He Shoots He Scores FHL

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	6000 - $100 - 4,529 - 75.49%
Level 2:	5000 - $65 - 3,689 - 73.77%
Level 3:	2000 - $42 - 1,544 - 77.18%
Level 4:	4000 - $30 - 2,580 - 64.49%
Luxury :	1000 - $150 - 974 - 97.38%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $35 - 1,396 - 69.79%
Farm Level 2:	1000 - $15 - 768 - 76.81%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	37
Average Attendance - %	13,315 - 73.97%
Average Income per Game	$1,461,632
Year to Date Revenue	$8,769,792
Farm
Home Games Left	36
Average Attendance - %	2,164 - 72.13%
Average Income per Game	$89,954
Year to Date Revenue	$629,681
Expense
Pro Players Total Salaries	$67,474,000
Farm Players Total Salaries	$2,832,117
Coaches Total Salaries	$1,750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$10,271,106
Farm Year To Date Expenses	$575,694
Pro Salary Cap To Date	$10,121,094
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$54,080,384
Farm Estimated Season Revenue	$3,238,359
Pro Remaining Season Days	102
Pro Expenses Per Days	$570,617
Pro Estimated Expenses	$58,202,934
Farm Remaining Season Days	94
Farm Expenses Per Days	$31,983
Farm Estimated Expenses	$3,006,402
Estimated Season Expenses	$61,209,336
Estimated Season Salary Cap	$67,473,960
Estimate Under Maximum Salary Cap of $74,500,000	$7,026,040
Estimate Over Minimum Salary Cap of $58,500,000	$8,973,960
Current Bank Account	$109,804,189
Projected Bank Account	$105,913,596

Pro Players Salaries
Nikita Kucherov	$9,500,000 (1)
-Salary Remaining :	$8,075,000
-Salary Average :	$9,500,000
-Salary Average Remaining :	$8,075,000
Valeri Nichushkin	$6,000,000 (3)
-Salary Remaining :	$5,100,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$5,100,000
Jack Eichel	$4,602,000 (2)
-Salary Remaining :	$3,911,700
-Salary Average :	$3,495,000
-Salary Average Remaining :	$2,970,750
Kevin Fiala	$4,591,000 (3)
-Salary Remaining :	$3,902,350
-Salary Average :	$4,591,000
-Salary Average Remaining :	$3,902,350
Teuvo Teravainen	$4,500,000 (1)
-Salary Remaining :	$3,825,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$3,825,000
Drew Doughty	$4,316,000 (2)
-Salary Remaining :	$3,668,600
-Salary Average :	$4,385,000
-Salary Average Remaining :	$3,727,250
Mitch Marner	$4,179,000 (2)
-Salary Remaining :	$3,552,150
-Salary Average :	$4,179,000
-Salary Average Remaining :	$3,552,150
Shea Theodore	$3,458,000 (2)
-Salary Remaining :	$2,939,300
-Salary Average :	$3,017,000
-Salary Average Remaining :	$2,564,450
Tom Wilson	$3,300,000 (2)
-Salary Remaining :	$2,805,000
-Salary Average :	$3,300,000
-Salary Average Remaining :	$2,805,000
Stuart Skinner	$3,226,000 (2)
-Salary Remaining :	$2,742,100
-Salary Average :	$3,226,000
-Salary Average Remaining :	$2,742,100
Dougie Hamilton	$3,146,000 (1)
-Salary Remaining :	$2,674,100
-Salary Average :	$3,940,000
-Salary Average Remaining :	$3,349,000
Sam Reinhart	$2,964,000 (1)
-Salary Remaining :	$2,519,400
-Salary Average :	$1,814,000
-Salary Average Remaining :	$1,541,900
Nick Paul	$2,948,000 (2)
-Salary Remaining :	$2,505,800
-Salary Average :	$2,948,000
-Salary Average Remaining :	$2,505,800
Rasmus Andersson	$2,108,000 (1)
-Salary Remaining :	$1,791,800
-Salary Average :	$2,100,000
-Salary Average Remaining :	$1,785,000
Alex Steeves	$1,559,000 (3)
-Salary Remaining :	$1,325,150
-Salary Average :	$1,559,000
-Salary Average Remaining :	$1,325,150
Colin White	$1,458,000 (1)
-Salary Remaining :	$1,239,300
-Salary Average :	$750,000
-Salary Average Remaining :	$637,500
Luca Del Bel Belluz	$1,412,000 (3)
-Salary Remaining :	$1,200,200
-Salary Average :	$1,412,000
-Salary Average Remaining :	$1,200,200
Isaiah George	$1,382,000 (3)
-Salary Remaining :	$1,174,700
-Salary Average :	$1,382,000
-Salary Average Remaining :	$1,174,700
Alexandre Carrier	$1,067,000 (2)
-Salary Remaining :	$906,950
-Salary Average :	$1,777,000
-Salary Average Remaining :	$1,510,450
Trevor van Riemsdyk	$938,000 (1)
-Salary Remaining :	$797,300
-Salary Average :	$1,042,000
-Salary Average Remaining :	$885,700
Leevi Merilainen	$820,000 (1)
-Salary Remaining :	$697,000
-Salary Average :	$820,000
-Salary Average Remaining :	$697,000
Total Pro Players	21
Salary Commitment
Year 2025 : $67,474,000
Year 2026 : $42,040,000
Year 2027 : $14,944,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $65,737,000
Year 2026 : $41,271,000
Year 2027 : $14,944,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $67,474,000
Year 2026 : $42,040,000
Year 2027 : $14,944,000
Year 2028 : $0

Farm Players Salaries
Calen Addison	$163,600 (2)
Salary Remaining :	$137,307
Salary Average :	$163,600
Salary Average Remaining :	$137,307
Ville Ottavainen	$139,700 (3)
Salary Remaining :	$117,248
Salary Average :	$139,700
Salary Average Remaining :	$117,248
Jacob Bernard-Docker	$135,000 (2)
Salary Remaining :	$113,304
Salary Average :	$135,000
Salary Average Remaining :	$113,304
Domenick Fensore	$135,000 (3)
Salary Remaining :	$113,304
Salary Average :	$135,000
Salary Average Remaining :	$113,304
Ty Smith	$132,500 (2)
Salary Remaining :	$111,205
Salary Average :	$132,500
Salary Average Remaining :	$111,205
Ben Hemmerling	$131,700 (3)
Salary Remaining :	$110,534
Salary Average :	$131,700
Salary Average Remaining :	$110,534
Seamus Casey	$131,700 (3)
Salary Remaining :	$110,534
Salary Average :	$131,700
Salary Average Remaining :	$110,534
Maxim Barbashev	$129,100 (3)
Salary Remaining :	$108,352
Salary Average :	$129,100
Salary Average Remaining :	$108,352
Jett Luchanko	$128,700 (3)
Salary Remaining :	$108,016
Salary Average :	$128,700
Salary Average Remaining :	$108,016
Roman Schmidt	$127,700 (3)
Salary Remaining :	$107,177
Salary Average :	$127,700
Salary Average Remaining :	$107,177
Calle Odelius	$127,700 (3)
Salary Remaining :	$107,177
Salary Average :	$127,700
Salary Average Remaining :	$107,177
Gleb Trikozov	$125,700 (3)
Salary Remaining :	$105,498
Salary Average :	$125,700
Salary Average Remaining :	$105,498
Jake Wise	$120,600 (3)
Salary Remaining :	$101,218
Salary Average :	$120,600
Salary Average Remaining :	$101,218
Alex Jefferies	$116,700 (3)
Salary Remaining :	$97,945
Salary Average :	$116,700
Salary Average Remaining :	$97,945
Reece Newkirk	$113,000 (3)
Salary Remaining :	$94,839
Salary Average :	$113,000
Salary Average Remaining :	$94,839
Brandon Biro	$112,500 (1)
Salary Remaining :	$94,420
Salary Average :	$112,500
Salary Average Remaining :	$94,420
Jack LaFontaine	$110,100 (3)
Salary Remaining :	$92,405
Salary Average :	$110,100
Salary Average Remaining :	$92,405
Nikita Pavlychev	$101,400 (2)
Salary Remaining :	$85,104
Salary Average :	$101,400
Salary Average Remaining :	$85,104
Ivan Miroshnichenko	$95,000 (2)
Salary Remaining :	$79,732
Salary Average :	$95,000
Salary Average Remaining :	$79,732
Jakub Skarek	$94,800 (2)
Salary Remaining :	$79,564
Salary Average :	$94,800
Salary Average Remaining :	$79,564
Jan Mysak	$90,250 (1)
Salary Remaining :	$75,746
Salary Average :	$90,250
Salary Average Remaining :	$75,746
Mason Geertsen	$90,000 (2)
Salary Remaining :	$75,536
Salary Average :	$90,000
Salary Average Remaining :	$75,536
Hayden Hodgson	$90,000 (2)
Salary Remaining :	$75,536
Salary Average :	$90,000
Salary Average Remaining :	$75,536
Zayde Wisdom	$89,667 (1)
Salary Remaining :	$75,256
Salary Average :	$89,667
Salary Average Remaining :	$75,256
Total Farm Players	24
Salary Commitment
Year 2025 : $2,832,117
Year 2026 : $2,539,700
Year 2027 : $1,637,400
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,832,117
Year 2026 : $2,539,700
Year 2027 : $1,637,400
Year 2028 : $0

Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	6000 - $100 - 4,414 - 73.57%
Level 2:	5000 - $60 - 4,766 - 95.31%
Level 3:	2000 - $35 - 1,975 - 98.75%
Level 4:	4000 - $20 - 3,911 - 97.77%
Luxury :	1000 - $125 - 1,000 - 100.00%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $35 - 1,436 - 71.80%
Farm Level 2:	1000 - $15 - 761 - 76.05%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	36
Average Attendance - %	16,066 - 89.25%
Average Income per Game	$1,489,531
Year to Date Revenue	$10,426,715
Farm
Home Games Left	35
Average Attendance - %	2,197 - 73.22%
Average Income per Game	$91,885
Year to Date Revenue	$735,077
Expense
Pro Players Total Salaries	$59,285,667
Farm Players Total Salaries	$3,005,317
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$9,042,858
Farm Year To Date Expenses	$643,716
Pro Salary Cap To Date	$8,892,846
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$53,623,106
Farm Estimated Season Revenue	$3,215,962
Pro Remaining Season Days	102
Pro Expenses Per Days	$502,381
Pro Estimated Expenses	$51,242,862
Farm Remaining Season Days	94
Farm Expenses Per Days	$35,762
Farm Estimated Expenses	$3,361,628
Estimated Season Expenses	$54,604,490
Estimated Season Salary Cap	$59,285,640
Estimate Under Maximum Salary Cap of $74,500,000	$15,214,360
Estimate Over Minimum Salary Cap of $58,500,000	$785,640
Current Bank Account	$81,530,812
Projected Bank Account	$83,765,390

Pro Players Salaries
Anthony DeAngelo	$4,750,000 (1)
-Salary Remaining :	$4,037,500
-Salary Average :	$4,750,000
-Salary Average Remaining :	$4,037,500
Jason Zucker	$4,550,000 (1)
-Salary Remaining :	$3,867,500
-Salary Average :	$4,550,000
-Salary Average Remaining :	$3,867,500
J.T. Compher	$3,000,000 (2)
-Salary Remaining :	$2,550,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$2,550,000
Casey Dornbach	$2,999,000 (1)
-Salary Remaining :	$2,549,150
-Salary Average :	$2,999,000
-Salary Average Remaining :	$2,549,150
Brennan Saulnier	$2,999,000 (1)
-Salary Remaining :	$2,549,150
-Salary Average :	$2,999,000
-Salary Average Remaining :	$2,549,150
Travis Mitchell	$2,999,000 (1)
-Salary Remaining :	$2,549,150
-Salary Average :	$2,999,000
-Salary Average Remaining :	$2,549,150
Sam Bitten	$2,999,000 (1)
-Salary Remaining :	$2,549,150
-Salary Average :	$2,999,000
-Salary Average Remaining :	$2,549,150
Mark Duarte	$2,999,000 (1)
-Salary Remaining :	$2,549,150
-Salary Average :	$2,999,000
-Salary Average Remaining :	$2,549,150
Jake Middleton	$2,500,000 (3)
-Salary Remaining :	$2,125,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,125,000
Jonathan Drouin	$2,285,000 (1)
-Salary Remaining :	$1,942,250
-Salary Average :	$2,285,000
-Salary Average Remaining :	$1,942,250
Blake Lizotte	$2,250,000 (1)
-Salary Remaining :	$1,912,500
-Salary Average :	$2,250,000
-Salary Average Remaining :	$1,912,500
Parker Kelly	$2,242,000 (3)
-Salary Remaining :	$1,905,700
-Salary Average :	$2,242,000
-Salary Average Remaining :	$1,905,700
Yegor Chinakhov	$2,228,000 (3)
-Salary Remaining :	$1,893,800
-Salary Average :	$2,228,000
-Salary Average Remaining :	$1,893,800
Ryan Poehling	$1,657,000 (1)
-Salary Remaining :	$1,408,450
-Salary Average :	$1,657,000
-Salary Average Remaining :	$1,408,450
Artyom Levshunov	$1,474,000 (3)
-Salary Remaining :	$1,252,900
-Salary Average :	$1,474,000
-Salary Average Remaining :	$1,252,900
Liam Foudy	$1,445,000 (2)
-Salary Remaining :	$1,228,250
-Salary Average :	$1,445,000
-Salary Average Remaining :	$1,228,250
Tyler Inamoto	$1,320,000 (3)
-Salary Remaining :	$1,122,000
-Salary Average :	$1,320,000
-Salary Average Remaining :	$1,122,000
Ty Dellandrea	$1,291,000 (2)
-Salary Remaining :	$1,097,350
-Salary Average :	$789,699
-Salary Average Remaining :	$671,244
Jakub Stancl	$1,252,000 (3)
-Salary Remaining :	$1,064,200
-Salary Average :	$1,252,000
-Salary Average Remaining :	$1,064,200
Connor Dewar	$1,241,000 (1)
-Salary Remaining :	$1,054,850
-Salary Average :	$1,241,000
-Salary Average Remaining :	$1,054,850
Michael Amadio	$1,167,000 (1)
-Salary Remaining :	$991,950
-Salary Average :	$1,296,667
-Salary Average Remaining :	$1,102,167
Marc Del Gaizo	$1,137,000 (2)
-Salary Remaining :	$966,450
-Salary Average :	$1,137,000
-Salary Average Remaining :	$966,450
Lucas Johansen	$1,001,000 (2)
-Salary Remaining :	$850,850
-Salary Average :	$1,001,000
-Salary Average Remaining :	$850,850
Adam Erne	$1,000,000 (1)
-Salary Remaining :	$850,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$850,000
Ryan McGregor	$991,000 (2)
-Salary Remaining :	$842,350
-Salary Average :	$991,000
-Salary Average Remaining :	$842,350
Brayden Pachal	$989,000 (1)
-Salary Remaining :	$840,650
-Salary Average :	$989,000
-Salary Average Remaining :	$840,650
Lucas Edmonds	$950,000 (1)
-Salary Remaining :	$807,500
-Salary Average :	$950,000
-Salary Average Remaining :	$807,500
Eetu Makiniemi	$949,000 (3)
-Salary Remaining :	$806,650
-Salary Average :	$949,000
-Salary Average Remaining :	$806,650
Devon Levi	$925,000 (1)
-Salary Remaining :	$786,250
-Salary Average :	$925,000
-Salary Average Remaining :	$786,250
Conor Timmins	$850,000 (1)
-Salary Remaining :	$722,500
-Salary Average :	$850,000
-Salary Average Remaining :	$722,500
Adam Edstrom	$846,667 (1)
-Salary Remaining :	$719,667
-Salary Average :	$846,667
-Salary Average Remaining :	$719,667
Leo Loof	$0 (0)
Total Pro Players	32
Salary Commitment
Year 2025 : $59,285,667
Year 2026 : $20,830,000
Year 2027 : $11,965,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $58,914,033
Year 2026 : $20,328,699
Year 2027 : $11,965,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $59,285,667
Year 2026 : $20,830,000
Year 2027 : $11,965,000
Year 2028 : $0

Farm Players Salaries
Mark Senden	$299,900 (1)
Salary Remaining :	$251,702
Salary Average :	$299,900
Salary Average Remaining :	$251,702
Jake Bean	$295,000 (2)
Salary Remaining :	$247,589
Salary Average :	$295,000
Salary Average Remaining :	$247,589
Sebastian Aho2	$199,500 (1)
Salary Remaining :	$167,438
Salary Average :	$199,500
Salary Average Remaining :	$167,438
Jesse Ylonen	$186,400 (2)
Salary Remaining :	$156,443
Salary Average :	$186,400
Salary Average Remaining :	$156,443
Max Jones	$139,200 (2)
Salary Remaining :	$116,829
Salary Average :	$139,200
Salary Average Remaining :	$116,829
Jackson Kunz	$138,500 (3)
Salary Remaining :	$116,241
Salary Average :	$138,500
Salary Average Remaining :	$116,241
Luke Prokop	$135,200 (3)
Salary Remaining :	$113,471
Salary Average :	$135,200
Salary Average Remaining :	$113,471
Daniil Misyul	$134,800 (3)
Salary Remaining :	$113,136
Salary Average :	$134,800
Salary Average Remaining :	$113,136
Kyle Capobianco	$130,500 (2)
Salary Remaining :	$109,527
Salary Average :	$130,500
Salary Average Remaining :	$109,527
Guillaume Richard	$129,700 (3)
Salary Remaining :	$108,855
Salary Average :	$129,700
Salary Average Remaining :	$108,855
Anton Wahlberg	$128,600 (3)
Salary Remaining :	$107,932
Salary Average :	$128,600
Salary Average Remaining :	$107,932
Adam Sykora	$127,900 (3)
Salary Remaining :	$107,345
Salary Average :	$127,900
Salary Average Remaining :	$107,345
Gavin Hayes	$127,900 (3)
Salary Remaining :	$107,345
Salary Average :	$127,900
Salary Average Remaining :	$107,345
Ondrej Becher	$127,800 (3)
Salary Remaining :	$107,261
Salary Average :	$127,800
Salary Average Remaining :	$107,261
Gavin White	$127,100 (3)
Salary Remaining :	$106,673
Salary Average :	$127,100
Salary Average Remaining :	$106,673
Jaret Anderson-Dolan	$117,200 (1)
Salary Remaining :	$98,364
Salary Average :	$117,200
Salary Average Remaining :	$98,364
Hunter Skinner	$99,900 (2)
Salary Remaining :	$83,845
Salary Average :	$99,900
Salary Average Remaining :	$83,845
Marc Gatcomb	$97,300 (2)
Salary Remaining :	$81,663
Salary Average :	$97,300
Salary Average Remaining :	$81,663
Adam Ginning	$92,500 (1)
Salary Remaining :	$77,634
Salary Average :	$92,500
Salary Average Remaining :	$77,634
Magnus Chrona	$86,750 (1)
Salary Remaining :	$72,808
Salary Average :	$86,750
Salary Average Remaining :	$72,808
Remi Poirier	$83,667 (1)
Salary Remaining :	$70,220
Salary Average :	$83,667
Salary Average Remaining :	$70,220
Hank Kempf	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	22
Salary Commitment
Year 2025 : $3,005,317
Year 2026 : $2,125,800
Year 2027 : $1,177,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $3,005,317
Year 2026 : $2,125,800
Year 2027 : $1,177,500
Year 2028 : $0

Blue Jackets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	6000 - $90 - 5,906 - 98.43%
Level 2:	5000 - $62 - 4,047 - 80.95%
Level 3:	2000 - $30 - 1,993 - 99.66%
Level 4:	4000 - $15 - 3,957 - 98.91%
Luxury :	1000 - $170 - 992 - 99.24%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $35 - 1,362 - 68.11%
Farm Level 2:	1000 - $15 - 800 - 80.00%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	36
Average Attendance - %	16,895 - 93.86%
Average Income per Game	$1,594,763
Year to Date Revenue	$11,163,339
Farm
Home Games Left	36
Average Attendance - %	2,162 - 72.07%
Average Income per Game	$88,916
Year to Date Revenue	$622,411
Expense
Pro Players Total Salaries	$62,804,000
Farm Players Total Salaries	$2,739,000
Coaches Total Salaries	$3,600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$9,720,594
Farm Year To Date Expenses	$688,408
Pro Salary Cap To Date	$9,420,606
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$57,411,458
Farm Estimated Season Revenue	$3,200,971
Pro Remaining Season Days	102
Pro Expenses Per Days	$540,033
Pro Estimated Expenses	$55,083,366
Farm Remaining Season Days	94
Farm Expenses Per Days	$38,741
Farm Estimated Expenses	$3,641,654
Estimated Season Expenses	$58,725,020
Estimated Season Salary Cap	$62,804,040
Estimate Under Maximum Salary Cap of $74,500,000	$11,695,960
Estimate Over Minimum Salary Cap of $58,500,000	$4,304,040
Current Bank Account	$111,435,345
Projected Bank Account	$113,322,754

Pro Players Salaries
Connor Hellebuyck	$12,100,000 (1)
-Salary Remaining :	$10,285,000
-Salary Average :	$12,100,000
-Salary Average Remaining :	$10,285,000
Aleksander Barkov	$7,218,000 (3)
-Salary Remaining :	$6,135,300
-Salary Average :	$7,218,000
-Salary Average Remaining :	$6,135,300
Bryan Rust	$6,750,000 (2)
-Salary Remaining :	$5,737,500
-Salary Average :	$6,750,000
-Salary Average Remaining :	$5,737,500
Brad Marchand	$6,000,000 (3)
-Salary Remaining :	$5,100,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$5,100,000
Evgeni Malkin	$4,096,000 (1)
-Salary Remaining :	$3,481,600
-Salary Average :	$5,998,000
-Salary Average Remaining :	$5,098,300
Carson Soucy	$3,675,000 (2)
-Salary Remaining :	$3,123,750
-Salary Average :	$3,675,000
-Salary Average Remaining :	$3,123,750
Jaccob Slavin	$3,315,000 (3)
-Salary Remaining :	$2,817,750
-Salary Average :	$3,315,000
-Salary Average Remaining :	$2,817,750
Luke Schenn	$3,000,000 (3)
-Salary Remaining :	$2,550,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$2,550,000
Evan Rodrigues	$2,280,000 (1)
-Salary Remaining :	$1,938,000
-Salary Average :	$778,000
-Salary Average Remaining :	$661,300
Tanner Jeannot	$1,949,000 (2)
-Salary Remaining :	$1,656,650
-Salary Average :	$1,949,000
-Salary Average Remaining :	$1,656,650
Vladislav Gavrikov	$1,735,000 (1)
-Salary Remaining :	$1,474,750
-Salary Average :	$811,000
-Salary Average Remaining :	$689,350
Jonatan Berggren	$1,519,000 (3)
-Salary Remaining :	$1,291,150
-Salary Average :	$1,519,000
-Salary Average Remaining :	$1,291,150
Julien Gauthier	$1,500,000 (2)
-Salary Remaining :	$1,275,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,275,000
Gustav Forsling	$1,498,000 (1)
-Salary Remaining :	$1,273,300
-Salary Average :	$1,646,000
-Salary Average Remaining :	$1,399,100
Valtteri Puustinen	$1,481,000 (3)
-Salary Remaining :	$1,258,850
-Salary Average :	$1,481,000
-Salary Average Remaining :	$1,258,850
Jacob Moverare	$1,133,000 (1)
-Salary Remaining :	$963,050
-Salary Average :	$853,073
-Salary Average Remaining :	$725,112
Luke Cavallin	$1,000,000 (2)
-Salary Remaining :	$850,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$850,000
Trent Frederic	$930,000 (2)
-Salary Remaining :	$790,500
-Salary Average :	$925,000
-Salary Average Remaining :	$786,250
Connor Zary	$825,000 (2)
-Salary Remaining :	$701,250
-Salary Average :	$825,000
-Salary Average Remaining :	$701,250
Zachary L'Heureux	$800,000 (2)
-Salary Remaining :	$680,000
-Salary Average :	$800,000
-Salary Average Remaining :	$680,000
Total Pro Players	20
Salary Commitment
Year 2025 : $62,804,000
Year 2026 : $39,962,000
Year 2027 : $22,533,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $62,143,073
Year 2026 : $39,957,000
Year 2027 : $22,533,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $62,804,000
Year 2026 : $39,962,000
Year 2027 : $22,533,000
Year 2028 : $0

