LSMH - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	7350 - $150 - 4,560 - 62,05%
Level 2:	6150 - $120 - 3,121 - 50,74%
Level 3:	2500 - $80 - 1,238 - 49,54%
Level 4:	4000 - $70 - 2,261 - 56,54%
Luxury :	1000 - $280 - 784 - 78,35%
Total Capacity :	21000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $35 - 1,763 - 88,14%
Farm Level 2:	1000 - $15 - 981 - 98,14%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	11,965 - 56,97%
Average Income per Game	$2,287,617
Year to Date Revenue	$93,792,299
Farm
Home Games Left	0
Average Attendance - %	2,744 - 91,47%
Average Income per Game	$95,521
Year to Date Revenue	$3,916,381
Expense
Pro Players Total Salaries	$80,672,500
Farm Players Total Salaries	$1,480,324
Coaches Total Salaries	$4,300,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$81,607,474
Farm Year To Date Expenses	$2,492,694
Pro Salary Cap To Date	$78,187,816
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	$567,382
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$16,759
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$80,672,500
Estimate Under Maximum Salary Cap of $101,250,000	$20,577,500
Estimate Over Minimum Salary Cap of $75,500,000	$5,172,500
Current Bank Account	$93,142,775
Projected Bank Account	$93,142,775

Pro Players Salaries
Erik Karlsson	$11,500,000 (2)
-Salary Average :	$11,500,000
Jeff Skinner	$9,000,000 (2)
-Salary Average :	$9,000,000
Sean Couturier	$7,500,000 (4)
-Salary Average :	$7,500,000
Reilly Smith	$5,000,000 (1)
-Salary Average :	$5,000,000
Thatcher Demko	$5,000,000 (1)
-Salary Average :	$5,000,000
Sam Bennett	$4,425,000 (1)
-Salary Average :	$4,425,000
Dylan DeMelo	$4,250,000 (1)
-Salary Average :	$650,000
Jean-Gabriel Pageau	$4,174,000 (3)
-Salary Average :	$4,174,000
Connor Zary	$3,882,000 (3)
-Salary Average :	$3,882,000
Oliver Ekman-Larsson	$3,500,000 (2)
-Salary Average :	$3,500,000
Nick Leddy	$3,300,000 (1)
-Salary Average :	$3,300,000
Ryan Graves	$3,166,667 (1)
-Salary Average :	$3,166,667
Ilya Mikheyev	$3,000,000 (3)
-Salary Average :	$3,000,000
Joonas Korpisalo	$2,800,000 (2)
-Salary Average :	$650,000
Dante Fabbro	$2,500,000 (3)
-Salary Average :	$2,500,000
Parker Kelly	$1,349,000 (2)
-Salary Average :	$1,349,000
Calvin Pickard	$1,150,000 (3)
-Salary Average :	$1,150,000
Morgan Barron	$1,100,000 (3)
-Salary Average :	$1,100,000
Shane Wright	$900,000 (1)
-Salary Average :	$900,000
Pavel Mintyukov	$900,000 (2)
-Salary Average :	$650,000
Jack Quinn	$863,333 (1)
-Salary Average :	$863,333
Michael Amadio	$762,500 (1)
-Salary Average :	$762,500
Ty Emberson	$650,000 (1)
-Salary Average :	$650,000
Total Pro Players	23
Salary Commitment
Year 2025 : $80,672,500
Year 2026 : $52,355,000
Year 2027 : $23,306,000
Year 2028 : $7,500,000
Salary Average Commitment
Year 2025 : $74,672,500
Year 2026 : $49,955,000
Year 2027 : $23,306,000
Year 2028 : $7,500,000
Salary Cap with 1 Way Contract
Year 2025 : $80,672,500
Year 2026 : $52,355,000
Year 2027 : $23,306,000
Year 2028 : $7,500,000

Farm Players Salaries
Justin Barron	$177,800 (3)
Salary Average :	$177,800
Ethan Bear	$90,000 (2)
Salary Average :	$90,000
Bo Groulx	$70,000 (3)
Salary Average :	$70,000
Jesse Ylonen	$53,300 (2)
Salary Average :	$53,300
Matthew Peca	$50,000 (1)
Salary Average :	$32,500
CJ Suess	$45,000 (2)
Salary Average :	$32,500
Jack Finley	$45,000 (1)
Salary Average :	$45,000
Hardy Haman Aktell	$45,000 (2)
Salary Average :	$32,500
Jake Wise	$45,000 (2)
Salary Average :	$32,500
Ian Moore	$45,000 (3)
Salary Average :	$45,000
Jayden Struble	$45,000 (2)
Salary Average :	$32,500
Joshua Roy	$45,000 (2)
Salary Average :	$32,500
Jordan Papirny	$45,000 (2)
Salary Average :	$32,500
Filip Roos	$45,000 (1)
Salary Average :	$32,500
Cole McWard	$45,000 (2)
Salary Average :	$32,500
Sammy Walker	$45,000 (1)
Salary Average :	$45,000
Carson Bantle	$45,000 (3)
Salary Average :	$45,000
Nikita Novikov	$45,000 (2)
Salary Average :	$32,500
Ryder Rolston	$45,000 (2)
Salary Average :	$32,500
Sam Colangelo	$45,000 (3)
Salary Average :	$45,000
Vsevolod Komarov	$45,000 (3)
Salary Average :	$45,000
Aidan McDonough	$45,000 (2)
Salary Average :	$32,500
Alexander Holtz	$44,708 (1)
Salary Average :	$44,708
Jamieson Rees	$41,958 (1)
Salary Average :	$41,958
Zac Jones	$40,600 (2)
Salary Average :	$40,600
Vladislav Kolyachonok	$39,458 (1)
Salary Average :	$39,458
Kai Uchacz	$37,500 (1)
Salary Average :	$37,500
Magnus Hellberg	$37,500 (2)
Salary Average :	$37,500
Matt Savoie	$32,500 (1)
Salary Average :	$32,500
Total Farm Players	29
Salary Commitment
Year 2025 : $1,480,324
Year 2026 : $1,099,200
Year 2027 : $427,800
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,325,324
Year 2026 : $974,200
Year 2027 : $427,800
Year 2028 : $0

Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	6000 - $135 - 5,420 - 90,33%
Level 2:	5000 - $85 - 4,950 - 99,01%
Level 3:	2000 - $60 - 1,965 - 98,26%
Level 4:	4000 - $55 - 3,412 - 85,30%
Luxury :	1000 - $270 - 862 - 86,23%
Total Capacity :	18000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $40 - 1,681 - 84,05%
Farm Level 2:	1000 - $20 - 944 - 94,37%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	16,610 - 92,28%
Average Income per Game	$2,290,559
Year to Date Revenue	$93,912,907
Farm
Home Games Left	0
Average Attendance - %	2,625 - 87,49%
Average Income per Game	$93,659
Year to Date Revenue	$3,840,012
Expense
Pro Players Total Salaries	$107,367,000
Farm Players Total Salaries	$1,053,857
Coaches Total Salaries	$1,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	($11,643,500)
Pro Year To Date Expenses	$99,999,105
Farm Year To Date Expenses	$1,520,388
Pro Salary Cap To Date	$98,722,149
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	$732,209
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$10,499
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$95,723,500
Estimate Under Maximum Salary Cap of $101,250,000	$5,526,500
Estimate Over Minimum Salary Cap of $75,500,000	$20,223,500
Current Bank Account	$119,487,961
Projected Bank Account	$119,487,961

Pro Players Salaries
Aleksander Barkov	$10,000,000 (1)
-Salary Average :	$10,000,000
Martin Necas	$9,412,000 (4)
-Salary Average :	$9,412,000
Mikko Rantanen	$9,250,000 (2)
-Salary Average :	$650,000
Roope Hintz	$8,450,000 (2)
-Salary Average :	$650,000
Elias Pettersson	$8,200,000 (4)
-Salary Average :	$8,200,000
Nick Suzuki	$7,875,000 (1)
-Salary Average :	$7,875,000
Victor Hedman	$7,625,000 (4)
-Salary Average :	$7,625,000
Mattias Ekholm	$6,250,000 (1)
-Salary Average :	$1,037,500
Jacob Markstrom	$6,000,000 (2)
-Salary Average :	$6,000,000
Rasmus Dahlin	$6,000,000 (1)
-Salary Average :	$6,000,000
Neal Pionk	$5,875,000 (1)
-Salary Average :	$5,875,000
Jake Walman	$4,900,000 (3)
-Salary Average :	$4,900,000
Elias Lindholm	$4,850,000 (1)
-Salary Average :	$4,850,000
Ryan O'Reilly	$4,500,000 (1)
-Salary Average :	$4,500,000
Tristan Jarry	$3,000,000 (4)
-Salary Average :	$3,000,000
Darren Raddysh	$925,000 (3)
-Salary Average :	$925,000
Tyson Foerster	$900,000 (1)
-Salary Average :	$900,000
Kaiden Guhle	$900,000 (1)
-Salary Average :	$900,000
Wyatt Johnston	$900,000 (1)
-Salary Average :	$900,000
Ian Cole	$805,000 (1)
-Salary Average :	$805,000
Kiefer Sherwood	$750,000 (1)
-Salary Average :	$750,000
Total Pro Players	21
Salary Commitment
Year 2025 : $107,367,000
Year 2026 : $57,762,000
Year 2027 : $34,062,000
Year 2028 : $28,237,000
Salary Average Commitment
Year 2025 : $85,754,500
Year 2026 : $41,362,000
Year 2027 : $34,062,000
Year 2028 : $28,237,000
Salary Cap with 1 Way Contract
Year 2025 : $107,367,000
Year 2026 : $57,762,000
Year 2027 : $34,062,000
Year 2028 : $28,237,000

Farm Players Salaries
Colton Sissons	$142,857 (2)
Salary Average :	$32,500
Travis Boyd	$50,000 (2)
Salary Average :	$50,000
Corey Perry	$50,000 (2)
Salary Average :	$50,000
Jonas Johansson	$45,000 (4)
Salary Average :	$45,000
Matt Tomkins	$45,000 (2)
Salary Average :	$32,500
Austin Wagner	$45,000 (1)
Salary Average :	$45,000
Brandon Hickey	$45,000 (1)
Salary Average :	$45,000
Emil Andrae	$45,000 (1)
Salary Average :	$45,000
Evgenii Dadonov	$45,000 (3)
Salary Average :	$45,000
Adam Erne	$45,000 (1)
Salary Average :	$45,000
Parker Wotherspoon	$45,000 (3)
Salary Average :	$45,000
William Dufour	$45,000 (1)
Salary Average :	$45,000
Skyler Brind'Amour	$45,000 (2)
Salary Average :	$32,500
Viktor Neuchev	$45,000 (2)
Salary Average :	$32,500
Andrew Agozzino	$43,750 (2)
Salary Average :	$43,750
Andreas Englund	$42,500 (3)
Salary Average :	$42,500
Luke Philp	$39,750 (2)
Salary Average :	$39,750
Mackenzie MacEachern	$39,750 (2)
Salary Average :	$39,750
Stefan Noesen	$37,750 (1)
Salary Average :	$37,750
Joona Koppanen	$37,500 (3)
Salary Average :	$37,500
Alexander Petrovic	$37,500 (1)
Salary Average :	$37,500
Ethan Prow	$37,500 (1)
Salary Average :	$37,500
Total Farm Players	22
Salary Commitment
Year 2025 : $1,053,857
Year 2026 : $716,107
Year 2027 : $215,000
Year 2028 : $45,000
Salary Average Commitment
Year 2025 : $906,000
Year 2026 : $568,250
Year 2027 : $215,000
Year 2028 : $45,000

Blue Jackets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	6667 - $120 - 6,535 - 98,02%
Level 2:	5556 - $70 - 5,423 - 97,60%
Level 3:	2222 - $46 - 2,182 - 98,19%
Level 4:	4444 - $40 - 4,354 - 97,98%
Luxury :	1111 - $225 - 1,084 - 97,59%
Total Capacity :	20000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $35 - 1,736 - 86,80%
Farm Level 2:	1000 - $15 - 978 - 97,78%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	19,578 - 97,89%
Average Income per Game	$2,506,526
Year to Date Revenue	$102,767,580
Farm
Home Games Left	0
Average Attendance - %	2,714 - 90,46%
Average Income per Game	$94,282
Year to Date Revenue	$3,865,574
Expense
Pro Players Total Salaries	$93,659,167
Farm Players Total Salaries	$985,417
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$90,315,563
Farm Year To Date Expenses	$2,036,777
Pro Salary Cap To Date	$88,834,791
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	$639,589
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$13,415
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$93,659,167
Estimate Under Maximum Salary Cap of $101,250,000	$7,590,833
Estimate Over Minimum Salary Cap of $75,500,000	$18,159,167
Current Bank Account	$108,485,141
Projected Bank Account	$108,485,141

Pro Players Salaries
Nathan MacKinnon	$12,600,000 (2)
-Salary Average :	$12,600,000
Filip Forsberg	$8,500,000 (1)
-Salary Average :	$8,500,000
Brock Boeser	$7,174,000 (4)
-Salary Average :	$7,174,000
William Nylander	$6,970,000 (1)
-Salary Average :	$6,970,000
Darnell Nurse	$6,510,000 (4)
-Salary Average :	$6,510,000
Mats Zuccarello	$6,000,000 (1)
-Salary Average :	$6,000,000
Brayden Schenn	$5,237,000 (3)
-Salary Average :	$5,237,000
Josh Manson	$5,000,000 (1)
-Salary Average :	$5,000,000
Alex Tuch	$4,750,000 (5)
-Salary Average :	$4,750,000
Jakob Chychrun	$4,600,000 (3)
-Salary Average :	$4,600,000
Quinton Byfield	$4,449,000 (3)
-Salary Average :	$4,449,000
Noah Dobson	$4,000,000 (1)
-Salary Average :	$4,000,000
Jan Rutta	$3,800,000 (3)
-Salary Average :	$3,800,000
Andrew Peeke	$2,750,000 (2)
-Salary Average :	$650,000
Casey Cizikas	$2,200,000 (2)
-Salary Average :	$2,200,000
Adin Hill	$2,175,000 (2)
-Salary Average :	$2,175,000
James Reimer	$1,000,000 (3)
-Salary Average :	$1,000,000
John Beecher	$925,000 (1)
-Salary Average :	$741,667
Karel Vejmelka	$925,000 (1)
-Salary Average :	$925,000
Joakim Kemell	$900,000 (1)
-Salary Average :	$900,000
Oliver Wahlstrom	$894,167 (1)
-Salary Average :	$894,167
Tommy Novak	$800,000 (1)
-Salary Average :	$800,000
Logan Brown	$750,000 (1)
-Salary Average :	$750,000
Zach Bogosian	$750,000 (2)
-Salary Average :	$750,000
Total Pro Players	24
Salary Commitment
Year 2025 : $93,659,167
Year 2026 : $62,297,000
Year 2027 : $41,822,000
Year 2028 : $22,736,000
Salary Average Commitment
Year 2025 : $91,375,834
Year 2026 : $55,895,000
Year 2027 : $37,520,000
Year 2028 : $18,434,000
Salary Cap with 1 Way Contract
Year 2025 : $93,659,167
Year 2026 : $57,995,000
Year 2027 : $37,520,000
Year 2028 : $18,434,000

Farm Players Salaries
Aleksandr Kisakov	$45,000 (2)
Salary Average :	$45,000
Elliot Desnoyers	$45,000 (1)
Salary Average :	$45,000
Magnus Chrona	$45,000 (2)
Salary Average :	$32,500
Henrik Tikkanen	$45,000 (2)
Salary Average :	$32,500
Braeden Bowman	$45,000 (3)
Salary Average :	$45,000
Riley Kidney	$45,000 (2)
Salary Average :	$32,500
Xavier Simoneau	$45,000 (1)
Salary Average :	$45,000
Michael Buchinger	$45,000 (3)
Salary Average :	$45,000
Justus Annunen	$45,000 (2)
Salary Average :	$45,000
Jack Peart	$45,000 (3)
Salary Average :	$45,000
Chris Harpur	$45,000 (1)
Salary Average :	$45,000
Jake Leschyshyn	$40,000 (2)
Salary Average :	$40,000
Boris Katchouk	$37,917 (1)
Salary Average :	$37,917
Anton Malmstrom	$37,500 (1)
Salary Average :	$37,500
Case McCarthy	$37,500 (1)
Salary Average :	$37,500
Ben McCartney	$37,500 (3)
Salary Average :	$37,500
Ty Young	$37,500 (1)
Salary Average :	$37,500
Chase Wouters	$37,500 (2)
Salary Average :	$37,500
Nick Swaney	$37,500 (1)
Salary Average :	$37,500
Riley Sutter	$37,500 (1)
Salary Average :	$37,500
Sebastian D. Aho	$37,500 (4)
Salary Average :	$37,500
Mike Hardman	$37,500 (4)
Salary Average :	$37,500
Reece Newkirk	$37,500 (2)
Salary Average :	$37,500
Matt Martin	$37,500 (2)
Salary Average :	$37,500
Total Farm Players	24
Salary Commitment
Year 2025 : $985,417
Year 2026 : $625,000
Year 2027 : $247,500
Year 2028 : $75,000
Salary Average Commitment
Year 2025 : $947,917
Year 2026 : $587,500
Year 2027 : $247,500
Year 2028 : $75,000

Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Enterprise Center
Level 1:	8333 - $116 - 6,572 - 78,86%
Level 2:	6944 - $68 - 5,590 - 80,50%
Level 3:	2778 - $52 - 2,110 - 75,95%
Level 4:	5556 - $40 - 4,472 - 80,48%
Luxury :	1389 - $220 - 1,123 - 80,83%
Total Capacity :	25000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $35 - 1,756 - 87,80%
Farm Level 2:	1000 - $15 - 982 - 98,22%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	19,866 - 79,46%
Average Income per Game	$2,576,020
Year to Date Revenue	$105,616,826
Farm
Home Games Left	0
Average Attendance - %	2,738 - 91,27%
Average Income per Game	$95,238
Year to Date Revenue	$3,904,739
Expense
Pro Players Total Salaries	$103,169,334
Farm Players Total Salaries	$1,674,690
Coaches Total Salaries	$2,950,000
Luxury Taxe Total	$0
Special Salary Cap Value	($4,000,000)
Pro Year To Date Expenses	$97,229,034
Farm Year To Date Expenses	$2,605,406
Pro Salary Cap To Date	$93,853,057
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	$710,604
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$17,734
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$99,169,334
Estimate Under Maximum Salary Cap of $101,250,000	$2,080,666
Estimate Over Minimum Salary Cap of $75,500,000	$23,669,334
Current Bank Account	$47,565,956
Projected Bank Account	$47,565,956

Pro Players Salaries
Jack Eichel	$10,000,000 (2)
-Salary Average :	$10,000,000
Josh Morrissey	$9,800,000 (4)
-Salary Average :	$9,800,000
Jesper Bratt	$7,875,000 (2)
-Salary Average :	$7,875,000
Sam Reinhart	$6,500,000 (5)
-Salary Average :	$6,500,000
Claude Giroux	$6,500,000 (1)
-Salary Average :	$6,500,000
Moritz Seider	$6,227,000 (2)
-Salary Average :	$6,227,000
Anthony Mantha	$6,100,000 (3)
-Salary Average :	$6,100,000
Jordan Binnington	$6,000,000 (2)
-Salary Average :	$6,000,000
Nick Schmaltz	$5,850,000 (5)
-Salary Average :	$5,850,000
Jonathan Marchessault	$5,000,000 (1)
-Salary Average :	$5,000,000
Noah Hanifin	$4,950,000 (2)
-Salary Average :	$4,950,000
Scott Laughton	$4,200,000 (2)
-Salary Average :	$650,000
Pius Suter	$4,000,000 (3)
-Salary Average :	$4,000,000
Cole Sillinger	$3,423,000 (3)
-Salary Average :	$3,423,000
Cody Ceci	$3,250,000 (2)
-Salary Average :	$4,500,000
Alex Iafallo	$2,837,000 (1)
-Salary Average :	$2,837,000
Yegor Chinakhov	$2,753,000 (2)
-Salary Average :	$2,753,000
Gustav Forsling	$2,666,667 (5)
-Salary Average :	$2,666,667
Elvis Merzlikins	$2,471,000 (1)
-Salary Average :	$2,471,000
Nick Jensen	$1,100,000 (4)
-Salary Average :	$1,100,000
Alexandre Texier	$900,000 (2)
-Salary Average :	$650,000
Johnathan Kovacevic	$766,667 (3)
-Salary Average :	$766,667
Total Pro Players	22
Salary Commitment
Year 2025 : $103,169,334
Year 2026 : $95,703,667
Year 2027 : $49,548,667
Year 2028 : $35,259,000
Salary Average Commitment
Year 2025 : $100,619,334
Year 2026 : $83,811,334
Year 2027 : $40,206,334
Year 2028 : $25,916,667
Salary Cap with 1 Way Contract
Year 2025 : $103,169,334
Year 2026 : $86,361,334
Year 2027 : $40,206,334
Year 2028 : $25,916,667

