	$38,750
Klim Kostin	$37,500 (1)
Salary Average :	$37,500
T.J. Tynan	$37,500 (1)
Salary Average :	$32,500
Jeremy Davies	$37,500 (1)
Salary Average :	$37,500
Justin Addamo	$37,500 (2)
Salary Average :	$32,500
Leon Gawanke	$37,500 (1)
Salary Average :	$37,500
Cale Fleury	$37,500 (1)
Salary Average :	$37,500
Shane Bowers	$37,500 (1)
Salary Average :	$37,500
Total Farm Players	36
Salary Commitment
Year 2024 : $1,569,000
Year 2025 : $766,250
Year 2026 : $432,500
Year 2027 : $127,500
Salary Average Commitment
Year 2024 : $1,216,500
Year 2025 : $696,250
Year 2026 : $375,000
Year 2027 : $127,500

Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	6667 - $90 - 6,600 - 98,99%
Level 2:	5556 - $65 - 5,461 - 98,30%
Level 3:	2222 - $48 - 2,184 - 98,31%
Level 4:	4444 - $32 - 4,401 - 99,03%
Luxury :	1111 - $200 - 1,092 - 98,27%
Total Capacity :	20000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $35 - 1,753 - 87,63%
Farm Level 2:	1000 - $15 - 941 - 94,09%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	19,738 - 98,69%
Average Income per Game	$2,105,376
Year to Date Revenue	$86,320,435
Farm
Home Games Left	0
Average Attendance - %	2,693 - 89,78%
Average Income per Game	$94,318
Year to Date Revenue	$3,867,028
Expense
Pro Players Total Salaries	$72,162,501
Farm Players Total Salaries	$1,319,642
Coaches Total Salaries	$3,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$6,250,000
Pro Year To Date Expenses	$77,869,865
Farm Year To Date Expenses	$2,262,666
Pro Salary Cap To Date	$74,904,628
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$441,790
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$13,726
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$78,412,501
Estimate Under Maximum Salary Cap of $93,500,000	$15,087,499
Estimate Over Minimum Salary Cap of $70,000,000	$8,412,501
Current Bank Account	$30,515,239
Projected Bank Account	$30,515,239

Pro Players Salaries
Jeff Petry	$6,250,000 (1)
-Salary Average :	$6,250,000
Trevor Zegras	$5,750,000 (3)
-Salary Average :	$5,750,000
Ondrej Palat	$5,300,000 (1)
-Salary Average :	$5,300,000
Alec Martinez	$5,250,000 (1)
-Salary Average :	$5,250,000
Tony DeAngelo	$5,000,000 (2)
-Salary Average :	$5,000,000
Ryan Strome	$5,000,000 (2)
-Salary Average :	$5,000,000
Joel Farabee	$5,000,000 (3)
-Salary Average :	$5,000,000
Matt Murray	$4,000,000 (2)
-Salary Average :	$4,000,000
Andre Burakovsky	$3,695,000 (3)
-Salary Average :	$3,695,000
Jesse Puljujarvi	$3,000,001 (4)
-Salary Average :	$3,000,001
Jake Allen	$2,875,000 (1)
-Salary Average :	$2,875,000
Nicolas Hague	$2,500,000 (1)
-Salary Average :	$2,500,000
Rasmus Ristolainen	$2,500,000 (1)
-Salary Average :	$2,500,000
Dominik Kubalik	$2,500,000 (2)
-Salary Average :	$2,500,000
Trent Frederic	$2,300,000 (4)
-Salary Average :	$2,300,000
Eric Robinson	$2,000,000 (2)
-Salary Average :	$2,000,000
Pavel Dorofeyev	$1,730,000 (4)
-Salary Average :	$1,730,000
David Rittich	$1,250,000 (1)
-Salary Average :	$1,250,000
Carl Grundstrom	$1,000,000 (4)
-Salary Average :	$1,000,000
Rocco Grimaldi	$975,000 (2)
-Salary Average :	$975,000
Lucas Raymond	$925,000 (1)
-Salary Average :	$0
Juraj Slafkovsky	$900,000 (2)
-Salary Average :	$900,000
Jake Neighbours	$900,000 (2)
-Salary Average :	$900,000
Mike Reilly	$800,000 (3)
-Salary Average :	$650,000
Dennis Gilbert	$762,500 (3)
-Salary Average :	$762,500
Total Pro Players	25
Salary Commitment
Year 2024 : $72,162,501
Year 2025 : $45,312,501
Year 2026 : $24,037,501
Year 2027 : $8,030,001
Salary Average Commitment
Year 2024 : $71,087,501
Year 2025 : $45,162,501
Year 2026 : $23,887,501
Year 2027 : $8,030,001
Salary Cap with 1 Way Contract
Year 2024 : $72,162,501
Year 2025 : $45,312,501
Year 2026 : $24,037,501
Year 2027 : $8,030,001