Farm Players Salaries
Egor Sokolov	$149,500 (3)
Salary Remaining :	$125,473
Salary Average :	$149,500
Salary Average Remaining :	$125,473
Kyle Jackson	$146,700 (3)
Salary Remaining :	$123,123
Salary Average :	$146,700
Salary Average Remaining :	$123,123
Isak Rosen	$145,000 (1)
Salary Remaining :	$121,696
Salary Average :	$145,000
Salary Average Remaining :	$121,696
Tristan Broz	$135,000 (3)
Salary Remaining :	$113,304
Salary Average :	$135,000
Salary Average Remaining :	$113,304
Owen Beck	$133,300 (3)
Salary Remaining :	$111,877
Salary Average :	$133,300
Salary Average Remaining :	$111,877
Adam Raska	$131,500 (3)
Salary Remaining :	$110,366
Salary Average :	$131,500
Salary Average Remaining :	$110,366
Trevor Connelly	$130,000 (3)
Salary Remaining :	$109,107
Salary Average :	$130,000
Salary Average Remaining :	$109,107
Connor Clattenburg	$126,500 (3)
Salary Remaining :	$106,170
Salary Average :	$126,500
Salary Average Remaining :	$106,170
Leon Muggli	$126,100 (3)
Salary Remaining :	$105,834
Salary Average :	$126,100
Salary Average Remaining :	$105,834
Tucker Robertson	$125,600 (3)
Salary Remaining :	$105,414
Salary Average :	$125,600
Salary Average Remaining :	$105,414
Jacob Ingham	$125,000 (3)
Salary Remaining :	$104,911
Salary Average :	$125,000
Salary Average Remaining :	$104,911
Glenn Gawdin	$124,000 (2)
Salary Remaining :	$104,071
Salary Average :	$124,000
Salary Average Remaining :	$104,071
Givani Smith	$113,600 (2)
Salary Remaining :	$95,343
Salary Average :	$113,600
Salary Average Remaining :	$95,343
Jacob Perreault	$110,600 (3)
Salary Remaining :	$92,825
Salary Average :	$110,600
Salary Average Remaining :	$92,825
Braden Hache	$100,000 (1)
Salary Remaining :	$83,929
Salary Average :	$100,000
Salary Average Remaining :	$83,929
Billy Sweezey	$100,000 (1)
Salary Remaining :	$83,929
Salary Average :	$100,000
Salary Average Remaining :	$83,929
Ben Zloty	$100,000 (1)
Salary Remaining :	$83,929
Salary Average :	$100,000
Salary Average Remaining :	$83,929
Connor Hughes	$100,000 (1)
Salary Remaining :	$83,929
Salary Average :	$100,000
Salary Average Remaining :	$83,929
Brian Halonen	$99,600 (1)
Salary Remaining :	$83,593
Salary Average :	$99,600
Salary Average Remaining :	$83,593
Cole Guttman	$95,000 (1)
Salary Remaining :	$79,732
Salary Average :	$95,000
Salary Average Remaining :	$79,732
Martin Chromiak	$82,000 (1)
Salary Remaining :	$68,821
Salary Average :	$82,000
Salary Average Remaining :	$68,821
Valtteri Pulli	$80,000 (2)
Salary Remaining :	$67,143
Salary Average :	$80,000
Salary Average Remaining :	$67,143
Tyson Feist	$80,000 (2)
Salary Remaining :	$67,143
Salary Average :	$80,000
Salary Average Remaining :	$67,143
Ethan Frisch	$80,000 (2)
Salary Remaining :	$67,143
Salary Average :	$80,000
Salary Average Remaining :	$67,143
Total Farm Players	24
Salary Commitment
Year 2025 : $2,739,000
Year 2026 : $1,917,400
Year 2027 : $1,439,800
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,739,000
Year 2026 : $1,917,400
Year 2027 : $1,439,800
Year 2028 : $0

Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scottrade Center
Level 1:	6000 - $91 - 5,573 - 92.88%
Level 2:	5000 - $55 - 4,942 - 98.84%
Level 3:	2000 - $40 - 1,632 - 81.58%
Level 4:	4000 - $18 - 3,853 - 96.33%
Luxury :	1000 - $170 - 977 - 97.74%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $28 - 1,953 - 97.65%
Farm Level 2:	1000 - $12 - 976 - 97.60%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	36
Average Attendance - %	16,977 - 94.32%
Average Income per Game	$1,608,763
Year to Date Revenue	$11,261,340
Farm
Home Games Left	36
Average Attendance - %	2,929 - 97.63%
Average Income per Game	$98,930
Year to Date Revenue	$692,510
Expense
Pro Players Total Salaries	$63,194,998
Farm Players Total Salaries	$5,285,534
Coaches Total Salaries	$4,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$2,600,000
Pro Year To Date Expenses	$9,822,056
Farm Year To Date Expenses	$1,144,431
Pro Salary Cap To Date	$9,522,050
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$57,915,463
Farm Estimated Season Revenue	$3,561,480
Pro Remaining Season Days	102
Pro Expenses Per Days	$543,292
Pro Estimated Expenses	$55,415,784
Farm Remaining Season Days	94
Farm Expenses Per Days	$65,049
Farm Estimated Expenses	$6,114,606
Estimated Season Expenses	$61,530,390
Estimated Season Salary Cap	$65,837,800
Estimate Under Maximum Salary Cap of $74,500,000	$8,662,200
Estimate Over Minimum Salary Cap of $58,500,000	$7,337,800
Current Bank Account	$240,438,115
Projected Bank Account	$240,384,668

Pro Players Salaries
Jaden Schwartz	$6,000,000 (2)
-Salary Remaining :	$5,100,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$5,100,000
Tyler Myers	$5,750,000 (2)
-Salary Remaining :	$4,887,500
-Salary Average :	$5,750,000
-Salary Average Remaining :	$4,887,500
Sean Walker	$5,500,000 (2)
-Salary Remaining :	$4,675,000
-Salary Average :	$5,500,000
-Salary Average Remaining :	$4,675,000
Taylor Hall	$4,750,000 (3)
-Salary Remaining :	$4,037,500
-Salary Average :	$4,750,000
-Salary Average Remaining :	$4,037,500
Jonathan Marchessault	$3,391,000 (1)
-Salary Remaining :	$2,882,350
-Salary Average :	$3,391,000
-Salary Average Remaining :	$2,882,350
Pius Suter	$2,999,999 (2)
-Salary Remaining :	$2,549,999
-Salary Average :	$2,999,999
-Salary Average Remaining :	$2,549,999
Victor Olofsson	$2,999,999 (3)
-Salary Remaining :	$2,549,999
-Salary Average :	$2,999,999
-Salary Average Remaining :	$2,549,999
David Kampf	$2,995,000 (2)
-Salary Remaining :	$2,545,750
-Salary Average :	$2,995,000
-Salary Average Remaining :	$2,545,750
Jacob Trouba	$2,972,000 (3)
-Salary Remaining :	$2,526,200
-Salary Average :	$2,702,000
-Salary Average Remaining :	$2,296,700
Jakob Chychrun	$2,946,000 (3)
-Salary Remaining :	$2,504,100
-Salary Average :	$2,946,000
-Salary Average Remaining :	$2,504,100
Juuse Saros	$2,844,000 (3)
-Salary Remaining :	$2,417,400
-Salary Average :	$2,586,000
-Salary Average Remaining :	$2,198,100
Kevin Lankinen	$2,800,000 (1)
-Salary Remaining :	$2,380,000
-Salary Average :	$2,800,000
-Salary Average Remaining :	$2,380,000
Boone Jenner	$2,728,000 (1)
-Salary Remaining :	$2,318,800
-Salary Average :	$6,089,000
-Salary Average Remaining :	$5,175,650
Brayden Point	$2,677,000 (1)
-Salary Remaining :	$2,275,450
-Salary Average :	$6,209,000
-Salary Average Remaining :	$5,277,650
Bowen Byram	$2,520,000 (2)
-Salary Remaining :	$2,142,000
-Salary Average :	$2,520,000
-Salary Average Remaining :	$2,142,000
Pavel Zacha	$2,477,000 (2)
-Salary Remaining :	$2,105,450
-Salary Average :	$1,680,000
-Salary Average Remaining :	$1,428,000
Adam Larsson	$2,239,000 (1)
-Salary Remaining :	$1,903,150
-Salary Average :	$3,482,000
-Salary Average Remaining :	$2,959,700
Mason Appleton	$2,100,000 (1)
-Salary Remaining :	$1,785,000
-Salary Average :	$2,100,000
-Salary Average Remaining :	$1,785,000
Brendan Gallagher	$1,750,000 (1)
-Salary Remaining :	$1,487,500
-Salary Average :	$1,750,000
-Salary Average Remaining :	$1,487,500
Zemgus Girgensons	$756,000 (1)
-Salary Remaining :	$642,600
-Salary Average :	$840,000
-Salary Average Remaining :	$714,000
Total Pro Players	20
Salary Commitment
Year 2025 : $63,194,998
Year 2026 : $44,225,998
Year 2027 : $15,455,999
Year 2028 : $0
Salary Average Commitment
Year 2025 : $70,089,998
Year 2026 : $43,428,998
Year 2027 : $15,983,999
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $63,194,998
Year 2026 : $44,753,998
Year 2027 : $16,511,999
Year 2028 : $0

Farm Players Salaries
Joonas Korpisalo	$300,000 (2)
Salary Remaining :	$251,786
Salary Average :	$300,000
Salary Average Remaining :	$251,786
Caleb Jones	$300,000 (2)
Salary Remaining :	$251,786
Salary Average :	$300,000
Salary Average Remaining :	$251,786
Ryan Hartman	$290,000 (3)
Salary Remaining :	$243,393
Salary Average :	$290,000
Salary Average Remaining :	$243,393
Kevin Labanc	$280,000 (1)
Salary Remaining :	$235,000
Salary Average :	$280,000
Salary Average Remaining :	$235,000
Nick Perbix	$275,000 (3)
Salary Remaining :	$230,804
Salary Average :	$275,000
Salary Average Remaining :	$230,804
Talyn Boyko	$201,900 (3)
Salary Remaining :	$169,452
Salary Average :	$201,900
Salary Average Remaining :	$169,452
Cal Petersen	$200,000 (1)
Salary Remaining :	$167,857
Salary Average :	$200,000
Salary Average Remaining :	$167,857
Georgii Merkulov	$200,000 (1)
Salary Remaining :	$167,857
Salary Average :	$200,000
Salary Average Remaining :	$167,857
Danton Heinen	$200,000 (3)
Salary Remaining :	$167,857
Salary Average :	$200,000
Salary Average Remaining :	$167,857
Jonas Brodin	$181,800 (2)
Salary Remaining :	$152,582
Salary Average :	$207,700
Salary Average Remaining :	$174,320
Rory Kerins	$155,200 (3)
Salary Remaining :	$130,257
Salary Average :	$155,200
Salary Average Remaining :	$130,257
Emil Lilleberg	$150,000 (3)
Salary Remaining :	$125,893
Salary Average :	$150,000
Salary Average Remaining :	$125,893
John Leonard	$150,000 (3)
Salary Remaining :	$125,893
Salary Average :	$150,000
Salary Average Remaining :	$125,893
Jake Chiasson	$141,100 (3)
Salary Remaining :	$118,423
Salary Average :	$141,100
Salary Average Remaining :	$118,423
Sammy Blais	$140,000 (1)
Salary Remaining :	$117,500
Salary Average :	$140,000
Salary Average Remaining :	$117,500
Calum Ritchie	$126,800 (3)
Salary Remaining :	$106,421
Salary Average :	$126,800
Salary Average Remaining :	$106,421
Curtis Lazar	$125,000 (2)
Salary Remaining :	$104,911
Salary Average :	$125,000
Salary Average Remaining :	$104,911
Lucas Carlsson	$120,500 (2)
Salary Remaining :	$101,134
Salary Average :	$75,000
Salary Average Remaining :	$62,946
Mathias Laferriere	$117,000 (1)
Salary Remaining :	$98,196
Salary Average :	$117,000
Salary Average Remaining :	$98,196
Dino Kambeitz	$111,400 (3)
Salary Remaining :	$93,496
Salary Average :	$111,400
Salary Average Remaining :	$93,496
Philippe Myers	$108,500 (2)
Salary Remaining :	$91,063
Salary Average :	$93,000
Salary Average Remaining :	$78,054
Hunter McKown	$108,300 (1)
Salary Remaining :	$90,895
Salary Average :	$108,300
Salary Average Remaining :	$90,895
Mitchell Weeks	$106,000 (4)
Salary Remaining :	$88,964
Salary Average :	$106,000
Salary Average Remaining :	$88,964
Uvis Balinskis	$100,000 (3)
Salary Remaining :	$83,929
Salary Average :	$100,000
Salary Average Remaining :	$83,929
Jacob Quillan	$100,000 (2)
Salary Remaining :	$83,929
Salary Average :	$100,000
Salary Average Remaining :	$83,929
Maxim Tsyplakov	$100,000 (3)
Salary Remaining :	$83,928
Salary Average :	$100,000
Salary Average Remaining :	$83,928
Sasha Pastujov	$96,400 (3)
Salary Remaining :	$80,907
Salary Average :	$96,400
Salary Average Remaining :	$80,907
Ethan Del Mastro	$95,600 (3)
Salary Remaining :	$80,236
Salary Average :	$86,900
Salary Average Remaining :	$72,934
Pavel Cajan	$92,700 (1)
Salary Remaining :	$77,802
Salary Average :	$102,967
Salary Average Remaining :	$86,418
Jimmy Huntington	$92,300 (1)
Salary Remaining :	$77,466
Salary Average :	$75,000
Salary Average Remaining :	$62,946
Albert Johansson	$91,917 (1)
Salary Remaining :	$77,144
Salary Average :	$91,917
Salary Average Remaining :	$77,144
Andrew Poturalski	$91,900 (1)
Salary Remaining :	$77,130
Salary Average :	$91,900
Salary Average Remaining :	$77,130
Logan Morrison	$90,000 (2)
Salary Remaining :	$75,536
Salary Average :	$90,000
Salary Average Remaining :	$75,536
Pavol Regenda	$86,800 (1)
Salary Remaining :	$72,850
Salary Average :	$86,800
Salary Average Remaining :	$72,850
Raivis Ansons	$84,417 (1)
Salary Remaining :	$70,850
Salary Average :	$84,417
Salary Average Remaining :	$70,850
Christoffer Sedoff	$75,000 (2)
Salary Remaining :	$62,946
Salary Average :	$75,000
Salary Average Remaining :	$62,946
Total Farm Players	36
Salary Commitment
Year 2025 : $5,285,534
Year 2026 : $3,691,500
Year 2027 : $2,282,000
Year 2028 : $106,000
Salary Average Commitment
Year 2025 : $5,234,701
Year 2026 : $3,656,400
Year 2027 : $2,290,700
Year 2028 : $106,000

Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Banknorth Garden
Level 1:	7000 - $75 - 5,979 - 85.41%
Level 2:	6000 - $50 - 5,006 - 83.43%
Level 3:	3000 - $30 - 2,120 - 70.66%
Level 4:	5000 - $20 - 3,909 - 78.19%
Luxury :	1000 - $200 - 731 - 73.09%
Total Capacity :	22000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $20 - 1,957 - 97.84%
Farm Level 2:	1000 - $10 - 996 - 99.63%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	36
Average Attendance - %	17,745 - 80.66%
Average Income per Game	$1,470,117
Year to Date Revenue	$10,290,819
Farm
Home Games Left	36
Average Attendance - %	2,953 - 98.43%
Average Income per Game	$73,155
Year to Date Revenue	$512,083
Expense
Pro Players Total Salaries	$73,559,000
Farm Players Total Salaries	$5,232,416
Coaches Total Salaries	$8,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$11,854,314
Farm Year To Date Expenses	$1,251,232
Pro Salary Cap To Date	$10,954,314
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$52,924,212
Farm Estimated Season Revenue	$2,633,570
Pro Remaining Season Days	102
Pro Expenses Per Days	$662,992
Pro Estimated Expenses	$67,625,184
Farm Remaining Season Days	94
Farm Expenses Per Days	$69,039
Farm Estimated Expenses	$6,489,666
Estimated Season Expenses	$74,114,850
Estimated Season Salary Cap	$73,479,498
Estimate Under Maximum Salary Cap of $74,500,000	$1,020,502
Estimate Over Minimum Salary Cap of $58,500,000	$14,979,498
Current Bank Account	$103,916,602
Projected Bank Account	$85,359,534

Pro Players Salaries
Brayden Schenn	$8,100,000 (2)
-Salary Remaining :	$6,885,000
-Salary Average :	$8,100,000
-Salary Average Remaining :	$6,885,000
Patrick Kane	$7,100,000 (2)
-Salary Remaining :	$6,035,000
-Salary Average :	$7,100,000
-Salary Average Remaining :	$6,035,000
Nathan MacKinnon	$6,648,000 (3)
-Salary Remaining :	$5,650,800
-Salary Average :	$6,044,000
-Salary Average Remaining :	$5,137,400
Ryan McDonagh	$6,000,000 (2)
-Salary Remaining :	$5,100,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$5,100,000
Anders Lee	$5,900,000 (3)
-Salary Remaining :	$5,015,000
-Salary Average :	$5,900,000
-Salary Average Remaining :	$5,015,000
Sergei Bobrovsky (1 Way Contract)	$4,780,000 (1)
-Salary Remaining :	$4,063,000
-Salary Average :	$4,780,000
-Salary Average Remaining :	$4,063,000
David Perron	$4,500,000 (2)
-Salary Remaining :	$3,825,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$3,825,000
Samuel Ersson	$3,079,000 (3)
-Salary Remaining :	$2,617,150
-Salary Average :	$3,079,000
-Salary Average Remaining :	$2,617,150
Nick Jensen	$3,000,000 (3)
-Salary Remaining :	$2,550,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$2,550,000
Erik Haula	$3,000,000 (2)
-Salary Remaining :	$2,550,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$2,550,000
Alex Killorn	$2,984,000 (2)
-Salary Remaining :	$2,536,400
-Salary Average :	$1,465,000
-Salary Average Remaining :	$1,245,250
Andrew Peeke	$2,963,000 (3)
-Salary Remaining :	$2,518,550
-Salary Average :	$2,963,000
-Salary Average Remaining :	$2,518,550
Joel Armia	$2,900,000 (5)
-Salary Remaining :	$2,465,000
-Salary Average :	$2,900,000
-Salary Average Remaining :	$2,465,000
Casey Cizikas	$2,700,000 (1)
-Salary Remaining :	$2,295,000
-Salary Average :	$2,700,000
-Salary Average Remaining :	$2,295,000
Brandon Montour	$2,369,000 (2)
-Salary Remaining :	$2,013,650
-Salary Average :	$1,384,000
-Salary Average Remaining :	$1,176,400
Hampus Lindholm	$2,190,000 (2)
-Salary Remaining :	$1,861,500
-Salary Average :	$1,585,000
-Salary Average Remaining :	$1,347,250
Stefan Noesen	$2,000,000 (3)
-Salary Remaining :	$1,700,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,700,000
Gustav Nyquist	$1,500,000 (1)
-Salary Remaining :	$1,275,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,275,000
Johnathan Kovacevic	$1,024,000 (1)
-Salary Remaining :	$870,400
-Salary Average :	$750,000
-Salary Average Remaining :	$637,500
Brandon Duhaime	$822,000 (1)
-Salary Remaining :	$698,700
-Salary Average :	$750,000
-Salary Average Remaining :	$637,500
Total Pro Players	20
Salary Commitment
Year 2025 : $73,559,000
Year 2026 : $61,375,000
Year 2027 : $25,281,000
Year 2028 : $2,900,000
Salary Average Commitment
Year 2025 : $69,500,000
Year 2026 : $59,020,000
Year 2027 : $25,886,000
Year 2028 : $2,900,000
Salary Cap with 1 Way Contract
Year 2025 : $73,559,000
Year 2026 : $62,733,000
Year 2027 : $26,490,000
Year 2028 : $2,900,000

Farm Players Salaries
Jeff Petry	$300,000 (2)
Salary Remaining :	$251,786
Salary Average :	$300,000
Salary Average Remaining :	$251,786
Cam Atkinson	$289,000 (1)
Salary Remaining :	$242,554
Salary Average :	$289,000
Salary Average Remaining :	$242,554
Ryan Graves	$250,000 (5)
Salary Remaining :	$209,821
Salary Average :	$250,000
Salary Average Remaining :	$209,821
David Rittich	$200,400 (1)
Salary Remaining :	$168,193
Salary Average :	$222,733
Salary Average Remaining :	$186,937
Anthony Duclair	$200,000 (3)
Salary Remaining :	$167,857
Salary Average :	$200,000
Salary Average Remaining :	$167,857
Noah Gregor	$200,000 (3)
Salary Remaining :	$167,857
Salary Average :	$200,000
Salary Average Remaining :	$167,857
TJ Brodie	$200,000 (3)
Salary Remaining :	$167,857
Salary Average :	$200,000
Salary Average Remaining :	$167,857
Robby Fabbri	$200,000 (3)
Salary Remaining :	$167,857
Salary Average :	$200,000
Salary Average Remaining :	$167,857
Thomas Novak	$200,000 (3)
Salary Remaining :	$167,857
Salary Average :	$200,000
Salary Average Remaining :	$167,857
Darren Raddysh	$200,000 (3)
Salary Remaining :	$167,857
Salary Average :	$200,000
Salary Average Remaining :	$167,857
Taylor Raddysh	$200,000 (3)
Salary Remaining :	$167,857
Salary Average :	$200,000
Salary Average Remaining :	$167,857
Erik Gudbranson	$200,000 (3)
Salary Remaining :	$167,857
Salary Average :	$200,000
Salary Average Remaining :	$167,857
Olli Maatta	$200,000 (3)
Salary Remaining :	$167,857
Salary Average :	$200,000
Salary Average Remaining :	$167,857
Denton Mateychuk	$161,500 (3)
Salary Remaining :	$135,545
Salary Average :	$161,500
Salary Average Remaining :	$135,545
Cam Dineen	$152,600 (3)
Salary Remaining :	$128,075
Salary Average :	$152,600
Salary Average Remaining :	$128,075
Cale Fleury	$147,600 (3)
Salary Remaining :	$123,879
Salary Average :	$147,600
Salary Average Remaining :	$123,879
Ayrton Martino	$144,200 (3)
Salary Remaining :	$121,025
Salary Average :	$144,200
Salary Average Remaining :	$121,025
Jordan Sambrook	$140,800 (3)
Salary Remaining :	$118,171
Salary Average :	$140,800
Salary Average Remaining :	$118,171
Isaak Phillips	$139,200 (2)
Salary Remaining :	$116,829
Salary Average :	$139,200
Salary Average Remaining :	$116,829
Kasper Halttunen	$132,600 (3)
Salary Remaining :	$111,289
Salary Average :	$132,600
Salary Average Remaining :	$111,289
Dylan Duke	$130,600 (3)
Salary Remaining :	$109,611
Salary Average :	$130,600
Salary Average Remaining :	$109,611
Ty Gallagher	$127,600 (3)
Salary Remaining :	$107,093
Salary Average :	$127,600
Salary Average Remaining :	$107,093
Alexander Holtz	$118,600 (2)
Salary Remaining :	$99,539
Salary Average :	$118,600
Salary Average Remaining :	$99,539
Maxim Groshev	$118,100 (3)
Salary Remaining :	$99,120
Salary Average :	$107,300
Salary Average Remaining :	$90,055
Nikita Alexandrov	$113,500 (2)
Salary Remaining :	$95,259
Salary Average :	$113,500
Salary Average Remaining :	$95,259
Michael Karow	$110,200 (3)
Salary Remaining :	$92,489
Salary Average :	$110,200
Salary Average Remaining :	$92,489
Cameron Crotty	$109,300 (2)
Salary Remaining :	$91,734
Salary Average :	$109,300
Salary Average Remaining :	$91,734
Nathan Bastian	$101,000 (2)
Salary Remaining :	$84,768
Salary Average :	$75,000
Salary Average Remaining :	$62,946
Vincent Desharnais	$100,000 (2)
Salary Remaining :	$83,929
Salary Average :	$100,000
Salary Average Remaining :	$83,929
Francesco Pinelli	$95,200 (3)
Salary Remaining :	$79,900
Salary Average :	$95,200
Salary Average Remaining :	$79,900
Joel Blomqvist	$88,667 (2)
Salary Remaining :	$74,417
Salary Average :	$88,667
Salary Average Remaining :	$74,417
Maxwell Crozier	$86,750 (1)
Salary Remaining :	$72,808
Salary Average :	$86,750
Salary Average Remaining :	$72,808
Matthew Highmore	$75,000 (2)
Salary Remaining :	$62,946
Salary Average :	$75,000
Salary Average Remaining :	$62,946
Jaydon Dureau	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	34
Salary Commitment
Year 2025 : $5,232,417
Year 2026 : $4,645,467
Year 2027 : $3,489,500
Year 2028 : $250,000
Salary Average Commitment
Year 2025 : $5,217,950
Year 2026 : $4,619,467
Year 2027 : $3,500,200
Year 2028 : $250,000

Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell Centre
Level 1:	6000 - $85 - 5,717 - 95.28%
Level 2:	5000 - $58 - 4,802 - 96.04%
Level 3:	2000 - $39 - 1,667 - 83.36%
Level 4:	4000 - $27 - 2,754 - 68.84%
Luxury :	1000 - $135 - 994 - 99.41%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $26 - 1,930 - 96.51%
Farm Level 2:	1000 - $20 - 582 - 58.20%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	36
Average Attendance - %	15,934 - 88.52%
Average Income per Game	$1,546,685
Year to Date Revenue	$10,826,794
Farm
Home Games Left	36
Average Attendance - %	2,512 - 83.74%
Average Income per Game	$92,123
Year to Date Revenue	$644,861
Expense
Pro Players Total Salaries	$60,329,000
Farm Players Total Salaries	$3,150,533
Coaches Total Salaries	$1,950,000
Luxury Taxe Total	$0
Special Salary Cap Value	$8
Pro Year To Date Expenses	$9,302,014
Farm Year To Date Expenses	$608,366
Pro Salary Cap To Date	$9,122,014
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$55,680,655
Farm Estimated Season Revenue	$3,316,428
Pro Remaining Season Days	102
Pro Expenses Per Days	$512,742
Pro Estimated Expenses	$52,299,684
Farm Remaining Season Days	94
Farm Expenses Per Days	$34,826
Farm Estimated Expenses	$3,273,644
Estimated Season Expenses	$55,573,328
Estimated Season Salary Cap	$60,401,706
Estimate Under Maximum Salary Cap of $74,500,000	$14,098,294
Estimate Over Minimum Salary Cap of $58,500,000	$1,901,706
Current Bank Account	$65,692,057
Projected Bank Account	$69,115,812

Pro Players Salaries
Patrik Laine	$7,555,000 (3)
-Salary Remaining :	$6,421,750
-Salary Average :	$7,555,000
-Salary Average Remaining :	$6,421,750
Dylan DeMelo	$7,000,000 (2)
-Salary Remaining :	$5,950,000
-Salary Average :	$7,000,000
-Salary Average Remaining :	$5,950,000
Josh Anderson	$5,900,000 (2)
-Salary Remaining :	$5,015,000
-Salary Average :	$5,900,000
-Salary Average Remaining :	$5,015,000
Ryan Lindgren	$4,800,000 (3)
-Salary Remaining :	$4,080,000
-Salary Average :	$4,800,000
-Salary Average Remaining :	$4,080,000
Reilly Smith	$3,776,000 (1)
-Salary Remaining :	$3,209,600
-Salary Average :	$3,776,000
-Salary Average Remaining :	$3,209,600
Filip Gustavsson	$3,710,000 (2)
-Salary Remaining :	$3,153,500
-Salary Average :	$1,310,000
-Salary Average Remaining :	$1,113,500
Joel Edmundson	$3,465,000 (2)
-Salary Remaining :	$2,945,250
-Salary Average :	$3,465,000
-Salary Average Remaining :	$2,945,250
Philip Broberg	$3,348,000 (3)
-Salary Remaining :	$2,845,800
-Salary Average :	$3,348,000
-Salary Average Remaining :	$2,845,800
Jeremy Lauzon	$2,786,000 (2)
-Salary Remaining :	$2,368,100
-Salary Average :	$2,786,000
-Salary Average Remaining :	$2,368,100
Mattias Janmark	$2,500,000 (1)
-Salary Remaining :	$2,125,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,125,000
Jesperi Kotkaniemi	$2,225,000 (3)
-Salary Remaining :	$1,891,250
-Salary Average :	$2,225,000
-Salary Average Remaining :	$1,891,250
Mason Marchment	$2,136,000 (2)
-Salary Remaining :	$1,815,600
-Salary Average :	$2,136,000
-Salary Average Remaining :	$1,815,600
Vladislav Namestnikov	$2,094,000 (2)
-Salary Remaining :	$1,779,900
-Salary Average :	$2,094,000
-Salary Average Remaining :	$1,779,900
Ville Husso	$1,771,000 (1)
-Salary Remaining :	$1,505,350
-Salary Average :	$2,750,000
-Salary Average Remaining :	$2,337,500
Seth Jarvis	$1,748,000 (2)
-Salary Remaining :	$1,485,800
-Salary Average :	$1,748,000
-Salary Average Remaining :	$1,485,800
Nicolas Aube-Kubel	$1,552,000 (1)
-Salary Remaining :	$1,319,200
-Salary Average :	$1,552,000
-Salary Average Remaining :	$1,319,200
Brett Leason	$1,300,000 (1)
-Salary Remaining :	$1,105,000
-Salary Average :	$750,000
-Salary Average Remaining :	$637,500
Marat Khusnutdinov	$925,000 (1)
-Salary Remaining :	$786,250
-Salary Average :	$925,000
-Salary Average Remaining :	$786,250
P.O Joseph	$879,000 (1)
-Salary Remaining :	$747,150
-Salary Average :	$750,000
-Salary Average Remaining :	$637,500
Trey Fix-Wolansky	$859,000 (1)
-Salary Remaining :	$730,150
-Salary Average :	$750,000
-Salary Average Remaining :	$637,500
Total Pro Players	20
Salary Commitment
Year 2025 : $60,329,000
Year 2026 : $46,767,000
Year 2027 : $17,928,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $58,120,000
Year 2026 : $44,367,000
Year 2027 : $17,928,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $60,329,000
Year 2026 : $46,767,000
Year 2027 : $17,928,000
Year 2028 : $0

Farm Players Salaries
Sonny Milano	$204,200 (1)
Salary Remaining :	$171,382
Salary Average :	$226,800
Salary Average Remaining :	$190,350
Drake Caggiula	$155,500 (1)
Salary Remaining :	$130,509
Salary Average :	$155,500
Salary Average Remaining :	$130,509
Conor Geekie	$148,500 (3)
Salary Remaining :	$124,634
Salary Average :	$148,500
Salary Average Remaining :	$124,634
Travis Dermott	$146,000 (1)
Salary Remaining :	$122,536
Salary Average :	$146,000
Salary Average Remaining :	$122,536
Rutger McGroarty	$141,700 (3)
Salary Remaining :	$118,927
Salary Average :	$141,700
Salary Average Remaining :	$118,927
Logan Mailloux	$138,300 (3)
Salary Remaining :	$116,073
Salary Average :	$138,300
Salary Average Remaining :	$116,073
Stian Solberg	$131,300 (3)
Salary Remaining :	$110,198
Salary Average :	$131,300
Salary Average Remaining :	$110,198
Adam Engstrom	$131,000 (3)
Salary Remaining :	$109,946
Salary Average :	$131,000
Salary Average Remaining :	$109,946
Dans Locmelis	$129,300 (3)
Salary Remaining :	$108,520
Salary Average :	$129,300
Salary Average Remaining :	$108,520
Chris Driedger	$128,200 (1)
Salary Remaining :	$107,596
Salary Average :	$128,200
Salary Average Remaining :	$107,596
David Goyette	$127,700 (3)
Salary Remaining :	$107,177
Salary Average :	$127,700
Salary Average Remaining :	$107,177
Topias Vilen	$127,400 (3)
Salary Remaining :	$106,925
Salary Average :	$127,400
Salary Average Remaining :	$106,925
David Reinbacher	$127,400 (3)
Salary Remaining :	$106,925
Salary Average :	$127,400
Salary Average Remaining :	$106,925
Marc-Andre Gaudet	$126,900 (3)
Salary Remaining :	$106,505
Salary Average :	$126,900
Salary Average Remaining :	$106,505
Ryan Greene	$126,400 (3)
Salary Remaining :	$106,086
Salary Average :	$126,400
Salary Average Remaining :	$106,086
Justin Ertel	$126,400 (3)
Salary Remaining :	$106,086
Salary Average :	$126,400
Salary Average Remaining :	$106,086
Hendrix Lapierre	$110,583 (1)
Salary Remaining :	$92,811
Salary Average :	$110,583
Salary Average Remaining :	$92,811
Connor Ingram	$100,000 (3)
Salary Remaining :	$83,929
Salary Average :	$100,000
Salary Average Remaining :	$83,929
Filip Larsson	$100,000 (1)
Salary Remaining :	$83,929
Salary Average :	$100,000
Salary Average Remaining :	$83,929
Tyler Pitlick	$99,900 (1)
Salary Remaining :	$83,845
Salary Average :	$99,900
Salary Average Remaining :	$83,845
William Dufour	$92,500 (1)
Salary Remaining :	$77,634
Salary Average :	$92,500
Salary Average Remaining :	$77,634
Samuel Knazko	$90,250 (1)
Salary Remaining :	$75,746
Salary Average :	$90,250
Salary Average Remaining :	$75,746
Oskar Olausson	$89,417 (1)
Salary Remaining :	$75,046
Salary Average :	$89,417
Salary Average Remaining :	$75,046
Jack Ahcan	$85,100 (1)
Salary Remaining :	$71,423
Salary Average :	$75,000
Salary Average Remaining :	$62,946
Ronan Seeley	$83,750 (1)
Salary Remaining :	$70,290
Salary Average :	$83,750
Salary Average Remaining :	$70,290
Ryan Winterton	$82,833 (2)
Salary Remaining :	$69,521
Salary Average :	$82,833
Salary Average Remaining :	$69,521
Ben Meehan	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	27
Salary Commitment
Year 2025 : $3,150,533
Year 2026 : $1,765,133
Year 2027 : $1,682,300
Year 2028 : $0
Salary Average Commitment
Year 2025 : $3,163,033
Year 2026 : $1,765,133
Year 2027 : $1,682,300
Year 2028 : $0

Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Arena
Level 1:	6000 - $100 - 4,449 - 74.14%
Level 2:	5000 - $55 - 4,918 - 98.35%
Level 3:	2000 - $35 - 1,978 - 98.89%
Level 4:	4000 - $20 - 3,879 - 96.98%
Luxury :	1000 - $200 - 740 - 74.00%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $35 - 1,384 - 69.18%
Farm Level 2:	1000 - $15 - 731 - 73.09%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	36
Average Attendance - %	15,963 - 88.68%
Average Income per Game	$1,505,103
Year to Date Revenue	$10,535,723
Farm
Home Games Left	35
Average Attendance - %	2,115 - 70.48%
Average Income per Game	$88,491
Year to Date Revenue	$707,929
Expense
Pro Players Total Salaries	$58,873,333
Farm Players Total Salaries	$2,492,266
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$8,980,992
Farm Year To Date Expenses	$561,258
Pro Salary Cap To Date	$8,830,998
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$54,183,718
Farm Estimated Season Revenue	$3,097,189
Pro Remaining Season Days	102
Pro Expenses Per Days	$498,944
Pro Estimated Expenses	$50,892,288
Farm Remaining Season Days	94
Farm Expenses Per Days	$31,181
Farm Estimated Expenses	$2,931,014
Estimated Season Expenses	$53,823,302
Estimated Season Salary Cap	$58,873,320
Estimate Under Maximum Salary Cap of $74,500,000	$15,626,680
Estimate Over Minimum Salary Cap of $58,500,000	$373,320
Current Bank Account	$22,706,234
Projected Bank Account	$26,163,839

Pro Players Salaries
Macklin Celebrini	$3,791,000 (3)
-Salary Remaining :	$3,222,350
-Salary Average :	$3,791,000
-Salary Average Remaining :	$3,222,350
Alex Swetlikoff	$2,999,000 (1)
-Salary Remaining :	$2,549,150
-Salary Average :	$2,999,000
-Salary Average Remaining :	$2,549,150
Justin Pearson	$2,999,000 (1)
-Salary Remaining :	$2,549,150
-Salary Average :	$2,999,000
-Salary Average Remaining :	$2,549,150
Brendan Warren	$2,999,000 (1)
-Salary Remaining :	$2,549,150
-Salary Average :	$2,999,000
-Salary Average Remaining :	$2,549,150
Jaxsen Wiebe	$2,999,000 (1)
-Salary Remaining :	$2,549,150
-Salary Average :	$2,999,000
-Salary Average Remaining :	$2,549,150
Tarun Fizer	$2,999,000 (1)
-Salary Remaining :	$2,549,150
-Salary Average :	$2,999,000
-Salary Average Remaining :	$2,549,150
Mike O'Leary	$2,999,000 (1)
-Salary Remaining :	$2,549,150
-Salary Average :	$2,999,000
-Salary Average Remaining :	$2,549,150
Ryan McLeod	$2,955,000 (1)
-Salary Remaining :	$2,511,750
-Salary Average :	$2,955,000
-Salary Average Remaining :	$2,511,750
Jet Greaves	$2,804,000 (3)
-Salary Remaining :	$2,383,400
-Salary Average :	$2,804,000
-Salary Average Remaining :	$2,383,400
Matvei Michkov	$2,772,000 (3)
-Salary Remaining :	$2,356,200
-Salary Average :	$2,772,000
-Salary Average Remaining :	$2,356,200
Marco Kasper	$2,172,000 (3)
-Salary Remaining :	$1,846,200
-Salary Average :	$2,172,000
-Salary Average Remaining :	$1,846,200
Jakub Lauko	$1,995,000 (1)
-Salary Remaining :	$1,695,750
-Salary Average :	$1,995,000
-Salary Average Remaining :	$1,695,750
Kole Lind	$1,995,000 (1)
-Salary Remaining :	$1,695,750
-Salary Average :	$1,995,000
-Salary Average Remaining :	$1,695,750
Scott Morrow	$1,414,000 (3)
-Salary Remaining :	$1,201,900
-Salary Average :	$1,414,000
-Salary Average Remaining :	$1,201,900
Owen Lindmark	$1,383,000 (3)
-Salary Remaining :	$1,175,550
-Salary Average :	$1,383,000
-Salary Average Remaining :	$1,175,550
Pavel Dorofeyev	$1,377,000 (2)
-Salary Remaining :	$1,170,450
-Salary Average :	$994,753
-Salary Average Remaining :	$845,540
Fabian Zetterlund	$1,329,000 (1)
-Salary Remaining :	$1,129,650
-Salary Average :	$1,329,000
-Salary Average Remaining :	$1,129,650
Dryden Hunt	$1,310,000 (1)
-Salary Remaining :	$1,113,500
-Salary Average :	$1,267,000
-Salary Average Remaining :	$1,076,950
John Farinacci	$1,295,000 (3)
-Salary Remaining :	$1,100,750
-Salary Average :	$1,295,000
-Salary Average Remaining :	$1,100,750
MacKenzie Entwistle	$1,237,000 (1)
-Salary Remaining :	$1,051,450
-Salary Average :	$1,237,000
-Salary Average Remaining :	$1,051,450
Nikita Novikov	$1,222,000 (3)
-Salary Remaining :	$1,038,700
-Salary Average :	$1,222,000
-Salary Average Remaining :	$1,038,700
Kevin Wall	$1,096,000 (3)
-Salary Remaining :	$931,600
-Salary Average :	$1,096,000
-Salary Average Remaining :	$931,600
Oskar Pettersson	$1,094,000 (3)
-Salary Remaining :	$929,900
-Salary Average :	$1,094,000
-Salary Average Remaining :	$929,900
Wyatte Wylie	$1,059,000 (2)
-Salary Remaining :	$900,150
-Salary Average :	$1,059,000
-Salary Average Remaining :	$900,150
Tyler Boucher	$1,041,000 (3)
-Salary Remaining :	$884,850
-Salary Average :	$1,041,000
-Salary Average Remaining :	$884,850
Andreas Englund	$1,025,000 (1)
-Salary Remaining :	$871,250
-Salary Average :	$1,250,000
-Salary Average Remaining :	$1,062,500
Landon Slaggert	$912,500 (1)
-Salary Remaining :	$775,625
-Salary Average :	$912,500
-Salary Average Remaining :	$775,625
Colten Ellis	$850,833 (2)
-Salary Remaining :	$723,208
-Salary Average :	$850,833
-Salary Average Remaining :	$723,208
Ryan Chyzowski	$850,000 (3)
-Salary Remaining :	$722,500
-Salary Average :	$850,000
-Salary Average Remaining :	$722,500
Taige Harding	$850,000 (3)
-Salary Remaining :	$722,500
-Salary Average :	$850,000
-Salary Average Remaining :	$722,500
Cole McWard	$800,000 (1)
-Salary Remaining :	$680,000
-Salary Average :	$800,000
-Salary Average Remaining :	$680,000
Josh Doan	$750,000 (1)
-Salary Remaining :	$637,500
-Salary Average :	$750,000
-Salary Average Remaining :	$637,500
Emil Andrae	$750,000 (1)
-Salary Remaining :	$637,500
-Salary Average :	$750,000
-Salary Average Remaining :	$637,500
Corson Ceulemans	$750,000 (1)
-Salary Remaining :	$637,500
-Salary Average :	$750,000
-Salary Average Remaining :	$637,500
Total Pro Players	34
Salary Commitment
Year 2025 : $58,873,333
Year 2026 : $25,070,833
Year 2027 : $21,784,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $58,673,086
Year 2026 : $24,688,586
Year 2027 : $21,784,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $58,873,333
Year 2026 : $25,070,833
Year 2027 : $21,784,000
Year 2028 : $0

Farm Players Salaries
Ondrej Pavel	$299,900 (1)
Salary Remaining :	$251,702
Salary Average :	$299,900
Salary Average Remaining :	$251,702
Scott Walford	$134,100 (3)
Salary Remaining :	$112,548
Salary Average :	$134,100
Salary Average Remaining :	$112,548
Roni Hirvonen	$133,700 (3)
Salary Remaining :	$112,213
Salary Average :	$133,700
Salary Average Remaining :	$112,213
Josh Lopina	$133,200 (3)
Salary Remaining :	$111,793
Salary Average :	$133,200
Salary Average Remaining :	$111,793
Casey Fitzgerald	$131,800 (1)
Salary Remaining :	$110,618
Salary Average :	$75,000
Salary Average Remaining :	$62,946
Chase De Leo	$131,400 (1)
Salary Remaining :	$110,282
Salary Average :	$96,100
Salary Average Remaining :	$80,655
Marcel Marcel	$128,400 (3)
Salary Remaining :	$107,764
Salary Average :	$128,400
Salary Average Remaining :	$107,764
Christian Kyrou	$126,900 (3)
Salary Remaining :	$106,505
Salary Average :	$126,900
Salary Average Remaining :	$106,505
Jonas Rondbjerg	$125,600 (2)
Salary Remaining :	$105,414
Salary Average :	$125,600
Salary Average Remaining :	$105,414
Mason Shaw	$125,400 (3)
Salary Remaining :	$105,246
Salary Average :	$125,400
Salary Average Remaining :	$105,246
Amadeus Lombardi	$123,500 (3)
Salary Remaining :	$103,652
Salary Average :	$123,500
Salary Average Remaining :	$103,652
Garrett Pilon	$104,300 (1)
Salary Remaining :	$87,538
Salary Average :	$104,300
Salary Average Remaining :	$87,538
Olivier Rodrigue	$97,900 (2)
Salary Remaining :	$82,166
Salary Average :	$97,900
Salary Average Remaining :	$82,166
Shane Bowers	$94,000 (1)
Salary Remaining :	$78,893
Salary Average :	$94,000
Salary Average Remaining :	$78,893
John Ludvig	$92,500 (1)
Salary Remaining :	$77,634
Salary Average :	$92,500
Salary Average Remaining :	$77,634
Linus Karlsson	$92,500 (1)
Salary Remaining :	$77,634
Salary Average :	$92,500
Salary Average Remaining :	$77,634
William Trudeau	$90,333 (1)
Salary Remaining :	$75,815
Salary Average :	$90,333
Salary Average Remaining :	$75,815
Antonio Stranges	$89,333 (1)
Salary Remaining :	$74,976
Salary Average :	$89,333
Salary Average Remaining :	$74,976
Roby Jarventie	$85,000 (3)
Salary Remaining :	$71,339
Salary Average :	$85,000
Salary Average Remaining :	$71,339
Matt Tomkins	$77,500 (1)
Salary Remaining :	$65,045
Salary Average :	$77,500
Salary Average Remaining :	$65,045
Michael Benning	$75,000 (2)
Salary Remaining :	$62,946
Salary Average :	$75,000
Salary Average Remaining :	$62,946
Total Farm Players	21
Salary Commitment
Year 2025 : $2,492,266
Year 2026 : $1,288,700
Year 2027 : $990,200
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,400,166
Year 2026 : $1,288,700
Year 2027 : $990,200
Year 2028 : $0

Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Verizon Center
Level 1:	7000 - $70 - 5,995 - 85.64%
Level 2:	6000 - $45 - 5,119 - 85.31%
Level 3:	3500 - $32 - 2,144 - 61.27%
Level 4:	4000 - $22 - 3,855 - 96.39%
Luxury :	1500 - $130 - 1,043 - 69.55%
Total Capacity :	22000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $19 - 1,982 - 99.09%
Farm Level 2:	1000 - $14 - 954 - 95.40%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	36
Average Attendance - %	18,156 - 82.53%
Average Income per Game	$1,399,169
Year to Date Revenue	$9,794,182
Farm
Home Games Left	36
Average Attendance - %	2,936 - 97.86%
Average Income per Game	$76,003
Year to Date Revenue	$532,020
Expense
Pro Players Total Salaries	$72,042,000
Farm Players Total Salaries	$5,508,342
Coaches Total Salaries	$1,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$10,918,800
Farm Year To Date Expenses	$1,005,804
Pro Salary Cap To Date	$10,806,300
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$50,370,079
Farm Estimated Season Revenue	$2,736,103
Pro Remaining Season Days	102
Pro Expenses Per Days	$606,600
Pro Estimated Expenses	$61,873,200
Farm Remaining Season Days	94
Farm Expenses Per Days	$55,878
Farm Estimated Expenses	$5,252,532
Estimated Season Expenses	$67,125,732
Estimated Season Salary Cap	$72,042,000
Estimate Under Maximum Salary Cap of $74,500,000	$2,458,000
Estimate Over Minimum Salary Cap of $58,500,000	$13,542,000
Current Bank Account	$120,408,296
Projected Bank Account	$106,388,746

Pro Players Salaries
Kris Letang	$8,500,000 (2)
-Salary Remaining :	$7,225,000
-Salary Average :	$8,500,000
-Salary Average Remaining :	$7,225,000
Bo Horvat	$6,623,000 (2)
-Salary Remaining :	$5,629,550
-Salary Average :	$1,238,000
-Salary Average Remaining :	$1,052,300
Vincent Trocheck	$5,473,000 (3)
-Salary Remaining :	$4,652,050
-Salary Average :	$4,975,000
-Salary Average Remaining :	$4,228,750
Niko Mikkola	$5,100,000 (3)
-Salary Remaining :	$4,335,000
-Salary Average :	$5,100,000
-Salary Average Remaining :	$4,335,000
Zach Werenski	$5,000,000 (3)
-Salary Remaining :	$4,250,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$4,250,000
Alex Pietrangelo	$4,626,000 (1)
-Salary Remaining :	$3,932,100
-Salary Average :	$2,223,000
-Salary Average Remaining :	$1,889,550
Brady Tkachuk	$4,403,000 (3)
-Salary Remaining :	$3,742,550
-Salary Average :	$4,403,000
-Salary Average Remaining :	$3,742,550
Leon Draisaitl	$4,324,000 (2)
-Salary Remaining :	$3,675,400
-Salary Average :	$5,613,000
-Salary Average Remaining :	$4,771,050
Matthew Tkachuk	$3,762,000 (3)
-Salary Remaining :	$3,197,700
-Salary Average :	$14,900,000
-Salary Average Remaining :	$12,665,000
Ryan O'Reilly	$3,492,000 (2)
-Salary Remaining :	$2,968,200
-Salary Average :	$0
-Salary Average Remaining :	$0
Josh Morrissey	$3,276,000 (3)
-Salary Remaining :	$2,784,600
-Salary Average :	$3,276,000
-Salary Average Remaining :	$2,784,600
Sebastian Aho	$3,238,000 (2)
-Salary Remaining :	$2,752,300
-Salary Average :	$7,010,000
-Salary Average Remaining :	$5,958,500
Kirill Kaprizov	$3,203,000 (2)
-Salary Remaining :	$2,722,550
-Salary Average :	$908,748
-Salary Average Remaining :	$772,436
William Nylander	$2,714,000 (1)
-Salary Remaining :	$2,306,900
-Salary Average :	$2,977,750
-Salary Average Remaining :	$2,531,088
Gabriel Vilardi	$2,328,000 (3)
-Salary Remaining :	$1,978,800
-Salary Average :	$2,328,000
-Salary Average Remaining :	$1,978,800
Morgan Geekie	$1,500,000 (2)
-Salary Remaining :	$1,275,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,275,000
Mackenzie Blackwood	$1,451,000 (1)
-Salary Remaining :	$1,233,350
-Salary Average :	$3,031,000
-Salary Average Remaining :	$2,576,350
Darcy Kuemper	$1,100,000 (2)
-Salary Remaining :	$935,000
-Salary Average :	$1,100,000
-Salary Average Remaining :	$935,000
Aliaksei Protas	$1,004,000 (2)
-Salary Remaining :	$853,400
-Salary Average :	$1,004,000
-Salary Average Remaining :	$853,400
Jake Sanderson	$925,000 (1)
-Salary Remaining :	$786,250
-Salary Average :	$925,000
-Salary Average Remaining :	$786,250
Total Pro Players	20
Salary Commitment
Year 2025 : $72,042,000
Year 2026 : $61,479,000
Year 2027 : $28,346,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $76,012,498
Year 2026 : $66,855,748
Year 2027 : $39,982,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $72,042,000
Year 2026 : $62,326,000
Year 2027 : $29,342,000
Year 2028 : $0

Farm Players Salaries
Matt Coronato	$300,000 (5)
Salary Remaining :	$251,786
Salary Average :	$300,000
Salary Average Remaining :	$251,786
Matty Beniers	$290,000 (3)
Salary Remaining :	$243,393
Salary Average :	$290,000
Salary Average Remaining :	$243,393
Cutter Gauthier	$276,200 (3)
Salary Remaining :	$231,811
Salary Average :	$276,200
Salary Average Remaining :	$231,811
Charlie McAvoy	$261,100 (2)
Salary Remaining :	$219,138
Salary Average :	$81,666
Salary Average Remaining :	$68,541
Jordan Binnington	$252,800 (1)
Salary Remaining :	$212,171
Salary Average :	$252,800
Salary Average Remaining :	$212,171
Artem Zub	$240,200 (2)
Salary Remaining :	$201,596
Salary Average :	$296,800
Salary Average Remaining :	$249,100
Jack McBain	$223,400 (3)
Salary Remaining :	$187,496
Salary Average :	$223,400
Salary Average Remaining :	$187,496
Cody Ceci	$186,200 (1)
Salary Remaining :	$156,275
Salary Average :	$130,700
Salary Average Remaining :	$109,695
Kasperi Kapanen	$158,500 (3)
Salary Remaining :	$133,027
Salary Average :	$158,500
Salary Average Remaining :	$133,027
Nic Dowd	$150,000 (2)
Salary Remaining :	$125,893
Salary Average :	$150,000
Salary Average Remaining :	$125,893
Brett Murray	$147,100 (1)
Salary Remaining :	$123,459
Salary Average :	$147,100
Salary Average Remaining :	$123,459
Nils Lundkvist	$140,200 (2)
Salary Remaining :	$117,668
Salary Average :	$140,200
Salary Average Remaining :	$117,668
Erik Brannstrom	$135,600 (3)
Salary Remaining :	$113,807
Salary Average :	$135,600
Salary Average Remaining :	$113,807
Raphael Lavoie	$134,200 (2)
Salary Remaining :	$112,632
Salary Average :	$134,200
Salary Average Remaining :	$112,632
Nikita Prishchepov	$130,600 (3)
Salary Remaining :	$109,611
Salary Average :	$130,600
Salary Average Remaining :	$109,611
Cam Squires	$128,500 (3)
Salary Remaining :	$107,848
Salary Average :	$128,500
Salary Average Remaining :	$107,848
Kieron Walton	$126,800 (3)
Salary Remaining :	$106,421
Salary Average :	$126,800
Salary Average Remaining :	$106,421
Quentin Musty	$126,600 (3)
Salary Remaining :	$106,254
Salary Average :	$126,600
Salary Average Remaining :	$106,254
Jason Dickinson	$120,000 (3)
Salary Remaining :	$100,714
Salary Average :	$120,000
Salary Average Remaining :	$100,714
Ilya Solovyov	$118,300 (1)
Salary Remaining :	$99,288
Salary Average :	$118,300
Salary Average Remaining :	$99,288
Tobias Bjornfot	$116,500 (1)
Salary Remaining :	$97,777
Salary Average :	$116,500
Salary Average Remaining :	$97,777
Gabriel Fortier	$113,800 (2)
Salary Remaining :	$95,511
Salary Average :	$113,800
Salary Average Remaining :	$95,511
Cole Perfetti	$112,700 (2)
Salary Remaining :	$94,588
Salary Average :	$78,686
Salary Average Remaining :	$66,040
Andrew Copp	$110,000 (3)
Salary Remaining :	$92,321
Salary Average :	$110,000
Salary Average Remaining :	$92,321
Travis Hamonic	$110,000 (2)
Salary Remaining :	$92,321
Salary Average :	$110,000
Salary Average Remaining :	$92,321
Oskar Sundqvist	$110,000 (2)
Salary Remaining :	$92,321
Salary Average :	$110,000
Salary Average Remaining :	$92,321
Grigori Denisenko	$107,800 (2)
Salary Remaining :	$90,475
Salary Average :	$99,352
Salary Average Remaining :	$83,385
Lukas Reichel	$99,800 (3)
Salary Remaining :	$83,761
Salary Average :	$99,800
Salary Average Remaining :	$83,761
Zach Benson	$95,000 (2)
Salary Remaining :	$79,732
Salary Average :	$95,000
Salary Average Remaining :	$79,732
Luke Evangelista	$89,667 (1)
Salary Remaining :	$75,256
Salary Average :	$89,667
Salary Average Remaining :	$75,256
Ryan O'Rourke	$89,417 (1)
Salary Remaining :	$75,046
Salary Average :	$89,417
Salary Average Remaining :	$75,046
Jayden Struble	$86,750 (1)
Salary Remaining :	$72,808
Salary Average :	$86,750
Salary Average Remaining :	$72,808
Brennan Othmann	$86,333 (2)
Salary Remaining :	$72,458
Salary Average :	$86,333
Salary Average Remaining :	$72,458
Henrik Tikkanen	$82,375 (1)
Salary Remaining :	$69,136
Salary Average :	$82,375
Salary Average Remaining :	$69,136
Jordan Spence	$76,900 (2)
Salary Remaining :	$64,541
Salary Average :	$76,900
Salary Average Remaining :	$64,541
Robert Bortuzzo	$75,000 (1)
Salary Remaining :	$62,946
Salary Average :	$75,000
Salary Average Remaining :	$62,946
Max McCormick	$75,000 (1)
Salary Remaining :	$62,946
Salary Average :	$75,000
Salary Average Remaining :	$62,946
Aaron Dell	$75,000 (2)
Salary Remaining :	$62,946
Salary Average :	$75,000
Salary Average Remaining :	$62,946
Louis Domingue	$75,000 (2)
Salary Remaining :	$62,946
Salary Average :	$75,000
Salary Average Remaining :	$62,946
Jack Campbell	$75,000 (3)
Salary Remaining :	$62,946
Salary Average :	$75,000
Salary Average Remaining :	$62,946
Total Farm Players	40
Salary Commitment
Year 2025 : $5,508,342
Year 2026 : $4,189,233
Year 2027 : $2,301,000
Year 2028 : $300,000
Salary Average Commitment
Year 2025 : $5,287,546
Year 2026 : $4,023,937
Year 2027 : $2,301,000
Year 2028 : $300,000

Coyotes

Arena Capacity - Ticket Price Attendance - %
Arena Name	Jobing.com Arena
Level 1:	6000 - $80 - 5,708 - 95.13%
Level 2:	5000 - $60 - 4,740 - 94.80%
Level 3:	2000 - $40 - 1,643 - 82.16%
Level 4:	4000 - $20 - 3,953 - 98.81%
Luxury :	1000 - $150 - 988 - 98.76%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $25 - 1,914 - 95.70%
Farm Level 2:	1000 - $10 - 989 - 98.93%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	36
Average Attendance - %	17,031 - 94.62%
Average Income per Game	$1,540,526
Year to Date Revenue	$10,783,681
Farm
Home Games Left	36
Average Attendance - %	2,903 - 96.78%
Average Income per Game	$86,037
Year to Date Revenue	$602,258
Expense
Pro Players Total Salaries	$63,062,333
Farm Players Total Salaries	$4,082,233
Coaches Total Salaries	$1,950,000
Luxury Taxe Total	$0
Special Salary Cap Value	$250,000
Pro Year To Date Expenses	$9,610,176
Farm Year To Date Expenses	$775,494
Pro Salary Cap To Date	$9,430,176
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$55,458,931
Farm Estimated Season Revenue	$3,097,327
Pro Remaining Season Days	102
Pro Expenses Per Days	$535,519
Pro Estimated Expenses	$54,622,938
Farm Remaining Season Days	94
Farm Expenses Per Days	$43,145
Farm Estimated Expenses	$4,055,630
Estimated Season Expenses	$58,678,568
Estimated Season Salary Cap	$63,283,114
Estimate Under Maximum Salary Cap of $74,500,000	$11,216,886
Estimate Over Minimum Salary Cap of $58,500,000	$4,783,114
Current Bank Account	$67,582,519
Projected Bank Account	$67,460,209

Pro Players Salaries
Erik Karlsson	$8,500,000 (3)
-Salary Remaining :	$7,225,000
-Salary Average :	$8,500,000
-Salary Average Remaining :	$7,225,000
Matthew Benning	$3,711,000 (2)
-Salary Remaining :	$3,154,350
-Salary Average :	$3,711,000
-Salary Average Remaining :	$3,154,350
Rocco Grimaldi	$3,000,000 (2)
-Salary Remaining :	$2,550,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$2,550,000
Craig Smith	$2,505,000 (1)
-Salary Remaining :	$2,129,250
-Salary Average :	$2,505,000
-Salary Average Remaining :	$2,129,250
Trevor Lewis	$2,474,000 (1)
-Salary Remaining :	$2,102,900
-Salary Average :	$2,474,000
-Salary Average Remaining :	$2,102,900
Jack Johnson	$2,400,000 (1)
-Salary Remaining :	$2,040,000
-Salary Average :	$2,400,000
-Salary Average Remaining :	$2,040,000
Ryan Carpenter	$2,224,000 (3)
-Salary Remaining :	$1,890,400
-Salary Average :	$2,224,000
-Salary Average Remaining :	$1,890,400
Patrick Maroon	$2,000,000 (1)
-Salary Remaining :	$1,700,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,700,000
Karel Vejmelka	$2,000,000 (3)
-Salary Remaining :	$1,700,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,700,000
Ben Hutton	$2,000,000 (1)
-Salary Remaining :	$1,700,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,700,000
Drew Helleson	$1,927,000 (3)
-Salary Remaining :	$1,637,950
-Salary Average :	$1,927,000
-Salary Average Remaining :	$1,637,950
Jaycob Megna	$1,600,000 (3)
-Salary Remaining :	$1,360,000
-Salary Average :	$1,600,000
-Salary Average Remaining :	$1,360,000
Dominic Toninato	$1,500,000 (2)
-Salary Remaining :	$1,275,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,275,000
Jonas Johansson	$1,500,000 (3)
-Salary Remaining :	$1,275,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,275,000
Owen Pickering	$1,464,000 (3)
-Salary Remaining :	$1,244,400
-Salary Average :	$1,464,000
-Salary Average Remaining :	$1,244,400
Gunnarwolfe Fontaine	$1,381,000 (3)
-Salary Remaining :	$1,173,850
-Salary Average :	$1,381,000
-Salary Average Remaining :	$1,173,850
Tyler Tucker	$1,338,000 (2)
-Salary Remaining :	$1,137,300
-Salary Average :	$1,338,000
-Salary Average Remaining :	$1,137,300
John Parker-Jones	$1,334,000 (3)
-Salary Remaining :	$1,133,900
-Salary Average :	$1,334,000
-Salary Average Remaining :	$1,133,900
Chaz Lucius	$1,325,000 (1)
-Salary Remaining :	$1,126,250
-Salary Average :	$1,325,000
-Salary Average Remaining :	$1,126,250
Joni Jurmo	$1,322,000 (3)
-Salary Remaining :	$1,123,700
-Salary Average :	$1,322,000
-Salary Average Remaining :	$1,123,700
Florian Xhekaj	$1,289,000 (3)
-Salary Remaining :	$1,095,650
-Salary Average :	$1,289,000
-Salary Average Remaining :	$1,095,650
Bryce Montgomery	$1,288,000 (3)
-Salary Remaining :	$1,094,800
-Salary Average :	$1,288,000
-Salary Average Remaining :	$1,094,800
Caedan Bankier	$1,281,000 (3)
-Salary Remaining :	$1,088,850
-Salary Average :	$1,281,000
-Salary Average Remaining :	$1,088,850
Harrison Brunicke	$1,277,000 (3)
-Salary Remaining :	$1,085,450
-Salary Average :	$1,277,000
-Salary Average Remaining :	$1,085,450
Chase Pietila	$1,263,000 (3)
-Salary Remaining :	$1,073,550
-Salary Average :	$1,263,000
-Salary Average Remaining :	$1,073,550
Tanner Pearson	$1,132,000 (3)
-Salary Remaining :	$962,200
-Salary Average :	$1,132,000
-Salary Average Remaining :	$962,200
Jonny Brodzinski	$1,127,000 (3)
-Salary Remaining :	$957,950
-Salary Average :	$1,127,000
-Salary Average Remaining :	$957,950
Martin Frk	$1,119,000 (3)
-Salary Remaining :	$951,150
-Salary Average :	$1,119,000
-Salary Average Remaining :	$951,150
Matt Luff	$1,114,000 (3)
-Salary Remaining :	$946,900
-Salary Average :	$1,114,000
-Salary Average Remaining :	$946,900
Vinni Lettieri	$1,114,000 (1)
-Salary Remaining :	$946,900
-Salary Average :	$1,114,000
-Salary Average Remaining :	$946,900
Anthony Angello	$1,068,000 (1)
-Salary Remaining :	$907,800
-Salary Average :	$1,068,000
-Salary Average Remaining :	$907,800
Carson Golder	$1,041,000 (3)
-Salary Remaining :	$884,850
-Salary Average :	$1,041,000
-Salary Average Remaining :	$884,850
Luke Hughes	$925,000 (1)
-Salary Remaining :	$786,250
-Salary Average :	$925,000
-Salary Average Remaining :	$786,250
Devante Stephens	$906,000 (1)
-Salary Remaining :	$770,100
-Salary Average :	$906,000
-Salary Average Remaining :	$770,100
Sebastian Cossa	$863,333 (2)
-Salary Remaining :	$733,833
-Salary Average :	$863,333
-Salary Average Remaining :	$733,833
Henrik Rybinski	$750,000 (1)
-Salary Remaining :	$637,500
-Salary Average :	$750,000
-Salary Average Remaining :	$637,500
Devin Shore	$0 (0)
Total Pro Players	37
Salary Commitment
Year 2025 : $63,062,333
Year 2026 : $45,595,333
Year 2027 : $35,183,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $63,062,333
Year 2026 : $45,595,333
Year 2027 : $35,183,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $63,062,333
Year 2026 : $45,595,333
Year 2027 : $35,183,000
Year 2028 : $0

Farm Players Salaries
Luke Philp	$221,400 (1)
Salary Remaining :	$185,818
Salary Average :	$221,400
Salary Average Remaining :	$185,818
Brogan Rafferty	$217,700 (1)
Salary Remaining :	$182,713
Salary Average :	$217,700
Salary Average Remaining :	$182,713
Arshdeep Bains	$217,000 (1)
Salary Remaining :	$182,125
Salary Average :	$217,000
Salary Average Remaining :	$182,125
Nick Abruzzese	$217,000 (1)
Salary Remaining :	$182,125
Salary Average :	$217,000
Salary Average Remaining :	$182,125
Ryan Reaves	$213,600 (1)
Salary Remaining :	$179,271
Salary Average :	$213,600
Salary Average Remaining :	$179,271
Vyacheslav Buteyets	$195,000 (3)
Salary Remaining :	$163,661
Salary Average :	$195,000
Salary Average Remaining :	$163,661
Calle Rosen	$150,000 (1)
Salary Remaining :	$125,893
Salary Average :	$150,000
Salary Average Remaining :	$125,893
Alex Belzile	$150,000 (2)
Salary Remaining :	$125,893
Salary Average :	$150,000
Salary Average Remaining :	$125,893
Max McCue	$137,900 (3)
Salary Remaining :	$115,738
Salary Average :	$137,900
Salary Average Remaining :	$115,738
Danila Klimovich	$134,700 (3)
Salary Remaining :	$113,052
Salary Average :	$134,700
Salary Average Remaining :	$113,052
Filip Bystedt	$134,100 (3)
Salary Remaining :	$112,548
Salary Average :	$134,100
Salary Average Remaining :	$112,548
Samuel Helenius	$134,000 (3)
Salary Remaining :	$112,464
Salary Average :	$134,000
Salary Average Remaining :	$112,464
Luke Tuch	$134,000 (3)
Salary Remaining :	$112,464
Salary Average :	$134,000
Salary Average Remaining :	$112,464
Ty Mueller	$133,100 (3)
Salary Remaining :	$111,709
Salary Average :	$133,100
Salary Average Remaining :	$111,709
Ryan Ufko	$129,800 (3)
Salary Remaining :	$108,939
Salary Average :	$129,800
Salary Average Remaining :	$108,939
Olivier Nadeau	$128,600 (3)
Salary Remaining :	$107,932
Salary Average :	$128,600
Salary Average Remaining :	$107,932
Noah Laba	$128,000 (3)
Salary Remaining :	$107,429
Salary Average :	$128,000
Salary Average Remaining :	$107,429
Michael Buchinger	$127,500 (3)
Salary Remaining :	$107,009
Salary Average :	$127,500
Salary Average Remaining :	$107,009
Yaniv Perets	$125,000 (3)
Salary Remaining :	$104,911
Salary Average :	$125,000
Salary Average Remaining :	$104,911
Jakub Demek	$119,700 (3)
Salary Remaining :	$100,463
Salary Average :	$119,700
Salary Average Remaining :	$100,463
Ronnie Attard	$118,800 (3)
Salary Remaining :	$99,707
Salary Average :	$118,800
Salary Average Remaining :	$99,707
Tyler Madden	$114,100 (2)
Salary Remaining :	$95,763
Salary Average :	$114,100
Salary Average Remaining :	$95,763
Emil Bemstrom	$108,700 (3)
Salary Remaining :	$91,230
Salary Average :	$108,700
Salary Average Remaining :	$91,230
Robbie Russo	$107,800 (1)
Salary Remaining :	$90,475
Salary Average :	$107,800
Salary Average Remaining :	$90,475
Spencer Smallman	$104,500 (1)
Salary Remaining :	$87,705
Salary Average :	$104,500
Salary Average Remaining :	$87,705
Xavier Parent	$102,400 (2)
Salary Remaining :	$85,943
Salary Average :	$102,400
Salary Average Remaining :	$85,943
Ben Gaudreau	$100,000 (1)
Salary Remaining :	$83,929
Salary Average :	$100,000
Salary Average Remaining :	$83,929
Kevin Korchinski	$91,833 (2)
Salary Remaining :	$77,074
Salary Average :	$91,833
Salary Average Remaining :	$77,074
Owen Sillinger	$86,000 (1)
Salary Remaining :	$72,179
Salary Average :	$75,000
Salary Average Remaining :	$62,946
Total Farm Players	29
Salary Commitment
Year 2025 : $4,082,233
Year 2026 : $2,447,233
Year 2027 : $1,988,900
Year 2028 : $0
Salary Average Commitment
Year 2025 : $4,071,233
Year 2026 : $2,447,233
Year 2027 : $1,988,900
Year 2028 : $0

Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	6000 - $100 - 4,569 - 76.15%
Level 2:	5000 - $60 - 4,850 - 97.00%
Level 3:	2000 - $35 - 1,993 - 99.67%
Level 4:	4000 - $20 - 3,891 - 97.28%
Luxury :	1000 - $200 - 743 - 74.29%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $35 - 1,400 - 69.99%
Farm Level 2:	1000 - $15 - 759 - 75.94%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	36
Average Attendance - %	16,046 - 89.15%
Average Income per Game	$1,555,639
Year to Date Revenue	$10,889,471
Farm
Home Games Left	36
Average Attendance - %	2,159 - 71.98%
Average Income per Game	$89,976
Year to Date Revenue	$629,830
Expense
Pro Players Total Salaries	$74,029,000
Farm Players Total Salaries	$2,836,900
Coaches Total Salaries	$4,250,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$11,489,446
Farm Year To Date Expenses	$661,097
Pro Salary Cap To Date	$11,039,446
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$56,002,994
Farm Estimated Season Revenue	$3,239,126
Pro Remaining Season Days	102
Pro Expenses Per Days	$641,908
Pro Estimated Expenses	$65,474,616
Farm Remaining Season Days	94
Farm Expenses Per Days	$36,490
Farm Estimated Expenses	$3,430,060
Estimated Season Expenses	$68,904,676
Estimated Season Salary Cap	$73,964,062
Estimate Under Maximum Salary Cap of $74,500,000	$535,938
Estimate Over Minimum Salary Cap of $58,500,000	$15,464,062
Current Bank Account	$9,331,907
Projected Bank Account	($330,649)

Pro Players Salaries
Claude Giroux	$9,500,000 (3)
-Salary Remaining :	$8,075,000
-Salary Average :	$9,500,000
-Salary Average Remaining :	$8,075,000
Jake McCabe	$7,500,000 (1)
-Salary Remaining :	$6,375,000
-Salary Average :	$7,500,000
-Salary Average Remaining :	$6,375,000
Tim Stutzle	$5,199,000 (2)
-Salary Remaining :	$4,419,150
-Salary Average :	$5,199,000
-Salary Average Remaining :	$4,419,150
Radko Gudas	$4,600,000 (2)
-Salary Remaining :	$3,910,000
-Salary Average :	$4,600,000
-Salary Average Remaining :	$3,910,000
Jesper Bratt	$4,505,000 (2)
-Salary Remaining :	$3,829,250
-Salary Average :	$4,505,000
-Salary Average Remaining :	$3,829,250
Derek Forbort	$4,500,000 (2)
-Salary Remaining :	$3,825,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$3,825,000
Pavel Buchnevich	$4,500,000 (3)
-Salary Remaining :	$3,825,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$3,825,000
Jack Hughes	$4,242,000 (1)
-Salary Remaining :	$3,605,700
-Salary Average :	$4,242,000
-Salary Average Remaining :	$3,605,700
Rasmus Dahlin	$3,938,000 (3)
-Salary Remaining :	$3,347,300
-Salary Average :	$3,938,000
-Salary Average Remaining :	$3,347,300
Owen Tippett	$3,685,000 (3)
-Salary Remaining :	$3,132,250
-Salary Average :	$3,685,000
-Salary Average Remaining :	$3,132,250
Drew O'Connor	$3,500,000 (3)
-Salary Remaining :	$2,975,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$2,975,000
Linus Ullmark	$3,498,000 (2)
-Salary Remaining :	$2,973,300
-Salary Average :	$3,498,000
-Salary Average Remaining :	$2,973,300
Dawson Mercer	$3,150,000 (3)
-Salary Remaining :	$2,677,500
-Salary Average :	$3,150,000
-Salary Average Remaining :	$2,677,500
Jesse Puljujarvi	$2,500,000 (3)
-Salary Remaining :	$2,125,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,125,000
Luke Glendening	$2,250,000 (2)
-Salary Remaining :	$1,912,500
-Salary Average :	$2,250,000
-Salary Average Remaining :	$1,912,500
Helge Grans	$1,452,000 (3)
-Salary Remaining :	$1,234,200
-Salary Average :	$1,452,000
-Salary Average Remaining :	$1,234,200
Nico Sturm	$1,252,000 (1)
-Salary Remaining :	$1,064,200
-Salary Average :	$1,097,000
-Salary Average Remaining :	$932,450
Christian Fischer	$1,208,000 (2)
-Salary Remaining :	$1,026,800
-Salary Average :	$1,659,000
-Salary Average Remaining :	$1,410,150
Ethan Haider	$1,072,000 (3)
-Salary Remaining :	$911,200
-Salary Average :	$1,072,000
-Salary Average Remaining :	$911,200
Peter DiLiberatore	$990,000 (2)
-Salary Remaining :	$841,500
-Salary Average :	$990,000
-Salary Average Remaining :	$841,500
Layton Ahac	$988,000 (2)
-Salary Remaining :	$839,800
-Salary Average :	$988,000
-Salary Average Remaining :	$839,800
Total Pro Players	21
Salary Commitment
Year 2025 : $74,029,000
Year 2026 : $61,035,000
Year 2027 : $33,297,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $74,325,000
Year 2026 : $61,486,000
Year 2027 : $33,297,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $74,029,000
Year 2026 : $61,035,000
Year 2027 : $33,297,000
Year 2028 : $0

Farm Players Salaries
Dylan Coghlan	$250,000 (3)
Salary Remaining :	$209,821
Salary Average :	$250,000
Salary Average Remaining :	$209,821
Philipp Grubauer	$200,000 (2)
Salary Remaining :	$167,857
Salary Average :	$200,000
Salary Average Remaining :	$167,857
Vitek Vanecek	$160,000 (3)
Salary Remaining :	$134,286
Salary Average :	$160,000
Salary Average Remaining :	$134,286
Jakob Pelletier	$148,800 (3)
Salary Remaining :	$124,886
Salary Average :	$148,800
Salary Average Remaining :	$124,886
Matthew Robertson	$140,200 (3)
Salary Remaining :	$117,668
Salary Average :	$140,200
Salary Average Remaining :	$117,668
Samuel Johannesson	$137,200 (3)
Salary Remaining :	$115,150
Salary Average :	$137,200
Salary Average Remaining :	$115,150
Donovan Sebrango	$135,600 (3)
Salary Remaining :	$113,807
Salary Average :	$135,600
Salary Average Remaining :	$113,807
Ethan Edwards	$134,100 (3)
Salary Remaining :	$112,548
Salary Average :	$134,100
Salary Average Remaining :	$112,548
David Gustafsson	$133,300 (2)
Salary Remaining :	$111,877
Salary Average :	$133,300
Salary Average Remaining :	$111,877
Alex Beaucage	$131,500 (3)
Salary Remaining :	$110,366
Salary Average :	$131,500
Salary Average Remaining :	$110,366
Anton Johansson	$127,900 (3)
Salary Remaining :	$107,345
Salary Average :	$127,900
Salary Average Remaining :	$107,345
Fabian Wagner	$127,700 (3)
Salary Remaining :	$107,177
Salary Average :	$127,700
Salary Average Remaining :	$107,177
Josh Bloom	$127,100 (3)
Salary Remaining :	$106,673
Salary Average :	$127,100
Salary Average Remaining :	$106,673
Jayden Grubbe	$126,800 (3)
Salary Remaining :	$106,421
Salary Average :	$126,800
Salary Average Remaining :	$106,421
Jack Rathbone	$123,200 (2)
Salary Remaining :	$103,400
Salary Average :	$123,200
Salary Average Remaining :	$103,400
Ethan Samson	$122,700 (3)
Salary Remaining :	$102,980
Salary Average :	$122,700
Salary Average Remaining :	$102,980
Hugh McGing	$110,000 (2)
Salary Remaining :	$92,321
Salary Average :	$110,000
Salary Average Remaining :	$92,321
Eetu Liukas	$109,500 (3)
Salary Remaining :	$91,902
Salary Average :	$109,500
Salary Average Remaining :	$91,902
Trevor Kuntar	$109,300 (3)
Salary Remaining :	$91,734
Salary Average :	$109,300
Salary Average Remaining :	$91,734
Chris Wilkie	$100,000 (1)
Salary Remaining :	$83,929
Salary Average :	$100,000
Salary Average Remaining :	$83,929
Matthew Maggio	$82,000 (2)
Salary Remaining :	$68,821
Salary Average :	$82,000
Salary Average Remaining :	$68,821
Total Farm Players	21
Salary Commitment
Year 2025 : $2,836,900
Year 2026 : $2,736,900
Year 2027 : $2,088,400
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,836,900
Year 2026 : $2,736,900
Year 2027 : $2,088,400
Year 2028 : $0

Ducks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	6000 - $90 - 5,607 - 93.45%
Level 2:	5000 - $70 - 3,520 - 70.41%
Level 3:	2000 - $40 - 1,569 - 78.44%
Level 4:	4000 - $25 - 2,965 - 74.13%
Luxury :	1000 - $180 - 961 - 96.13%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $40 - 1,253 - 62.64%
Farm Level 2:	1000 - $20 - 560 - 56.03%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	36
Average Attendance - %	14,622 - 81.23%
Average Income per Game	$1,580,809
Year to Date Revenue	$11,065,665
Farm
Home Games Left	36
Average Attendance - %	1,813 - 60.44%
Average Income per Game	$91,367
Year to Date Revenue	$639,566
Expense
Pro Players Total Salaries	$69,728,000
Farm Players Total Salaries	$3,795,117
Coaches Total Salaries	$9,750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$11,619,778
Farm Year To Date Expenses	$1,410,852
Pro Salary Cap To Date	$10,907,284
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$56,909,134
Farm Estimated Season Revenue	$3,289,197
Pro Remaining Season Days	102
Pro Expenses Per Days	$620,650
Pro Estimated Expenses	$63,306,300
Farm Remaining Season Days	94
Farm Expenses Per Days	$78,528
Farm Estimated Expenses	$7,381,632
Estimated Season Expenses	$70,687,932
Estimated Season Salary Cap	$70,176,118
Estimate Under Maximum Salary Cap of $74,500,000	$4,323,882
Estimate Over Minimum Salary Cap of $58,500,000	$11,676,118
Current Bank Account	$122,571,056
Projected Bank Account	$112,081,455

Pro Players Salaries
Kyle Connor	$9,260,000 (3)
-Salary Remaining :	$7,871,000
-Salary Average :	$9,260,000
-Salary Average Remaining :	$7,871,000
Justin Faulk	$9,000,000 (2)
-Salary Remaining :	$7,650,000
-Salary Average :	$9,000,000
-Salary Average Remaining :	$7,650,000
Jake Walman	$8,350,000 (3)
-Salary Remaining :	$7,097,500
-Salary Average :	$8,350,000
-Salary Average Remaining :	$7,097,500
Tyler Bertuzzi	$5,950,000 (3)
-Salary Remaining :	$5,057,500
-Salary Average :	$5,950,000
-Salary Average Remaining :	$5,057,500
Scott Laughton	$5,250,000 (2)
-Salary Remaining :	$4,462,500
-Salary Average :	$5,250,000
-Salary Average Remaining :	$4,462,500
Ross Colton	$4,850,000 (3)
-Salary Remaining :	$4,122,500
-Salary Average :	$4,850,000
-Salary Average Remaining :	$4,122,500
Tyler Toffoli	$4,165,000 (2)
-Salary Remaining :	$3,540,250
-Salary Average :	$4,165,000
-Salary Average Remaining :	$3,540,250
Dylan Larkin	$3,544,000 (2)
-Salary Remaining :	$3,012,400
-Salary Average :	$3,363,000
-Salary Average Remaining :	$2,858,550
Casey Mittelstadt	$3,362,000 (3)
-Salary Remaining :	$2,857,700
-Salary Average :	$3,362,000
-Salary Average Remaining :	$2,857,700
Zach Hyman	$3,175,000 (3)
-Salary Remaining :	$2,698,750
-Salary Average :	$3,175,000
-Salary Average Remaining :	$2,698,750
Noah Cates	$2,857,000 (3)
-Salary Remaining :	$2,428,450
-Salary Average :	$2,857,000
-Salary Average Remaining :	$2,428,450
Josh Manson	$2,524,000 (3)
-Salary Remaining :	$2,145,400
-Salary Average :	$2,524,000
-Salary Average Remaining :	$2,145,400
MacKenzie Weegar	$2,472,000 (1)
-Salary Remaining :	$2,101,200
-Salary Average :	$964,000
-Salary Average Remaining :	$819,400
Warren Foegele	$2,000,000 (1)
-Salary Remaining :	$1,700,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,700,000
Joey Daccord	$1,205,000 (2)
-Salary Remaining :	$1,024,250
-Salary Average :	$875,710
-Salary Average Remaining :	$744,354
Keaton Middleton	$1,171,000 (2)
-Salary Remaining :	$995,350
-Salary Average :	$1,171,000
-Salary Average Remaining :	$995,350
Will Cranley	$1,075,000 (3)
-Salary Remaining :	$913,750
-Salary Average :	$1,075,000
-Salary Average Remaining :	$913,750
Mikey Anderson	$958,000 (1)
-Salary Remaining :	$814,300
-Salary Average :	$958,000
-Salary Average Remaining :	$814,300
Dakota Joshua	$900,000 (1)
-Salary Remaining :	$765,000
-Salary Average :	$900,000
-Salary Average Remaining :	$765,000
Jordan Greenway	$835,000 (2)
-Salary Remaining :	$709,750
-Salary Average :	$913,234
-Salary Average Remaining :	$776,249
Total Pro Players	20
Salary Commitment
Year 2025 : $72,903,000
Year 2026 : $66,573,000
Year 2027 : $41,403,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $70,962,944
Year 2026 : $66,140,944
Year 2027 : $41,403,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $72,903,000
Year 2026 : $66,573,000
Year 2027 : $41,403,000
Year 2028 : $0

Farm Players Salaries
Jan Rutta	$290,000 (2)
Salary Remaining :	$243,393
Salary Average :	$290,000
Salary Average Remaining :	$243,393
Cole Smith	$250,000 (3)
Salary Remaining :	$209,821
Salary Average :	$250,000
Salary Average Remaining :	$209,821
Spencer Knight	$247,200 (2)
Salary Remaining :	$207,471
Salary Average :	$92,500
Salary Average Remaining :	$77,634
Sam Lafferty	$220,000 (2)
Salary Remaining :	$184,643
Salary Average :	$220,000
Salary Average Remaining :	$184,643
Dysin Mayo	$193,400 (2)
Salary Remaining :	$162,318
Salary Average :	$193,400
Salary Average Remaining :	$162,318
Matt Grzelcyk	$180,000 (2)
Salary Remaining :	$151,071
Salary Average :	$180,000
Salary Average Remaining :	$151,071
Devin Cooley	$175,000 (2)
Salary Remaining :	$146,875
Salary Average :	$175,000
Salary Average Remaining :	$146,875
Jake Allen	$165,000 (2)
Salary Remaining :	$138,482
Salary Average :	$165,000
Salary Average Remaining :	$138,482
Ryan Lomberg	$150,000 (3)
Salary Remaining :	$125,893
Salary Average :	$150,000
Salary Average Remaining :	$125,893
Anthony Beauvillier	$143,000 (1)
Salary Remaining :	$120,018
Salary Average :	$285,100
Salary Average Remaining :	$239,280
Bradly Nadeau	$142,200 (3)
Salary Remaining :	$119,346
Salary Average :	$142,200
Salary Average Remaining :	$119,346
Rhett Pitlick	$135,200 (3)
Salary Remaining :	$113,471
Salary Average :	$135,200
Salary Average Remaining :	$113,471
Riley Hughes	$131,900 (3)
Salary Remaining :	$110,702
Salary Average :	$131,900
Salary Average Remaining :	$110,702
Connor Mackey	$131,900 (1)
Salary Remaining :	$110,702
Salary Average :	$131,900
Salary Average Remaining :	$110,702
Marek Alscher	$128,600 (3)
Salary Remaining :	$107,932
Salary Average :	$128,600
Salary Average Remaining :	$107,932
Elias Salomonsson	$128,400 (3)
Salary Remaining :	$107,764
Salary Average :	$128,400
Salary Average Remaining :	$107,764
Francesco Arcuri	$126,800 (3)
Salary Remaining :	$106,421
Salary Average :	$126,800
Salary Average Remaining :	$106,421
Julian Lutz	$125,800 (3)
Salary Remaining :	$105,582
Salary Average :	$125,800
Salary Average Remaining :	$105,582
Kyle Masters	$103,700 (3)
Salary Remaining :	$87,034
Salary Average :	$103,700
Salary Average Remaining :	$87,034
Brett Brochu	$100,000 (3)
Salary Remaining :	$83,929
Salary Average :	$100,000
Salary Average Remaining :	$83,929
Cole Schwindt	$93,400 (1)
Salary Remaining :	$78,389
Salary Average :	$84,304
Salary Average Remaining :	$70,755
Brandon Coe	$92,500 (1)
Salary Remaining :	$77,634
Salary Average :	$92,500
Salary Average Remaining :	$77,634
Mikael Pyyhtia	$89,750 (1)
Salary Remaining :	$75,326
Salary Average :	$89,750
Salary Average Remaining :	$75,326
Vadim Zherenko	$84,667 (1)
Salary Remaining :	$71,060
Salary Average :	$84,667
Salary Average Remaining :	$71,060
Jared Davidson	$84,200 (3)
Salary Remaining :	$70,668
Salary Average :	$84,200
Salary Average Remaining :	$70,668
Ryder Rolston	$82,500 (1)
Salary Remaining :	$69,241
Salary Average :	$82,500
Salary Average Remaining :	$69,241
Total Farm Players	26
Salary Commitment
Year 2025 : $3,795,117
Year 2026 : $3,077,400
Year 2027 : $1,606,800
Year 2028 : $0
Salary Average Commitment
Year 2025 : $3,773,421
Year 2026 : $2,922,700
Year 2027 : $1,606,800
Year 2028 : $0

Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Saddledome
Level 1:	6000 - $85 - 5,843 - 97.38%
Level 2:	5000 - $60 - 4,787 - 95.74%
Level 3:	2000 - $45 - 1,451 - 72.54%
Level 4:	4000 - $30 - 2,450 - 61.25%
Luxury :	1000 - $120 - 999 - 99.91%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $50 - 1,006 - 50.29%
Farm Level 2:	1000 - $30 - 500 - 50.00%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	36
Average Attendance - %	15,530 - 86.28%
Average Income per Game	$1,553,358
Year to Date Revenue	$10,873,505
Farm
Home Games Left	35
Average Attendance - %	1,506 - 50.19%
Average Income per Game	$97,278
Year to Date Revenue	$778,226
Expense
Pro Players Total Salaries	$74,461,167
Farm Players Total Salaries	$2,945,595
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$11,319,174
Farm Year To Date Expenses	$634,122
Pro Salary Cap To Date	$11,169,180
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$55,920,883
Farm Estimated Season Revenue	$3,404,739
Pro Remaining Season Days	102
Pro Expenses Per Days	$628,843
Pro Estimated Expenses	$64,141,986
Farm Remaining Season Days	94
Farm Expenses Per Days	$35,229
Farm Estimated Expenses	$3,311,526
Estimated Season Expenses	$67,453,512
Estimated Season Salary Cap	$74,461,200
Estimate Under Maximum Salary Cap of $74,500,000	$38,800
Estimate Over Minimum Salary Cap of $58,500,000	$15,961,200
Current Bank Account	$58,642,851
Projected Bank Account	$50,514,961

Pro Players Salaries
Brock Nelson	$9,420,000 (3)
-Salary Remaining :	$8,007,000
-Salary Average :	$9,420,000
-Salary Average Remaining :	$8,007,000
Sidney Crosby	$7,860,000 (1)
-Salary Remaining :	$6,681,000
-Salary Average :	$7,860,000
-Salary Average Remaining :	$6,681,000
John Tavares	$6,594,000 (2)
-Salary Remaining :	$5,604,900
-Salary Average :	$5,662,000
-Salary Average Remaining :	$4,812,700
Igor Shesterkin	$5,628,000 (1)
-Salary Remaining :	$4,783,800
-Salary Average :	$786,000
-Salary Average Remaining :	$668,100
Chris Kreider	$5,330,000 (2)
-Salary Remaining :	$4,530,500
-Salary Average :	$7,999,500
-Salary Average Remaining :	$6,799,575
Jake Guentzel	$4,302,000 (3)
-Salary Remaining :	$3,656,700
-Salary Average :	$4,302,000
-Salary Average Remaining :	$3,656,700
Ryan Nugent-Hopkins	$4,083,000 (1)
-Salary Remaining :	$3,470,550
-Salary Average :	$5,441,000
-Salary Average Remaining :	$4,624,850
Ilya Samsonov	$3,960,000 (2)
-Salary Remaining :	$3,366,000
-Salary Average :	$3,960,000
-Salary Average Remaining :	$3,366,000
K'Andre Miller	$3,944,000 (2)
-Salary Remaining :	$3,352,400
-Salary Average :	$3,944,000
-Salary Average Remaining :	$3,352,400
Colton Parayko	$3,415,000 (1)
-Salary Remaining :	$2,902,750
-Salary Average :	$5,670,000
-Salary Average Remaining :	$4,819,500
Brett Kulak	$2,995,000 (1)
-Salary Remaining :	$2,545,750
-Salary Average :	$2,995,000
-Salary Average Remaining :	$2,545,750
Ty Emberson	$2,950,000 (5)
-Salary Remaining :	$2,507,500
-Salary Average :	$2,950,000
-Salary Average Remaining :	$2,507,500
Tyler Motte	$2,600,000 (1)
-Salary Remaining :	$2,210,000
-Salary Average :	$2,600,000
-Salary Average Remaining :	$2,210,000
Steven Lorentz	$2,555,000 (1)
-Salary Remaining :	$2,171,750
-Salary Average :	$2,555,000
-Salary Average Remaining :	$2,171,750
Samuel Girard	$2,275,000 (2)
-Salary Remaining :	$1,933,750
-Salary Average :	$802,645
-Salary Average Remaining :	$682,248
Logan O'Connor	$1,887,000 (1)
-Salary Remaining :	$1,603,950
-Salary Average :	$1,887,000
-Salary Average Remaining :	$1,603,950
Kevin Bahl	$1,442,000 (2)
-Salary Remaining :	$1,225,700
-Salary Average :	$1,442,000
-Salary Average Remaining :	$1,225,700
Mark Kastelic	$1,402,000 (2)
-Salary Remaining :	$1,191,700
-Salary Average :	$1,402,000
-Salary Average Remaining :	$1,191,700
Dmitri Voronkov	$925,000 (1)
-Salary Remaining :	$786,250
-Salary Average :	$925,000
-Salary Average Remaining :	$786,250
Mavrik Bourque	$894,167 (1)
-Salary Remaining :	$760,042
-Salary Average :	$894,167
-Salary Average Remaining :	$760,042
Total Pro Players	20
Salary Commitment
Year 2025 : $74,461,167
Year 2026 : $41,619,000
Year 2027 : $16,672,000
Year 2028 : $2,950,000
Salary Average Commitment
Year 2025 : $73,497,312
Year 2026 : $41,884,145
Year 2027 : $16,672,000
Year 2028 : $2,950,000
Salary Cap with 1 Way Contract
Year 2025 : $74,461,167
Year 2026 : $41,619,000
Year 2027 : $16,672,000
Year 2028 : $2,950,000