Farm Players Salaries
Ondrej Pavel	$70,000 (3)
Salary Average :	$70,000
Wilmer Skoog	$67,500 (3)
Salary Average :	$67,500
Kyle McDonald	$59,000 (3)
Salary Average :	$59,000
Mason Morelli	$47,500 (3)
Salary Average :	$47,500
Mikael Pyyhtia	$45,000 (2)
Salary Average :	$32,500
Maximus Wanner	$45,000 (2)
Salary Average :	$32,500
Spencer Stastney	$45,000 (1)
Salary Average :	$45,000
Max Sasson	$45,000 (2)
Salary Average :	$45,000
John Leonard	$45,000 (4)
Salary Average :	$45,000
Lian Bichsel	$45,000 (2)
Salary Average :	$32,500
Pavol Regenda	$45,000 (1)
Salary Average :	$45,000
Domenic DiVincentiis	$45,000 (3)
Salary Average :	$45,000
Mavrik Bourque	$45,000 (1)
Salary Average :	$45,000
Jackson Blake	$45,000 (3)
Salary Average :	$45,000
Filip Bystedt	$45,000 (3)
Salary Average :	$45,000
Chase Wheatcroft	$45,000 (2)
Salary Average :	$32,500
Nikita Nesterenko	$45,000 (2)
Salary Average :	$32,500
William Rousseau	$45,000 (3)
Salary Average :	$45,000
Alex Jefferies	$45,000 (2)
Salary Average :	$32,500
Zack Bolduc	$45,000 (2)
Salary Average :	$32,500
Drew Commesso	$45,000 (2)
Salary Average :	$32,500
Artur Akhtyamov	$45,000 (3)
Salary Average :	$45,000
Oskar Pettersson	$45,000 (2)
Salary Average :	$32,500
Sam Lipkin	$45,000 (3)
Salary Average :	$45,000
Samuel Johannesson	$45,000 (3)
Salary Average :	$45,000
Owen Lindmark	$45,000 (3)
Salary Average :	$45,000
Rory Kerins	$45,000 (2)
Salary Average :	$32,500
Ole Bjorgvik-Holm	$45,000 (3)
Salary Average :	$45,000
Alex Steeves	$43,690 (1)
Salary Average :	$43,690
Michael Callahan	$43,250 (1)
Salary Average :	$43,250
Casey Fitzgerald	$38,750 (2)
Salary Average :	$38,750
Travis Mitchell	$37,500 (1)
Salary Average :	$37,500
Rasmus Asplund	$37,500 (3)
Salary Average :	$37,500
Jonathan Aspirot	$37,500 (4)
Salary Average :	$37,500
Kyle Capobianco	$37,500 (3)
Salary Average :	$37,500
Clay Stevenson	$37,500 (4)
Salary Average :	$37,500
Wyatt Aamodt	$37,500 (1)
Salary Average :	$37,500
Total Farm Players	37
Salary Commitment
Year 2025 : $1,674,690
Year 2026 : $1,377,750
Year 2027 : $844,000
Year 2028 : $120,000
Salary Average Commitment
Year 2025 : $1,549,690
Year 2026 : $1,252,750
Year 2027 : $844,000
Year 2028 : $120,000

Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Garden
Level 1:	8667 - $140 - 4,932 - 56,90%
Level 2:	7222 - $110 - 3,382 - 46,83%
Level 3:	2889 - $80 - 1,266 - 43,83%
Level 4:	5778 - $65 - 2,450 - 42,40%
Luxury :	1444 - $250 - 879 - 60,88%
Total Capacity :	26000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $40 - 1,510 - 75,51%
Farm Level 2:	1000 - $20 - 752 - 75,15%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	12,909 - 49,65%
Average Income per Game	$2,298,705
Year to Date Revenue	$94,246,889
Farm
Home Games Left	0
Average Attendance - %	2,262 - 75,39%
Average Income per Game	$94,294
Year to Date Revenue	$3,866,050
Expense
Pro Players Total Salaries	$98,951,334
Farm Players Total Salaries	$1,762,982
Coaches Total Salaries	$2,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	($5,000,000)
Pro Year To Date Expenses	$98,711,150
Farm Year To Date Expenses	$3,353,908
Pro Salary Cap To Date	$96,903,906
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	$675,347
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$22,047
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$93,951,334
Estimate Under Maximum Salary Cap of $101,250,000	$7,298,666
Estimate Over Minimum Salary Cap of $75,500,000	$18,451,334
Current Bank Account	$56,219,582
Projected Bank Account	$56,219,582

Pro Players Salaries
Brandon Hagel	$10,290,000 (4)
-Salary Average :	$10,290,000
Mark Stone	$9,500,000 (3)
-Salary Average :	$9,500,000
Cale Makar	$9,000,000 (5)
-Salary Average :	$9,000,000
Vincent Trocheck	$8,281,000 (4)
-Salary Average :	$8,281,000
Charlie McAvoy	$7,894,000 (3)
-Salary Average :	$7,894,000
Zach Werenski	$7,615,000 (3)
-Salary Average :	$7,615,000
Anze Kopitar	$7,000,000 (1)
-Salary Average :	$7,000,000
David Pastrnak	$6,666,667 (1)
-Salary Average :	$6,666,667
Brad Marchand	$6,125,000 (3)
-Salary Average :	$6,125,000
Igor Shesterkin	$5,666,667 (1)
-Salary Average :	$5,666,667
J.T. Miller	$5,250,000 (1)
-Salary Average :	$5,250,000
Joel Eriksson Ek	$4,000,000 (2)
-Salary Average :	$4,000,000
Noah Cates (Out of Payroll)	$3,891,000 (4)
-Salary Average :	$3,891,000
Jordan Staal	$2,900,000 (2)
-Salary Average :	$2,900,000
Jack McBain	$2,013,000 (1)
-Salary Average :	$2,013,000
Alex Nedeljkovic	$1,400,000 (2)
-Salary Average :	$1,400,000
Nic Dowd	$1,000,000 (1)
-Salary Average :	$1,000,000
Mattias Samuelsson	$925,000 (1)
-Salary Average :	$925,000
Kirill Marchenko	$900,000 (1)
-Salary Average :	$900,000
Jake Sanderson	$900,000 (1)
-Salary Average :	$900,000
Simon Edvinsson	$900,000 (1)
-Salary Average :	$900,000
Jake Middleton	$725,000 (1)
-Salary Average :	$725,000
Total Pro Players	22
Salary Commitment
Year 2025 : $102,842,334
Year 2026 : $60,130,000
Year 2027 : $51,830,000
Year 2028 : $23,793,000
Salary Average Commitment
Year 2025 : $102,842,334
Year 2026 : $70,896,000
Year 2027 : $62,596,000
Year 2028 : $31,462,000
Salary Cap with 1 Way Contract
Year 2025 : $102,842,334
Year 2026 : $70,896,000
Year 2027 : $62,596,000
Year 2028 : $31,462,000

Farm Players Salaries
Matt D. Murray	$62,500 (4)
Salary Average :	$62,500
Nate Schmidt	$57,500 (4)
Salary Average :	$57,500
Valtteri Puustinen	$55,050 (4)
Salary Average :	$55,050
Helge Grans	$53,550 (3)
Salary Average :	$53,550
Kale Clague	$47,150 (3)
Salary Average :	$47,150
Arshdeep Bains	$45,000 (1)
Salary Average :	$45,000
Daemon Hunt	$45,000 (1)
Salary Average :	$45,000
Caedan Bankier	$45,000 (2)
Salary Average :	$32,500
Carter Mazur	$45,000 (2)
Salary Average :	$32,500
Collin Graf	$45,000 (3)
Salary Average :	$45,000
Logan Stankoven	$45,000 (2)
Salary Average :	$32,500
Georgii Merkulov	$45,000 (1)
Salary Average :	$45,000
Ethan Cardwell	$45,000 (2)
Salary Average :	$32,500
Jiri Kulich	$45,000 (1)
Salary Average :	$45,000
Ben Hemmerling	$45,000 (3)
Salary Average :	$45,000
Jakub Demek	$45,000 (2)
Salary Average :	$32,500
Aku Raty	$45,000 (2)
Salary Average :	$32,500
Juuso Parssinen (Out of Payroll)	$45,000 (1)
Salary Average :	$45,000
Leo Loof	$45,000 (2)
Salary Average :	$32,500
Dmitry Kuzmin	$45,000 (2)
Salary Average :	$32,500
Luca Cagnoni	$45,000 (3)
Salary Average :	$45,000
Thomas Milic	$45,000 (2)
Salary Average :	$45,000
Paul Ludwinski	$45,000 (3)
Salary Average :	$45,000
Ales Stezka	$45,000 (2)
Salary Average :	$32,500
Trey Fix-Wolansky	$45,000 (4)
Salary Average :	$45,000
Scott Morrow	$45,000 (3)
Salary Average :	$45,000
Samuel Honzek	$45,000 (3)
Salary Average :	$45,000
Massimo Rizzo	$45,000 (2)
Salary Average :	$45,000
Zach Dean	$45,000 (2)
Salary Average :	$32,500
Noah Laba	$45,000 (3)
Salary Average :	$45,000
Nate Danielson	$45,000 (3)
Salary Average :	$45,000
Matvey Petrov	$45,000 (2)
Salary Average :	$32,500
Matthew Poitras	$45,000 (2)
Salary Average :	$32,500
Zemgus Girgensons	$43,750 (2)
Salary Average :	$43,750
Ville Heinola	$43,167 (2)
Salary Average :	$43,167
Declan Carlile	$42,815 (1)
Salary Average :	$42,815
Alex Limoges	$40,000 (3)
Salary Average :	$40,000
Travis Dermott	$37,500 (4)
Salary Average :	$37,500
Dyllan Gill	$32,500 (1)
Salary Average :	$32,500
Victor Mancini	$32,500 (1)
Salary Average :	$32,500
Total Farm Players	40
Salary Commitment
Year 2025 : $1,807,982
Year 2026 : $1,475,167
Year 2027 : $758,250
Year 2028 : $257,550
Salary Average Commitment
Year 2025 : $1,657,982
Year 2026 : $1,325,167
Year 2027 : $758,250
Year 2028 : $257,550

Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell Centre
Level 1:	6000 - $125 - 5,418 - 90,29%
Level 2:	5000 - $95 - 3,923 - 78,47%
Level 3:	2000 - $60 - 1,645 - 82,27%
Level 4:	4000 - $50 - 3,144 - 78,59%
Luxury :	1000 - $300 - 733 - 73,31%
Total Capacity :	18000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $28 - 1,979 - 98,97%
Farm Level 2:	1000 - $17 - 926 - 92,61%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	14,863 - 82,57%
Average Income per Game	$2,273,423
Year to Date Revenue	$93,210,347
Farm
Home Games Left	0
Average Attendance - %	2,905 - 96,85%
Average Income per Game	$88,956
Year to Date Revenue	$3,647,197
Expense
Pro Players Total Salaries	$82,054,850
Farm Players Total Salaries	$1,107,900
Coaches Total Salaries	$6,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$5,000,000
Pro Year To Date Expenses	$92,414,834
Farm Year To Date Expenses	$3,383,493
Pro Salary Cap To Date	$87,560,012
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	$584,830
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$20,999
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$87,054,850
Estimate Under Maximum Salary Cap of $101,250,000	$14,195,150
Estimate Over Minimum Salary Cap of $75,500,000	$11,554,850
Current Bank Account	$46,303,505
Projected Bank Account	$46,303,505

Pro Players Salaries
Gabriel Landeskog	$7,000,000 (2)
-Salary Average :	$7,000,000
Evgeni Malkin	$6,100,000 (1)
-Salary Average :	$6,100,000
Tyler Toffoli	$6,091,000 (3)
-Salary Average :	$6,091,000
David Perron	$5,800,000 (2)
-Salary Average :	$5,800,000
Jonas Brodin	$5,449,000 (4)
-Salary Average :	$5,449,000
Morgan Frost	$5,106,000 (4)
-Salary Average :	$5,106,000
Dylan Strome	$5,000,000 (2)
-Salary Average :	$5,000,000
Samuel Girard	$4,752,000 (3)
-Salary Average :	$4,752,000
Connor Murphy	$4,500,000 (3)
-Salary Average :	$4,500,000
Nikita Zadorov	$4,500,000 (4)
-Salary Average :	$4,500,000
Connor Clifton	$3,500,000 (3)
-Salary Average :	$3,500,000
Cole Perfetti	$3,453,000 (2)
-Salary Average :	$3,453,000
Mackenzie Blackwood	$3,284,000 (3)
-Salary Average :	$3,284,000
Nicolas Roy	$3,000,000 (3)
-Salary Average :	$3,000,000
Brett Kulak	$2,800,950 (1)
-Salary Average :	$0
Sean Kuraly	$2,800,000 (2)
-Salary Average :	$2,800,000
Kaapo Kahkonen	$2,750,000 (1)
-Salary Average :	$2,750,000
Tomas Nosek	$2,500,000 (1)
-Salary Average :	$650,000
Joey Daccord	$1,900,000 (2)
-Salary Average :	$650,000
Connor Bedard	$900,000 (2)
-Salary Average :	$650,000
Michael Pezzetta	$868,900 (1)
-Salary Average :	$868,900
Total Pro Players	21
Salary Commitment
Year 2025 : $82,054,850
Year 2026 : $67,035,000
Year 2027 : $40,182,000
Year 2028 : $15,055,000
Salary Average Commitment
Year 2025 : $75,903,900
Year 2026 : $65,535,000
Year 2027 : $40,182,000
Year 2028 : $15,055,000
Salary Cap with 1 Way Contract
Year 2025 : $82,054,850
Year 2026 : $67,035,000
Year 2027 : $40,182,000
Year 2028 : $15,055,000

Farm Players Salaries
Brayden Pachal	$75,900 (1)
Salary Average :	$75,900
Jon Merrill (Out of Payroll)	$75,000 (1)
Salary Average :	$32,500
Gage Goncalves	$60,650 (1)
Salary Average :	$60,650
Adam Ginning	$45,000 (1)
Salary Average :	$45,000
Jack Matier	$45,000 (2)
Salary Average :	$32,500
Antonio Stranges	$45,000 (1)
Salary Average :	$45,000
Chaz Lucius	$45,000 (1)
Salary Average :	$45,000
Chase Stillman	$45,000 (2)
Salary Average :	$32,500
Christian Kyrou	$45,000 (2)
Salary Average :	$32,500
Coulson Pitre	$45,000 (3)
Salary Average :	$45,000
David Spacek	$45,000 (2)
Salary Average :	$32,500
Filip Mesar	$45,000 (3)
Salary Average :	$45,000
Justin Sourdif	$45,000 (1)
Salary Average :	$45,000
Isaac Belliveau	$45,000 (3)
Salary Average :	$45,000
Nolan Foote	$45,000 (3)
Salary Average :	$45,000
Tristan Luneau	$45,000 (2)
Salary Average :	$32,500
Zachary L'Heureux	$45,000 (2)
Salary Average :	$32,500
Samuel Bolduc	$44,805 (1)
Salary Average :	$44,805
Benjamin Kraws	$44,750 (2)
Salary Average :	$44,750
Andre Lee	$43,390 (1)
Salary Average :	$43,390
Reese Johnson	$42,960 (1)
Salary Average :	$42,960
Patrick Giles	$42,865 (1)
Salary Average :	$42,865
Jonas Rondbjerg	$42,580 (1)
Salary Average :	$42,580
Pierre-Olivier Joseph	$41,250 (2)
Salary Average :	$41,250
Cameron Crotty	$38,750 (1)
Salary Average :	$38,750
Total Farm Players	25
Salary Commitment
Year 2025 : $1,182,900
Year 2026 : $536,000
Year 2027 : $180,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,065,400
Year 2026 : $461,000
Year 2027 : $180,000
Year 2028 : $0

Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Arena
Level 1:	6667 - $125 - 5,503 - 82,54%
Level 2:	5556 - $75 - 5,506 - 99,10%
Level 3:	2222 - $50 - 2,182 - 98,21%
Level 4:	4444 - $45 - 3,573 - 80,40%
Luxury :	1111 - $250 - 898 - 80,83%
Total Capacity :	20000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $35 - 1,766 - 88,28%
Farm Level 2:	1000 - $15 - 987 - 98,69%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	17,662 - 88,31%
Average Income per Game	$2,376,870
Year to Date Revenue	$97,451,677
Farm
Home Games Left	0
Average Attendance - %	2,753 - 91,75%
Average Income per Game	$95,750
Year to Date Revenue	$3,925,768
Expense
Pro Players Total Salaries	$91,530,857
Farm Players Total Salaries	$1,198,750
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$95,952,228
Farm Year To Date Expenses	$2,158,586
Pro Salary Cap To Date	$93,550,134
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	$631,965
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$14,856
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$91,530,857
Estimate Under Maximum Salary Cap of $101,250,000	$9,719,143
Estimate Over Minimum Salary Cap of $75,500,000	$16,030,857
Current Bank Account	$107,097,368
Projected Bank Account	$107,097,368

Pro Players Salaries
Alex DeBrincat	$7,875,000 (2)
-Salary Average :	$7,875,000
Kevin Fiala	$7,875,000 (2)
-Salary Average :	$7,875,000
Ryan Nugent-Hopkins	$7,369,000 (4)
-Salary Average :	$7,369,000
Kyle Connor	$7,142,857 (2)
-Salary Average :	$7,142,857
Filip Hronek	$6,304,000 (3)
-Salary Average :	$6,304,000
J.J. Moser	$5,206,000 (5)
-Salary Average :	$5,206,000
Drake Batherson	$4,975,000 (3)
-Salary Average :	$4,975,000
Dylan Holloway	$4,689,000 (3)
-Salary Average :	$4,689,000
Travis Sanheim	$4,675,000 (1)
-Salary Average :	$4,675,000
Ukko-Pekka Luukkonen	$4,600,000 (2)
-Salary Average :	$4,600,000
Erik Cernak	$4,214,000 (4)
-Salary Average :	$4,214,000
Mikael Backlund	$4,100,000 (1)
-Salary Average :	$4,100,000
Mario Ferraro	$3,554,000 (3)
-Salary Average :	$3,554,000
David Kampf	$2,950,000 (2)
-Salary Average :	$650,000
Alex Newhook	$2,900,000 (2)
-Salary Average :	$2,900,000
Henri Jokiharju	$2,500,000 (1)
-Salary Average :	$2,500,000
Jordan Greenway	$2,402,000 (3)
-Salary Average :	$2,402,000
Jeremy Lauzon	$2,000,000 (1)
-Salary Average :	$2,000,000
William Carrier	$2,000,000 (1)
-Salary Average :	$2,000,000
Ryan Poehling	$1,400,000 (2)
-Salary Average :	$1,400,000
Sam Montembeault	$1,000,000 (1)
-Salary Average :	$1,000,000
Matvei Michkov	$900,000 (3)
-Salary Average :	$900,000
Ty Dellandrea	$900,000 (1)
-Salary Average :	$900,000
Total Pro Players	23
Salary Commitment
Year 2025 : $91,530,857
Year 2026 : $74,355,857
Year 2027 : $39,613,000
Year 2028 : $16,789,000
Salary Average Commitment
Year 2025 : $89,230,857
Year 2026 : $72,055,857
Year 2027 : $39,613,000
Year 2028 : $16,789,000
Salary Cap with 1 Way Contract
Year 2025 : $91,530,857
Year 2026 : $74,355,857
Year 2027 : $39,613,000
Year 2028 : $16,789,000

Farm Players Salaries
Calen Addison	$110,000 (3)
Salary Average :	$110,000
Jackson Cates	$60,000 (1)
Salary Average :	$60,000
Brock McGinn	$50,000 (1)
Salary Average :	$50,000
Cal Petersen	$50,000 (2)
Salary Average :	$50,000
Michael Simpson	$46,250 (3)
Salary Average :	$46,250
Anton Johansson	$46,250 (3)
Salary Average :	$46,250
Fedor Svechkov	$45,000 (2)
Salary Average :	$32,500
Andrew Lucas	$45,000 (1)
Salary Average :	$45,000
Anthony Vincent	$45,000 (1)
Salary Average :	$45,000
Brad Lambert	$45,000 (1)
Salary Average :	$45,000
Brendan Furry	$45,000 (1)
Salary Average :	$45,000
Danil Gushchin	$45,000 (1)
Salary Average :	$45,000
Brandon Scanlin	$45,000 (1)
Salary Average :	$45,000
Elias Salomonsson	$45,000 (3)
Salary Average :	$45,000
Felix Unger Sorum	$45,000 (3)
Salary Average :	$45,000
Luke Toporowski	$45,000 (2)
Salary Average :	$32,500
Jordan Dumais	$45,000 (3)
Salary Average :	$45,000
Logan Morrison	$45,000 (2)
Salary Average :	$45,000
Ryan O'Rourke	$45,000 (1)
Salary Average :	$45,000
William Villeneuve	$45,000 (1)
Salary Average :	$45,000
William Wallinder	$45,000 (2)
Salary Average :	$32,500
Erik Portillo	$45,000 (2)
Salary Average :	$32,500
Jakub Lauko	$39,375 (1)
Salary Average :	$39,375
Adam Gaudette	$38,750 (2)
Salary Average :	$750,000
Dylan Coghlan	$38,125 (1)
Salary Average :	$38,125
Total Farm Players	25
Salary Commitment
Year 2025 : $1,198,750
Year 2026 : $651,250
Year 2027 : $337,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,860,000
Year 2026 : $1,312,500
Year 2027 : $337,500
Year 2028 : $0

Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	7334 - $115 - 6,794 - 92,63%
Level 2:	6111 - $71 - 5,566 - 91,08%
Level 3:	2444 - $46 - 2,275 - 93,09%
Level 4:	4889 - $38 - 4,518 - 92,42%
Luxury :	1222 - $235 - 1,095 - 89,57%
Total Capacity :	22000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $30 - 1,973 - 98,67%
Farm Level 2:	1000 - $15 - 984 - 98,42%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	20,248 - 92,03%
Average Income per Game	$2,548,446
Year to Date Revenue	$104,486,279
Farm
Home Games Left	0
Average Attendance - %	2,958 - 98,58%
Average Income per Game	$93,347
Year to Date Revenue	$3,827,246
Expense
Pro Players Total Salaries	$99,180,000
Farm Players Total Salaries	$1,484,903
Coaches Total Salaries	$4,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$92,430,816
Farm Year To Date Expenses	$2,871,529
Pro Salary Cap To Date	$88,947,743
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	$690,405
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$20,168
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$99,180,000
Estimate Under Maximum Salary Cap of $101,250,000	$2,070,000
Estimate Over Minimum Salary Cap of $75,500,000	$23,680,000
Current Bank Account	$78,004,420
Projected Bank Account	$78,004,420