Farm Players Salaries
Josh Mahura	$92,100 (3)
Salary Average :	$92,100
Anders Bjork	$80,000 (1)
Salary Average :	$80,000
Rem Pitlick	$55,000 (2)
Salary Average :	$55,000
Nils Hoglander	$55,000 (2)
Salary Average :	$55,000
Michael Kesselring	$53,350 (1)
Salary Average :	$53,350
Nicolas Aube-Kubel	$50,000 (2)
Salary Average :	$50,000
Riley Tufte	$48,775 (3)
Salary Average :	$48,775
Egor Afanasyev	$46,250 (1)
Salary Average :	$0
Zach Sawchenko	$46,250 (1)
Salary Average :	$0
Lukas Reichel	$46,250 (1)
Salary Average :	$0
Nathan Legare	$46,250 (1)
Salary Average :	$46,250
Vasily Ponomarev	$46,250 (1)
Salary Average :	$0
Peyton Krebs	$46,250 (1)
Salary Average :	$0
Mathias Laferriere	$46,250 (1)
Salary Average :	$0
Yaroslav Askarov	$45,000 (2)
Salary Average :	$45,000
Olen Zellweger	$45,000 (3)
Salary Average :	$32,500
Simon Nemec	$45,000 (2)
Salary Average :	$45,000
Ville Ottavainen	$45,000 (3)
Salary Average :	$32,500
Joseph Duszak	$45,000 (3)
Salary Average :	$32,500
Daniil Misyul	$45,000 (3)
Salary Average :	$32,500
David Jiricek	$45,000 (2)
Salary Average :	$45,000
Brandt Clarke	$45,000 (2)
Salary Average :	$45,000
Aatu Raty	$45,000 (2)
Salary Average :	$45,000
Dmitri Samorukov	$41,250 (1)
Salary Average :	$41,250
Nicolas Beaudin	$38,750 (2)
Salary Average :	$38,750
William Lockwood	$38,750 (4)
Salary Average :	$38,750
Alex Barre-Boulet	$37,917 (2)
Salary Average :	$37,917
Total Farm Players	27
Salary Commitment
Year 2024 : $1,319,642
Year 2025 : $821,292
Year 2026 : $359,625
Year 2027 : $38,750
Salary Average Commitment
Year 2024 : $992,142
Year 2025 : $771,292
Year 2026 : $309,625
Year 2027 : $38,750

Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	7667 - $125 - 5,296 - 69,07%
Level 2:	6388 - $75 - 5,560 - 87,04%
Level 3:	2556 - $50 - 2,254 - 88,20%
Level 4:	5111 - $45 - 3,488 - 68,25%
Luxury :	1278 - $250 - 855 - 66,91%
Total Capacity :	23000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $35 - 1,743 - 87,15%
Farm Level 2:	1000 - $15 - 950 - 95,04%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	17,453 - 75,88%
Average Income per Game	$2,327,983
Year to Date Revenue	$95,447,293
Farm
Home Games Left	0
Average Attendance - %	2,693 - 89,78%
Average Income per Game	$94,078
Year to Date Revenue	$3,857,190
Expense
Pro Players Total Salaries	$80,550,000
Farm Players Total Salaries	$1,521,850
Coaches Total Salaries	$2,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$1,500,000
Pro Year To Date Expenses	$86,437,514
Farm Year To Date Expenses	$2,997,780
Pro Salary Cap To Date	$85,149,072
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$482,544
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$17,881
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$82,050,000
Estimate Under Maximum Salary Cap of $93,500,000	$11,450,000
Estimate Over Minimum Salary Cap of $70,000,000	$12,050,000
Current Bank Account	$25,257,250
Projected Bank Account	$25,257,250