Farm Players Salaries
Connor Brown	$280,000 (2)
Salary Remaining :	$235,000
Salary Average :	$280,000
Salary Average Remaining :	$235,000
Kyle Burroughs	$255,500 (1)
Salary Remaining :	$214,438
Salary Average :	$255,500
Salary Average Remaining :	$214,438
Felix Sandstrom	$158,500 (2)
Salary Remaining :	$133,027
Salary Average :	$158,500
Salary Average Remaining :	$133,027
Oskar Back	$148,500 (3)
Salary Remaining :	$124,634
Salary Average :	$148,500
Salary Average Remaining :	$124,634
Dylan Roobroeck	$139,000 (3)
Salary Remaining :	$116,661
Salary Average :	$139,000
Salary Average Remaining :	$116,661
Dylan Peterson	$135,300 (3)
Salary Remaining :	$113,555
Salary Average :	$135,300
Salary Average Remaining :	$113,555
Benoit-Olivier Groulx	$134,000 (2)
Salary Remaining :	$112,464
Salary Average :	$134,000
Salary Average Remaining :	$112,464
Cole Clayton	$133,600 (3)
Salary Remaining :	$112,129
Salary Average :	$133,600
Salary Average Remaining :	$112,129
Anthony Romano	$132,000 (3)
Salary Remaining :	$110,786
Salary Average :	$132,000
Salary Average Remaining :	$110,786
Shakir Mukhamadullin	$129,417 (1)
Salary Remaining :	$108,618
Salary Average :	$129,417
Salary Average Remaining :	$108,618
Shai Buium	$128,700 (3)
Salary Remaining :	$108,016
Salary Average :	$128,700
Salary Average Remaining :	$108,016
Luca Pinelli	$128,400 (3)
Salary Remaining :	$107,764
Salary Average :	$128,400
Salary Average Remaining :	$107,764
Nathan Aspinall	$126,900 (3)
Salary Remaining :	$106,505
Salary Average :	$126,900
Salary Average Remaining :	$106,505
Ryan Suzuki	$124,300 (2)
Salary Remaining :	$104,323
Salary Average :	$124,300
Salary Average Remaining :	$104,323
Michael Kesselring	$114,400 (2)
Salary Remaining :	$96,014
Salary Average :	$114,400
Salary Average Remaining :	$96,014
Aku Raty	$110,800 (3)
Salary Remaining :	$92,993
Salary Average :	$110,800
Salary Average Remaining :	$92,993
Curtis Douglas	$106,600 (2)
Salary Remaining :	$89,468
Salary Average :	$106,600
Salary Average Remaining :	$89,468
Aaron Ness	$100,000 (1)
Salary Remaining :	$83,929
Salary Average :	$100,000
Salary Average Remaining :	$83,929
Mike Hardman	$99,000 (1)
Salary Remaining :	$83,089
Salary Average :	$99,000
Salary Average Remaining :	$83,089
Bokondji Imama	$91,400 (1)
Salary Remaining :	$76,711
Salary Average :	$91,400
Salary Average Remaining :	$76,711
Erik Portillo	$87,500 (1)
Salary Remaining :	$73,438
Salary Average :	$87,500
Salary Average Remaining :	$73,438
William Villeneuve	$81,778 (1)
Salary Remaining :	$68,635
Salary Average :	$81,778
Salary Average Remaining :	$68,635
Total Farm Players	22
Salary Commitment
Year 2025 : $2,945,595
Year 2026 : $2,101,000
Year 2027 : $1,183,200
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,945,595
Year 2026 : $2,101,000
Year 2027 : $1,183,200
Year 2028 : $0

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wells Fargo Center
Level 1:	6000 - $75 - 5,786 - 96.43%
Level 2:	5000 - $40 - 4,967 - 99.34%
Level 3:	2000 - $30 - 1,989 - 99.47%
Level 4:	4000 - $20 - 3,960 - 99.01%
Luxury :	1000 - $300 - 600 - 60.00%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $25 - 1,911 - 95.56%
Farm Level 2:	1000 - $10 - 987 - 98.70%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	37
Average Attendance - %	17,303 - 96.13%
Average Income per Game	$1,417,751
Year to Date Revenue	$8,506,506
Farm
Home Games Left	35
Average Attendance - %	2,898 - 96.61%
Average Income per Game	$85,900
Year to Date Revenue	$687,202
Expense
Pro Players Total Salaries	$72,185,000
Farm Players Total Salaries	$6,010,467
Coaches Total Salaries	$1,850,000
Luxury Taxe Total	$0
Special Salary Cap Value	$2,250,000
Pro Year To Date Expenses	$10,946,918
Farm Year To Date Expenses	$1,081,767
Pro Salary Cap To Date	$10,781,919
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$52,456,787
Farm Estimated Season Revenue	$3,006,509
Pro Remaining Season Days	102
Pro Expenses Per Days	$610,708
Pro Estimated Expenses	$62,292,216
Farm Remaining Season Days	94
Farm Expenses Per Days	$60,361
Farm Estimated Expenses	$5,673,934
Estimated Season Expenses	$67,966,150
Estimated Season Salary Cap	$74,389,203
Estimate Under Maximum Salary Cap of $74,500,000	$110,797
Estimate Over Minimum Salary Cap of $58,500,000	$15,889,203
Current Bank Account	$21,975,751
Projected Bank Account	$9,472,897

Pro Players Salaries
Steven Stamkos	$14,900,000 (2)
-Salary Remaining :	$12,665,000
-Salary Average :	$14,900,000
-Salary Average Remaining :	$12,665,000
Alex Ovechkin	$14,000,000 (2)
-Salary Remaining :	$11,900,000
-Salary Average :	$14,000,000
-Salary Average Remaining :	$11,900,000
Seth Jones	$9,555,000 (3)
-Salary Remaining :	$8,121,750
-Salary Average :	$9,555,000
-Salary Average Remaining :	$8,121,750
Petr Mrazek	$8,255,000 (2)
-Salary Remaining :	$7,016,750
-Salary Average :	$8,255,000
-Salary Average Remaining :	$7,016,750
Darnell Nurse	$7,550,000 (3)
-Salary Remaining :	$6,417,500
-Salary Average :	$7,550,000
-Salary Average Remaining :	$6,417,500
Anthony Mantha	$6,525,000 (2)
-Salary Remaining :	$5,546,250
-Salary Average :	$6,525,000
-Salary Average Remaining :	$5,546,250
Bryan Yoon	$900,000 (2)
-Salary Remaining :	$765,000
-Salary Average :	$900,000
-Salary Average Remaining :	$765,000
Bogdan Trineyev	$750,000 (1)
-Salary Remaining :	$637,500
-Salary Average :	$750,000
-Salary Average Remaining :	$637,500
Anton Blidh	$750,000 (1)
-Salary Remaining :	$637,500
-Salary Average :	$750,000
-Salary Average Remaining :	$637,500
Brendan Gaunce	$750,000 (1)
-Salary Remaining :	$637,500
-Salary Average :	$750,000
-Salary Average Remaining :	$637,500
Austin Watson	$750,000 (1)
-Salary Remaining :	$637,500
-Salary Average :	$750,000
-Salary Average Remaining :	$637,500
Atley Calvert	$750,000 (1)
-Salary Remaining :	$637,500
-Salary Average :	$750,000
-Salary Average Remaining :	$637,500
Isaac Poulter	$750,000 (2)
-Salary Remaining :	$637,500
-Salary Average :	$934,000
-Salary Average Remaining :	$793,900
Ryder Korczak	$750,000 (1)
-Salary Remaining :	$637,500
-Salary Average :	$750,000
-Salary Average Remaining :	$637,500
Ashton Sautner	$750,000 (1)
-Salary Remaining :	$637,500
-Salary Average :	$750,000
-Salary Average Remaining :	$637,500
Matteo Pietroniro	$750,000 (2)
-Salary Remaining :	$637,500
-Salary Average :	$750,000
-Salary Average Remaining :	$637,500
Austin Strand	$750,000 (1)
-Salary Remaining :	$637,500
-Salary Average :	$750,000
-Salary Average Remaining :	$637,500
Connor MacEachern	$750,000 (1)
-Salary Remaining :	$637,500
-Salary Average :	$750,000
-Salary Average Remaining :	$637,500
Briley Wood	$750,000 (1)
-Salary Remaining :	$637,500
-Salary Average :	$750,000
-Salary Average Remaining :	$637,500
Artur Cholach	$750,000 (1)
-Salary Remaining :	$637,500
-Salary Average :	$750,000
-Salary Average Remaining :	$637,500
Austin Wagner	$750,000 (1)
-Salary Remaining :	$637,500
-Salary Average :	$750,000
-Salary Average Remaining :	$637,500
Klim Kostin	$0 (0)
Total Pro Players	22
Salary Commitment
Year 2025 : $72,185,000
Year 2026 : $64,085,000
Year 2027 : $17,105,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $72,369,000
Year 2026 : $63,369,000
Year 2027 : $17,105,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $72,185,000
Year 2026 : $63,185,000
Year 2027 : $17,105,000
Year 2028 : $0

Farm Players Salaries
Matt Nieto	$300,000 (1)
Salary Remaining :	$251,786
Salary Average :	$300,000
Salary Average Remaining :	$251,786
Teddy Blueger	$299,500 (2)
Salary Remaining :	$251,366
Salary Average :	$299,500
Salary Average Remaining :	$251,366
Jansen Harkins	$290,000 (3)
Salary Remaining :	$243,393
Salary Average :	$290,000
Salary Average Remaining :	$243,393
William Lagesson	$195,500 (2)
Salary Remaining :	$164,080
Salary Average :	$195,500
Salary Average Remaining :	$164,080
Cody Glass	$189,400 (3)
Salary Remaining :	$158,961
Salary Average :	$189,400
Salary Average Remaining :	$158,961
Stephen Halliday	$154,600 (3)
Salary Remaining :	$129,754
Salary Average :	$154,600
Salary Average Remaining :	$129,754
Philipp Kurashev	$151,400 (3)
Salary Remaining :	$127,068
Salary Average :	$151,400
Salary Average Remaining :	$127,068
Carter Gylander	$150,000 (3)
Salary Remaining :	$125,893
Salary Average :	$150,000
Salary Average Remaining :	$125,893
Nikita Nesterenko	$148,600 (3)
Salary Remaining :	$124,718
Salary Average :	$148,600
Salary Average Remaining :	$124,718
Michael Pezzetta	$144,800 (3)
Salary Remaining :	$121,529
Salary Average :	$144,800
Salary Average Remaining :	$121,529
Nils Hoglander	$139,400 (2)
Salary Remaining :	$116,996
Salary Average :	$139,400
Salary Average Remaining :	$116,996
Luca Cagnoni	$138,400 (3)
Salary Remaining :	$116,157
Salary Average :	$138,400
Salary Average Remaining :	$116,157
David Spacek	$133,100 (3)
Salary Remaining :	$111,709
Salary Average :	$133,100
Salary Average Remaining :	$111,709
Xavier Bernard	$132,600 (3)
Salary Remaining :	$111,289
Salary Average :	$132,600
Salary Average Remaining :	$111,289
Hunter Brzustewicz	$132,200 (3)
Salary Remaining :	$110,954
Salary Average :	$132,200
Salary Average Remaining :	$110,954
Zach Solow	$131,700 (3)
Salary Remaining :	$110,534
Salary Average :	$131,700
Salary Average Remaining :	$110,534
Dylan Wells	$130,000 (3)
Salary Remaining :	$109,107
Salary Average :	$130,000
Salary Average Remaining :	$109,107
Samuel Bolduc	$127,800 (2)
Salary Remaining :	$107,261
Salary Average :	$127,800
Salary Average Remaining :	$107,261
Zayne Parekh	$127,800 (3)
Salary Remaining :	$107,261
Salary Average :	$127,800
Salary Average Remaining :	$107,261
Felix Unger Sorum	$127,700 (3)
Salary Remaining :	$107,177
Salary Average :	$127,700
Salary Average Remaining :	$107,177
Jakub Dvorak	$127,700 (3)
Salary Remaining :	$107,177
Salary Average :	$127,700
Salary Average Remaining :	$107,177
Parker Bell	$127,600 (3)
Salary Remaining :	$107,093
Salary Average :	$127,600
Salary Average Remaining :	$107,093
Ivan Demidov	$126,800 (3)
Salary Remaining :	$106,421
Salary Average :	$126,800
Salary Average Remaining :	$106,421
Oliver Moore	$126,400 (3)
Salary Remaining :	$106,086
Salary Average :	$126,400
Salary Average Remaining :	$106,086
Rodwin Dionicio	$126,400 (3)
Salary Remaining :	$106,086
Salary Average :	$126,400
Salary Average Remaining :	$106,086
Jamieson Rees	$123,800 (2)
Salary Remaining :	$103,904
Salary Average :	$123,800
Salary Average Remaining :	$103,904
Declan Carlile	$118,900 (3)
Salary Remaining :	$99,791
Salary Average :	$118,900
Salary Average Remaining :	$99,791
Kaedan Korczak	$113,400 (2)
Salary Remaining :	$95,175
Salary Average :	$113,400
Salary Average Remaining :	$95,175
Ryan Hofer	$113,000 (3)
Salary Remaining :	$94,839
Salary Average :	$113,000
Salary Average Remaining :	$94,839
Mads Sogaard	$109,400 (2)
Salary Remaining :	$91,818
Salary Average :	$109,400
Salary Average Remaining :	$91,818
Mitchell Vande Sompel	$106,500 (2)
Salary Remaining :	$89,384
Salary Average :	$106,500
Salary Average Remaining :	$89,384
Anthony Vincent	$103,500 (2)
Salary Remaining :	$86,866
Salary Average :	$103,500
Salary Average Remaining :	$86,866
Cameron Hebig	$101,400 (2)
Salary Remaining :	$85,104
Salary Average :	$101,400
Salary Average Remaining :	$85,104
Curtis Hall	$99,300 (2)
Salary Remaining :	$83,341
Salary Average :	$99,300
Salary Average Remaining :	$83,341
Carter George	$98,300 (3)
Salary Remaining :	$82,502
Salary Average :	$98,300
Salary Average Remaining :	$82,502
Daniel D'Amato	$97,900 (2)
Salary Remaining :	$82,166
Salary Average :	$97,900
Salary Average Remaining :	$82,166
Logan Nijhoff	$97,700 (2)
Salary Remaining :	$81,998
Salary Average :	$97,700
Salary Average Remaining :	$81,998
Riley McKay	$97,300 (2)
Salary Remaining :	$81,663
Salary Average :	$97,300
Salary Average Remaining :	$81,663
Ian McKinnon	$96,700 (2)
Salary Remaining :	$81,159
Salary Average :	$96,700
Salary Average Remaining :	$81,159
Ben Steeves	$95,000 (1)
Salary Remaining :	$79,732
Salary Average :	$95,000
Salary Average Remaining :	$79,732
Connor Bedard	$95,000 (2)
Salary Remaining :	$79,732
Salary Average :	$95,000
Salary Average Remaining :	$79,732
Riley Bezeau	$92,300 (2)
Salary Remaining :	$77,466
Salary Average :	$92,300
Salary Average Remaining :	$77,466
Tyler Kleven	$91,667 (1)
Salary Remaining :	$76,935
Salary Average :	$91,667
Salary Average Remaining :	$76,935
Zachary Massicotte	$90,000 (2)
Salary Remaining :	$75,536
Salary Average :	$90,000
Salary Average Remaining :	$75,536
Jake Livingstone	$90,000 (2)
Salary Remaining :	$75,536
Salary Average :	$90,000
Salary Average Remaining :	$75,536
Total Farm Players	45
Salary Commitment
Year 2025 : $6,010,467
Year 2026 : $5,523,800
Year 2027 : $3,247,400
Year 2028 : $0
Salary Average Commitment
Year 2025 : $6,010,467
Year 2026 : $5,523,800
Year 2027 : $3,247,400
Year 2028 : $0

Golden Knights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T-Mobile Center
Level 1:	6000 - $100 - 4,251 - 70.85%
Level 2:	5000 - $60 - 4,745 - 94.89%
Level 3:	2000 - $35 - 1,973 - 98.65%
Level 4:	4000 - $25 - 2,896 - 72.39%
Luxury :	1000 - $200 - 764 - 76.37%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $35 - 1,395 - 69.75%
Farm Level 2:	1000 - $15 - 796 - 79.56%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	36
Average Attendance - %	14,628 - 81.27%
Average Income per Game	$1,495,958
Year to Date Revenue	$10,471,704
Farm
Home Games Left	36
Average Attendance - %	2,191 - 73.02%
Average Income per Game	$90,530
Year to Date Revenue	$633,713
Expense
Pro Players Total Salaries	$64,046,000
Farm Players Total Salaries	$2,710,867
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$9,862,636
Farm Year To Date Expenses	$591,411
Pro Salary Cap To Date	$9,562,635
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$53,854,478
Farm Estimated Season Revenue	$3,259,095
Pro Remaining Season Days	102
Pro Expenses Per Days	$550,383
Pro Estimated Expenses	$56,139,066
Farm Remaining Season Days	94
Farm Expenses Per Days	$33,133
Farm Estimated Expenses	$3,114,502
Estimated Season Expenses	$59,253,568
Estimated Season Salary Cap	$64,001,769
Estimate Under Maximum Salary Cap of $74,500,000	$10,498,231
Estimate Over Minimum Salary Cap of $58,500,000	$5,501,769
Current Bank Account	$22,061,297
Projected Bank Account	$19,921,302

Pro Players Salaries
Nazem Kadri	$9,000,000 (3)
-Salary Remaining :	$7,650,000
-Salary Average :	$9,000,000
-Salary Average Remaining :	$7,650,000
Jordan Eberle	$9,000,000 (2)
-Salary Remaining :	$7,650,000
-Salary Average :	$9,000,000
-Salary Average Remaining :	$7,650,000
Martin Necas	$6,000,000 (2)
-Salary Remaining :	$5,100,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$5,100,000
Brett Pesce	$4,004,000 (2)
-Salary Remaining :	$3,403,400
-Salary Average :	$10,000,000
-Salary Average Remaining :	$8,500,000
Dmitry Kulikov	$4,000,000 (1)
-Salary Remaining :	$3,400,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$3,400,000
Oliver Ekman-Larsson	$3,802,000 (2)
-Salary Remaining :	$3,231,700
-Salary Average :	$3,802,000
-Salary Average Remaining :	$3,231,700
Marcus Foligno	$3,250,000 (2)
-Salary Remaining :	$2,762,500
-Salary Average :	$3,250,000
-Salary Average Remaining :	$2,762,500
Nate Schmidt	$3,000,000 (2)
-Salary Remaining :	$2,550,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$2,550,000
Logan Thompson	$2,815,000 (2)
-Salary Remaining :	$2,392,750
-Salary Average :	$3,098,000
-Salary Average Remaining :	$2,633,300
Drake Batherson	$2,778,000 (2)
-Salary Remaining :	$2,361,300
-Salary Average :	$804,399
-Salary Average Remaining :	$683,739
Nick Schmaltz	$2,384,000 (1)
-Salary Remaining :	$2,026,400
-Salary Average :	$2,384,000
-Salary Average Remaining :	$2,026,400
Mathieu Joseph	$2,273,000 (1)
-Salary Remaining :	$1,932,050
-Salary Average :	$2,273,000
-Salary Average Remaining :	$1,932,050
Cole Sillinger	$2,009,000 (3)
-Salary Remaining :	$1,707,650
-Salary Average :	$2,009,000
-Salary Average Remaining :	$1,707,650
Oliver Bjorkstrand	$1,667,000 (2)
-Salary Remaining :	$1,416,950
-Salary Average :	$2,022,000
-Salary Average Remaining :	$1,718,700
Juuso Valimaki	$1,468,000 (2)
-Salary Remaining :	$1,247,800
-Salary Average :	$999,813
-Salary Average Remaining :	$849,841
Tristan Luneau	$1,411,000 (3)
-Salary Remaining :	$1,199,350
-Salary Average :	$1,411,000
-Salary Average Remaining :	$1,199,350
Alexander Nylander	$1,119,000 (3)
-Salary Remaining :	$951,150
-Salary Average :	$1,119,000
-Salary Average Remaining :	$951,150
Ivan Fedotov	$1,100,000 (3)
-Salary Remaining :	$935,000
-Salary Average :	$1,100,000
-Salary Average Remaining :	$935,000
Ken Appleby	$1,094,000 (3)
-Salary Remaining :	$929,900
-Salary Average :	$1,094,000
-Salary Average Remaining :	$929,900
Carter Berger	$1,000,000 (1)
-Salary Remaining :	$850,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$850,000
Nick Bjugstad	$872,000 (3)
-Salary Remaining :	$741,200
-Salary Average :	$872,000
-Salary Average Remaining :	$741,200
Total Pro Players	21
Salary Commitment
Year 2025 : $64,046,000
Year 2026 : $54,389,000
Year 2027 : $16,605,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $68,238,212
Year 2026 : $58,581,212
Year 2027 : $16,605,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $64,046,000
Year 2026 : $54,389,000
Year 2027 : $16,605,000
Year 2028 : $0

Farm Players Salaries
Kaapo Kahkonen	$272,100 (1)
Salary Remaining :	$228,370
Salary Average :	$75,000
Salary Average Remaining :	$62,946
Elias Pettersson2	$141,200 (3)
Salary Remaining :	$118,507
Salary Average :	$141,200
Salary Average Remaining :	$118,507
Cole O'Hara	$135,400 (3)
Salary Remaining :	$113,639
Salary Average :	$135,400
Salary Average Remaining :	$113,639
Philippe Daoust	$133,800 (3)
Salary Remaining :	$112,296
Salary Average :	$133,800
Salary Average Remaining :	$112,296
Keean Washkurak	$133,100 (3)
Salary Remaining :	$111,709
Salary Average :	$133,100
Salary Average Remaining :	$111,709
Taylor Makar	$132,900 (3)
Salary Remaining :	$111,541
Salary Average :	$132,900
Salary Average Remaining :	$111,541
Graham Sward	$126,800 (3)
Salary Remaining :	$106,421
Salary Average :	$126,800
Salary Average Remaining :	$106,421
Dru Krebs	$126,300 (3)
Salary Remaining :	$106,002
Salary Average :	$126,300
Salary Average Remaining :	$106,002
Patrick Brown	$117,000 (3)
Salary Remaining :	$98,196
Salary Average :	$117,000
Salary Average Remaining :	$98,196
Gustav Lindstrom	$110,200 (3)
Salary Remaining :	$92,489
Salary Average :	$110,200
Salary Average Remaining :	$92,489
Spencer Martin	$109,000 (3)
Salary Remaining :	$91,482
Salary Average :	$109,000
Salary Average Remaining :	$91,482
Cole Reinhardt	$108,200 (2)
Salary Remaining :	$90,811
Salary Average :	$85,584
Salary Average Remaining :	$71,829
Vyacheslav Peksa	$107,800 (3)
Salary Remaining :	$90,475
Salary Average :	$107,800
Salary Average Remaining :	$90,475
Alex Alexeyev	$106,300 (1)
Salary Remaining :	$89,216
Salary Average :	$89,417
Salary Average Remaining :	$75,046
Riley Kidney	$105,500 (3)
Salary Remaining :	$88,545
Salary Average :	$105,500
Salary Average Remaining :	$88,545
Jett Woo	$101,500 (2)
Salary Remaining :	$85,188
Salary Average :	$101,500
Salary Average Remaining :	$85,188
Mason Primeau	$100,900 (2)
Salary Remaining :	$84,684
Salary Average :	$100,900
Salary Average Remaining :	$84,684
Cole Bardreau	$100,000 (1)
Salary Remaining :	$83,929
Salary Average :	$100,000
Salary Average Remaining :	$83,929
Colton Dach	$96,400 (3)
Salary Remaining :	$80,907
Salary Average :	$96,400
Salary Average Remaining :	$80,907
Michael Carcone	$89,500 (1)
Salary Remaining :	$75,116
Salary Average :	$89,500
Salary Average Remaining :	$75,116
Charles Hudon	$89,500 (1)
Salary Remaining :	$75,116
Salary Average :	$89,500
Salary Average Remaining :	$75,116
Mikko Kokkonen	$84,667 (1)
Salary Remaining :	$71,060
Salary Average :	$84,667
Salary Average Remaining :	$71,060
Mason Millman	$82,800 (3)
Salary Remaining :	$69,493
Salary Average :	$82,800
Salary Average Remaining :	$69,493
Total Farm Players	23
Salary Commitment
Year 2025 : $2,710,867
Year 2026 : $1,968,800
Year 2027 : $1,658,200
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,474,268
Year 2026 : $1,946,184
Year 2027 : $1,658,200
Year 2028 : $0

Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nassau Coliseum
Level 1:	6000 - $90 - 5,786 - 96.43%
Level 2:	5000 - $70 - 3,407 - 68.13%
Level 3:	2000 - $50 - 1,332 - 66.59%
Level 4:	4000 - $20 - 3,832 - 95.79%
Luxury :	1000 - $125 - 999 - 99.94%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $30 - 1,939 - 96.97%
Farm Level 2:	1000 - $15 - 748 - 74.77%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	36
Average Attendance - %	15,355 - 85.31%
Average Income per Game	$1,530,692
Year to Date Revenue	$10,714,844
Farm
Home Games Left	36
Average Attendance - %	2,687 - 89.57%
Average Income per Game	$103,404
Year to Date Revenue	$723,828
Expense
Pro Players Total Salaries	$73,806,833
Farm Players Total Salaries	$2,798,750
Coaches Total Salaries	$2,545,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$11,281,634
Farm Year To Date Expenses	$582,054
Pro Salary Cap To Date	$11,019,132
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$55,104,912
Farm Estimated Season Revenue	$3,722,544
Pro Remaining Season Days	102
Pro Expenses Per Days	$629,640
Pro Estimated Expenses	$64,223,280
Farm Remaining Season Days	94
Farm Expenses Per Days	$32,087
Farm Estimated Expenses	$3,016,178
Estimated Season Expenses	$67,239,458
Estimated Season Salary Cap	$73,754,946
Estimate Under Maximum Salary Cap of $74,500,000	$745,054
Estimate Over Minimum Salary Cap of $58,500,000	$15,254,946
Current Bank Account	$104,067,420
Projected Bank Account	$95,655,418

Pro Players Salaries
Jordan Kyrou	$14,900,000 (3)
-Salary Remaining :	$12,665,000
-Salary Average :	$14,900,000
-Salary Average Remaining :	$12,665,000
Mika Zibanejad	$8,088,000 (1)
-Salary Remaining :	$6,874,800
-Salary Average :	$9,733,000
-Salary Average Remaining :	$8,273,050
Tyler Seguin	$4,740,000 (2)
-Salary Remaining :	$4,029,000
-Salary Average :	$7,028,000
-Salary Average Remaining :	$5,973,800
Adam Pelech	$4,052,000 (1)
-Salary Remaining :	$3,444,200
-Salary Average :	$4,052,000
-Salary Average Remaining :	$3,444,200
Alex Tuch	$4,000,000 (3)
-Salary Remaining :	$3,400,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$3,400,000
Adrian Kempe	$3,783,000 (2)
-Salary Remaining :	$3,215,550
-Salary Average :	$1,528,000
-Salary Average Remaining :	$1,298,800
Michael McCarron	$3,755,500 (3)
-Salary Remaining :	$3,192,175
-Salary Average :	$3,755,500
-Salary Average Remaining :	$3,192,175
Alex DeBrincat	$3,708,000 (2)
-Salary Remaining :	$3,151,800
-Salary Average :	$3,562,250
-Salary Average Remaining :	$3,027,913
Esa Lindell	$3,656,000 (3)
-Salary Remaining :	$3,107,600
-Salary Average :	$3,656,000
-Salary Average Remaining :	$3,107,600
Ilya Sorokin	$3,391,000 (2)
-Salary Remaining :	$2,882,350
-Salary Average :	$892,819
-Salary Average Remaining :	$758,896
Colton Sissons	$3,289,000 (2)
-Salary Remaining :	$2,795,650
-Salary Average :	$3,289,000
-Salary Average Remaining :	$2,795,650
Ryan Pulock	$3,233,000 (3)
-Salary Remaining :	$2,748,050
-Salary Average :	$3,233,000
-Salary Average Remaining :	$2,748,050
Dan Vladar	$2,755,500 (3)
-Salary Remaining :	$2,342,175
-Salary Average :	$2,755,500
-Salary Average Remaining :	$2,342,175
Brandon Hagel	$2,663,000 (3)
-Salary Remaining :	$2,263,550
-Salary Average :	$2,663,000
-Salary Average Remaining :	$2,263,550
Ryan Shea	$2,555,500 (3)
-Salary Remaining :	$2,172,175
-Salary Average :	$2,555,500
-Salary Average Remaining :	$2,172,175
Mario Ferraro	$1,502,000 (1)
-Salary Remaining :	$1,276,700
-Salary Average :	$812,000
-Salary Average Remaining :	$690,200
Simon Holmstrom	$997,000 (1)
-Salary Remaining :	$847,450
-Salary Average :	$997,000
-Salary Average Remaining :	$847,450
Logan Cooley	$950,000 (2)
-Salary Remaining :	$807,500
-Salary Average :	$950,000
-Salary Average Remaining :	$807,500
J.J. Moser	$925,000 (1)
-Salary Remaining :	$786,250
-Salary Average :	$925,000
-Salary Average Remaining :	$786,250
Ridly Greig	$863,333 (1)
-Salary Remaining :	$733,833
-Salary Average :	$863,333
-Salary Average Remaining :	$733,833
Total Pro Players	20
Salary Commitment
Year 2025 : $73,806,833
Year 2026 : $57,379,500
Year 2027 : $37,518,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $72,150,902
Year 2026 : $54,768,569
Year 2027 : $37,518,500
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $73,806,833
Year 2026 : $57,379,500
Year 2027 : $37,518,500
Year 2028 : $0

Farm Players Salaries
Joey Anderson	$275,550 (3)
Salary Remaining :	$231,265
Salary Average :	$275,550
Salary Average Remaining :	$231,265
Joona Koppanen	$275,550 (3)
Salary Remaining :	$231,265
Salary Average :	$275,550
Salary Average Remaining :	$231,265
Mitchell Stephens	$222,500 (2)
Salary Remaining :	$186,741
Salary Average :	$222,500
Salary Average Remaining :	$186,741
Marc McLaughlin	$135,900 (2)
Salary Remaining :	$114,059
Salary Average :	$135,900
Salary Average Remaining :	$114,059
Kyle McDonald	$135,500 (2)
Salary Remaining :	$113,723
Salary Average :	$135,500
Salary Average Remaining :	$113,723
Pierrick Dube	$125,500 (2)
Salary Remaining :	$105,330
Salary Average :	$125,500
Salary Average Remaining :	$105,330
Walker Duehr	$121,200 (1)
Salary Remaining :	$101,721
Salary Average :	$121,200
Salary Average Remaining :	$101,721
Nikke Kokko	$120,000 (3)
Salary Remaining :	$100,714
Salary Average :	$120,000
Salary Average Remaining :	$100,714
Alex Limoges	$117,300 (1)
Salary Remaining :	$98,448
Salary Average :	$117,300
Salary Average Remaining :	$98,448
Blake McLaughlin	$92,500 (1)
Salary Remaining :	$77,634
Salary Average :	$92,500
Salary Average Remaining :	$77,634
Will Cuylle	$90,250 (1)
Salary Remaining :	$75,746
Salary Average :	$90,250
Salary Average Remaining :	$75,746
Nikita Tolopilo	$85,000 (2)
Salary Remaining :	$71,339
Salary Average :	$85,000
Salary Average Remaining :	$71,339
Egor Zamula	$85,000 (3)
Salary Remaining :	$71,339
Salary Average :	$85,000
Salary Average Remaining :	$71,339
Daniil Miromanov	$85,000 (3)
Salary Remaining :	$71,339
Salary Average :	$85,000
Salary Average Remaining :	$71,339
Jordan Oesterle	$85,000 (3)
Salary Remaining :	$71,339
Salary Average :	$85,000
Salary Average Remaining :	$71,339
Beck Malenstyn	$85,000 (3)
Salary Remaining :	$71,339
Salary Average :	$85,000
Salary Average Remaining :	$71,339
Jordan Harris	$85,000 (3)
Salary Remaining :	$71,339
Salary Average :	$85,000
Salary Average Remaining :	$71,339
Sam Poulin	$85,000 (3)
Salary Remaining :	$71,339
Salary Average :	$85,000
Salary Average Remaining :	$71,339
Grant Hutton	$85,000 (3)
Salary Remaining :	$71,339
Salary Average :	$85,000
Salary Average Remaining :	$71,339
Arttu Hyry	$85,000 (3)
Salary Remaining :	$71,339
Salary Average :	$85,000
Salary Average Remaining :	$71,339
Clay Stevenson	$85,000 (2)
Salary Remaining :	$71,339
Salary Average :	$85,000
Salary Average Remaining :	$71,339
Matt Rempe	$82,000 (1)
Salary Remaining :	$68,821
Salary Average :	$82,000
Salary Average Remaining :	$68,821
Lleyton Moore	$80,000 (1)
Salary Remaining :	$67,143
Salary Average :	$80,000
Salary Average Remaining :	$67,143
Vincent Sevigny	$75,000 (1)
Salary Remaining :	$62,946
Salary Average :	$75,000
Salary Average Remaining :	$62,946
Total Farm Players	24
Salary Commitment
Year 2025 : $2,798,750
Year 2026 : $2,140,500
Year 2027 : $1,351,100
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,798,750
Year 2026 : $2,140,500
Year 2027 : $1,351,100
Year 2028 : $0

Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	MTS Centre
Level 1:	6000 - $99 - 4,485 - 74.74%
Level 2:	5000 - $79 - 3,108 - 62.16%
Level 3:	2000 - $59 - 1,200 - 60.00%
Level 4:	4000 - $39 - 2,400 - 60.00%
Luxury :	1000 - $149 - 973 - 97.34%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $25 - 1,888 - 94.40%
Farm Level 2:	1000 - $10 - 982 - 98.17%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	36
Average Attendance - %	12,166 - 67.59%
Average Income per Game	$1,488,429
Year to Date Revenue	$10,419,002
Farm
Home Games Left	36
Average Attendance - %	2,870 - 95.66%
Average Income per Game	$84,956
Year to Date Revenue	$594,689
Expense
Pro Players Total Salaries	$60,481,332
Farm Players Total Salaries	$4,330,133
Coaches Total Salaries	$2,050,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$9,104,949
Farm Year To Date Expenses	$841,065
Pro Salary Cap To Date	$8,917,443
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$53,583,439
Farm Estimated Season Revenue	$3,058,401
Pro Remaining Season Days	102
Pro Expenses Per Days	$514,428
Pro Estimated Expenses	$52,471,656
Farm Remaining Season Days	94
Farm Expenses Per Days	$45,805
Farm Estimated Expenses	$4,305,670
Estimated Season Expenses	$56,777,326
Estimated Season Salary Cap	$60,326,565
Estimate Under Maximum Salary Cap of $74,500,000	$14,173,435
Estimate Over Minimum Salary Cap of $58,500,000	$1,826,565
Current Bank Account	($2,539,091)
Projected Bank Account	($2,674,577)

Pro Players Salaries
Alexander Kerfoot	$9,000,000 (2)
-Salary Remaining :	$7,650,000
-Salary Average :	$9,000,000
-Salary Average Remaining :	$7,650,000
Blake Coleman	$6,250,000 (3)
-Salary Remaining :	$5,312,500
-Salary Average :	$6,250,000
-Salary Average Remaining :	$5,312,500
Scott Mayfield	$5,000,000 (2)
-Salary Remaining :	$4,250,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$4,250,000
Ilya Lyubushkin	$4,000,000 (3)
-Salary Remaining :	$3,400,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$3,400,000
Morgan Rielly	$3,865,000 (2)
-Salary Remaining :	$3,285,250
-Salary Average :	$3,865,000
-Salary Average Remaining :	$3,285,250
Alexander Wennberg	$3,860,000 (2)
-Salary Remaining :	$3,281,000
-Salary Average :	$3,823,000
-Salary Average Remaining :	$3,249,550
James van Riemsdyk	$3,750,000 (1)
-Salary Remaining :	$3,187,500
-Salary Average :	$3,750,000
-Salary Average Remaining :	$3,187,500
Dmitry Orlov	$3,615,000 (2)
-Salary Remaining :	$3,072,750
-Salary Average :	$1,746,000
-Salary Average Remaining :	$1,484,100
Erik Johnson	$2,999,999 (2)
-Salary Remaining :	$2,549,999
-Salary Average :	$2,999,999
-Salary Average Remaining :	$2,549,999
Justin Danforth	$2,133,000 (1)
-Salary Remaining :	$1,813,050
-Salary Average :	$2,133,000
-Salary Average Remaining :	$1,813,050
Ukko-Pekka Luukkonen	$2,000,000 (3)
-Salary Remaining :	$1,700,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,700,000
Michael DiPietro	$1,958,000 (3)
-Salary Remaining :	$1,664,300
-Salary Average :	$1,958,000
-Salary Average Remaining :	$1,664,300
Quinton Byfield	$1,756,000 (2)
-Salary Remaining :	$1,492,600
-Salary Average :	$1,756,000
-Salary Average Remaining :	$1,492,600
Troy Stecher	$1,600,000 (3)
-Salary Remaining :	$1,360,000
-Salary Average :	$1,600,000
-Salary Average Remaining :	$1,360,000
Tomas Nosek	$1,600,000 (3)
-Salary Remaining :	$1,360,000
-Salary Average :	$1,600,000
-Salary Average Remaining :	$1,360,000
Adam Klapka	$1,238,000 (2)
-Salary Remaining :	$1,052,300
-Salary Average :	$1,238,000
-Salary Average Remaining :	$1,052,300
Collin Delia	$1,200,000 (2)
-Salary Remaining :	$1,020,000
-Salary Average :	$1,200,000
-Salary Average Remaining :	$1,020,000
Mathew Dumba	$1,109,000 (3)
-Salary Remaining :	$942,650
-Salary Average :	$1,109,000
-Salary Average Remaining :	$942,650
Leo Carlsson	$950,000 (2)
-Salary Remaining :	$807,500
-Salary Average :	$950,000
-Salary Average Remaining :	$807,500
Mackie Samoskevich	$925,000 (1)
-Salary Remaining :	$786,250
-Salary Average :	$925,000
-Salary Average Remaining :	$786,250
Tyson Foerster	$863,333 (1)
-Salary Remaining :	$733,833
-Salary Average :	$863,333
-Salary Average Remaining :	$733,833
Rasmus Asplund	$809,000 (3)
-Salary Remaining :	$687,650
-Salary Average :	$809,000
-Salary Average Remaining :	$687,650
Total Pro Players	22
Salary Commitment
Year 2025 : $60,481,332
Year 2026 : $52,809,999
Year 2027 : $19,326,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $58,575,332
Year 2026 : $50,903,999
Year 2027 : $19,326,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $60,481,332
Year 2026 : $52,809,999
Year 2027 : $19,326,000
Year 2028 : $0

Farm Players Salaries
Derek Ryan	$225,000 (1)
Salary Remaining :	$188,839
Salary Average :	$225,000
Salary Average Remaining :	$188,839
James Reimer	$221,100 (3)
Salary Remaining :	$185,566
Salary Average :	$221,100
Salary Average Remaining :	$185,566
Joseph Blandisi	$219,000 (1)
Salary Remaining :	$183,804
Salary Average :	$219,000
Salary Average Remaining :	$183,804
Marcus Hogberg	$218,000 (3)
Salary Remaining :	$182,964
Salary Average :	$218,000
Salary Average Remaining :	$182,964
Ross Johnston	$216,000 (1)
Salary Remaining :	$181,286
Salary Average :	$216,000
Salary Average Remaining :	$181,286
Chase Priskie	$215,700 (1)
Salary Remaining :	$181,034
Salary Average :	$215,700
Salary Average Remaining :	$181,034
Dillon Heatherington	$212,600 (1)
Salary Remaining :	$178,432
Salary Average :	$212,600
Salary Average Remaining :	$178,432
Oliver Kylington	$200,000 (3)
Salary Remaining :	$167,857
Salary Average :	$200,000
Salary Average Remaining :	$167,857
Kurtis MacDermid	$200,000 (2)
Salary Remaining :	$167,857
Salary Average :	$200,000
Salary Average Remaining :	$167,857
Tyson Jost	$200,000 (3)
Salary Remaining :	$167,857
Salary Average :	$200,000
Salary Average Remaining :	$167,857
John Klingberg	$175,000 (3)
Salary Remaining :	$146,875
Salary Average :	$175,000
Salary Average Remaining :	$146,875
Phillip Di Giuseppe	$175,000 (3)
Salary Remaining :	$146,875
Salary Average :	$175,000
Salary Average Remaining :	$146,875
Chris Wagner	$160,000 (3)
Salary Remaining :	$134,286
Salary Average :	$160,000
Salary Average Remaining :	$134,286
Jakub Vrana	$160,000 (3)
Salary Remaining :	$134,286
Salary Average :	$160,000
Salary Average Remaining :	$134,286
Alex Barre-Boulet	$152,400 (2)
Salary Remaining :	$127,907
Salary Average :	$152,400
Salary Average Remaining :	$127,907
Adam Boqvist	$148,400 (3)
Salary Remaining :	$124,550
Salary Average :	$148,400
Salary Average Remaining :	$124,550
Connor Kelley	$133,000 (3)
Salary Remaining :	$111,625
Salary Average :	$133,000
Salary Average Remaining :	$111,625
Kalan Lind	$132,600 (3)
Salary Remaining :	$111,289
Salary Average :	$132,600
Salary Average Remaining :	$111,289
Devin Kaplan	$126,500 (3)
Salary Remaining :	$106,170
Salary Average :	$126,500
Salary Average Remaining :	$106,170
Gustav Olofsson	$120,000 (2)
Salary Remaining :	$100,714
Salary Average :	$120,000
Salary Average Remaining :	$100,714
Chase Wouters	$106,400 (2)
Salary Remaining :	$89,300
Salary Average :	$106,400
Salary Average Remaining :	$89,300
Wyatt Bongiovanni	$106,333 (1)
Salary Remaining :	$89,244
Salary Average :	$106,333
Salary Average Remaining :	$89,244
Nikolas Brouillard	$104,100 (1)
Salary Remaining :	$87,370
Salary Average :	$104,100
Salary Average Remaining :	$87,370
Kevin Conley	$102,600 (1)
Salary Remaining :	$86,111
Salary Average :	$102,600
Salary Average Remaining :	$86,111
Thomas Milic	$102,500 (3)
Salary Remaining :	$86,027
Salary Average :	$102,500
Salary Average Remaining :	$86,027
Travis Howe	$100,700 (1)
Salary Remaining :	$84,516
Salary Average :	$100,700
Salary Average Remaining :	$84,516
Taylor Ward	$97,200 (1)
Salary Remaining :	$81,579
Salary Average :	$97,200
Salary Average Remaining :	$81,579
Total Farm Players	27
Salary Commitment
Year 2025 : $4,330,133
Year 2026 : $2,730,900
Year 2027 : $2,152,100
Year 2028 : $0
Salary Average Commitment
Year 2025 : $4,330,133
Year 2026 : $2,730,900
Year 2027 : $2,152,100
Year 2028 : $0

Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Stapes Center
Level 1:	6000 - $80 - 5,697 - 94.95%
Level 2:	5000 - $50 - 4,811 - 96.22%
Level 3:	2000 - $30 - 2,000 - 100.00%
Level 4:	4000 - $15 - 3,916 - 97.90%
Luxury :	1000 - $140 - 992 - 99.16%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $30 - 1,897 - 94.86%
Farm Level 2:	1000 - $15 - 762 - 76.19%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	36
Average Attendance - %	17,415 - 96.75%
Average Income per Game	$1,421,249
Year to Date Revenue	$9,948,744
Farm
Home Games Left	36
Average Attendance - %	2,659 - 88.64%
Average Income per Game	$101,836
Year to Date Revenue	$712,852
Expense
Pro Players Total Salaries	$74,476,000
Farm Players Total Salaries	$3,166,800
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$11,321,406
Farm Year To Date Expenses	$669,672
Pro Salary Cap To Date	$11,171,394
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$51,164,969
Farm Estimated Season Revenue	$3,666,096
Pro Remaining Season Days	102
Pro Expenses Per Days	$628,967
Pro Estimated Expenses	$64,154,634
Farm Remaining Season Days	94
Farm Expenses Per Days	$37,204
Farm Estimated Expenses	$3,497,176
Estimated Season Expenses	$67,651,810
Estimated Season Salary Cap	$74,475,960
Estimate Under Maximum Salary Cap of $74,500,000	$24,040
Estimate Over Minimum Salary Cap of $58,500,000	$15,975,960
Current Bank Account	$26,046,557
Projected Bank Account	$13,225,812

Pro Players Salaries
Aaron Ekblad	$8,550,000 (1)
-Salary Remaining :	$7,267,500
-Salary Average :	$8,550,000
-Salary Average Remaining :	$7,267,500
Quinn Hughes	$7,500,000 (3)
-Salary Remaining :	$6,375,000
-Salary Average :	$7,500,000
-Salary Average Remaining :	$6,375,000
William Karlsson	$7,500,000 (1)
-Salary Remaining :	$6,375,000
-Salary Average :	$7,500,000
-Salary Average Remaining :	$6,375,000
Matt Boldy	$7,000,000 (5)
-Salary Remaining :	$5,950,000
-Salary Average :	$7,000,000
-Salary Average Remaining :	$5,950,000
Mark Stone	$6,500,000 (3)
-Salary Remaining :	$5,525,000
-Salary Average :	$6,500,000
-Salary Average Remaining :	$5,525,000
Sean Monahan	$6,500,000 (3)
-Salary Remaining :	$5,525,000
-Salary Average :	$6,500,000
-Salary Average Remaining :	$5,525,000
Thatcher Demko	$5,007,000 (1)
-Salary Remaining :	$4,255,950
-Salary Average :	$1,384,000
-Salary Average Remaining :	$1,176,400
Lucas Raymond	$4,883,000 (3)
-Salary Remaining :	$4,150,550
-Salary Average :	$4,883,000
-Salary Average Remaining :	$4,150,550
Alex Vlasic	$4,831,000 (3)
-Salary Remaining :	$4,106,350
-Salary Average :	$4,831,000
-Salary Average Remaining :	$4,106,350
Chandler Stephenson	$4,715,000 (2)
-Salary Remaining :	$4,007,750
-Salary Average :	$4,155,000
-Salary Average Remaining :	$3,531,750
Shane Pinto	$3,125,000 (5)
-Salary Remaining :	$2,656,250
-Salary Average :	$3,125,000
-Salary Average Remaining :	$2,656,250
Kirill Marchenko	$1,562,500 (1)
-Salary Remaining :	$1,328,125
-Salary Average :	$1,562,500
-Salary Average Remaining :	$1,328,125
Andrew Lucas	$1,000,000 (1)
-Salary Remaining :	$850,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$850,000
Adam McCormick	$1,000,000 (1)
-Salary Remaining :	$850,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$850,000
Justin Sourdif	$902,500 (1)
-Salary Remaining :	$767,125
-Salary Average :	$902,500
-Salary Average Remaining :	$767,125
Brendan Furry	$800,000 (1)
-Salary Remaining :	$680,000
-Salary Average :	$800,000
-Salary Average Remaining :	$680,000
Magnus Hellberg	$800,000 (2)
-Salary Remaining :	$680,000
-Salary Average :	$800,000
-Salary Average Remaining :	$680,000
Boris Katchouk	$800,000 (1)
-Salary Remaining :	$680,000
-Salary Average :	$800,000
-Salary Average Remaining :	$680,000
A.J. Greer	$750,000 (1)
-Salary Remaining :	$637,500
-Salary Average :	$750,000
-Salary Average Remaining :	$637,500
Alexander Petrovic	$750,000 (1)
-Salary Remaining :	$637,500
-Salary Average :	$750,000
-Salary Average Remaining :	$637,500
Total Pro Players	20
Salary Commitment
Year 2025 : $74,476,000
Year 2026 : $45,854,000
Year 2027 : $40,339,000
Year 2028 : $10,125,000
Salary Average Commitment
Year 2025 : $70,293,000
Year 2026 : $45,294,000
Year 2027 : $40,339,000
Year 2028 : $10,125,000
Salary Cap with 1 Way Contract
Year 2025 : $74,476,000
Year 2026 : $45,854,000
Year 2027 : $40,339,000
Year 2028 : $10,125,000