Pro Players Salaries
Clayton Keller	$10,430,000 (4)
-Salary Average :	$10,430,000
Andrei Vasilevskiy	$9,602,000 (4)
-Salary Average :	$9,602,000
Steven Stamkos	$8,000,000 (3)
-Salary Average :	$8,000,000
Mark Scheifele	$7,742,000 (3)
-Salary Average :	$7,742,000
Taylor Hall	$6,550,000 (3)
-Salary Average :	$6,550,000
Nikolaj Ehlers	$6,000,000 (1)
-Salary Average :	$6,000,000
Philipp Grubauer	$5,900,000 (1)
-Salary Average :	$3,333,333
Tyler Seguin	$5,524,000 (4)
-Salary Average :	$5,524,000
Teuvo Teravainen	$5,400,000 (2)
-Salary Average :	$5,400,000
Jamie Oleksiak	$5,250,000 (1)
-Salary Average :	$650,000
Jack Roslovic	$4,000,000 (2)
-Salary Average :	$4,000,000
Brandon Carlo	$3,789,000 (3)
-Salary Average :	$3,789,000
Simon Benoit	$3,071,000 (4)
-Salary Average :	$3,071,000
Vincent Desharnais	$2,800,000 (3)
-Salary Average :	$2,800,000
Alexey Toropchenko	$2,390,000 (3)
-Salary Average :	$2,390,000
Derek Forbort	$2,150,000 (3)
-Salary Average :	$2,150,000
Kaapo Kakko	$2,100,000 (1)
-Salary Average :	$2,100,000
Nico Sturm	$1,800,000 (3)
-Salary Average :	$1,800,000
Sean Durzi	$1,700,000 (2)
-Salary Average :	$1,700,000
Troy Terry	$1,450,000 (1)
-Salary Average :	$1,450,000
Rasmus Sandin	$1,400,000 (1)
-Salary Average :	$1,400,000
Michael McCarron	$1,100,000 (3)
-Salary Average :	$1,100,000
Dustin Wolf	$1,032,000 (2)
-Salary Average :	$1,032,000
Total Pro Players	23
Salary Commitment
Year 2025 : $99,180,000
Year 2026 : $77,080,000
Year 2027 : $64,948,000
Year 2028 : $28,627,000
Salary Average Commitment
Year 2025 : $92,013,333
Year 2026 : $77,080,000
Year 2027 : $64,948,000
Year 2028 : $28,627,000
Salary Cap with 1 Way Contract
Year 2025 : $99,180,000
Year 2026 : $77,080,000
Year 2027 : $64,948,000
Year 2028 : $28,627,000

Farm Players Salaries
Nathan Bastian	$57,550 (1)
Salary Average :	$57,550
Tomas Tatar	$50,000 (2)
Salary Average :	$32,500
Charles Hudon	$50,000 (2)
Salary Average :	$50,000
Andreas Athanasiou	$48,750 (3)
Salary Average :	$48,750
Vinnie Hinostroza	$48,750 (2)
Salary Average :	$48,750
Ben Steeves	$48,750 (3)
Salary Average :	$48,750
Ty Smith	$47,895 (2)
Salary Average :	$47,895
Waltteri Ignatjew	$45,000 (3)
Salary Average :	$45,000
Antti Tuomisto	$45,000 (2)
Salary Average :	$32,500
Corson Ceulemans	$45,000 (1)
Salary Average :	$45,000
Erik Brannstrom	$45,000 (1)
Salary Average :	$45,000
Gavin Hayes	$45,000 (3)
Salary Average :	$45,000
Isaiah George	$45,000 (3)
Salary Average :	$45,000
Linus Karlsson	$45,000 (1)
Salary Average :	$45,000
Joni Jurmo	$45,000 (3)
Salary Average :	$45,000
Josh Jacobs	$45,000 (3)
Salary Average :	$45,000
Ryan Chyzowski	$45,000 (3)
Salary Average :	$45,000
Ozzy Wiesblatt	$45,000 (1)
Salary Average :	$45,000
Noah Warren	$45,000 (3)
Salary Average :	$45,000
Ronan Seeley	$45,000 (1)
Salary Average :	$45,000
Louie Belpedio	$40,000 (1)
Salary Average :	$40,000
Brendan Gaunce	$40,000 (2)
Salary Average :	$40,000
Nathan Walker	$40,000 (2)
Salary Average :	$40,000
Hunter McDonald	$40,000 (2)
Salary Average :	$40,000
Joel Teasdale	$40,000 (1)
Salary Average :	$40,000
Jayson Megna	$40,000 (1)
Salary Average :	$40,000
Jeffrey Viel	$40,000 (1)
Salary Average :	$40,000
Louis Domingue	$40,000 (1)
Salary Average :	$40,000
Navrin Mutter	$38,833 (2)
Salary Average :	$38,833
Lane Pederson	$38,750 (2)
Salary Average :	$38,750
A.J. Greer	$38,125 (2)
Salary Average :	$38,125
Cavan Fitzgerald	$37,500 (1)
Salary Average :	$37,500
Andrew Perrott	$37,500 (1)
Salary Average :	$37,500
Yan Kuznetsov	$37,500 (2)
Salary Average :	$37,500
Total Farm Players	34
Salary Commitment
Year 2025 : $1,484,903
Year 2026 : $927,353
Year 2027 : $412,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,454,903
Year 2026 : $897,353
Year 2027 : $412,500
Year 2028 : $0

Ducks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	6667 - $110 - 6,574 - 98,61%
Level 2:	5556 - $75 - 5,449 - 98,08%
Level 3:	2222 - $55 - 1,891 - 85,09%
Level 4:	4444 - $35 - 4,380 - 98,55%
Luxury :	1111 - $200 - 1,100 - 98,98%
Total Capacity :	20000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $35 - 1,753 - 87,67%
Farm Level 2:	1000 - $15 - 987 - 98,72%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	19,393 - 96,97%
Average Income per Game	$2,397,496
Year to Date Revenue	$98,297,332
Farm
Home Games Left	0
Average Attendance - %	2,741 - 91,35%
Average Income per Game	$95,222
Year to Date Revenue	$3,904,111
Expense
Pro Players Total Salaries	$83,860,714
Farm Players Total Salaries	$1,471,775
Coaches Total Salaries	$6,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$4,000,000
Pro Year To Date Expenses	$84,543,934
Farm Year To Date Expenses	$2,473,554
Pro Salary Cap To Date	$79,124,564
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	$600,410
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$16,701
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$87,860,714
Estimate Under Maximum Salary Cap of $101,250,000	$13,389,286
Estimate Over Minimum Salary Cap of $75,500,000	$12,360,714
Current Bank Account	$23,642,923
Projected Bank Account	$23,642,923

Pro Players Salaries
Mathew Barzal	$9,150,000 (2)
-Salary Average :	$9,150,000
Dylan Larkin	$8,700,000 (2)
-Salary Average :	$8,700,000
Brady Tkachuk	$8,205,714 (1)
-Salary Average :	$8,205,714
Matt Boldy	$7,000,000 (3)
-Salary Average :	$7,000,000
Justin Faulk	$6,500,000 (3)
-Salary Average :	$6,500,000
Jamie Benn	$4,435,000 (2)
-Salary Average :	$4,435,000
Oliver Bjorkstrand	$4,327,000 (2)
-Salary Average :	$4,327,000
Viktor Arvidsson	$4,250,000 (1)
-Salary Average :	$4,250,000
Drew O'Connor	$4,100,000 (4)
-Salary Average :	$4,100,000
Alex Vlasic	$3,887,000 (4)
-Salary Average :	$3,887,000
K'Andre Miller	$3,872,000 (3)
-Salary Average :	$3,872,000
Jason Dickinson	$3,438,000 (4)
-Salary Average :	$3,438,000
Scott Wedgewood	$2,500,000 (2)
-Salary Average :	$650,000
Urho Vaakanainen	$2,421,000 (4)
-Salary Average :	$2,421,000
Filip Chytil	$2,318,000 (1)
-Salary Average :	$2,318,000
Lukas Reichel	$1,774,000 (1)
-Salary Average :	$1,774,000
Garnet Hathaway	$1,550,000 (1)
-Salary Average :	$1,550,000
Brandon Duhaime	$1,100,000 (2)
-Salary Average :	$1,100,000
Connor Brown	$900,000 (4)
-Salary Average :	$900,000
Luke Hughes	$900,000 (2)
-Salary Average :	$650,000
Arturs Silovs	$870,000 (2)
-Salary Average :	$870,000
Thomas Harley	$863,000 (1)
-Salary Average :	$863,000
Pontus Holmberg	$800,000 (2)
-Salary Average :	$800,000
Total Pro Players	23
Salary Commitment
Year 2025 : $83,860,714
Year 2026 : $64,900,000
Year 2027 : $32,118,000
Year 2028 : $14,746,000
Salary Average Commitment
Year 2025 : $81,760,714
Year 2026 : $62,800,000
Year 2027 : $32,118,000
Year 2028 : $14,746,000
Salary Cap with 1 Way Contract
Year 2025 : $83,860,714
Year 2026 : $64,900,000
Year 2027 : $32,118,000
Year 2028 : $14,746,000

Farm Players Salaries
Nick Perbix	$55,000 (4)
Salary Average :	$55,000
Jarred Tinordi	$50,000 (1)
Salary Average :	$50,000
Samuel Helenius	$49,900 (3)
Salary Average :	$49,900
Jaycob Megna	$47,500 (1)
Salary Average :	$47,500
Olivier Rodrigue	$45,000 (1)
Salary Average :	$32,500
Jesper Wallstedt	$45,000 (1)
Salary Average :	$45,000
Adam Beckman	$45,000 (2)
Salary Average :	$45,000
Ashton Sautner	$45,000 (1)
Salary Average :	$45,000
Alexis Gendron	$45,000 (2)
Salary Average :	$32,500
Brett Murray	$45,000 (4)
Salary Average :	$45,000
Curtis Douglas	$45,000 (4)
Salary Average :	$45,000
Lucas Edmonds	$45,000 (1)
Salary Average :	$45,000
Matej Blumel	$45,000 (1)
Salary Average :	$45,000
Kyle Masters	$45,000 (2)
Salary Average :	$32,500
Nick Abruzzese	$45,000 (1)
Salary Average :	$45,000
Aaron Ness	$45,000 (1)
Salary Average :	$45,000
Tanner Dickinson	$45,000 (2)
Salary Average :	$32,500
Nathan Gaucher	$45,000 (2)
Salary Average :	$32,500
Ivan Fedotov	$45,000 (2)
Salary Average :	$32,500
Nico Myatovic	$45,000 (2)
Salary Average :	$32,500
Benjamin Gaudreau	$45,000 (3)
Salary Average :	$45,000
Parker Bell	$45,000 (4)
Salary Average :	$45,000
Zach Metsa	$45,000 (2)
Salary Average :	$32,500
Isaac Ratcliffe	$42,500 (2)
Salary Average :	$42,500
Mark Friedman	$38,750 (1)
Salary Average :	$38,750
Brandon Biro	$38,125 (1)
Salary Average :	$32,500
Jeff Malott	$37,500 (4)
Salary Average :	$37,500
Curtis McKenzie	$37,500 (4)
Salary Average :	$37,500
Troy Stecher	$37,500 (4)
Salary Average :	$37,500
Ben Meyers	$37,500 (4)
Salary Average :	$37,500
Riley Stillman	$37,500 (4)
Salary Average :	$37,500
Milos Kelemen	$37,500 (4)
Salary Average :	$37,500
Max McCormick	$37,500 (4)
Salary Average :	$37,500
Matthew Kessel	$32,500 (1)
Salary Average :	$32,500
Total Farm Players	34
Salary Commitment
Year 2025 : $1,471,775
Year 2026 : $949,900
Year 2027 : $547,400
Year 2028 : $452,500
Salary Average Commitment
Year 2025 : $1,366,150
Year 2026 : $862,400
Year 2027 : $547,400
Year 2028 : $452,500

Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Saddledome
Level 1:	6500 - $95 - 6,478 - 99,67%
Level 2:	5417 - $60 - 5,405 - 99,79%
Level 3:	2167 - $35 - 2,167 - 100,00%
Level 4:	4333 - $25 - 4,333 - 100,00%
Luxury :	1083 - $210 - 1,072 - 99,01%
Total Capacity :	19500
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $35 - 1,755 - 87,74%
Farm Level 2:	1000 - $15 - 974 - 97,43%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	19,456 - 99,77%
Average Income per Game	$2,010,160
Year to Date Revenue	$82,416,566
Farm
Home Games Left	0
Average Attendance - %	2,729 - 90,97%
Average Income per Game	$95,036
Year to Date Revenue	$3,896,494
Expense
Pro Players Total Salaries	$81,947,999
Farm Players Total Salaries	$1,973,015
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$79,904,238
Farm Year To Date Expenses	$2,941,997
Pro Salary Cap To Date	$78,688,710
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	$560,459
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$20,088
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$81,947,999
Estimate Under Maximum Salary Cap of $101,250,000	$19,302,001
Estimate Over Minimum Salary Cap of $75,500,000	$6,447,999
Current Bank Account	$66,421,417
Projected Bank Account	$66,421,417

Pro Players Salaries
Drew Doughty	$11,000,000 (2)
-Salary Average :	$11,000,000
Alex Killorn	$6,250,000 (2)
-Salary Average :	$6,250,000
Rickard Rakell	$6,000,000 (1)
-Salary Average :	$6,000,000
Brian Dumoulin	$5,000,000 (1)
-Salary Average :	$5,000,000
Jeff Petry	$5,000,000 (1)
-Salary Average :	$5,000,000
Joel Farabee	$5,000,000 (2)
-Salary Average :	$5,000,000
Lawson Crouse	$4,300,000 (2)
-Salary Average :	$650,000
Nicolas Hague	$3,375,000 (4)
-Salary Average :	$3,375,000
Kasperi Kapanen	$3,200,000 (2)
-Salary Average :	$3,200,000
Ondrej Palat	$3,000,000 (2)
-Salary Average :	$3,000,000
Samuel Ersson	$2,870,000 (2)
-Salary Average :	$2,870,000
Zach Whitecloud	$2,750,000 (2)
-Salary Average :	$650,000
Cody Glass	$2,500,000 (2)
-Salary Average :	$2,500,000
Tanner Pearson	$2,300,000 (1)
-Salary Average :	$2,300,000
Keegan Kolesar	$2,200,000 (2)
-Salary Average :	$650,000
Niko Mikkola	$2,100,000 (2)
-Salary Average :	$650,000
Philip Tomasino	$2,080,000 (2)
-Salary Average :	$2,080,000
Alex Lyon	$1,999,999 (2)
-Salary Average :	$650,000
Oskar Sundqvist	$1,700,000 (2)
-Salary Average :	$1,700,000
Austin Watson	$1,600,000 (3)
-Salary Average :	$1,600,000
Pheonix Copley	$1,500,000 (2)
-Salary Average :	$1,500,000
Nils Lundkvist	$1,398,000 (3)
-Salary Average :	$1,398,000
Curtis Lazar	$1,300,000 (2)
-Salary Average :	$1,300,000
Macklin Celebrini	$900,000 (3)
-Salary Average :	$900,000
Jamie Drysdale	$900,000 (2)
-Salary Average :	$650,000
Wyatt Kaiser	$900,000 (2)
-Salary Average :	$650,000
Joe Veleno	$825,000 (2)
-Salary Average :	$825,000
Total Pro Players	27
Salary Commitment
Year 2025 : $81,947,999
Year 2026 : $63,647,999
Year 2027 : $7,273,000
Year 2028 : $3,375,000
Salary Average Commitment
Year 2025 : $71,348,000
Year 2026 : $53,048,000
Year 2027 : $7,273,000
Year 2028 : $3,375,000
Salary Cap with 1 Way Contract
Year 2025 : $81,947,999
Year 2026 : $63,647,999
Year 2027 : $7,273,000
Year 2028 : $3,375,000

Farm Players Salaries
Tyson Barrie	$171,850 (1)
Salary Average :	$171,850
Michael Eyssimont	$128,600 (3)
Salary Average :	$128,600
Tyson Jost	$100,000 (2)
Salary Average :	$100,000
Jacob Bryson	$85,000 (3)
Salary Average :	$85,000
Max Jones	$71,650 (2)
Salary Average :	$71,650
Tyler Pitlick	$55,000 (1)
Salary Average :	$55,000
Robert Hagg	$49,000 (3)
Salary Average :	$49,000
Ian Mitchell	$48,665 (2)
Salary Average :	$48,660
Ben Harpur	$46,000 (2)
Salary Average :	$46,000
Garin Bjorklund	$45,000 (3)
Salary Average :	$45,000
Jorian Donovan	$45,000 (3)
Salary Average :	$45,000
Dylan Peterson	$45,000 (3)
Salary Average :	$45,000
John Ludvig	$45,000 (1)
Salary Average :	$45,000
Dylan Duke	$45,000 (3)
Salary Average :	$45,000
Cross Hanas	$45,000 (1)
Salary Average :	$45,000
Ben King	$45,000 (2)
Salary Average :	$32,500
Oskar Olausson	$45,000 (1)
Salary Average :	$45,000
Nikolai Kovalenko	$45,000 (3)
Salary Average :	$45,000
Angus Booth	$45,000 (3)
Salary Average :	$45,000
Carter George	$45,000 (3)
Salary Average :	$45,000
Sean Farrell	$45,000 (2)
Salary Average :	$45,000
Stephen Halliday	$45,000 (2)
Salary Average :	$32,500
Shai Buium	$45,000 (3)
Salary Average :	$45,000
Ville Koivunen	$45,000 (3)
Salary Average :	$45,000
Dylan Garand	$45,000 (1)
Salary Average :	$45,000
Brandon Halverson	$45,000 (2)
Salary Average :	$32,500
Anders Bjork	$43,750 (3)
Salary Average :	$43,750
Zachary Sanford	$43,500 (2)
Salary Average :	$43,500
Graham Slaggert	$42,500 (2)
Salary Average :	$42,500
Filip Larsson	$42,500 (2)
Salary Average :	$42,500
Colin White	$42,500 (2)
Salary Average :	$42,500
Ross Johnston	$41,250 (2)
Salary Average :	$41,250
Scott Sabourin	$41,250 (2)
Salary Average :	$41,250
Lukas Rousek	$41,250 (3)
Salary Average :	$41,250
Declan Chisholm	$38,750 (2)
Salary Average :	$38,750
Hunter Drew	$37,500 (2)
Salary Average :	$37,500
Anthony Richard	$37,500 (1)
Salary Average :	$37,500
Total Farm Players	37
Salary Commitment
Year 2025 : $1,973,015
Year 2026 : $1,528,650
Year 2027 : $752,600
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,935,510
Year 2026 : $1,491,160
Year 2027 : $752,600
Year 2028 : $0

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wells Fargo Center
Level 1:	6500 - $160 - 4,252 - 65,42%
Level 2:	5417 - $90 - 4,178 - 77,13%
Level 3:	2167 - $70 - 1,456 - 67,17%
Level 4:	4333 - $55 - 2,913 - 67,22%
Luxury :	1083 - $280 - 786 - 72,60%
Total Capacity :	19500
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $35 - 1,759 - 87,95%
Farm Level 2:	1000 - $15 - 986 - 98,60%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	13,585 - 69,67%
Average Income per Game	$2,292,563
Year to Date Revenue	$93,995,075
Farm
Home Games Left	0
Average Attendance - %	2,745 - 91,50%
Average Income per Game	$95,442
Year to Date Revenue	$3,913,123
Expense
Pro Players Total Salaries	$83,215,500
Farm Players Total Salaries	$1,255,250
Coaches Total Salaries	$5,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$4,706,000
Pro Year To Date Expenses	$91,928,588
Farm Year To Date Expenses	$2,745,899
Pro Salary Cap To Date	$86,950,813
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	$585,916
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$18,617
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$87,921,500
Estimate Under Maximum Salary Cap of $101,250,000	$13,328,500
Estimate Over Minimum Salary Cap of $75,500,000	$12,421,500
Current Bank Account	$16,624,292
Projected Bank Account	$16,624,292

Pro Players Salaries
Mika Zibanejad	$8,500,000 (2)
-Salary Average :	$8,500,000
Jordan Kyrou	$8,125,000 (3)
-Salary Average :	$8,125,000
Vince Dunn	$7,350,000 (2)
-Salary Average :	$7,350,000
Dougie Hamilton	$6,021,000 (4)
-Salary Average :	$6,021,000
Owen Tippett	$5,793,000 (4)
-Salary Average :	$5,793,000
Marco Rossi	$5,262,000 (3)
-Salary Average :	$5,262,000
Morgan Geekie	$5,191,000 (4)
-Salary Average :	$5,191,000
Jake McCabe	$5,000,000 (1)
-Salary Average :	$5,000,000
Anton Lundell	$4,402,000 (2)
-Salary Average :	$4,402,000
John Marino	$4,400,000 (2)
-Salary Average :	$4,400,000
Filip Gustavsson	$3,750,000 (1)
-Salary Average :	$3,750,000
Ilya Samsonov	$3,550,000 (1)
-Salary Average :	$3,550,000
Anthony Beauvillier	$2,500,000 (2)
-Salary Average :	$2,500,000
Alexander Romanov	$2,500,000 (3)
-Salary Average :	$2,500,000
Jordan Spence	$2,097,000 (2)
-Salary Average :	$2,097,000
Brett Leason	$1,603,000 (3)
-Salary Average :	$1,603,000
Beck Malenstyn	$1,559,000 (1)
-Salary Average :	$1,559,000
Colin Blackwell	$1,350,000 (1)
-Salary Average :	$1,350,000
Matthew Knies	$900,000 (2)
-Salary Average :	$650,000
Logan Cooley	$900,000 (2)
-Salary Average :	$650,000
Juraj Slafkovsky	$900,000 (1)
-Salary Average :	$900,000
Nicolas Deslauriers	$800,000 (1)
-Salary Average :	$800,000
Haydn Fleury	$762,500 (1)
-Salary Average :	$762,500
Total Pro Players	23
Salary Commitment
Year 2025 : $83,215,500
Year 2026 : $65,544,000
Year 2027 : $34,495,000
Year 2028 : $17,005,000
Salary Average Commitment
Year 2025 : $82,715,500
Year 2026 : $65,044,000
Year 2027 : $34,495,000
Year 2028 : $17,005,000
Salary Cap with 1 Way Contract
Year 2025 : $83,215,500
Year 2026 : $65,544,000
Year 2027 : $34,495,000
Year 2028 : $17,005,000