Pro Players Salaries
Timo Meier	$8,800,000 (3)
-Salary Average :	$8,800,000
Tomas Hertl	$8,138,000 (3)
-Salary Average :	$8,138,000
Adam Henrique	$5,500,000 (2)
-Salary Average :	$5,500,000
Dmitry Orlov	$5,500,000 (2)
-Salary Average :	$5,500,000
Erik Johnson	$5,500,000 (1)
-Salary Average :	$0
Jordan Eberle	$5,500,000 (3)
-Salary Average :	$650,000
Travis Konecny	$5,500,000 (3)
-Salary Average :	$5,500,000
Brian Dumoulin	$5,000,000 (2)
-Salary Average :	$5,000,000
Chris Tanev	$4,250,000 (3)
-Salary Average :	$4,250,000
Mikey Anderson	$4,125,000 (1)
-Salary Average :	$4,125,000
Tristan Jarry	$3,500,000 (1)
-Salary Average :	$3,500,000
Gabriel Vilardi	$3,437,000 (4)
-Salary Average :	$3,437,000
Kasperi Kapanen	$3,200,000 (3)
-Salary Average :	$3,200,000
Teddy Blueger	$2,500,000 (4)
-Salary Average :	$2,500,000
Andrew Cogliano	$1,850,000 (2)
-Salary Average :	$1,850,000
Kevin Bahl	$1,050,000 (2)
-Salary Average :	$1,050,000
Timothy Liljegren	$1,000,000 (1)
-Salary Average :	$1,000,000
Jordan Harris	$925,000 (1)
-Salary Average :	$0
Matias Maccelli	$925,000 (1)
-Salary Average :	$0
Pyotr Kochetkov	$925,000 (1)
-Salary Average :	$0
Chad Ruhwedel	$900,000 (3)
-Salary Average :	$650,000
JJ Peterka	$900,000 (2)
-Salary Average :	$900,000
Calle Rosen	$850,000 (2)
-Salary Average :	$850,000
David Gustafsson	$775,000 (2)
-Salary Average :	$775,000
Total Pro Players	24
Salary Commitment
Year 2024 : $80,550,000
Year 2025 : $63,650,000
Year 2026 : $42,225,000
Year 2027 : $5,937,000
Salary Average Commitment
Year 2024 : $67,175,000
Year 2025 : $58,550,000
Year 2026 : $37,125,000
Year 2027 : $5,937,000
Salary Cap with 1 Way Contract
Year 2024 : $80,550,000
Year 2025 : $63,650,000
Year 2026 : $42,225,000
Year 2027 : $5,937,000

Farm Players Salaries
Kaedan Korczak	$55,750 (3)
Salary Average :	$56,917
Nicholas Robertson	$53,850 (1)
Salary Average :	$53,850
Andrew Poturalski	$47,500 (1)
Salary Average :	$32,500
Artem Guryev	$47,500 (3)
Salary Average :	$47,500
Connor Carrick	$47,500 (2)
Salary Average :	$32,500
Josh Lopina	$47,500 (2)
Salary Average :	$47,500
Lassi Thomson	$47,500 (3)
Salary Average :	$47,500
Kim Nousiainen	$45,000 (2)
Salary Average :	$45,000
Mikko Kokkonen	$45,000 (2)
Salary Average :	$45,000
Landon Slaggert	$45,000 (3)
Salary Average :	$32,500
David Reinbacher	$45,000 (3)
Salary Average :	$32,500
Ethan Del Mastro	$45,000 (3)
Salary Average :	$32,500
Isak Rosen	$45,000 (2)
Salary Average :	$45,000
Logan Mailloux	$45,000 (3)
Salary Average :	$32,500
Brett Berard	$45,000 (3)
Salary Average :	$32,500
Brandon Coe	$45,000 (2)
Salary Average :	$45,000
Leo Carlsson	$45,000 (3)
Salary Average :	$32,500
John Hayden	$45,000 (3)
Salary Average :	$32,500
Joel Blomqvist	$45,000 (3)
Salary Average :	$32,500
Marat Khusnutdinov	$45,000 (3)
Salary Average :	$32,500
Tristen Robins	$45,000 (2)
Salary Average :	$45,000
Nolan Allan	$45,000 (3)
Salary Average :	$32,500
Xavier Bourgault	$45,000 (2)
Salary Average :	$45,000
Robert Mastrosimone	$45,000 (3)
Salary Average :	$32,500
Samu Tuomaala (Out of Payroll)	$45,000 (3)
Salary Average :	$32,500
Calle Clang	$45,000 (2)
Salary Average :	$45,000
Layton Ahac	$44,875 (2)
Salary Average :	$44,875
Donovan Sebrango	$41,417 (1)
Salary Average :	$41,417
Lukas Dostal	$40,625 (2)
Salary Average :	$40,625
Jesper Vikman	$40,000 (4)
Salary Average :	$40,000
Grigori Denisenko	$38,750 (2)
Salary Average :	$38,750
Ryan Shea	$38,750 (2)
Salary Average :	$38,750
Egor Zamula	$37,833 (2)
Salary Average :	$37,833
Scott Reedy	$37,500 (1)
Salary Average :	$37,500
Total Farm Players	34
Salary Commitment
Year 2024 : $1,521,850
Year 2025 : $1,343,333
Year 2026 : $732,500
Year 2027 : $40,000
Salary Average Commitment
Year 2024 : $1,343,017
Year 2025 : $1,177,750
Year 2026 : $581,917
Year 2027 : $40,000