Farm Players Salaries
Peyton Krebs	$120,400 (2)
Salary Average :	$120,400
Jakob Pelletier	$78,600 (2)
Salary Average :	$78,600
Andrew Poturalski	$48,750 (3)
Salary Average :	$48,750
Derrick Pouliot	$48,750 (2)
Salary Average :	$48,750
James Hamblin	$48,750 (3)
Salary Average :	$48,750
Gerry Mayhew	$48,750 (1)
Salary Average :	$48,750
Matt Villalta	$48,750 (3)
Salary Average :	$48,750
Matthew Highmore	$48,750 (1)
Salary Average :	$32,500
Joel Hanley	$48,500 (1)
Salary Average :	$48,500
Dakota Mermis	$48,500 (1)
Salary Average :	$48,500
Spencer Martin	$48,500 (2)
Salary Average :	$48,500
Jere Innala	$48,500 (2)
Salary Average :	$48,500
Fredrik Karlstrom	$48,500 (2)
Salary Average :	$48,500
Chris Terry	$47,500 (1)
Salary Average :	$47,500
Mike Vecchione	$45,000 (1)
Salary Average :	$45,000
Denton Mateychuk	$45,000 (3)
Salary Average :	$45,000
Henrik Rybinski	$45,000 (1)
Salary Average :	$45,000
Christian Fischer	$45,000 (2)
Salary Average :	$45,000
Pavel Cajan	$45,000 (2)
Salary Average :	$32,500
Bryan Yoon	$45,000 (1)
Salary Average :	$45,000
Blake Hillman	$45,000 (1)
Salary Average :	$45,000
Gustav Olofsson	$45,000 (2)
Salary Average :	$45,000
Ben Gleason	$38,750 (3)
Salary Average :	$38,750
Gavin Hain	$37,500 (3)
Salary Average :	$37,500
Alex Kannok-Leipert	$37,500 (2)
Salary Average :	$37,500
Total Farm Players	25
Salary Commitment
Year 2025 : $1,255,250
Year 2026 : $833,250
Year 2027 : $267,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,226,500
Year 2026 : $820,750
Year 2027 : $267,500
Year 2028 : $0

Golden Knights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T-Mobile Arena
Level 1:	7000 - $110 - 6,690 - 95,57%
Level 2:	5834 - $75 - 5,535 - 94,87%
Level 3:	2333 - $50 - 2,176 - 93,27%
Level 4:	4666 - $39 - 4,394 - 94,17%
Luxury :	1167 - $195 - 1,108 - 94,99%
Total Capacity :	21000
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 - %	19,903 - 94,78%
Average Income per Game	$2,464,819
Year to Date Revenue	$101,057,581
Farm
Home Games Left	0
Average Attendance - %	2,250 - 75,00%
Average Income per Game	$107,812
Year to Date Revenue	$4,420,292
Expense
Pro Players Total Salaries	$77,972,000
Farm Players Total Salaries	$1,349,495
Coaches Total Salaries	$2,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$2,937,500
Pro Year To Date Expenses	$88,024,380
Farm Year To Date Expenses	$1,713,380
Pro Salary Cap To Date	$85,435,678
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	$540,351
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$12,497
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$80,909,500
Estimate Under Maximum Salary Cap of $101,250,000	$20,340,500
Estimate Over Minimum Salary Cap of $75,500,000	$5,409,500
Current Bank Account	$32,670,875
Projected Bank Account	$32,670,875

Pro Players Salaries
Miro Heiskanen	$8,450,000 (1)
-Salary Average :	$8,450,000
Andrei Svechnikov	$7,750,000 (1)
-Salary Average :	$7,750,000
Ryan McDonagh	$6,750,000 (2)
-Salary Average :	$6,750,000
Matty Beniers	$6,191,000 (4)
-Salary Average :	$6,191,000
Darcy Kuemper	$5,130,000 (4)
-Salary Average :	$5,130,000
Sam Steel	$5,000,000 (3)
-Salary Average :	$5,000,000
Dylan Cozens	$4,648,000 (1)
-Salary Average :	$4,648,000
Artem Zub	$4,177,000 (3)
-Salary Average :	$4,177,000
Kevin Stenlund	$4,000,000 (4)
-Salary Average :	$4,000,000
Ross Colton	$4,000,000 (2)
-Salary Average :	$4,000,000
Spencer Knight	$3,753,000 (2)
-Salary Average :	$3,753,000
Justin Holl	$3,400,000 (1)
-Salary Average :	$3,400,000
Jordan Martinook	$2,000,000 (2)
-Salary Average :	$650,000
Blake Lizotte	$1,675,000 (2)
-Salary Average :	$650,000
Jacob Bernard-Docker	$1,619,000 (2)
-Salary Average :	$1,619,000
Nick Seeler	$1,500,000 (1)
-Salary Average :	$1,500,000
Tyler Motte	$1,000,000 (4)
-Salary Average :	$1,000,000
Shane Pinto	$900,000 (1)
-Salary Average :	$900,000
Mason Lohrei	$900,000 (2)
-Salary Average :	$650,000
Sebastian Cossa	$900,000 (1)
-Salary Average :	$900,000
Vincent Iorio	$900,000 (1)
-Salary Average :	$900,000
Ryan Leonard	$900,000 (3)
-Salary Average :	$900,000
Jake Christiansen (1 Way Contract)	$854,000 (1)
-1 Way Contract Salary Cap :	$854,000
-Salary Average :	$854,000
Connor Dewar	$800,000 (1)
-Salary Average :	$650,000
Martin Pospisil	$775,000 (2)
-Salary Average :	$775,000
Total Pro Players	25
Salary Commitment
Year 2025 : $77,972,000
Year 2026 : $47,870,000
Year 2027 : $26,398,000
Year 2028 : $16,321,000
Salary Average Commitment
Year 2025 : $75,197,000
Year 2026 : $45,245,000
Year 2027 : $26,398,000
Year 2028 : $16,321,000
Salary Cap with 1 Way Contract
Year 2025 : $77,972,000
Year 2026 : $47,870,000
Year 2027 : $26,398,000
Year 2028 : $16,321,000

Farm Players Salaries
Mark Kastelic	$64,750 (4)
Salary Average :	$64,750
Matt Rempe	$50,000 (2)
Salary Average :	$32,500
Tyler Tucker	$45,395 (1)
Salary Average :	$45,395
Jon-Randall Avon	$45,000 (2)
Salary Average :	$32,500
Joseph Arntsen	$45,000 (2)
Salary Average :	$45,000
Jason Polin	$45,000 (2)
Salary Average :	$32,500
Samuel Hlavaj	$45,000 (2)
Salary Average :	$45,000
Kaleb Lawrence	$45,000 (4)
Salary Average :	$45,000
Cole Clayton	$45,000 (2)
Salary Average :	$45,000
Oliver Okuliar	$45,000 (1)
Salary Average :	$45,000
Alexandre Doucet	$45,000 (3)
Salary Average :	$45,000
Sam Malinski	$45,000 (2)
Salary Average :	$32,500
Trevor Kuntar	$45,000 (2)
Salary Average :	$32,500
Ethan Keppen	$45,000 (2)
Salary Average :	$45,000
Jack Thompson	$45,000 (1)
Salary Average :	$45,000
Braden Hache	$45,000 (2)
Salary Average :	$45,000
Anton Blidh	$45,000 (1)
Salary Average :	$45,000
Cooper Black	$45,000 (4)
Salary Average :	$45,000
Ryan McAllister	$45,000 (2)
Salary Average :	$32,500
Max Lajoie	$44,300 (1)
Salary Average :	$44,300
Noel Hoefenmayer	$42,250 (2)
Salary Average :	$42,250
Jan Jenik	$41,550 (2)
Salary Average :	$41,550
Mitchell Chaffee	$40,000 (1)
Salary Average :	$40,000
Jakub Skarek	$38,750 (2)
Salary Average :	$38,750
Jake Lucchini	$37,500 (3)
Salary Average :	$37,500
Joseph Blandisi	$37,500 (3)
Salary Average :	$37,500
Noah Philp	$37,500 (3)
Salary Average :	$37,500
Max Willman	$37,500 (3)
Salary Average :	$37,500
Cameron Hebig	$37,500 (3)
Salary Average :	$37,500
T.J. Tynan	$37,500 (3)
Salary Average :	$37,500
Walker Duehr	$37,500 (3)
Salary Average :	$37,500
Total Farm Players	31
Salary Commitment
Year 2025 : $1,349,495
Year 2026 : $1,084,800
Year 2027 : $462,250
Year 2028 : $154,750
Salary Average Commitment
Year 2025 : $1,269,495
Year 2026 : $1,004,800
Year 2027 : $462,250
Year 2028 : $154,750

Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	PNC Arena
Level 1:	6000 - $130 - 5,236 - 87,26%
Level 2:	5000 - $90 - 4,184 - 83,68%
Level 3:	2000 - $40 - 2,000 - 100,00%
Level 4:	4000 - $25 - 4,000 - 100,00%
Luxury :	1000 - $250 - 867 - 86,68%
Total Capacity :	18000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $25 - 1,989 - 99,45%
Farm Level 2:	1000 - $15 - 985 - 98,49%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	16,286 - 90,48%
Average Income per Game	$2,166,293
Year to Date Revenue	$88,818,005
Farm
Home Games Left	0
Average Attendance - %	2,974 - 99,13%
Average Income per Game	$80,625
Year to Date Revenue	$3,305,643
Expense
Pro Players Total Salaries	$76,284,000
Farm Players Total Salaries	$1,691,667
Coaches Total Salaries	$4,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$6,500,000
Pro Year To Date Expenses	$81,544,249
Farm Year To Date Expenses	$2,679,824
Pro Salary Cap To Date	$77,903,390
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	$535,703
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$18,187
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$78,059,000
Estimate Under Maximum Salary Cap of $101,250,000	$23,191,000
Estimate Over Minimum Salary Cap of $75,500,000	$2,559,000
Current Bank Account	$20,350,098
Projected Bank Account	$20,350,098

Pro Players Salaries
Cam Talbot	$6,100,000 (1)
-Salary Average :	$6,100,000
Cam Atkinson	$5,875,000 (2)
-Salary Average :	$5,875,000
Kevin Labanc (Out of Payroll)	$4,725,000 (1)
-Salary Average :	$4,725,000
Alex Kerfoot	$4,500,000 (4)
-Salary Average :	$4,500,000
Eeli Tolvanen	$4,493,000 (4)
-Salary Average :	$4,493,000
Ryan Donato	$4,440,000 (3)
-Salary Average :	$4,440,000
Victor Olofsson	$4,150,000 (3)
-Salary Average :	$4,150,000
Dmitry Kulikov	$4,000,000 (3)
-Salary Average :	$4,000,000
Mathew Dumba	$4,000,000 (3)
-Salary Average :	$4,000,000
Jonathan Quick	$4,000,000 (3)
-Salary Average :	$4,000,000
Marc-Edouard Vlasic	$3,500,000 (1)
-Salary Average :	$3,500,000
Nick Blankenburg	$3,500,000 (4)
-Salary Average :	$3,500,000
Timothy Liljegren	$3,065,000 (2)
-Salary Average :	$3,065,000
Joel Hofer	$2,734,000 (2)
-Salary Average :	$2,734,000
Pierre Engvall	$2,550,000 (3)
-Salary Average :	$2,550,000
Michael Carcone	$2,400,000 (2)
-Salary Average :	$650,000
Sammy Blais	$2,000,000 (1)
-Salary Average :	$2,000,000
Yegor Sharangovich	$2,000,000 (1)
-Salary Average :	$2,000,000
Olli Maatta	$2,000,000 (1)
-Salary Average :	$2,000,000
Barrett Hayton	$1,775,000 (1)
-Salary Average :	$1,775,000
Jack Drury	$1,702,000 (1)
-Salary Average :	$1,702,000
Nick Cousins	$1,675,000 (2)
-Salary Average :	$650,000
Uvis Balinskis	$1,100,000 (3)
-Salary Average :	$1,100,000
Total Pro Players	23
Salary Commitment
Year 2025 : $76,284,000
Year 2026 : $52,482,000
Year 2027 : $36,733,000
Year 2028 : $12,493,000
Salary Average Commitment
Year 2025 : $73,509,000
Year 2026 : $49,707,000
Year 2027 : $36,733,000
Year 2028 : $12,493,000
Salary Cap with 1 Way Contract
Year 2025 : $76,284,000
Year 2026 : $52,482,000
Year 2027 : $36,733,000
Year 2028 : $12,493,000

Farm Players Salaries
Tyrel Bauer	$80,000 (2)
Salary Average :	$32,500
Matt Grzelcyk	$70,000 (1)
Salary Average :	$70,000
Aaron Dell	$62,500 (4)
Salary Average :	$62,500
Bokondji Imama	$55,000 (2)
Salary Average :	$32,500
Garrett Pilon	$55,000 (2)
Salary Average :	$32,500
Rafael Harvey-Pinard	$51,000 (1)
Salary Average :	$51,000
Nicolas Aube-Kubel	$50,000 (1)
Salary Average :	$50,000
Malcolm Subban	$50,000 (3)
Salary Average :	$50,000
Drake Caggiula	$49,000 (2)
Salary Average :	$32,500
Kyle Clifford	$47,500 (1)
Salary Average :	$47,500
Tanner Laczynski	$46,667 (2)
Salary Average :	$46,667
Vyacheslav Peksa	$45,000 (3)
Salary Average :	$45,000
Ivan Ivan	$45,000 (2)
Salary Average :	$32,500
James Malatesta	$45,000 (2)
Salary Average :	$32,500
Fabian Lysell	$45,000 (1)
Salary Average :	$45,000
Francesco Pinelli	$45,000 (2)
Salary Average :	$32,500
Jakub Dvorak	$45,000 (3)
Salary Average :	$45,000
Christoffer Sedoff	$45,000 (2)
Salary Average :	$32,500
Christian Wolanin	$45,000 (2)
Salary Average :	$45,000
Brett Seney	$45,000 (1)
Salary Average :	$45,000
Jacob Quillan	$45,000 (3)
Salary Average :	$45,000
Luca Del Bel Belluz	$45,000 (2)
Salary Average :	$32,500
Jani Nyman	$45,000 (3)
Salary Average :	$45,000
Joey Anderson	$45,000 (3)
Salary Average :	$45,000
Lucas Ciona	$45,000 (2)
Salary Average :	$32,500
Mason Millman	$45,000 (2)
Salary Average :	$32,500
Miko Matikka	$45,000 (3)
Salary Average :	$45,000
William Trudeau	$45,000 (1)
Salary Average :	$45,000
Ryan Tverberg	$45,000 (2)
Salary Average :	$32,500
Santeri Hatakka	$45,000 (2)
Salary Average :	$32,500
Sam Morton	$45,000 (3)
Salary Average :	$45,000
Matt Kiersted	$45,000 (1)
Salary Average :	$45,000
Trevor Carrick	$45,000 (1)
Salary Average :	$45,000
Bogdan Trineyev	$45,000 (2)
Salary Average :	$32,500
Emilio Pettersen	$40,000 (1)
Salary Average :	$40,000
Total Farm Players	35
Salary Commitment
Year 2025 : $1,691,667
Year 2026 : $1,208,167
Year 2027 : $427,500
Year 2028 : $62,500
Salary Average Commitment
Year 2025 : $1,457,667
Year 2026 : $974,167
Year 2027 : $427,500
Year 2028 : $62,500

Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	Barclays Center
Level 1:	6500 - $123 - 5,695 - 87,61%
Level 2:	5417 - $74 - 5,357 - 98,89%
Level 3:	2167 - $49 - 2,141 - 98,82%
Level 4:	4333 - $38 - 4,300 - 99,24%
Luxury :	1083 - $242 - 946 - 87,35%
Total Capacity :	19500
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $33 - 1,972 - 98,61%
Farm Level 2:	1000 - $15 - 977 - 97,75%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	18,439 - 94,56%
Average Income per Game	$2,375,254
Year to Date Revenue	$97,385,394
Farm
Home Games Left	0
Average Attendance - %	2,950 - 98,32%
Average Income per Game	$99,678
Year to Date Revenue	$4,086,794
Expense
Pro Players Total Salaries	$107,141,999
Farm Players Total Salaries	$1,696,475
Coaches Total Salaries	$4,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	($6,000,000)
Pro Year To Date Expenses	$95,641,479
Farm Year To Date Expenses	$3,625,491
Pro Salary Cap To Date	$92,942,928
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	$737,446
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$24,976
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$101,141,999
Estimate Under Maximum Salary Cap of $101,250,000	$108,001
Estimate Over Minimum Salary Cap of $75,500,000	$25,641,999
Current Bank Account	$24,069,387
Projected Bank Account	$24,069,387

Pro Players Salaries
Nico Hischier	$9,994,000 (4)
-Salary Average :	$9,994,000
Seth Jones	$9,500,000 (1)
-Salary Average :	$3,317,500
Nikita Kucherov	$9,500,000 (2)
-Salary Average :	$650,000
Josh Norris	$7,950,000 (2)
-Salary Average :	$7,950,000
Cole Caufield	$7,850,000 (2)
-Salary Average :	$7,850,000
Pavel Buchnevich	$7,825,000 (3)
-Salary Average :	$7,825,000
Alex Pietrangelo	$6,891,000 (3)
-Salary Average :	$6,891,000
Chris Kreider	$6,500,000 (3)
-Salary Average :	$6,500,000
Colton Parayko	$6,500,000 (2)
-Salary Average :	$6,500,000
Linus Ullmark	$5,000,000 (3)
-Salary Average :	$2,500,000
Jared McCann	$5,000,000 (5)
-Salary Average :	$5,000,000
Dylan Samberg	$4,502,000 (4)
-Salary Average :	$4,502,000
Ilya Sorokin	$4,000,000 (1)
-Salary Average :	$4,000,000
Evan Bouchard	$3,900,000 (1)
-Salary Average :	$3,900,000
Sean Walker	$2,250,000 (2)
-Salary Average :	$650,000
Daniel Sprong	$2,000,000 (2)
-Salary Average :	$2,000,000
Erik Haula	$1,999,999 (4)
-Salary Average :	$1,999,999
Brett Howden	$1,791,000 (2)
-Salary Average :	$1,791,000
Joel Edmundson	$1,500,000 (2)
-Salary Average :	$1,500,000
Joel Kiviranta	$1,050,000 (1)
-Salary Average :	$1,050,000
Ryan McLeod	$864,000 (1)
-Salary Average :	$650,000
Paul Cotter	$775,000 (1)
-Salary Average :	$775,000
Total Pro Players	22
Salary Commitment
Year 2025 : $107,141,999
Year 2026 : $89,658,999
Year 2027 : $50,317,999
Year 2028 : $24,101,999
Salary Average Commitment
Year 2025 : $87,795,499
Year 2026 : $74,102,999
Year 2027 : $45,211,999
Year 2028 : $21,495,999
Salary Cap with 1 Way Contract
Year 2025 : $107,141,999
Year 2026 : $87,052,999
Year 2027 : $47,711,999
Year 2028 : $21,495,999

Farm Players Salaries
Cole Koepke	$100,000 (4)
Salary Average :	$100,000
Ty Mueller	$100,000 (3)
Salary Average :	$32,500
Brendan Lemieux	$85,000 (2)
Salary Average :	$32,500
Travis Hamonic	$75,000 (4)
Salary Average :	$75,000
Arvid Soderblom	$63,150 (1)
Salary Average :	$63,150
Ben Jones	$50,000 (3)
Salary Average :	$50,000
Nikolas Matinpalo	$50,000 (3)
Salary Average :	$50,000
Julien Gauthier	$50,000 (4)
Salary Average :	$50,000
Rasmus Kupari	$50,000 (1)
Salary Average :	$50,000
Matt Luff	$50,000 (1)
Salary Average :	$32,500
Devin Shore	$50,000 (2)
Salary Average :	$32,500
Ryan Carpenter	$46,250 (3)
Salary Average :	$46,250
Kirby Dach	$45,000 (3)
Salary Average :	$45,000
Hendrix Lapierre	$45,000 (1)
Salary Average :	$45,000
Dawson Barteaux	$45,000 (2)
Salary Average :	$32,500
Colton Dach	$45,000 (2)
Salary Average :	$32,500
John Farinacci	$45,000 (2)
Salary Average :	$45,000
Michael Dipietro	$45,000 (2)
Salary Average :	$32,500
Brendan Brisson	$45,000 (1)
Salary Average :	$45,000
Marshall Warren	$45,000 (3)
Salary Average :	$45,000
Maxwell Crozier	$45,000 (2)
Salary Average :	$32,500
Parker Ford	$45,000 (2)
Salary Average :	$32,500
Samuel Savoie	$45,000 (3)
Salary Average :	$45,000
Thomas Bordeleau	$43,250 (2)
Salary Average :	$43,250
Glenn Gawdin	$43,200 (1)
Salary Average :	$32,500
Keaton Middleton	$40,000 (3)
Salary Average :	$40,000
Dylan Ferguson	$40,000 (2)
Salary Average :	$40,000
Ryan Suzuki	$40,000 (2)
Salary Average :	$40,000
Blade Jenkins	$40,000 (1)
Salary Average :	$40,000
Adam Scheel	$40,000 (3)
Salary Average :	$40,000
Roland McKeown	$38,125 (1)
Salary Average :	$38,125
William Lagesson	$37,500 (1)
Salary Average :	$37,500
Mason Shaw	$37,500 (4)
Salary Average :	$37,500
Rodwin Dionicio	$32,500 (1)
Salary Average :	$32,500
Total Farm Players	34
Salary Commitment
Year 2025 : $1,696,475
Year 2026 : $1,252,000
Year 2027 : $723,750
Year 2028 : $262,500
Salary Average Commitment
Year 2025 : $1,468,275
Year 2026 : $1,052,000
Year 2027 : $656,250
Year 2028 : $262,500

Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell MTS Place
Level 1:	8333 - $151 - 4,524 - 54,29%
Level 2:	6944 - $125 - 2,984 - 42,98%
Level 3:	2778 - $80 - 1,271 - 45,76%
Level 4:	5556 - $70 - 2,303 - 41,45%
Luxury :	1389 - $300 - 732 - 52,69%
Total Capacity :	25000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $30 - 1,967 - 98,34%
Farm Level 2:	1000 - $15 - 987 - 98,68%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	11,814 - 47,26%
Average Income per Game	$2,292,568
Year to Date Revenue	$93,995,307
Farm
Home Games Left	0
Average Attendance - %	2,954 - 98,45%
Average Income per Game	$92,255
Year to Date Revenue	$3,782,457
Expense
Pro Players Total Salaries	$90,311,567
Farm Players Total Salaries	$1,200,152
Coaches Total Salaries	$1,750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$5,000,000
Pro Year To Date Expenses	$81,763,848
Farm Year To Date Expenses	$1,916,300
Pro Salary Cap To Date	$80,619,475
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	$616,970
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$13,177
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$95,311,567
Estimate Under Maximum Salary Cap of $101,250,000	$5,938,433
Estimate Over Minimum Salary Cap of $75,500,000	$19,811,567
Current Bank Account	$41,011,181
Projected Bank Account	$41,011,181

Pro Players Salaries
Timo Meier	$8,800,000 (2)
-Salary Average :	$8,800,000
Andrei Kuzmenko	$7,600,000 (4)
-Salary Average :	$7,600,000
John Klingberg	$7,000,000 (1)
-Salary Average :	$7,000,000
Blake Coleman	$7,000,000 (4)
-Salary Average :	$7,000,000
Conor Garland	$7,000,000 (4)
-Salary Average :	$7,000,000
Brandon Montour	$5,751,000 (1)
-Salary Average :	$5,751,000
Dmitry Orlov	$5,500,000 (1)
-Salary Average :	$5,500,000
Semyon Varlamov	$5,500,000 (1)
-Salary Average :	$650,000
Jake Allen	$4,000,000 (3)
-Salary Average :	$4,000,000
Jonas Siegenthaler	$3,820,000 (3)
-Salary Average :	$3,820,000
Barclay Goodrow	$3,641,667 (1)
-Salary Average :	$3,641,667
Brandon Saad	$3,600,000 (2)
-Salary Average :	$3,600,000
Juuso Valimaki	$3,373,000 (4)
-Salary Average :	$3,373,000
Nick Bjugstad	$3,143,000 (1)
-Salary Average :	$3,143,000
Tanner Jeannot	$2,665,000 (2)
-Salary Average :	$2,665,000
Mason Appleton	$2,510,000 (3)
-Salary Average :	$2,510,000
Sam Lafferty	$2,255,000 (3)
-Salary Average :	$2,255,000
Arthur Kaliyev	$1,785,000 (1)
-Salary Average :	$1,785,000
Jacob Moverare	$975,000 (1)
-Salary Average :	$975,000
Ben Hutton	$975,000 (2)
-Salary Average :	$975,000
Nils Aman	$900,000 (1)
-Salary Average :	$650,000
Henry Thrun	$900,000 (2)
-Salary Average :	$650,000
Alex Turcotte	$867,900 (1)
-Salary Average :	$867,900
Danila Klimovich	$750,000 (1)
-Salary Average :	$750,000
Total Pro Players	24
Salary Commitment
Year 2025 : $90,311,567
Year 2026 : $54,498,000
Year 2027 : $37,558,000
Year 2028 : $24,973,000
Salary Average Commitment
Year 2025 : $84,961,567
Year 2026 : $54,248,000
Year 2027 : $37,558,000
Year 2028 : $24,973,000
Salary Cap with 1 Way Contract
Year 2025 : $90,311,567
Year 2026 : $54,498,000
Year 2027 : $37,558,000
Year 2028 : $24,973,000

Farm Players Salaries
Akira Schmid	$55,000 (2)
Salary Average :	$55,000
Steven Santini	$48,750 (2)
Salary Average :	$48,750
Samuel Fagemo	$47,835 (2)
Salary Average :	$47,835
Owen Beck	$46,100 (2)
Salary Average :	$46,100
Trent Miner	$45,000 (2)
Salary Average :	$32,500
Lleyton Moore	$45,000 (2)
Salary Average :	$32,500
David Reinbacher	$45,000 (2)
Salary Average :	$32,500
Darren Brady	$45,000 (1)
Salary Average :	$45,000
Henri Nikkanen	$45,000 (1)
Salary Average :	$45,000
Hunter McKown	$45,000 (1)
Salary Average :	$32,500
Ethan Samson	$45,000 (2)
Salary Average :	$32,500
Jared Davidson	$45,000 (2)
Salary Average :	$32,500
Michael Milne	$45,000 (1)
Salary Average :	$45,000
Marcel Marcel	$45,000 (2)
Salary Average :	$32,500
Jacob Ingham	$45,000 (2)
Salary Average :	$32,500
Matthew Seminoff	$45,000 (2)
Salary Average :	$32,500
Ryder Korczak	$45,000 (2)
Salary Average :	$32,500
Tucker Robertson	$45,000 (2)
Salary Average :	$32,500
Ty Nelson	$45,000 (3)
Salary Average :	$45,000
Damian Clara	$45,000 (3)
Salary Average :	$45,000
Dennis Cesana	$45,000 (1)
Salary Average :	$45,000
Jaret Anderson-Dolan	$44,300 (2)
Salary Average :	$44,300
Jacob Perreault	$43,167 (1)
Salary Average :	$43,167
Joe Snively	$40,000 (1)
Salary Average :	$40,000
Tyler Madden	$40,000 (1)
Salary Average :	$40,000
Ty Tullio	$37,500 (1)
Salary Average :	$37,500
Elias D. Pettersson	$32,500 (1)
Salary Average :	$32,500
Total Farm Players	27
Salary Commitment
Year 2025 : $1,200,152
Year 2026 : $781,985
Year 2027 : $90,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,062,652
Year 2026 : $656,985
Year 2027 : $90,000
Year 2028 : $0

Kraken

Arena Capacity - Ticket Price Attendance - %
Arena Name	Climate Pledge Arena
Level 1:	8000 - $119 - 6,631 - 82,89%
Level 2:	6667 - $71 - 5,664 - 84,96%
Level 3:	2667 - $46 - 2,299 - 86,19%
Level 4:	5333 - $35 - 4,591 - 86,08%
Luxury :	1333 - $214 - 1,106 - 82,95%
Total Capacity :	24000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $35 - 1,743 - 87,13%
Farm Level 2:	1000 - $15 - 983 - 98,26%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	20,290 - 84,54%
Average Income per Game	$2,505,565
Year to Date Revenue	$102,728,161
Farm
Home Games Left	0
Average Attendance - %	2,725 - 90,84%
Average Income per Game	$94,658
Year to Date Revenue	$3,880,975
Expense
Pro Players Total Salaries	$99,952,667
Farm Players Total Salaries	$1,520,850
Coaches Total Salaries	$9,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	($4,000,000)
Pro Year To Date Expenses	$104,394,548
Farm Year To Date Expenses	$3,565,864
Pro Salary Cap To Date	$95,015,536
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	$726,032
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$23,790
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$95,952,667
Estimate Under Maximum Salary Cap of $101,250,000	$5,297,333
Estimate Over Minimum Salary Cap of $75,500,000	$20,452,667
Current Bank Account	$36,013,405
Projected Bank Account	$36,013,405

Pro Players Salaries
Auston Matthews	$13,250,000 (3)
-Salary Average :	$13,250,000
Connor Hellebuyck	$10,700,000 (4)
-Salary Average :	$10,700,000
Mitch Marner	$10,250,000 (3)
-Salary Average :	$10,250,000
John Carlson	$8,000,000 (1)
-Salary Average :	$8,000,000
MacKenzie Weegar	$6,250,000 (3)
-Salary Average :	$6,250,000
Pierre-Luc Dubois	$5,917,000 (3)
-Salary Average :	$5,917,000
Phillip Danault	$5,852,000 (4)
-Salary Average :	$5,852,000
Chandler Stephenson	$5,660,000 (3)
-Salary Average :	$5,660,000
Shea Theodore	$5,200,000 (1)
-Salary Average :	$5,200,000
Tom Wilson	$5,166,667 (1)
-Salary Average :	$5,166,667
Patrick Kane	$5,000,000 (2)
-Salary Average :	$5,000,000
Eetu Luostarinen	$3,998,000 (4)
-Salary Average :	$3,998,000
Adam Lowry	$3,919,000 (4)
-Salary Average :	$3,919,000
Jalen Chatfield	$2,000,000 (3)
-Salary Average :	$2,000,000
Jet Greaves	$1,600,000 (2)
-Salary Average :	$650,000
Emil Bemstrom	$1,110,000 (3)
-Salary Average :	$1,110,000
Daniil Miromanov	$1,100,000 (4)
-Salary Average :	$1,100,000
Anthony Stolarz	$950,000 (2)
-Salary Average :	$0
Tyler Kleven	$900,000 (2)
-Salary Average :	$650,000
Ilya Lyubushkin	$805,000 (1)
-Salary Average :	$805,000
Mathieu Olivier	$800,000 (2)
-Salary Average :	$650,000
Jonah Gadjovich	$775,000 (3)
-Salary Average :	$775,000
Ryan Lomberg	$750,000 (3)
-Salary Average :	$750,000
Total Pro Players	23
Salary Commitment
Year 2025 : $99,952,667
Year 2026 : $80,781,000
Year 2027 : $71,531,000
Year 2028 : $25,569,000
Salary Average Commitment
Year 2025 : $97,652,667
Year 2026 : $78,481,000
Year 2027 : $71,531,000
Year 2028 : $25,569,000
Salary Cap with 1 Way Contract
Year 2025 : $99,952,667
Year 2026 : $80,781,000
Year 2027 : $71,531,000
Year 2028 : $25,569,000

Farm Players Salaries
Marc Gatcomb	$100,000 (1)
Salary Average :	$100,000
Callum Tung	$90,000 (4)
Salary Average :	$90,000
Cameron Butler	$75,000 (2)
Salary Average :	$75,000
Mike Benning	$60,000 (3)
Salary Average :	$60,000
Ilya Solovyov	$54,700 (3)
Salary Average :	$54,700
Jack Studnicka	$52,900 (2)
Salary Average :	$52,900
Carter Gylander	$46,250 (2)
Salary Average :	$46,250
Alex Beaucage	$46,250 (4)
Salary Average :	$46,250
Cameron Whitehead	$46,250 (4)
Salary Average :	$46,250
Jalen Luypen	$45,500 (3)
Salary Average :	$45,500
Jaxsen Wiebe	$45,500 (3)
Salary Average :	$45,500
Aidan Fulp	$45,500 (1)
Salary Average :	$45,500
Jacob Melanson	$45,000 (2)
Salary Average :	$32,500
Mackie Samoskevich	$45,000 (2)
Salary Average :	$45,000
Dennis Hildeby	$45,000 (1)
Salary Average :	$45,000
Danil Zhilkin	$45,000 (2)
Salary Average :	$32,500
Gavin White	$45,000 (3)
Salary Average :	$45,000
Turner Ottenbreit	$45,000 (3)
Salary Average :	$45,000
Tye Felhaber	$45,000 (2)
Salary Average :	$32,500
Philip Kemp	$42,500 (3)
Salary Average :	$42,500
Riley McKay	$40,500 (3)
Salary Average :	$40,500
Ethan de Jong	$40,000 (2)
Salary Average :	$40,000
Daniel D'Amato	$40,000 (2)
Salary Average :	$32,500
Kevin Conley	$37,500 (3)
Salary Average :	$37,500
Connor Mackey	$37,500 (3)
Salary Average :	$37,500
Philippe Daoust	$37,500 (2)
Salary Average :	$37,500
Carson Golder	$37,500 (3)
Salary Average :	$37,500
Ian McKinnon	$37,500 (1)
Salary Average :	$37,500
Alex Swetlikoff	$37,500 (3)
Salary Average :	$37,500
Isaak Phillips	$37,500 (3)
Salary Average :	$37,500
Jacob Gaucher	$37,500 (2)
Salary Average :	$37,500
Mac Hollowell	$35,000 (2)
Salary Average :	$32,500
Total Farm Players	32
Salary Commitment
Year 2025 : $1,520,850
Year 2026 : $1,292,850
Year 2027 : $748,700
Year 2028 : $182,500
Salary Average Commitment
Year 2025 : $1,473,350
Year 2026 : $1,245,350
Year 2027 : $748,700
Year 2028 : $182,500

Mammoth

Arena Capacity - Ticket Price Attendance - %
Arena Name	Delta Center
Level 1:	7000 - $120 - 6,691 - 95,59%
Level 2:	5834 - $70 - 5,538 - 94,93%
Level 3:	2333 - $50 - 2,230 - 95,58%
Level 4:	4666 - $40 - 4,437 - 95,08%
Luxury :	1167 - $225 - 1,108 - 94,91%
Total Capacity :	21000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $40 - 1,512 - 75,60%
Farm Level 2:	1000 - $20 - 755 - 75,52%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	20,003 - 95,25%
Average Income per Game	$2,575,867
Year to Date Revenue	$105,610,553
Farm
Home Games Left	0
Average Attendance - %	2,267 - 75,57%
Average Income per Game	$94,477
Year to Date Revenue	$3,873,575
Expense
Pro Players Total Salaries	$96,159,524
Farm Players Total Salaries	$1,105,300
Coaches Total Salaries	$6,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$93,426,363
Farm Year To Date Expenses	$2,158,332
Pro Salary Cap To Date	$87,920,652
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	$683,510
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$14,225
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$96,159,524
Estimate Under Maximum Salary Cap of $101,250,000	$5,090,476
Estimate Over Minimum Salary Cap of $75,500,000	$20,659,524
Current Bank Account	$109,678,147
Projected Bank Account	$109,678,147

Pro Players Salaries
Artemi Panarin	$11,642,860 (1)
-Salary Average :	$11,642,857
Brayden Point	$9,500,000 (1)
-Salary Average :	$9,500,000
Roman Josi	$9,471,000 (3)
-Salary Average :	$9,471,000
Mikhail Sergachev	$8,500,000 (3)
-Salary Average :	$8,500,000
Jake Guentzel	$6,000,000 (2)
-Salary Average :	$6,000,000
Adrian Kempe	$5,500,000 (2)
-Salary Average :	$5,500,000
Mason Marchment	$5,126,000 (4)
-Salary Average :	$5,126,000
Brett Pesce	$4,906,000 (4)
-Salary Average :	$4,906,000
Anthony Cirelli	$4,847,000 (3)
-Salary Average :	$4,847,000
Rasmus Andersson	$4,550,000 (3)
-Salary Average :	$4,550,000
Trevor Moore	$4,200,000 (2)
-Salary Average :	$4,200,000
Tyler Bertuzzi	$4,100,000 (4)
-Salary Average :	$4,100,000
Robert Thomas	$2,800,000 (1)
-Salary Average :	$2,800,000
Shayne Gostisbehere	$2,600,000 (4)
-Salary Average :	$650,000
Casey DeSmith	$2,100,000 (4)
-Salary Average :	$2,100,000
Frederick Gaudreau	$2,100,000 (2)
-Salary Average :	$2,100,000
Derek Ryan	$1,850,000 (1)
-Salary Average :	$1,850,000
Mattias Janmark	$1,550,000 (4)
-Salary Average :	$1,550,000
Bobby McMann	$1,300,000 (3)
-Salary Average :	$1,300,000
Noah Juulsen	$1,100,000 (4)
-Salary Average :	$1,100,000
Simon Nemec	$900,000 (1)
-Salary Average :	$900,000
Logan Thompson	$766,667 (1)
-Salary Average :	$766,667
Philipp Kurashev	$750,000 (1)
-Salary Average :	$750,000
Total Pro Players	23
Salary Commitment
Year 2025 : $96,159,524
Year 2026 : $67,950,000
Year 2027 : $50,150,000
Year 2028 : $21,482,000
Salary Average Commitment
Year 2025 : $94,209,524
Year 2026 : $66,000,000
Year 2027 : $48,200,000
Year 2028 : $19,532,000
Salary Cap with 1 Way Contract
Year 2025 : $96,159,524
Year 2026 : $67,950,000
Year 2027 : $50,150,000
Year 2028 : $21,482,000

Farm Players Salaries
Brandon Bussi	$60,000 (1)
Salary Average :	$60,000
Remi Poirier	$55,000 (2)
Salary Average :	$32,500
Hudson Fasching	$55,000 (4)
Salary Average :	$55,000
Isaac Poulter	$55,000 (2)
Salary Average :	$32,500
Sawyer Boulton	$55,000 (4)
Salary Average :	$55,000
Matthew Strome	$55,000 (4)
Salary Average :	$55,000
Cole Reinhardt	$52,800 (4)
Salary Average :	$52,800
Zach Aston-Reese	$50,000 (4)
Salary Average :	$50,000
Dennis Cholowski	$50,000 (4)
Salary Average :	$50,000
Atley Calvert	$47,500 (4)
Salary Average :	$47,500
Chad Nychuk	$47,500 (2)
Salary Average :	$32,500
Dysin Mayo	$47,500 (1)
Salary Average :	$47,500
Mitchell Stephens	$47,500 (4)
Salary Average :	$47,500
Spencer Smallman	$47,500 (4)
Salary Average :	$47,500
Hunter Skinner	$45,000 (4)
Salary Average :	$45,000
Pierrick Dube	$45,000 (2)
Salary Average :	$32,500
Montana Onyebuchi	$45,000 (1)
Salary Average :	$32,500
Austin Strand	$45,000 (2)
Salary Average :	$32,500
Liam O'Brien	$40,000 (1)
Salary Average :	$40,000
Jett Jones	$40,000 (3)
Salary Average :	$40,000
Josiah Slavin	$40,000 (3)
Salary Average :	$40,000
Tristan Allard	$40,000 (3)
Salary Average :	$40,000
Daylan Kuefler	$40,000 (3)
Salary Average :	$40,000
Total Farm Players	23
Salary Commitment
Year 2025 : $1,105,300
Year 2026 : $912,800
Year 2027 : $665,300
Year 2028 : $505,300
Salary Average Commitment
Year 2025 : $1,007,800
Year 2026 : $827,800
Year 2027 : $665,300
Year 2028 : $505,300

Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Arena
Level 1:	6667 - $90 - 6,618 - 99,26%
Level 2:	5556 - $70 - 5,470 - 98,45%
Level 3:	2222 - $50 - 2,188 - 98,48%
Level 4:	4444 - $36 - 4,388 - 98,73%
Luxury :	1111 - $210 - 1,096 - 98,68%
Total Capacity :	20000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $38 - 1,555 - 77,75%
Farm Level 2:	1000 - $22 - 750 - 75,00%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	19,760 - 98,80%
Average Income per Game	$2,199,367
Year to Date Revenue	$90,174,038
Farm
Home Games Left	0
Average Attendance - %	2,305 - 76,83%
Average Income per Game	$94,485
Year to Date Revenue	$3,873,892
Expense
Pro Players Total Salaries	$78,879,000
Farm Players Total Salaries	$1,422,500
Coaches Total Salaries	$7,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	($3,000,000)
Pro Year To Date Expenses	$96,556,779
Farm Year To Date Expenses	$3,498,848
Pro Salary Cap To Date	$90,993,012
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	$566,750
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$23,125
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$75,879,000
Estimate Under Maximum Salary Cap of $101,250,000	$25,371,000
Estimate Over Minimum Salary Cap of $75,500,000	$379,000
Current Bank Account	$44,547,112
Projected Bank Account	$44,547,112

Pro Players Salaries
Morgan Rielly	$7,500,000 (1)
-Salary Average :	$7,500,000
Hampus Lindholm	$6,500,000 (1)
-Salary Average :	$1,775,000
Brent Burns	$6,200,000 (4)
-Salary Average :	$6,200,000
Valeri Nichushkin	$6,125,000 (2)
-Salary Average :	$6,125,000
Casey Mittelstadt	$5,534,000 (4)
-Salary Average :	$5,534,000
Kyle Palmieri	$5,200,000 (1)
-Salary Average :	$5,200,000
Petr Mrazek	$4,500,000 (4)
-Salary Average :	$4,500,000
Brenden Dillon	$4,000,000 (1)
-Salary Average :	$4,000,000
Jake DeBrusk	$4,000,000 (1)
-Salary Average :	$4,000,000
Matt Roy	$3,800,000 (1)
-Salary Average :	$3,800,000
Brandon Tanev	$3,500,000 (1)
-Salary Average :	$1,150,000
Max Pacioretty	$3,250,000 (3)
-Salary Average :	$3,250,000
Connor McMichael	$2,572,000 (2)
-Salary Average :	$2,572,000
Kailer Yamamoto	$2,391,000 (2)
-Salary Average :	$2,391,000
Kevin Lankinen	$2,000,000 (1)
-Salary Average :	$2,000,000
Jonatan Berggren	$1,919,000 (2)
-Salary Average :	$1,919,000
Colin Miller	$1,500,000 (1)
-Salary Average :	$1,500,000
Scott Perunovich	$1,484,000 (3)
-Salary Average :	$1,484,000
Fabian Zetterlund	$1,450,000 (1)
-Salary Average :	$1,450,000
Marc McLaughlin	$1,029,000 (3)
-Salary Average :	$1,029,000
Jacob MacDonald	$975,000 (1)
-Salary Average :	$975,000
Ryker Evans	$900,000 (1)
-Salary Average :	$900,000
Luke Evangelista	$900,000 (1)
-Salary Average :	$900,000
Adam Klapka	$900,000 (1)
-Salary Average :	$900,000
Kole Lind	$750,000 (1)
-Salary Average :	$750,000
Total Pro Players	25
Salary Commitment
Year 2025 : $78,879,000
Year 2026 : $35,004,000
Year 2027 : $21,997,000
Year 2028 : $16,234,000
Salary Average Commitment
Year 2025 : $71,804,000
Year 2026 : $35,004,000
Year 2027 : $21,997,000
Year 2028 : $16,234,000
Salary Cap with 1 Way Contract
Year 2025 : $78,879,000
Year 2026 : $35,004,000
Year 2027 : $21,997,000
Year 2028 : $16,234,000