Team	Current Fund	Season Salary Cap	Under Maximum of $93,500,000 Available Cap Space	Over Minimum of $70,000,000	Pro Players	Farm Players	Total Players
Avalanche	$93,316,894	$77,630,000	$15,870,000	$7,630,000	26	28	54
Blackhawks	$135,270,368	$88,613,143	$4,886,857	$18,613,143	21	23	44
Blue Jackets	$86,520,814	$89,595,167	$3,904,833	$19,595,167	23	23	46
Blues	$70,183,915	$93,176,334	$323,666	$23,176,334	23	33	56
Bruins	$51,615,383	$92,286,334	$1,213,666	$22,286,334	21	43	64
Canadiens	$56,124,979	$81,229,450	$12,270,550	$11,229,450	23	32	55
Canucks	$127,383,538	$92,259,714	$1,240,286	$22,259,714	24	26	50
Devils	$85,074,003	$86,519,167	$6,980,833	$16,519,167	25	29	54
Ducks	$17,939,260	$81,204,999	$12,295,001	$11,204,999	23	31	54
Flames	$61,954,592	$81,783,600	$11,716,400	$11,783,600	27	32	59
Flyers	$34,109,387	$73,760,667	$19,739,333	$3,760,667	26	31	57
Golden Knights	$40,639,150	$90,491,857	$3,008,143	$20,491,857	24	34	58
Hockey Club	$76,789,306	$92,575,000	$925,000	$22,575,000	23	24	47
Hurricanes	$25,799,477	$90,250,000	$3,250,000	$20,250,000	23	24	47
Islanders	$47,837,963	$92,117,000	$1,383,000	$22,117,000	22	35	57
Jets	$88,913,565	$74,976,000	$18,524,000	$4,976,000	25	26	51
Kraken	$33,716,958	$92,554,333	$945,667	$22,554,333	25	40	65
Maple Leafs	$79,104,643	$90,169,357	$3,330,643	$20,169,357	22	32	54
Oilers	$42,489,041	$71,371,857	$22,128,143	$1,371,857	25	40	65
Panthers	$81,131,703	$72,950,667	$20,549,333	$2,950,667	23	31	54
Penguins	$32,160,433	$86,335,000	$7,165,000	$16,335,000	22	26	48
Predators	$51,445,359	$92,175,000	$1,325,000	$22,175,000	22	26	48
Red Wings	$12,841,379	$90,270,364	$3,229,636	$20,270,364	25	25	50
Sabres	$85,449,885	$89,568,333	$3,931,667	$19,568,333	23	30	53
Senators	$14,817,507	$90,607,000	$2,893,000	$20,607,000	21	22	43
Sharks	$52,392,913	$77,010,000	$16,490,000	$7,010,000	21	36	57
Stars	$30,515,239	$78,412,501	$15,087,499	$8,412,501	25	27	52
Wild	$25,257,250	$82,050,000	$11,450,000	$12,050,000	24	34	58

Team Finance for LIGUE SIMULE DES MORDUS DE HOCKEY

Update - 22 avril 2025 at 14:10

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 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 - %