Farm Players Salaries
Connor D. Murphy	$45,000 (1)
Salary Average :	$45,000
Chris Driedger	$45,000 (1)
Salary Average :	$45,000
Adam Sykora	$45,000 (2)
Salary Average :	$32,500
Akito Hirose	$45,000 (2)
Salary Average :	$32,500
Arttu Hyry	$45,000 (3)
Salary Average :	$45,000
Artem Grushnikov	$45,000 (2)
Salary Average :	$32,500
Eemil Viro	$45,000 (1)
Salary Average :	$45,000
Drew Bavaro	$45,000 (3)
Salary Average :	$45,000
Gavin Brindley	$45,000 (3)
Salary Average :	$45,000
Hunter Brzustewicz	$45,000 (3)
Salary Average :	$45,000
Gabriel Fortier	$45,000 (1)
Salary Average :	$32,500
Lucas Condotta	$45,000 (1)
Salary Average :	$32,500
Justin Hryckowian	$45,000 (2)
Salary Average :	$45,000
Jett Luchanko	$45,000 (3)
Salary Average :	$45,000
Julian Lutz	$45,000 (3)
Salary Average :	$45,000
Liam Ohgren	$45,000 (3)
Salary Average :	$45,000
Jett Woo	$45,000 (1)
Salary Average :	$32,500
Matthew Maggio	$45,000 (2)
Salary Average :	$45,000
Samuel Knazko	$45,000 (1)
Salary Average :	$45,000
Matyas Sapovaliv	$45,000 (3)
Salary Average :	$45,000
Tye Kartye	$45,000 (1)
Salary Average :	$45,000
Nikita Chibrikov	$45,000 (2)
Salary Average :	$45,000
Niko Huuhtanen	$45,000 (3)
Salary Average :	$45,000
Oscar Eklind	$45,000 (3)
Salary Average :	$45,000
Topi Niemela	$45,000 (2)
Salary Average :	$32,500
Tyler Boucher	$45,000 (2)
Salary Average :	$32,500
Rutger McGroarty	$45,000 (3)
Salary Average :	$45,000
Ty Gallagher	$45,000 (3)
Salary Average :	$45,000
Devon Levi	$45,000 (1)
Salary Average :	$45,000
Albert Johansson	$45,000 (1)
Salary Average :	$45,000
Wyatt Newpower	$40,000 (2)
Salary Average :	$40,000
Artem Duda	$32,500 (1)
Salary Average :	$32,500
Total Farm Players	32
Salary Commitment
Year 2025 : $1,422,500
Year 2026 : $940,000
Year 2027 : $540,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,322,500
Year 2026 : $877,500
Year 2027 : $540,000
Year 2028 : $0

Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Place
Level 1:	6000 - $125 - 5,433 - 90,55%
Level 2:	5000 - $88 - 4,269 - 85,38%
Level 3:	2000 - $63 - 1,567 - 78,37%
Level 4:	4000 - $51 - 3,105 - 77,63%
Luxury :	1000 - $220 - 1,000 - 100,00%
Total Capacity :	18000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $35 - 1,765 - 88,25%
Farm Level 2:	1000 - $20 - 754 - 75,37%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	15,374 - 85,41%
Average Income per Game	$2,282,489
Year to Date Revenue	$93,582,049
Farm
Home Games Left	0
Average Attendance - %	2,519 - 83,95%
Average Income per Game	$96,056
Year to Date Revenue	$3,938,291
Expense
Pro Players Total Salaries	$72,200,857
Farm Players Total Salaries	$1,710,000
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$5,000,000
Pro Year To Date Expenses	$72,960,131
Farm Year To Date Expenses	$2,842,021
Pro Salary Cap To Date	$71,838,511
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	$494,600
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$18,311
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$77,200,857
Estimate Under Maximum Salary Cap of $101,250,000	$24,049,143
Estimate Over Minimum Salary Cap of $75,500,000	$1,700,857
Current Bank Account	$69,389,019
Projected Bank Account	$69,389,019

Pro Players Salaries
Kevin Hayes	$7,142,857 (2)
-Salary Average :	$7,142,857
Calle Jarnkrok	$5,100,000 (1)
-Salary Average :	$5,100,000
Jesperi Kotkaniemi	$4,820,000 (1)
-Salary Average :	$4,820,000
TJ Brodie	$4,696,000 (1)
-Salary Average :	$4,696,000
Frederik Andersen	$4,500,000 (1)
-Salary Average :	$1,150,000
Evan Rodrigues	$3,900,000 (3)
-Salary Average :	$3,900,000
Bowen Byram	$3,850,000 (3)
-Salary Average :	$3,850,000
Erik Gustafsson	$3,718,000 (3)
-Salary Average :	$3,718,000
Bobby Brink	$3,352,000 (3)
-Salary Average :	$3,352,000
Alex Nylander	$3,279,000 (3)
-Salary Average :	$3,279,000
Emil Lilleberg	$3,080,000 (3)
-Salary Average :	$3,080,000
Max Domi	$3,000,000 (2)
-Salary Average :	$3,000,000
Taylor Ward	$3,000,000 (3)
-Salary Average :	$3,000,000
Philip Broberg	$2,879,000 (2)
-Salary Average :	$2,879,000
Adam Boqvist	$2,600,000 (1)
-Salary Average :	$2,600,000
Trevor Lewis	$2,500,000 (2)
-Salary Average :	$650,000
Daniil Tarasov	$1,964,000 (3)
-Salary Average :	$1,964,000
Adam Edstrom	$1,700,000 (2)
-Salary Average :	$1,700,000
Dmitri Voronkov	$900,000 (2)
-Salary Average :	$650,000
Jackson LaCombe	$900,000 (2)
-Salary Average :	$650,000
Marco Kasper	$900,000 (2)
-Salary Average :	$650,000
Ridly Greig	$900,000 (1)
-Salary Average :	$900,000
William Eklund	$900,000 (1)
-Salary Average :	$900,000
Simon Holmstrom	$900,000 (1)
-Salary Average :	$650,000
Adam Fantilli	$900,000 (2)
-Salary Average :	$650,000
Leevi Merilainen	$820,000 (1)
-Salary Average :	$820,000
Total Pro Players	26
Salary Commitment
Year 2025 : $72,200,857
Year 2026 : $46,964,857
Year 2027 : $26,143,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $65,750,857
Year 2026 : $44,114,857
Year 2027 : $26,143,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $72,200,857
Year 2026 : $46,964,857
Year 2027 : $26,143,000
Year 2028 : $0

Farm Players Salaries
Emmitt Finnie	$75,000 (4)
Salary Average :	$75,000
Tyson Kozak	$50,000 (2)
Salary Average :	$32,500
Adam Wilsby	$45,000 (1)
Salary Average :	$45,000
Lukas Cormier (Out of Payroll)	$45,000 (1)
Salary Average :	$45,000
Marek Alscher	$45,000 (3)
Salary Average :	$45,000
Olle Lycksell	$45,000 (1)
Salary Average :	$45,000
Jesse Pulkkinen	$45,000 (3)
Salary Average :	$45,000
Jeremie Biakabutuka	$45,000 (3)
Salary Average :	$45,000
Jakub Rychlovsky	$45,000 (3)
Salary Average :	$45,000
Jakub Brabenec	$45,000 (2)
Salary Average :	$32,500
Ondrej Becher	$45,000 (3)
Salary Average :	$45,000
Ivan Miroshnichenko	$45,000 (2)
Salary Average :	$32,500
Frederic Brunet	$45,000 (2)
Salary Average :	$32,500
Dylan Roobroeck	$45,000 (3)
Salary Average :	$45,000
Amadeus Lombardi	$45,000 (2)
Salary Average :	$32,500
Artyom Levshunov (Out of Payroll)	$45,000 (3)
Salary Average :	$45,000
Anton Wahlberg	$45,000 (3)
Salary Average :	$45,000
Riley Duran	$45,000 (2)
Salary Average :	$32,500
Otto Stenberg	$45,000 (3)
Salary Average :	$45,000
Zac Funk	$45,000 (3)
Salary Average :	$45,000
Simon Robertsson	$45,000 (3)
Salary Average :	$45,000
Nikke Kokko	$45,000 (3)
Salary Average :	$45,000
Carl Lindbom	$45,000 (3)
Salary Average :	$45,000
Georgi Romanov	$45,000 (2)
Salary Average :	$32,500
Aleksei Kolosov	$45,000 (2)
Salary Average :	$45,000
Nikita Alexandrov	$45,000 (1)
Salary Average :	$45,000
Sasha Pastujov	$45,000 (2)
Salary Average :	$32,500
Sandis Vilmanis	$45,000 (3)
Salary Average :	$45,000
Talyn Boyko	$45,000 (3)
Salary Average :	$45,000
Zack Ostapchuk	$45,000 (2)
Salary Average :	$32,500
William Stromgren	$45,000 (2)
Salary Average :	$32,500
Tyson Hinds	$45,000 (2)
Salary Average :	$32,500
Topias Vilen	$45,000 (2)
Salary Average :	$32,500
Stanislav Svozil	$45,000 (2)
Salary Average :	$32,500
Ruslan Khazheyev	$45,000 (3)
Salary Average :	$45,000
Victor Ostman	$37,500 (4)
Salary Average :	$37,500
Vyacheslav Buteyets	$37,500 (4)
Salary Average :	$37,500
Yaniv Perets	$37,500 (4)
Salary Average :	$37,500
Nikita Prishchepov	$32,500 (1)
Salary Average :	$32,500
Total Farm Players	39
Salary Commitment
Year 2025 : $1,755,000
Year 2026 : $1,542,500
Year 2027 : $907,500
Year 2028 : $187,500
Salary Average Commitment
Year 2025 : $1,587,500
Year 2026 : $1,375,000
Year 2027 : $907,500
Year 2028 : $187,500

Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	BBT Center
Level 1:	6667 - $123 - 5,842 - 87,63%
Level 2:	5556 - $71 - 5,487 - 98,76%
Level 3:	2222 - $47 - 2,189 - 98,52%
Level 4:	4444 - $30 - 4,418 - 99,42%
Luxury :	1111 - $212 - 1,082 - 97,43%
Total Capacity :	20000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $29 - 1,976 - 98,79%
Farm Level 2:	1000 - $13 - 994 - 99,44%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	19,019 - 95,09%
Average Income per Game	$2,343,852
Year to Date Revenue	$96,097,943
Farm
Home Games Left	0
Average Attendance - %	2,970 - 99,01%
Average Income per Game	$87,783
Year to Date Revenue	$3,599,106
Expense
Pro Players Total Salaries	$79,523,000
Farm Players Total Salaries	$1,255,000
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$2,926,000
Pro Year To Date Expenses	$76,686,411
Farm Year To Date Expenses	$2,271,995
Pro Salary Cap To Date	$75,397,914
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	$544,074
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$15,236
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$81,549,000
Estimate Under Maximum Salary Cap of $101,250,000	$19,701,000
Estimate Over Minimum Salary Cap of $75,500,000	$6,049,000
Current Bank Account	$62,870,344
Projected Bank Account	$62,870,344

Pro Players Salaries
Jacob Trouba	$8,000,000 (4)
-Salary Average :	$8,000,000
John Gibson	$6,400,000 (2)
-Salary Average :	$6,400,000
James van Riemsdyk	$6,000,000 (1)
-Salary Average :	$6,000,000
Nick Foligno	$5,275,000 (4)
-Salary Average :	$5,275,000
Marcus Foligno	$5,275,000 (4)
-Salary Average :	$5,275,000
Jakub Vrana	$5,250,000 (2)
-Salary Average :	$3,350,000
Luke Schenn	$5,000,000 (2)
-Salary Average :	$5,000,000
Ryan Hartman	$4,375,000 (4)
-Salary Average :	$4,375,000
Nino Niederreiter	$4,000,000 (2)
-Salary Average :	$4,000,000
Jason Zucker	$3,750,000 (1)
-Salary Average :	$3,750,000
Scott Mayfield	$3,500,000 (2)
-Salary Average :	$3,500,000
Braden Schneider	$3,248,000 (3)
-Salary Average :	$3,248,000
Brendan Smith	$2,800,000 (1)
-Salary Average :	$2,800,000
Josh Brown	$2,800,000 (1)
-Salary Average :	$2,800,000
Jiri Patera	$2,000,000 (1)
-Salary Average :	$2,000,000
Miles Wood	$2,000,000 (1)
-Salary Average :	$650,000
Taylor Raddysh	$2,000,000 (4)
-Salary Average :	$2,000,000
Philippe Myers	$1,400,000 (1)
-Salary Average :	$1,400,000
Jonny Brodzinski	$1,200,000 (3)
-Salary Average :	$1,200,000
Matt Coronato	$900,000 (2)
-Salary Average :	$650,000
Cutter Gauthier	$900,000 (3)
-Salary Average :	$900,000
Will Cuylle	$900,000 (1)
-Salary Average :	$900,000
Bradly Nadeau (Out of Payroll)	$900,000 (3)
-Salary Average :	$900,000
Beckett Sennecke	$900,000 (3)
-Salary Average :	$900,000
Brett Budgell	$750,000 (3)
-Salary Average :	$750,000
Total Pro Players	25
Salary Commitment
Year 2025 : $79,523,000
Year 2026 : $54,870,000
Year 2027 : $29,820,000
Year 2028 : $21,922,000
Salary Average Commitment
Year 2025 : $76,023,000
Year 2026 : $55,723,000
Year 2027 : $32,823,000
Year 2028 : $24,925,000
Salary Cap with 1 Way Contract
Year 2025 : $79,523,000
Year 2026 : $57,873,000
Year 2027 : $32,823,000
Year 2028 : $24,925,000

Farm Players Salaries
Wyatte Wylie	$47,500 (1)
Salary Average :	$47,500
Luke Cavallin	$46,250 (3)
Salary Average :	$46,250
Ryan Fanti	$45,000 (3)
Salary Average :	$45,000
Jan Bednar	$45,000 (3)
Salary Average :	$45,000
Daniel Torgersson	$45,000 (1)
Salary Average :	$45,000
Dalibor Dvorsky	$45,000 (3)
Salary Average :	$45,000
Brian Halonen	$45,000 (2)
Salary Average :	$45,000
Eetu Liukas	$45,000 (2)
Salary Average :	$32,500
Jeremie Poirier	$45,000 (1)
Salary Average :	$45,000
Florian Xhekaj	$45,000 (3)
Salary Average :	$45,000
Gabriel Szturc	$45,000 (3)
Salary Average :	$45,000
Harrison Brunicke	$45,000 (3)
Salary Average :	$45,000
Luke Krys	$45,000 (3)
Salary Average :	$45,000
Cam Lund	$45,000 (3)
Salary Average :	$45,000
Maveric Lamoureux	$45,000 (3)
Salary Average :	$45,000
Reid Schaefer	$45,000 (2)
Salary Average :	$32,500
Roni Hirvonen	$45,000 (2)
Salary Average :	$32,500
Reece Vitelli	$45,000 (3)
Salary Average :	$45,000
Ryan Ufko	$45,000 (3)
Salary Average :	$45,000
Jacob Fowler	$45,000 (3)
Salary Average :	$45,000
Cooper Walker	$42,500 (3)
Salary Average :	$42,500
Dryden Hunt	$40,000 (3)
Salary Average :	$40,000
Chase Priskie	$40,000 (1)
Salary Average :	$40,000
Chris Wagner	$40,000 (3)
Salary Average :	$40,000
Tarun Fizer	$38,750 (3)
Salary Average :	$38,750
Samuel Bitten	$37,500 (3)
Salary Average :	$37,500
Will MacKinnon	$37,500 (3)
Salary Average :	$37,500
Owen Sillinger	$37,500 (2)
Salary Average :	$32,500
Riley Bezeau	$37,500 (3)
Salary Average :	$37,500
Total Farm Players	29
Salary Commitment
Year 2025 : $1,255,000
Year 2026 : $1,077,500
Year 2027 : $860,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,212,500
Year 2026 : $1,035,000
Year 2027 : $860,000
Year 2028 : $0

Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	PPG Paints Arena
Level 1:	6333 - $109 - 6,310 - 99,64%
Level 2:	5278 - $79 - 4,513 - 85,50%
Level 3:	2111 - $53 - 2,070 - 98,04%
Level 4:	4222 - $41 - 3,957 - 93,72%
Luxury :	1056 - $218 - 1,044 - 98,89%
Total Capacity :	19000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $25 - 1,981 - 99,06%
Farm Level 2:	1000 - $18 - 783 - 78,31%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	17,894 - 94,18%
Average Income per Game	$2,355,601
Year to Date Revenue	$96,579,657
Farm
Home Games Left	0
Average Attendance - %	2,764 - 92,15%
Average Income per Game	$84,027
Year to Date Revenue	$3,445,115
Expense
Pro Players Total Salaries	$99,653,000
Farm Players Total Salaries	$1,226,250
Coaches Total Salaries	$5,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$101,352,840
Farm Year To Date Expenses	$3,230,079
Pro Salary Cap To Date	$97,671,758
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	$693,601
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$21,799
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$99,653,000
Estimate Under Maximum Salary Cap of $101,250,000	$1,597,000
Estimate Over Minimum Salary Cap of $75,500,000	$24,153,000
Current Bank Account	($10,243,876)
Projected Bank Account	($10,243,876)

Pro Players Salaries
Sidney Crosby	$11,090,000 (4)
-Salary Average :	$11,090,000
Zach Hyman	$8,460,000 (4)
-Salary Average :	$8,460,000
Matt Duchene	$8,000,000 (5)
-Salary Average :	$8,000,000
Artturi Lehkonen	$6,914,000 (3)
-Salary Average :	$6,914,000
Kris Letang	$6,100,000 (1)
-Salary Average :	$6,100,000
Radko Gudas	$5,900,000 (3)
-Salary Average :	$5,900,000
Sergei Bobrovsky	$5,376,000 (3)
-Salary Average :	$5,376,000
Jaccob Slavin	$5,300,000 (3)
-Salary Average :	$5,300,000
Patrik Laine	$5,280,000 (3)
-Salary Average :	$5,280,000
David Savard	$5,000,000 (1)
-Salary Average :	$5,000,000
Adam Larsson	$4,950,000 (4)
-Salary Average :	$4,950,000
Gustav Nyquist	$4,398,000 (2)
-Salary Average :	$4,398,000
Joel Armia	$3,750,000 (4)
-Salary Average :	$3,750,000
Boone Jenner	$3,750,000 (5)
-Salary Average :	$3,750,000
Trevor van Riemsdyk	$3,700,000 (1)
-Salary Average :	$3,700,000
Charlie Lindgren	$2,000,000 (1)
-Salary Average :	$2,000,000
Sean Monahan	$1,985,000 (2)
-Salary Average :	$1,985,000
Luke Glendening	$1,800,000 (4)
-Salary Average :	$1,800,000
Jack Johnson	$1,600,000 (1)
-Salary Average :	$1,600,000
Matt Nieto	$1,500,000 (2)
-Salary Average :	$650,000
Cole Smith	$1,000,000 (1)
-Salary Average :	$650,000
Michael Bunting	$950,000 (1)
-Salary Average :	$950,000
Carson Soucy	$850,000 (4)
-Salary Average :	$850,000
Total Pro Players	23
Salary Commitment
Year 2025 : $99,653,000
Year 2026 : $79,957,000
Year 2027 : $72,074,000
Year 2028 : $43,304,000
Salary Average Commitment
Year 2025 : $98,453,000
Year 2026 : $78,453,000
Year 2027 : $71,420,000
Year 2028 : $42,650,000
Salary Cap with 1 Way Contract
Year 2025 : $99,653,000
Year 2026 : $79,303,000
Year 2027 : $71,420,000
Year 2028 : $42,650,000

Farm Players Salaries
Maxence Guenette	$55,000 (1)
Salary Average :	$55,000
Dustin Tokarski	$52,500 (2)
Salary Average :	$52,500
Alex Belzile	$50,000 (2)
Salary Average :	$50,000
Logan Shaw	$50,000 (2)
Salary Average :	$32,500
Eric Comrie	$50,000 (4)
Salary Average :	$50,000
Laurent Dauphin	$50,000 (4)
Salary Average :	$50,000
Phillip Di Giuseppe	$50,000 (2)
Salary Average :	$50,000
Pat Maroon	$48,750 (1)
Salary Average :	$48,750
Sam Gagner	$48,750 (2)
Salary Average :	$48,750
Billy Sweezey	$47,500 (2)
Salary Average :	$32,500
Colten Ellis	$47,500 (3)
Salary Average :	$47,500
Jimmy Vesey	$47,500 (4)
Salary Average :	$47,500
Mitchell Weeks	$45,000 (1)
Salary Average :	$32,500
Xavier Parent	$45,000 (2)
Salary Average :	$32,500
Angus Crookshank	$45,000 (1)
Salary Average :	$45,000
Brett Harrison	$45,000 (2)
Salary Average :	$32,500
Justin Bailey	$45,000 (1)
Salary Average :	$45,000
Graeme Clarke	$45,000 (2)
Salary Average :	$45,000
Louis Crevier	$45,000 (1)
Salary Average :	$45,000
Domenick Fensore	$45,000 (2)
Salary Average :	$32,500
Judd Caulfield	$43,750 (3)
Salary Average :	$43,750
Anthony Angello	$37,500 (1)
Salary Average :	$37,500
Zachary Hayes	$37,500 (4)
Salary Average :	$37,500
Kyle Burroughs	$37,500 (1)
Salary Average :	$37,500
Matthew Sop	$37,500 (4)
Salary Average :	$37,500
Ryan Reaves	$37,500 (1)
Salary Average :	$37,500
Joe Fleming	$37,500 (4)
Salary Average :	$37,500
Total Farm Players	27
Salary Commitment
Year 2025 : $1,226,250
Year 2026 : $830,000
Year 2027 : $351,250
Year 2028 : $260,000
Salary Average Commitment
Year 2025 : $1,143,750
Year 2026 : $760,000
Year 2027 : $351,250
Year 2028 : $260,000

Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone Arena
Level 1:	8025 - $110 - 6,871 - 85,61%
Level 2:	6658 - $86 - 5,026 - 75,49%
Level 3:	2662 - $57 - 2,070 - 77,76%
Level 4:	5324 - $49 - 4,016 - 75,43%
Luxury :	1331 - $220 - 1,125 - 84,49%
Total Capacity :	24000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $35 - 1,751 - 87,57%
Farm Level 2:	1000 - $15 - 983 - 98,31%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	19,107 - 79,61%
Average Income per Game	$2,442,171
Year to Date Revenue	$100,128,991
Farm
Home Games Left	0
Average Attendance - %	2,734 - 91,15%
Average Income per Game	$95,055
Year to Date Revenue	$3,897,271
Expense
Pro Players Total Salaries	$101,023,000
Farm Players Total Salaries	$1,235,400
Coaches Total Salaries	$4,150,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$103,161,129
Farm Year To Date Expenses	$1,813,020
Pro Salary Cap To Date	$98,839,730
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	$706,236
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$12,739
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$101,023,000
Estimate Under Maximum Salary Cap of $101,250,000	$227,000
Estimate Over Minimum Salary Cap of $75,500,000	$25,523,000
Current Bank Account	$14,085,797
Projected Bank Account	$14,085,797

Pro Players Salaries
Connor McDavid	$12,500,000 (5)
-Salary Average :	$12,500,000
Kirill Kaprizov	$9,000,000 (2)
-Salary Average :	$9,000,000
Jake Oettinger	$8,628,000 (4)
-Salary Average :	$8,628,000
Leon Draisaitl	$8,500,000 (5)
-Salary Average :	$8,500,000
Jack Hughes	$8,000,000 (2)
-Salary Average :	$8,000,000
Seth Jarvis	$7,965,000 (3)
-Salary Average :	$7,965,000
Quinn Hughes	$7,850,000 (1)
-Salary Average :	$7,850,000
Nazem Kadri	$7,000,000 (1)
-Salary Average :	$7,000,000
Ivan Provorov	$6,750,000 (2)
-Salary Average :	$6,750,000
Frank Vatrano	$5,255,000 (4)
-Salary Average :	$5,255,000
Mike Matheson	$4,875,000 (2)
-Salary Average :	$4,875,000
Devon Toews	$4,100,000 (1)
-Salary Average :	$700,000
Connor Ingram	$1,950,000 (2)
-Salary Average :	$1,950,000
Vladislav Namestnikov	$1,900,000 (4)
-Salary Average :	$1,900,000
Mark Jankowski	$1,100,000 (1)
-Salary Average :	$1,100,000
Logan O'Connor	$1,050,000 (1)
-Salary Average :	$1,050,000
Kevin Rooney	$1,000,000 (1)
-Salary Average :	$1,000,000
Craig Smith	$900,000 (3)
-Salary Average :	$900,000
Patrick Brown	$900,000 (3)
-Salary Average :	$900,000
Owen Power	$900,000 (1)
-Salary Average :	$900,000
Robert Bortuzzo	$900,000 (3)
-Salary Average :	$900,000
Lane Hutson	$900,000 (3)
-Salary Average :	$900,000
Total Pro Players	22
Salary Commitment
Year 2025 : $101,923,000
Year 2026 : $73,071,000
Year 2027 : $42,496,000
Year 2028 : $30,931,000
Salary Average Commitment
Year 2025 : $98,523,000
Year 2026 : $78,923,000
Year 2027 : $48,348,000
Year 2028 : $36,783,000
Salary Cap with 1 Way Contract
Year 2025 : $101,923,000
Year 2026 : $78,923,000
Year 2027 : $48,348,000
Year 2028 : $36,783,000

Farm Players Salaries
Dan Vladar	$77,900 (1)
Salary Average :	$77,900
Garrett Wilson	$45,000 (3)
Salary Average :	$45,000
Brad Hunt	$45,000 (1)
Salary Average :	$45,000
Austin Poganski	$45,000 (3)
Salary Average :	$45,000
Christopher Merisier-Ortiz	$45,000 (1)
Salary Average :	$45,000
Brogan Rafferty	$45,000 (1)
Salary Average :	$45,000
Colin Felix	$45,000 (1)
Salary Average :	$45,000
Brennan Saulnier	$45,000 (1)
Salary Average :	$45,000
Dominik Shine	$45,000 (3)
Salary Average :	$45,000
Brian Pinho	$45,000 (3)
Salary Average :	$45,000
Callahan Burke	$45,000 (1)
Salary Average :	$45,000
Ethan Edwards	$45,000 (3)
Salary Average :	$45,000
Chase DeLeo	$45,000 (1)
Salary Average :	$32,500
Gage Quinney	$45,000 (1)
Salary Average :	$32,500
Collin Delia	$45,000 (1)
Salary Average :	$32,500
Gemel Smith	$45,000 (3)
Salary Average :	$45,000
Jujhar Khaira	$45,000 (3)
Salary Average :	$45,000
Nick DeSimone	$45,000 (3)
Salary Average :	$45,000
Luke Prokop	$45,000 (3)
Salary Average :	$45,000
Marcus Sylvegard	$45,000 (3)
Salary Average :	$45,000
Michael Sgarbossa	$45,000 (1)
Salary Average :	$32,500
Hayden Hodgson	$45,000 (2)
Salary Average :	$45,000
Seth Griffith	$45,000 (3)
Salary Average :	$45,000
Rodrigo Abols	$45,000 (3)
Salary Average :	$45,000
Alex Gallant	$45,000 (1)
Salary Average :	$45,000
Thomas Miller	$40,000 (2)
Salary Average :	$32,500
Matthew Phillips	$37,500 (1)
Salary Average :	$37,500
Total Farm Players	27
Salary Commitment
Year 2025 : $1,235,400
Year 2026 : $625,000
Year 2027 : $540,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,177,900
Year 2026 : $617,500
Year 2027 : $540,000
Year 2028 : $0

Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Little Caesars Arena
Level 1:	6000 - $125 - 5,424 - 90,40%
Level 2:	5000 - $75 - 5,000 - 100,00%
Level 3:	2000 - $50 - 2,000 - 100,00%
Level 4:	4000 - $45 - 3,517 - 87,92%
Luxury :	1000 - $250 - 870 - 87,01%
Total Capacity :	18000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $35 - 1,769 - 88,46%
Farm Level 2:	1000 - $15 - 985 - 98,47%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	16,811 - 93,39%
Average Income per Game	$2,277,829
Year to Date Revenue	$93,390,970
Farm
Home Games Left	0
Average Attendance - %	2,754 - 91,80%
Average Income per Game	$95,868
Year to Date Revenue	$3,930,593
Expense
Pro Players Total Salaries	$93,633,174
Farm Players Total Salaries	$1,272,450
Coaches Total Salaries	$4,900,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$99,374,808
Farm Year To Date Expenses	$2,341,171
Pro Salary Cap To Date	$94,963,203
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	$659,008
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$15,354
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$93,633,174
Estimate Under Maximum Salary Cap of $101,250,000	$7,616,826
Estimate Over Minimum Salary Cap of $75,500,000	$18,133,174
Current Bank Account	($163,550)
Projected Bank Account	($163,550)

Pro Players Salaries
John Tavares	$11,000,000 (1)
-Salary Average :	$11,000,000
Alex Ovechkin	$9,500,000 (2)
-Salary Average :	$9,500,000
Matthew Tkachuk	$9,500,000 (3)
-Salary Average :	$9,500,000
Tim Stutzle	$8,100,000 (3)
-Salary Average :	$8,100,000
Thomas Chabot	$8,000,000 (2)
-Salary Average :	$8,000,000
Ryan Pulock	$7,000,000 (4)
-Salary Average :	$7,000,000
Charlie Coyle	$5,200,000 (3)
-Salary Average :	$5,200,000
Juuse Saros	$4,837,000 (2)
-Salary Average :	$4,837,000
Esa Lindell	$4,160,000 (3)
-Salary Average :	$4,160,000
Marcus Pettersson	$4,025,174 (1)
-Salary Average :	$4,025,174
Pavel Zacha	$3,500,000 (1)
-Salary Average :	$3,500,000
Alexandar Georgiev	$3,400,000 (1)
-Salary Average :	$3,400,000
Radek Faksa	$3,075,000 (3)
-Salary Average :	$3,075,000
Warren Foegele	$2,750,000 (1)
-Salary Average :	$2,750,000
Aliaksei Protas	$1,992,000 (2)
-Salary Average :	$1,992,000
Cam York	$1,600,000 (2)
-Salary Average :	$1,600,000
Brock Faber	$925,000 (1)
-Salary Average :	$925,000
Oliver Kapanen	$919,000 (2)
-Salary Average :	$650,000
Dylan Guenther	$900,000 (1)
-Salary Average :	$900,000
Will Smith	$900,000 (3)
-Salary Average :	$900,000
Alex Laferriere	$900,000 (2)
-Salary Average :	$650,000
Calvin de Haan	$800,000 (1)
-Salary Average :	$800,000
Conor Timmins	$650,000 (1)
-Salary Average :	$650,000
Total Pro Players	23
Salary Commitment
Year 2025 : $93,633,174
Year 2026 : $65,683,000
Year 2027 : $37,935,000
Year 2028 : $7,000,000
Salary Average Commitment
Year 2025 : $93,114,174
Year 2026 : $65,164,000
Year 2027 : $37,935,000
Year 2028 : $7,000,000
Salary Cap with 1 Way Contract
Year 2025 : $93,633,174
Year 2026 : $65,683,000
Year 2027 : $37,935,000
Year 2028 : $7,000,000

Farm Players Salaries
Gustav Lindstrom	$47,500 (2)
Salary Average :	$47,500
Conor Sheary	$47,500 (3)
Salary Average :	$47,500
Nico Daws	$45,000 (3)
Salary Average :	$45,000
Nikita Grebenkin	$45,000 (3)
Salary Average :	$45,000
Fabian Wagner	$45,000 (3)
Salary Average :	$45,000
Elmer Soderblom	$45,000 (1)
Salary Average :	$45,000
Martin Chromiak	$45,000 (1)
Salary Average :	$45,000
Kevin Gravel	$45,000 (3)
Salary Average :	$45,000
Josh Filmon	$45,000 (3)
Salary Average :	$45,000
Sergei Murashov	$45,000 (3)
Salary Average :	$45,000
Luke Tuch	$45,000 (3)
Salary Average :	$45,000
Oliver Kylington	$45,000 (2)
Salary Average :	$32,500
Dylan McIlrath	$45,000 (1)
Salary Average :	$45,000
Noel Gunler	$45,000 (3)
Salary Average :	$45,000
Ryan Johnson	$45,000 (2)
Salary Average :	$32,500
Caleb Jones	$45,000 (2)
Salary Average :	$45,000
Yegor Sidorov	$45,000 (3)
Salary Average :	$45,000
Sam Poulin	$45,000 (4)
Salary Average :	$45,000
Jakub Dobes	$45,000 (2)
Salary Average :	$32,500
Jan Mysak	$45,000 (1)
Salary Average :	$45,000
Cayden Primeau	$44,500 (2)
Salary Average :	$44,500
Jaxson Stauber	$44,200 (2)
Salary Average :	$44,200
Bryce McConnell-Barker	$42,500 (3)
Salary Average :	$42,500
Axel Jonsson-Fjallby	$42,500 (3)
Salary Average :	$42,500
Tim Gettinger	$40,000 (3)
Salary Average :	$40,000
Egor Sokolov	$38,750 (1)
Salary Average :	$38,750
Jesper Boqvist	$38,750 (2)
Salary Average :	$38,750
Tobias Bjornfot	$38,750 (2)
Salary Average :	$38,750
Kieffer Bellows	$37,500 (1)
Salary Average :	$37,500
Total Farm Players	29
Salary Commitment
Year 2025 : $1,272,450
Year 2026 : $1,016,200
Year 2027 : $622,500
Year 2028 : $45,000
Salary Average Commitment
Year 2025 : $1,234,950
Year 2026 : $978,700
Year 2027 : $622,500
Year 2028 : $45,000

Sabres

Sabres is over or under the salary cap!

Arena Capacity - Ticket Price Attendance - %
Arena Name	KeyBank Center
Level 1:	8333 - $119 - 6,693 - 80,32%
Level 2:	6944 - $71 - 5,634 - 81,13%
Level 3:	2777 - $46 - 2,265 - 81,56%
Level 4:	5556 - $35 - 4,602 - 82,83%
Luxury :	1390 - $214 - 1,115 - 80,20%
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 - %	20,308 - 81,23%
Average Income per Game	$2,533,407
Year to Date Revenue	$103,869,682
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	$82,428,600
Farm Players Total Salaries	$1,466,767
Coaches Total Salaries	$3,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$3,500,000
Pro Year To Date Expenses	$85,072,803
Farm Year To Date Expenses	$2,650,433
Pro Salary Cap To Date	$81,851,574
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	$573,842
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$16,667
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$73,574,600
Estimate Under Maximum Salary Cap of $101,250,000	$27,675,400
Estimate Over Minimum Salary Cap of $75,500,000	-$1,925,400
Current Bank Account	$37,093,206
Projected Bank Account	$37,093,206

Pro Players Salaries
Jonathan Huberdeau	$10,500,000 (2)
-Salary Average :	$10,500,000
Jared Spurgeon (Out of Payroll)	$7,575,000 (3)
-Salary Average :	$7,575,000
Anders Lee	$7,000,000 (2)
-Salary Average :	$7,000,000
Brayden McNabb	$6,000,000 (1)
-Salary Average :	$6,000,000
Andrew Mangiapane	$5,800,000 (1)
-Salary Average :	$5,800,000
Ivan Barbashev (Out of Payroll)	$4,779,000 (4)
-Salary Average :	$4,779,000
Jonathan Drouin	$4,726,000 (3)
-Salary Average :	$4,726,000
Alexander Wennberg	$4,500,000 (4)
-Salary Average :	$4,500,000
Nick Paul	$4,003,000 (3)
-Salary Average :	$4,003,000
Robby Fabbri	$4,000,000 (1)
-Salary Average :	$4,000,000
Ben Chiarot	$3,800,000 (2)
-Salary Average :	$3,800,000
Vitek Vanecek	$3,400,000 (1)
-Salary Average :	$3,400,000
Anton Forsberg	$2,750,000 (2)
-Salary Average :	$650,000
Brendan Gallagher	$2,537,000 (2)
-Salary Average :	$2,537,000
Maxim Tsyplakov	$2,177,000 (1)
-Salary Average :	$2,177,000
Drew Helleson	$1,619,000 (3)
-Salary Average :	$1,619,000
Logan Stanley	$1,311,000 (2)
-Salary Average :	$1,311,000
Liam Foudy	$926,600 (1)
-Salary Average :	$926,600
Justin Danforth	$900,000 (2)
-Salary Average :	$650,000
Josh Doan	$900,000 (1)
-Salary Average :	$900,000
Arber Xhekaj	$900,000 (1)
-Salary Average :	$900,000
Jordan Oesterle	$800,000 (2)
-Salary Average :	$650,000
Justin Brazeau	$775,000 (3)
-Salary Average :	$775,000
Dakota Joshua	$750,000 (5)
-Salary Average :	$750,000
Total Pro Players	24
Salary Commitment
Year 2025 : $82,428,600
Year 2026 : $60,798,000
Year 2027 : $31,200,000
Year 2028 : $12,502,000
Salary Average Commitment
Year 2025 : $79,928,600
Year 2026 : $55,825,000
Year 2027 : $28,727,000
Year 2028 : $10,029,000
Salary Cap with 1 Way Contract
Year 2025 : $82,428,600
Year 2026 : $58,325,000
Year 2027 : $28,727,000
Year 2028 : $10,029,000

Farm Players Salaries
Jake Bean	$116,667 (1)
Salary Average :	$116,667
Jack Rathbone	$110,000 (3)
Salary Average :	$110,000
Owen Pickering	$63,250 (3)
Salary Average :	$63,250
Kyle MacLean	$57,500 (3)
Salary Average :	$57,500
Jean-Luc Foudy	$49,750 (2)
Salary Average :	$49,750
Marc Del Gaizo	$48,570 (1)
Salary Average :	$48,570
Mads Sogaard	$48,230 (2)
Salary Average :	$48,230
Carson Meyer	$47,800 (3)
Salary Average :	$47,800
Dylan Gambrell	$47,500 (1)
Salary Average :	$47,500
Aleksi Heimosalmi	$45,000 (3)
Salary Average :	$45,000
Avery Hayes	$45,000 (2)
Salary Average :	$32,500
Cole Guttman	$45,000 (1)
Salary Average :	$32,500
Brandon Gignac	$45,000 (2)
Salary Average :	$32,500
Conor Geekie (Out of Payroll)	$45,000 (3)
Salary Average :	$45,000
Ethen Frank	$45,000 (4)
Salary Average :	$32,500
Eduard Sale	$45,000 (3)
Salary Average :	$45,000
Jake Livingstone	$45,000 (2)
Salary Average :	$32,500
Fraser Minten	$45,000 (3)
Salary Average :	$45,000
Kevin Korchinski	$45,000 (2)
Salary Average :	$32,500
Noah Ostlund	$45,000 (3)
Salary Average :	$45,000
Seamus Casey	$45,000 (3)
Salary Average :	$45,000
Brett Brochu	$45,000 (1)
Salary Average :	$45,000
Charles-Alexis Legault	$40,000 (4)
Salary Average :	$40,000
Zack MacEwen	$40,000 (1)
Salary Average :	$750,000
Devin Cooley	$38,750 (2)
Salary Average :	$38,750
Jack St. Ivany	$38,750 (1)
Salary Average :	$38,750
Jack Ahcan	$38,750 (2)
Salary Average :	$38,750
Akil Thomas	$38,750 (2)
Salary Average :	$38,750
Corey Andonovski	$37,500 (1)
Salary Average :	$32,500
Oskar Back	$32,500 (1)
Salary Average :	$32,500
Alex Alexeyev	$32,500 (1)
Salary Average :	$32,500
Total Farm Players	31
Salary Commitment
Year 2025 : $1,511,767
Year 2026 : $1,044,530
Year 2027 : $650,300
Year 2028 : $101,750
Salary Average Commitment
Year 2025 : $2,141,767
Year 2026 : $965,280
Year 2027 : $621,050
Year 2028 : $72,500

Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Canadian Tire Centre
Level 1:	6333 - $118 - 6,318 - 99,77%
Level 2:	5278 - $83 - 4,564 - 86,47%
Level 3:	2111 - $72 - 1,378 - 65,28%
Level 4:	4222 - $59 - 2,665 - 63,12%
Luxury :	1056 - $277 - 791 - 74,86%
Total Capacity :	19000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $39 - 1,528 - 76,39%
Farm Level 2:	1000 - $24 - 750 - 75,00%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	15,716 - 82,71%
Average Income per Game	$2,383,693
Year to Date Revenue	$97,731,432
Farm
Home Games Left	0
Average Attendance - %	2,278 - 75,93%
Average Income per Game	$96,980
Year to Date Revenue	$3,976,200
Expense
Pro Players Total Salaries	$85,579,357
Farm Players Total Salaries	$1,016,500
Coaches Total Salaries	$2,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	($3,000,000)
Pro Year To Date Expenses	$87,704,556
Farm Year To Date Expenses	$2,537,998
Pro Salary Cap To Date	$86,704,539
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	$584,996
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$17,003
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$82,579,357
Estimate Under Maximum Salary Cap of $101,250,000	$18,670,643
Estimate Over Minimum Salary Cap of $75,500,000	$7,079,357
Current Bank Account	$48,678,202
Projected Bank Account	$48,678,202

Pro Players Salaries
Jason Robertson	$7,750,000 (1)
-Salary Average :	$7,750,000
Carter Verhaeghe	$7,481,000 (4)
-Salary Average :	$7,481,000
Tage Thompson	$7,142,857 (2)
-Salary Average :	$7,142,857
Cam Fowler	$6,500,000 (1)
-Salary Average :	$6,500,000
William Karlsson	$5,900,000 (2)
-Salary Average :	$5,900,000
Tyler Myers	$5,800,000 (4)
-Salary Average :	$5,800,000
Jaden Schwartz	$5,485,000 (3)
-Salary Average :	$5,485,000
Ryan Lindgren	$4,900,000 (4)
-Salary Average :	$4,900,000
Adam Pelech	$4,803,000 (4)
-Salary Average :	$4,803,000
Erik Gudbranson	$4,000,000 (1)
-Salary Average :	$4,000,000
Mathieu Joseph	$3,800,000 (3)
-Salary Average :	$3,800,000
Anthony Duclair	$3,000,000 (2)
-Salary Average :	$3,000,000
Danton Heinen	$2,850,000 (4)
-Salary Average :	$2,850,000
Noel Acciari	$2,800,000 (2)
-Salary Average :	$650,000
Martin Fehervary	$2,675,000 (1)
-Salary Average :	$2,675,000
David Rittich	$1,800,000 (4)
-Salary Average :	$1,800,000
Pavel Dorofeyev	$1,730,000 (3)
-Salary Average :	$1,730,000
Jake Evans	$1,700,000 (1)
-Salary Average :	$1,700,000
Erik Johnson	$1,500,000 (4)
-Salary Average :	$1,500,000
Sam Carrick	$1,150,000 (3)
-Salary Average :	$1,150,000
Marcus Johansson	$1,100,000 (2)
-Salary Average :	$650,000
Noah Gregor	$900,000 (4)
-Salary Average :	$900,000
Lukas Dostal	$812,500 (1)
-Salary Average :	$812,500
Total Pro Players	23
Salary Commitment
Year 2025 : $85,579,357
Year 2026 : $62,141,857
Year 2027 : $42,199,000
Year 2028 : $30,034,000
Salary Average Commitment
Year 2025 : $82,979,357
Year 2026 : $59,541,857
Year 2027 : $42,199,000
Year 2028 : $30,034,000
Salary Cap with 1 Way Contract
Year 2025 : $85,579,357
Year 2026 : $62,141,857
Year 2027 : $42,199,000
Year 2028 : $30,034,000

Farm Players Salaries
Nikita Tolopilo	$97,500 (1)
Salary Average :	$97,500
Martin Frk	$49,000 (4)
Salary Average :	$49,000
Trey Taylor	$48,750 (2)
Salary Average :	$48,750
Zayde Wisdom	$45,000 (1)
Salary Average :	$45,000
Djibril Toure (Out of Payroll)	$44,750 (4)
Salary Average :	$44,750
Dominic Toninato	$43,750 (4)
Salary Average :	$43,750
Jake Furlong	$42,250 (2)
Salary Average :	$42,250
Marcus Hogberg	$40,000 (1)
Salary Average :	$40,000
Cade Webber	$40,000 (4)
Salary Average :	$40,000
Cameron Hughes	$40,000 (4)
Salary Average :	$40,000
Givani Smith	$40,000 (3)
Salary Average :	$40,000
Aatu Jamsen	$40,000 (4)
Salary Average :	$40,000
Vinni Lettieri	$38,750 (3)
Salary Average :	$38,750
Justin Ertel	$38,750 (3)
Salary Average :	$38,750
Jaroslav Chmelar	$37,750 (4)
Salary Average :	$37,750
Justin Kirkland	$37,500 (1)
Salary Average :	$37,500
Kevin Connauton	$37,500 (1)
Salary Average :	$37,500
Grant Hutton	$37,500 (1)
Salary Average :	$37,500
Jack Millar	$37,500 (2)
Salary Average :	$37,500
Gleb Veremyev	$37,500 (3)
Salary Average :	$37,500
Hugh McGing	$37,500 (1)
Salary Average :	$37,500
Wyatt Bongiovanni	$37,500 (1)
Salary Average :	$37,500
Ryan Mast	$37,500 (3)
Salary Average :	$37,500
Bradley Marek	$37,500 (3)
Salary Average :	$37,500
Zach Solow	$37,500 (3)
Salary Average :	$37,500
Total Farm Players	25
Salary Commitment
Year 2025 : $1,061,250
Year 2026 : $691,250
Year 2027 : $562,750
Year 2028 : $295,250
Salary Average Commitment
Year 2025 : $1,061,250
Year 2026 : $691,250
Year 2027 : $562,750
Year 2028 : $295,250

Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Center at San Jose
Level 1:	8728 - $180 - 4,264 - 48,86%
Level 2:	6363 - $90 - 5,168 - 81,22%
Level 3:	2545 - $58 - 2,110 - 82,92%
Level 4:	5091 - $45 - 4,392 - 86,28%
Luxury :	1273 - $500 - 768 - 60,37%
Total Capacity :	24000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $40 - 1,838 - 91,91%
Farm Level 2:	1000 - $25 - 925 - 92,55%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	16,703 - 69,60%
Average Income per Game	$2,333,311
Year to Date Revenue	$95,665,733
Farm
Home Games Left	0
Average Attendance - %	2,764 - 92,12%
Average Income per Game	$91,083
Year to Date Revenue	$3,734,412
Expense
Pro Players Total Salaries	$88,464,000
Farm Players Total Salaries	$1,375,390
Coaches Total Salaries	$6,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	($2,926,000)
Pro Year To Date Expenses	$90,654,849
Farm Year To Date Expenses	$2,342,024
Pro Salary Cap To Date	$85,090,737
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	$631,514
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$16,050
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$85,538,000
Estimate Under Maximum Salary Cap of $101,250,000	$15,712,000
Estimate Over Minimum Salary Cap of $75,500,000	$10,038,000
Current Bank Account	$33,328,687
Projected Bank Account	$33,328,687

Pro Players Salaries
Adam Fox	$9,239,000 (3)
-Salary Average :	$9,239,000
Stuart Skinner	$6,469,000 (4)
-Salary Average :	$6,469,000
Damon Severson	$6,250,000 (2)
-Salary Average :	$6,250,000
Brock Nelson	$6,000,000 (4)
-Salary Average :	$6,000,000
Andrew Copp	$5,625,000 (2)
-Salary Average :	$5,625,000
Joseph Woll	$5,542,000 (4)
-Salary Average :	$5,542,000
Yanni Gourde	$5,160,000 (2)
-Salary Average :	$5,160,000
Bryan Rust	$5,125,000 (4)
-Salary Average :	$3,500,000
Mikael Granlund	$5,000,000 (1)
-Salary Average :	$5,000,000
Dawson Mercer	$4,846,000 (3)
-Salary Average :	$4,846,000
Lars Eller	$4,500,000 (1)
-Salary Average :	$4,500,000
Christian Dvorak	$4,450,000 (2)
-Salary Average :	$4,450,000
Vladislav Gavrikov	$2,800,000 (1)
-Salary Average :	$2,800,000
Luke Kunin	$2,748,000 (3)
-Salary Average :	$2,748,000
Will Borgen	$2,700,000 (2)
-Salary Average :	$2,700,000
Alec Martinez	$2,500,000 (1)
-Salary Average :	$2,500,000
Matt Benning	$2,450,000 (2)
-Salary Average :	$650,000
Isac Lundestrom	$1,800,000 (1)
-Salary Average :	$1,800,000
Yakov Trenin	$1,700,000 (2)
-Salary Average :	$1,700,000
Michael Rasmussen	$1,460,000 (1)
-Salary Average :	$1,460,000
Jansen Harkins	$1,200,000 (2)
-Salary Average :	$1,200,000
Kent Johnson	$900,000 (1)
-Salary Average :	$900,000
Total Pro Players	22
Salary Commitment
Year 2025 : $88,464,000
Year 2026 : $72,299,000
Year 2027 : $42,764,000
Year 2028 : $25,931,000
Salary Average Commitment
Year 2025 : $85,039,000
Year 2026 : $66,079,000
Year 2027 : $38,344,000
Year 2028 : $21,511,000
Salary Cap with 1 Way Contract
Year 2025 : $88,464,000
Year 2026 : $69,504,000
Year 2027 : $39,969,000
Year 2028 : $23,136,000

Farm Players Salaries
Vasily Podkolzin	$108,300 (2)
Salary Average :	$108,300
Klim Kostin	$71,400 (3)
Salary Average :	$71,400
Cale Fleury	$52,100 (3)
Salary Average :	$52,100
Jayden Grubbe	$47,500 (3)
Salary Average :	$47,500
Tristan Lennox	$45,890 (2)
Salary Average :	$45,890
Matt Stienburg	$45,000 (2)
Salary Average :	$45,000
Carson Lambos	$45,000 (2)
Salary Average :	$32,500
Emil Heineman	$45,000 (1)
Salary Average :	$45,000
David Goyette	$45,000 (3)
Salary Average :	$45,000
Gleb Trikozov	$45,000 (3)
Salary Average :	$45,000
Jagger Firkus	$45,000 (3)
Salary Average :	$45,000
James Stefan	$45,000 (3)
Salary Average :	$45,000
Maksymilian Szuber	$45,000 (2)
Salary Average :	$32,500
Adam Engstrom	$45,000 (3)
Salary Average :	$45,000
Shakir Mukhamadullin	$45,000 (1)
Salary Average :	$45,000
Maxim Groshev	$45,000 (2)
Salary Average :	$32,500
Mikulas Hovorka	$45,000 (3)
Salary Average :	$45,000
Ryan Winterton	$45,000 (2)
Salary Average :	$32,500
Roman Schmidt	$45,000 (3)
Salary Average :	$45,000
Tristan Broz	$45,000 (3)
Salary Average :	$45,000
Ronnie Attard	$45,000 (3)
Salary Average :	$45,000
Simon Lundmark	$45,000 (3)
Salary Average :	$45,000
Shane Bowers	$43,950 (1)
Salary Average :	$43,950
Cole Schwindt	$42,500 (1)
Salary Average :	$42,500
Kevin Mandolese	$40,000 (2)
Salary Average :	$40,000
Lucas Carlsson	$40,000 (3)
Salary Average :	$40,000
Raphael Lavoie	$40,000 (2)
Salary Average :	$32,500
Jonathan Gruden	$40,000 (1)
Salary Average :	$40,000
Felix Sandstrom	$38,750 (1)
Salary Average :	$38,750
Total Farm Players	29
Salary Commitment
Year 2025 : $1,375,390
Year 2026 : $1,120,190
Year 2027 : $661,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,317,890
Year 2026 : $1,062,690
Year 2027 : $661,000
Year 2028 : $0

Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	6667 - $110 - 6,619 - 99,28%
Level 2:	5556 - $75 - 5,440 - 97,91%
Level 3:	2222 - $55 - 1,975 - 88,86%
Level 4:	4444 - $40 - 4,332 - 97,49%
Luxury :	1111 - $205 - 1,089 - 98,00%
Total Capacity :	20000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $35 - 1,748 - 87,42%
Farm Level 2:	1000 - $15 - 987 - 98,70%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	19,455 - 97,27%
Average Income per Game	$2,365,647
Year to Date Revenue	$96,991,520
Farm
Home Games Left	0
Average Attendance - %	2,735 - 91,18%
Average Income per Game	$94,997
Year to Date Revenue	$3,894,892
Expense
Pro Players Total Salaries	$89,205,501
Farm Players Total Salaries	$972,507
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$88,129,491
Farm Year To Date Expenses	$2,019,665
Pro Salary Cap To Date	$85,482,243
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	$616,253
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$13,328
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$89,205,501
Estimate Under Maximum Salary Cap of $101,250,000	$12,044,499
Estimate Over Minimum Salary Cap of $75,500,000	$13,705,501
Current Bank Account	$36,635,932
Projected Bank Account	$36,635,932

Pro Players Salaries
Sebastian Aho	$9,659,000 (3)
-Salary Average :	$9,659,000
Lucas Raymond	$7,434,000 (3)
-Salary Average :	$7,434,000
Josh Anderson	$6,000,000 (3)
-Salary Average :	$6,000,000
Trevor Zegras	$5,750,000 (2)
-Salary Average :	$5,750,000
Brady Skjei	$5,250,000 (5)
-Salary Average :	$5,250,000
Ryan Strome	$5,000,000 (1)
-Salary Average :	$5,000,000
Vladimir Tarasenko	$5,000,000 (2)
-Salary Average :	$5,000,000
Tony DeAngelo	$5,000,000 (1)
-Salary Average :	$5,000,000
Matt Murray	$4,000,000 (1)
-Salary Average :	$4,000,000
Mason McTavish	$3,900,000 (1)
-Salary Average :	$3,900,000
Andre Burakovsky	$3,695,000 (2)
-Salary Average :	$3,695,000
Marc-Andre Fleury	$3,500,000 (1)
-Salary Average :	$3,500,000
Michael Kesselring	$3,105,000 (1)
-Salary Average :	$3,105,000
Jesse Puljujarvi	$3,000,001 (3)
-Salary Average :	$3,000,001
Ville Husso	$2,875,000 (2)
-Salary Average :	$2,875,000
Ryan Suter	$2,500,000 (1)
-Salary Average :	$650,000
Alexis Lafreniere	$2,325,000 (2)
-Salary Average :	$2,325,000
Trent Frederic	$2,300,000 (3)
-Salary Average :	$2,300,000
Eric Robinson	$2,000,000 (1)
-Salary Average :	$2,000,000
Nils Hoglander	$1,100,000 (1)
-Salary Average :	$1,100,000
Zach Benson	$900,000 (2)
-Salary Average :	$650,000
Jake Neighbours	$900,000 (1)
-Salary Average :	$900,000
Brandt Clarke	$900,000 (1)
-Salary Average :	$900,000
Olen Zellweger	$900,000 (2)
-Salary Average :	$650,000
Mike Reilly	$800,000 (2)
-Salary Average :	$650,000
Dennis Gilbert	$762,500 (2)
-Salary Average :	$762,500
Cam Dineen	$650,000 (1)
-Salary Average :	$650,000
Total Pro Players	27
Salary Commitment
Year 2025 : $89,205,501
Year 2026 : $57,155,501
Year 2027 : $34,148,001
Year 2028 : $5,755,000
Salary Average Commitment
Year 2025 : $86,705,501
Year 2026 : $56,000,501
Year 2027 : $33,643,001
Year 2028 : $5,250,000
Salary Cap with 1 Way Contract
Year 2025 : $89,205,501
Year 2026 : $56,650,501
Year 2027 : $33,643,001
Year 2028 : $5,250,000

Farm Players Salaries
Josh Mahura	$92,100 (2)
Salary Average :	$92,100
Rem Pitlick	$55,000 (1)
Salary Average :	$55,000
Vasily Ponomarev	$51,200 (3)
Salary Average :	$51,200
Carl Grundstrom	$50,000 (3)
Salary Average :	$50,000
Justin Robidas	$48,850 (3)
Salary Average :	$48,850
Riley Tufte	$48,775 (2)
Salary Average :	$48,775
Rocco Grimaldi	$48,750 (1)
Salary Average :	$48,750
Brennan Othmann	$45,000 (2)
Salary Average :	$32,500
David Jiricek	$45,000 (1)
Salary Average :	$45,000
Daniil Misyul	$45,000 (2)
Salary Average :	$32,500
Yaroslav Askarov	$45,000 (1)
Salary Average :	$45,000
Connor Hughes	$45,000 (1)
Salary Average :	$45,000
Ville Ottavainen	$45,000 (2)
Salary Average :	$32,500
Aatu Raty	$45,000 (1)
Salary Average :	$45,000
Nathan Legare	$41,165 (2)
Salary Average :	$41,165
William Lockwood	$38,750 (3)
Salary Average :	$38,750
Alex Barre-Boulet	$37,917 (1)
Salary Average :	$37,917
Joey Keane	$37,500 (1)
Salary Average :	$37,500
Jake Chiasson	$37,500 (3)
Salary Average :	$37,500
Mathias Laferriere	$37,500 (1)
Salary Average :	$37,500
Cam McDonald	$32,500 (1)
Salary Average :	$32,500
Total Farm Players	21
Salary Commitment
Year 2025 : $972,507
Year 2026 : $543,340
Year 2027 : $226,300
Year 2028 : $0
Salary Average Commitment
Year 2025 : $935,007
Year 2026 : $505,840
Year 2027 : $226,300
Year 2028 : $0

Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	7667 - $125 - 5,564 - 72,57%
Level 2:	6388 - $75 - 5,562 - 87,07%
Level 3:	2556 - $50 - 2,241 - 87,68%
Level 4:	5111 - $45 - 3,449 - 67,48%
Luxury :	1278 - $250 - 879 - 68,78%
Total Capacity :	23000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $35 - 1,734 - 86,71%
Farm Level 2:	1000 - $15 - 981 - 98,13%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	17,695 - 76,93%
Average Income per Game	$2,383,499
Year to Date Revenue	$97,723,476
Farm
Home Games Left	0
Average Attendance - %	2,716 - 90,52%
Average Income per Game	$94,271
Year to Date Revenue	$3,865,125
Expense
Pro Players Total Salaries	$88,982,000
Farm Players Total Salaries	$1,765,580
Coaches Total Salaries	$2,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$93,462,497
Farm Year To Date Expenses	$3,252,409
Pro Salary Cap To Date	$91,900,409
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	$607,986
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$22,065
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$88,982,000
Estimate Under Maximum Salary Cap of $101,250,000	$12,268,000
Estimate Over Minimum Salary Cap of $75,500,000	$13,482,000
Current Bank Account	$15,140,421
Projected Bank Account	$15,140,421

Pro Players Salaries
Bo Horvat	$8,500,000 (2)
-Salary Average :	$8,500,000
Tomas Hertl	$8,138,000 (2)
-Salary Average :	$8,138,000
Aaron Ekblad	$7,100,000 (4)
-Salary Average :	$7,100,000
Jeremy Swayman	$6,217,000 (3)
-Salary Average :	$6,217,000
Pyotr Kochetkov	$5,613,000 (4)
-Salary Average :	$5,613,000
Mikey Anderson	$5,560,000 (4)
-Salary Average :	$5,560,000
Jordan Eberle	$5,500,000 (2)
-Salary Average :	$650,000
Adam Henrique	$5,500,000 (1)
-Salary Average :	$5,500,000
Travis Konecny	$5,500,000 (2)
-Salary Average :	$5,500,000
Rasmus Ristolainen	$5,000,000 (4)
-Salary Average :	$5,000,000
J.T. Compher	$4,750,000 (4)
-Salary Average :	$4,750,000
Chris Tanev	$4,250,000 (2)
-Salary Average :	$4,250,000
Matias Maccelli	$3,854,000 (3)
-Salary Average :	$3,854,000
Gabriel Vilardi	$3,437,000 (3)
-Salary Average :	$3,437,000
Teddy Blueger	$2,500,000 (3)
-Salary Average :	$2,500,000
Nicholas Robertson	$2,173,000 (2)
-Salary Average :	$2,173,000
Steven Lorentz	$1,050,000 (1)
-Salary Average :	$1,050,000
Kevin Bahl	$1,050,000 (1)
-Salary Average :	$1,050,000
JJ Peterka	$900,000 (1)
-Salary Average :	$900,000
Leo Carlsson	$900,000 (2)
-Salary Average :	$650,000
Egor Zamula	$756,667 (1)
-Salary Average :	$756,667
Alexandre Carrier	$733,333 (5)
-Salary Average :	$733,333
Total Pro Players	22
Salary Commitment
Year 2025 : $88,982,000
Year 2026 : $82,724,000
Year 2027 : $47,763,000
Year 2028 : $31,755,000
Salary Average Commitment
Year 2025 : $83,882,000
Year 2026 : $74,625,333
Year 2027 : $44,764,333
Year 2028 : $28,756,333
Salary Cap with 1 Way Contract
Year 2025 : $88,982,000
Year 2026 : $79,725,333
Year 2027 : $44,764,333
Year 2028 : $28,756,333

Farm Players Salaries
Jordan Harris	$66,900 (2)
Salary Average :	$66,900
Kaedan Korczak	$57,500 (2)
Salary Average :	$56,917
Matthew Robertson	$50,000 (4)
Salary Average :	$50,000
Connor Carrick	$47,500 (1)
Salary Average :	$32,500
Josh Lopina	$47,500 (1)
Salary Average :	$47,500
Frank Nazar	$46,250 (3)
Salary Average :	$46,250
Ethan Del Mastro	$45,000 (2)
Salary Average :	$32,500
Jonathan Lekkerimaki	$45,000 (3)
Salary Average :	$45,000
Jakub Stancl	$45,000 (3)
Salary Average :	$45,000
Hunter Haight	$45,000 (3)
Salary Average :	$45,000
Filip Kral	$45,000 (3)
Salary Average :	$45,000
Joel Blomqvist	$45,000 (2)
Salary Average :	$32,500
Isak Rosen	$45,000 (1)
Salary Average :	$45,000
Mikko Kokkonen	$45,000 (1)
Salary Average :	$45,000
Chad Ruhwedel	$45,000 (2)
Salary Average :	$32,500
Brett Berard	$45,000 (2)
Salary Average :	$32,500
Calle Odelius	$45,000 (3)
Salary Average :	$45,000
Brandon Coe	$45,000 (1)
Salary Average :	$45,000
Landon Slaggert	$45,000 (2)
Salary Average :	$32,500
Logan Mailloux	$45,000 (2)
Salary Average :	$32,500
Aleksanteri Kaskimaki	$45,000 (3)
Salary Average :	$45,000
Nolan Allan	$45,000 (2)
Salary Average :	$32,500
Calle Clang	$45,000 (1)
Salary Average :	$45,000
Stian Solberg	$45,000 (3)
Salary Average :	$45,000
Samu Tuomaala	$45,000 (2)
Salary Average :	$32,500
Robert Mastrosimone	$45,000 (2)
Salary Average :	$32,500
Kirill Kudryavtsev	$45,000 (3)
Salary Average :	$45,000
Xavier Bourgault	$45,000 (1)
Salary Average :	$45,000
Tristen Robins	$45,000 (1)
Salary Average :	$45,000
Marat Khusnutdinov	$45,000 (2)
Salary Average :	$32,500
Konsta Helenius	$45,000 (3)
Salary Average :	$45,000
John Hayden	$45,000 (2)
Salary Average :	$32,500
Donovan Sebrango	$43,680 (2)
Salary Average :	$43,680
Calle Rosen	$42,500 (1)
Salary Average :	$42,500
Jesper Vikman	$40,000 (3)
Salary Average :	$40,000
David Gustafsson	$38,750 (1)
Salary Average :	$38,750
Grigori Denisenko	$38,750 (1)
Salary Average :	$38,750
Ryan Shea	$38,750 (1)
Salary Average :	$38,750
Scott Reedy	$37,500 (1)
Salary Average :	$37,500
Total Farm Players	39
Salary Commitment
Year 2025 : $1,765,580
Year 2026 : $1,204,330
Year 2027 : $541,250
Year 2028 : $50,000
Salary Average Commitment
Year 2025 : $1,612,497
Year 2026 : $1,066,247
Year 2027 : $541,250
Year 2028 : $50,000

Team	Current Fund	Season Salary Cap	Under Maximum of $101,250,000 Available Cap Space	Over Minimum of $75,500,000	Pro Players	Farm Players	Total Players
Avalanche	$93,142,775	$80,672,500	$20,577,500	$5,172,500	23	29	52
Blackhawks	$119,487,961	$95,723,500	$5,526,500	$20,223,500	21	22	43
Blue Jackets	$108,485,141	$93,659,167	$7,590,833	$18,159,167	24	24	48
Blues	$47,565,956	$99,169,334	$2,080,666	$23,669,334	22	37	59
Bruins	$56,219,582	$93,951,334	$7,298,666	$18,451,334	22	40	62
Canadiens	$46,303,505	$87,054,850	$14,195,150	$11,554,850	21	25	46
Canucks	$107,097,368	$91,530,857	$9,719,143	$16,030,857	23	25	48
Devils	$78,004,420	$99,180,000	$2,070,000	$23,680,000	23	34	57
Ducks	$23,642,923	$87,860,714	$13,389,286	$12,360,714	23	34	57
Flames	$66,421,417	$81,947,999	$19,302,001	$6,447,999	27	37	64
Flyers	$16,624,292	$87,921,500	$13,328,500	$12,421,500	23	25	48
Golden Knights	$32,670,875	$80,909,500	$20,340,500	$5,409,500	25	31	56
Hurricanes	$20,350,098	$78,059,000	$23,191,000	$2,559,000	23	35	58
Islanders	$24,069,387	$101,141,999	$108,001	$25,641,999	22	34	56
Jets	$41,011,181	$95,311,567	$5,938,433	$19,811,567	24	27	51
Kraken	$36,013,405	$95,952,667	$5,297,333	$20,452,667	23	32	55
Mammoth	$109,678,147	$96,159,524	$5,090,476	$20,659,524	23	23	46
Maple Leafs	$44,547,112	$75,879,000	$25,371,000	$379,000	25	32	57
Oilers	$69,389,019	$77,200,857	$24,049,143	$1,700,857	26	39	65
Panthers	$62,870,344	$81,549,000	$19,701,000	$6,049,000	25	29	54
Penguins	($10,243,876)	$99,653,000	$1,597,000	$24,153,000	23	27	50
Predators	$14,085,797	$101,023,000	$227,000	$25,523,000	22	27	49
Red Wings	($163,550)	$93,633,174	$7,616,826	$18,133,174	23	29	52
Sabres	$37,093,206	$73,574,600	$27,675,400	-$1,925,400	24	31	55
Senators	$48,678,202	$82,579,357	$18,670,643	$7,079,357	23	25	48
Sharks	$33,328,687	$85,538,000	$15,712,000	$10,038,000	22	29	51
Stars	$36,635,932	$89,205,501	$12,044,499	$13,705,501	27	21	48
Wild	$15,140,421	$88,982,000	$12,268,000	$13,482,000	22	39	61

Team Finance for LIGUE SIMULE DES MORDUS DE HOCKEY

Update - 27 avril 2026 at 18:00

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 - %