Farm Players Salaries
Jake Evans	$299,500 (1)
Salary Remaining :	$251,366
Salary Average :	$299,500
Salary Average Remaining :	$251,366
Filip Hronek	$277,200 (2)
Salary Remaining :	$232,650
Salary Average :	$91,688
Salary Average Remaining :	$76,952
Sean Kuraly	$255,500 (1)
Salary Remaining :	$214,438
Salary Average :	$255,500
Salary Average Remaining :	$214,438
Radek Faksa	$234,000 (2)
Salary Remaining :	$196,393
Salary Average :	$234,000
Salary Average Remaining :	$196,393
Timothy Liljegren	$219,600 (2)
Salary Remaining :	$184,307
Salary Average :	$219,600
Salary Average Remaining :	$184,307
Hudson Fasching	$211,500 (1)
Salary Remaining :	$177,509
Salary Average :	$211,500
Salary Average Remaining :	$177,509
Mattias Samuelsson	$187,700 (2)
Salary Remaining :	$157,534
Salary Average :	$99,492
Salary Average Remaining :	$83,502
Nick Swaney	$142,400 (3)
Salary Remaining :	$119,514
Salary Average :	$142,400
Salary Average Remaining :	$119,514
Cedric Pare	$135,700 (3)
Salary Remaining :	$113,891
Salary Average :	$135,700
Salary Average Remaining :	$113,891
Jaroslav Chmelar	$133,900 (3)
Salary Remaining :	$112,380
Salary Average :	$133,900
Salary Average Remaining :	$112,380
Ty Murchison	$128,800 (3)
Salary Remaining :	$108,100
Salary Average :	$128,800
Salary Average Remaining :	$108,100
Emmitt Finnie	$127,700 (3)
Salary Remaining :	$107,177
Salary Average :	$127,700
Salary Average Remaining :	$107,177
Skyler Brind'Amour	$125,800 (3)
Salary Remaining :	$105,582
Salary Average :	$125,800
Salary Average Remaining :	$105,582
Vladislav Kolyachonok	$124,900 (2)
Salary Remaining :	$104,827
Salary Average :	$124,900
Salary Average Remaining :	$104,827
Jonathan Aspirot	$120,000 (3)
Salary Remaining :	$100,714
Salary Average :	$120,000
Salary Average Remaining :	$100,714
Alexey Toropchenko	$110,100 (2)
Salary Remaining :	$92,405
Salary Average :	$93,400
Salary Average Remaining :	$78,389
Yaroslav Askarov	$92,500 (1)
Salary Remaining :	$77,634
Salary Average :	$92,500
Salary Average Remaining :	$77,634
Austin Poganski	$80,000 (1)
Salary Remaining :	$67,143
Salary Average :	$80,000
Salary Average Remaining :	$67,143
Alex Doucet	$80,000 (1)
Salary Remaining :	$67,143
Salary Average :	$80,000
Salary Average Remaining :	$67,143
Mark Sinclair	$80,000 (2)
Salary Remaining :	$67,143
Salary Average :	$80,000
Salary Average Remaining :	$67,143
Total Farm Players	20
Salary Commitment
Year 2025 : $3,166,800
Year 2026 : $2,147,800
Year 2027 : $914,300
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,876,380
Year 2026 : $1,857,380
Year 2027 : $914,300
Year 2028 : $0

Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	St. Pete Times Forum
Level 1:	6000 - $100 - 4,558 - 75.96%
Level 2:	5000 - $60 - 4,867 - 97.33%
Level 3:	2000 - $35 - 1,962 - 98.09%
Level 4:	4000 - $20 - 3,858 - 96.46%
Luxury :	1000 - $200 - 751 - 75.06%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $35 - 1,380 - 69.01%
Farm Level 2:	1000 - $15 - 778 - 77.76%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	36
Average Attendance - %	15,995 - 88.86%
Average Income per Game	$1,555,143
Year to Date Revenue	$10,886,000
Farm
Home Games Left	36
Average Attendance - %	2,158 - 71.93%
Average Income per Game	$89,361
Year to Date Revenue	$625,525
Expense
Pro Players Total Salaries	$63,681,333
Farm Players Total Salaries	$2,663,333
Coaches Total Salaries	$6,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$10,493,926
Farm Year To Date Expenses	$568,208
Pro Salary Cap To Date	$9,743,937
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$55,985,143
Farm Estimated Season Revenue	$3,216,986
Pro Remaining Season Days	102
Pro Expenses Per Days	$572,344
Pro Estimated Expenses	$58,379,088
Farm Remaining Season Days	94
Farm Expenses Per Days	$32,708
Farm Estimated Expenses	$3,074,552
Estimated Season Expenses	$61,453,640
Estimated Season Salary Cap	$63,873,093
Estimate Under Maximum Salary Cap of $74,500,000	$10,626,907
Estimate Over Minimum Salary Cap of $58,500,000	$5,373,093
Current Bank Account	$72,779,669
Projected Bank Account	$70,528,158

Pro Players Salaries
Charlie Coyle	$7,325,000 (1)
-Salary Remaining :	$6,226,250
-Salary Average :	$7,325,000
-Salary Average Remaining :	$6,226,250
Artturi Lehkonen	$6,555,000 (1)
-Salary Remaining :	$5,571,750
-Salary Average :	$6,555,000
-Salary Average Remaining :	$5,571,750
Victor Hedman	$5,727,000 (3)
-Salary Remaining :	$4,867,950
-Salary Average :	$5,727,000
-Salary Average Remaining :	$4,867,950
Auston Matthews	$5,600,000 (1)
-Salary Remaining :	$4,760,000
-Salary Average :	$5,600,000
-Salary Average Remaining :	$4,760,000
Brenden Dillon	$4,124,000 (1)
-Salary Remaining :	$3,505,400
-Salary Average :	$4,124,000
-Salary Average Remaining :	$3,505,400
Jason Polin	$4,000,000 (1)
-Salary Remaining :	$3,400,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$3,400,000
Ryan McAllister	$4,000,000 (1)
-Salary Remaining :	$3,400,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$3,400,000
Rickard Rakell	$3,647,000 (2)
-Salary Remaining :	$3,099,950
-Salary Average :	$1,265,000
-Salary Average Remaining :	$1,075,250
Mikael Granlund	$3,371,000 (2)
-Salary Remaining :	$2,865,350
-Salary Average :	$4,244,000
-Salary Average Remaining :	$3,607,400
Pyotr Kochetkov	$3,326,000 (3)
-Salary Remaining :	$2,827,100
-Salary Average :	$3,326,000
-Salary Average Remaining :	$2,827,100
Zach Whitecloud	$2,500,000 (3)
-Salary Remaining :	$2,125,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,125,000
Jimmy Vesey	$2,292,000 (1)
-Salary Remaining :	$1,948,200
-Salary Average :	$2,292,000
-Salary Average Remaining :	$1,948,200
John Marino	$1,977,000 (1)
-Salary Remaining :	$1,680,450
-Salary Average :	$763,000
-Salary Average Remaining :	$648,550
Justin Barron	$1,561,000 (2)
-Salary Remaining :	$1,326,850
-Salary Average :	$1,561,000
-Salary Average Remaining :	$1,326,850
Jack Roslovic	$1,517,000 (1)
-Salary Remaining :	$1,289,450
-Salary Average :	$1,153,000
-Salary Average Remaining :	$980,050
Cameron Hughes	$1,406,000 (2)
-Salary Remaining :	$1,195,100
-Salary Average :	$1,406,000
-Salary Average Remaining :	$1,195,100
Kaiden Guhle	$1,283,333 (1)
-Salary Remaining :	$1,090,833
-Salary Average :	$1,283,333
-Salary Average Remaining :	$1,090,833
Cameron Whitehead	$1,277,000 (3)
-Salary Remaining :	$1,085,450
-Salary Average :	$1,277,000
-Salary Average Remaining :	$1,085,450
Filip Roos	$1,268,000 (2)
-Salary Remaining :	$1,077,800
-Salary Average :	$1,268,000
-Salary Average Remaining :	$1,077,800
Nils Aman	$925,000 (1)
-Salary Remaining :	$786,250
-Salary Average :	$925,000
-Salary Average Remaining :	$786,250
Total Pro Players	20
Salary Commitment
Year 2025 : $63,681,333
Year 2026 : $24,083,000
Year 2027 : $12,830,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $60,594,333
Year 2026 : $22,574,000
Year 2027 : $12,830,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $63,681,333
Year 2026 : $24,083,000
Year 2027 : $12,830,000
Year 2028 : $0

Farm Players Salaries
Ethan Cardwell	$146,100 (3)
Salary Remaining :	$122,620
Salary Average :	$146,100
Salary Average Remaining :	$122,620
Chase Bradley	$134,500 (3)
Salary Remaining :	$112,884
Salary Average :	$134,500
Salary Average Remaining :	$112,884
Blake Biondi	$133,500 (3)
Salary Remaining :	$112,045
Salary Average :	$133,500
Salary Average Remaining :	$112,045
Eduard Sale	$129,000 (3)
Salary Remaining :	$108,268
Salary Average :	$129,000
Salary Average Remaining :	$108,268
Sandis Vilmanis	$128,800 (3)
Salary Remaining :	$108,100
Salary Average :	$128,800
Salary Average Remaining :	$108,100
Charles-Alexis Legault	$128,700 (3)
Salary Remaining :	$108,016
Salary Average :	$128,700
Salary Average Remaining :	$108,016
Konnor Smith	$128,600 (3)
Salary Remaining :	$107,932
Salary Average :	$128,600
Salary Average Remaining :	$107,932
Noel Nordh	$126,600 (3)
Salary Remaining :	$106,254
Salary Average :	$126,600
Salary Average Remaining :	$106,254
Ethan Gauthier	$126,600 (3)
Salary Remaining :	$106,254
Salary Average :	$126,600
Salary Average Remaining :	$106,254
Lukas Fischer	$126,000 (3)
Salary Remaining :	$105,750
Salary Average :	$126,000
Salary Average Remaining :	$105,750
Isaac Belliveau	$125,500 (3)
Salary Remaining :	$105,330
Salary Average :	$125,500
Salary Average Remaining :	$105,330
Sergei Murashov	$117,000 (3)
Salary Remaining :	$98,196
Salary Average :	$117,000
Salary Average Remaining :	$98,196
Brayden Tracey	$114,600 (2)
Salary Remaining :	$96,182
Salary Average :	$114,600
Salary Average Remaining :	$96,182
Tanner Dickinson	$113,500 (3)
Salary Remaining :	$95,259
Salary Average :	$113,500
Salary Average Remaining :	$95,259
Avery Hayes	$90,000 (1)
Salary Remaining :	$75,536
Salary Average :	$90,000
Salary Average Remaining :	$75,536
Chase Wheatcroft	$90,000 (1)
Salary Remaining :	$75,536
Salary Average :	$90,000
Salary Average Remaining :	$75,536
Tristan Allard	$90,000 (1)
Salary Remaining :	$75,536
Salary Average :	$90,000
Salary Average Remaining :	$75,536
Wyatt Aamodt	$90,000 (1)
Salary Remaining :	$75,536
Salary Average :	$90,000
Salary Average Remaining :	$75,536
Ryan Sandelin	$90,000 (1)
Salary Remaining :	$75,536
Salary Average :	$90,000
Salary Average Remaining :	$75,536
Tobie Bisson	$90,000 (1)
Salary Remaining :	$75,536
Salary Average :	$90,000
Salary Average Remaining :	$75,536
Stefan Matteau	$90,000 (1)
Salary Remaining :	$75,536
Salary Average :	$90,000
Salary Average Remaining :	$75,536
Dan Renouf	$90,000 (1)
Salary Remaining :	$75,536
Salary Average :	$90,000
Salary Average Remaining :	$75,536
Dennis Hildeby	$84,333 (1)
Salary Remaining :	$70,780
Salary Average :	$84,333
Salary Average Remaining :	$70,780
Matt Villalta	$80,000 (2)
Salary Remaining :	$67,143
Salary Average :	$80,000
Salary Average Remaining :	$67,143
Total Farm Players	24
Salary Commitment
Year 2025 : $2,663,333
Year 2026 : $1,859,000
Year 2027 : $1,664,400
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,663,333
Year 2026 : $1,859,000
Year 2027 : $1,664,400
Year 2028 : $0

Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Centre
Level 1:	6000 - $91 - 5,479 - 91.31%
Level 2:	5000 - $60 - 4,587 - 91.73%
Level 3:	2000 - $42 - 1,551 - 77.53%
Level 4:	4000 - $19 - 3,828 - 95.70%
Luxury :	1000 - $145 - 993 - 99.25%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $35 - 1,378 - 68.88%
Farm Level 2:	1000 - $15 - 767 - 76.74%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	37
Average Attendance - %	16,436 - 91.31%
Average Income per Game	$1,572,698
Year to Date Revenue	$9,436,188
Farm
Home Games Left	36
Average Attendance - %	2,145 - 71.50%
Average Income per Game	$88,992
Year to Date Revenue	$622,947
Expense
Pro Players Total Salaries	$60,446,500
Farm Players Total Salaries	$3,414,167
Coaches Total Salaries	$1,750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$9,216,972
Farm Year To Date Expenses	$669,240
Pro Salary Cap To Date	$9,066,978
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$58,189,826
Farm Estimated Season Revenue	$3,203,727
Pro Remaining Season Days	102
Pro Expenses Per Days	$512,054
Pro Estimated Expenses	$52,229,508
Farm Remaining Season Days	94
Farm Expenses Per Days	$37,180
Farm Estimated Expenses	$3,494,920
Estimated Season Expenses	$55,724,428
Estimated Season Salary Cap	$60,446,520
Estimate Under Maximum Salary Cap of $74,500,000	$14,053,480
Estimate Over Minimum Salary Cap of $58,500,000	$1,946,520
Current Bank Account	$97,701,363
Projected Bank Account	$103,370,488

Pro Players Salaries
Marcus Pettersson	$5,955,000 (1)
-Salary Remaining :	$5,061,750
-Salary Average :	$5,955,000
-Salary Average Remaining :	$5,061,750
Andre Burakovsky	$5,355,500 (1)
-Salary Remaining :	$4,552,175
-Salary Average :	$5,355,500
-Salary Average Remaining :	$4,552,175
Calvin Pickard	$4,995,000 (2)
-Salary Remaining :	$4,245,750
-Salary Average :	$4,995,000
-Salary Average Remaining :	$4,245,750
Matt Roy	$4,500,000 (3)
-Salary Remaining :	$3,825,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$3,825,000
Tyler Johnson	$3,995,000 (2)
-Salary Remaining :	$3,395,750
-Salary Average :	$3,995,000
-Salary Average Remaining :	$3,395,750
Travis Konecny	$3,539,000 (3)
-Salary Remaining :	$3,008,150
-Salary Average :	$3,539,000
-Salary Average Remaining :	$3,008,150
Yakov Trenin	$3,501,000 (2)
-Salary Remaining :	$2,975,850
-Salary Average :	$3,501,000
-Salary Average Remaining :	$2,975,850
Calle Jarnkrok	$3,207,000 (2)
-Salary Remaining :	$2,725,950
-Salary Average :	$3,830,000
-Salary Average Remaining :	$3,255,500
Ivan Barbashev	$2,750,000 (2)
-Salary Remaining :	$2,337,500
-Salary Average :	$2,750,000
-Salary Average Remaining :	$2,337,500
Adam Gaudette	$1,747,000 (3)
-Salary Remaining :	$1,484,950
-Salary Average :	$1,747,000
-Salary Average Remaining :	$1,484,950
Joseph Woll	$1,736,000 (2)
-Salary Remaining :	$1,475,600
-Salary Average :	$1,736,000
-Salary Average Remaining :	$1,475,600
Eeli Tolvanen	$1,464,000 (3)
-Salary Remaining :	$1,244,400
-Salary Average :	$1,464,000
-Salary Average Remaining :	$1,244,400
Bear Hughes	$1,442,000 (3)
-Salary Remaining :	$1,225,700
-Salary Average :	$1,442,000
-Salary Average Remaining :	$1,225,700
Cole Krygier	$1,377,000 (3)
-Salary Remaining :	$1,170,450
-Salary Average :	$1,377,000
-Salary Average Remaining :	$1,170,450
Connor McMichael	$1,344,000 (2)
-Salary Remaining :	$1,142,400
-Salary Average :	$1,344,000
-Salary Average Remaining :	$1,142,400
Jack Malone	$1,342,000 (3)
-Salary Remaining :	$1,140,700
-Salary Average :	$1,342,000
-Salary Average Remaining :	$1,140,700
Dante Fabbro	$1,200,000 (3)
-Salary Remaining :	$1,020,000
-Salary Average :	$1,200,000
-Salary Average Remaining :	$1,020,000
Declan Chisholm	$1,180,000 (2)
-Salary Remaining :	$1,003,000
-Salary Average :	$1,180,000
-Salary Average Remaining :	$1,003,000
Isaac Ratcliffe	$1,088,000 (2)
-Salary Remaining :	$924,800
-Salary Average :	$1,088,000
-Salary Average Remaining :	$924,800
Joel Hofer	$1,064,000 (2)
-Salary Remaining :	$904,400
-Salary Average :	$1,064,000
-Salary Average Remaining :	$904,400
Garin Bjorklund	$1,019,000 (3)
-Salary Remaining :	$866,150
-Salary Average :	$1,019,000
-Salary Average Remaining :	$866,150
Jon Merrill	$1,000,000 (1)
-Salary Remaining :	$850,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$850,000
Joel Hanley	$1,000,000 (1)
-Salary Remaining :	$850,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$850,000
Blade Jenkins	$971,000 (2)
-Salary Remaining :	$825,350
-Salary Average :	$971,000
-Salary Average Remaining :	$825,350
Nicolas Roy	$950,000 (1)
-Salary Remaining :	$807,500
-Salary Average :	$950,000
-Salary Average Remaining :	$807,500
Mason Lohrei	$925,000 (1)
-Salary Remaining :	$786,250
-Salary Average :	$925,000
-Salary Average Remaining :	$786,250
Ryker Evans	$925,000 (1)
-Salary Remaining :	$786,250
-Salary Average :	$925,000
-Salary Average Remaining :	$786,250
Alex Laferriere	$875,000 (1)
-Salary Remaining :	$743,750
-Salary Average :	$875,000
-Salary Average Remaining :	$743,750
Total Pro Players	28
Salary Commitment
Year 2025 : $60,446,500
Year 2026 : $43,461,000
Year 2027 : $17,630,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $61,069,500
Year 2026 : $44,084,000
Year 2027 : $17,630,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $60,446,500
Year 2026 : $43,461,000
Year 2027 : $17,630,000
Year 2028 : $0

Farm Players Salaries
Rafael Harvey-Pinard	$222,700 (2)
Salary Remaining :	$186,909
Salary Average :	$222,700
Salary Average Remaining :	$186,909
Ivan Ivan	$195,500 (2)
Salary Remaining :	$164,080
Salary Average :	$195,500
Salary Average Remaining :	$164,080
Nikolai Kovalenko	$149,500 (3)
Salary Remaining :	$125,473
Salary Average :	$149,500
Salary Average Remaining :	$125,473
Oliver Wahlstrom	$145,200 (3)
Salary Remaining :	$121,864
Salary Average :	$145,200
Salary Average Remaining :	$121,864
Justin Robidas	$142,100 (3)
Salary Remaining :	$119,263
Salary Average :	$142,100
Salary Average Remaining :	$119,263
Ville Koivunen	$138,700 (3)
Salary Remaining :	$116,409
Salary Average :	$138,700
Salary Average Remaining :	$116,409
Judd Caulfield	$138,100 (3)
Salary Remaining :	$115,905
Salary Average :	$138,100
Salary Average Remaining :	$115,905
Andre Lee	$137,800 (3)
Salary Remaining :	$115,654
Salary Average :	$137,800
Salary Average Remaining :	$115,654
Cade Webber	$134,500 (3)
Salary Remaining :	$112,884
Salary Average :	$134,500
Salary Average Remaining :	$112,884
Riley Duran	$134,500 (3)
Salary Remaining :	$112,884
Salary Average :	$134,500
Salary Average Remaining :	$112,884
Matias Rajaniemi	$134,400 (3)
Salary Remaining :	$112,800
Salary Average :	$134,400
Salary Average Remaining :	$112,800
Robert Mastrosimone	$131,900 (3)
Salary Remaining :	$110,702
Salary Average :	$131,900
Salary Average Remaining :	$110,702
Paul Ludwinski	$128,000 (3)
Salary Remaining :	$107,429
Salary Average :	$128,000
Salary Average Remaining :	$107,429
Scott Reedy	$125,300 (2)
Salary Remaining :	$105,163
Salary Average :	$125,300
Salary Average Remaining :	$105,163
Ben McCartney	$125,300 (3)
Salary Remaining :	$105,163
Salary Average :	$125,300
Salary Average Remaining :	$105,163
Dawson Barteaux	$110,600 (3)
Salary Remaining :	$92,825
Salary Average :	$110,600
Salary Average Remaining :	$92,825
Jonathan Gruden	$109,200 (2)
Salary Remaining :	$91,650
Salary Average :	$109,200
Salary Average Remaining :	$91,650
Keith Petruzzelli	$106,100 (3)
Salary Remaining :	$89,048
Salary Average :	$106,100
Salary Average Remaining :	$89,048
Tristan Lennox	$102,600 (3)
Salary Remaining :	$86,111
Salary Average :	$102,600
Salary Average Remaining :	$86,111
Jacob MacDonald	$100,000 (1)
Salary Remaining :	$83,929
Salary Average :	$100,000
Salary Average Remaining :	$83,929
Travis Barron	$97,300 (2)
Salary Remaining :	$81,663
Salary Average :	$97,300
Salary Average Remaining :	$81,663
Kevin Mandolese	$94,200 (2)
Salary Remaining :	$79,061
Salary Average :	$94,200
Salary Average Remaining :	$79,061
Elmer Soderblom	$92,500 (1)
Salary Remaining :	$77,634
Salary Average :	$92,500
Salary Average Remaining :	$77,634
Ryan Johnson	$92,500 (1)
Salary Remaining :	$77,634
Salary Average :	$92,500
Salary Average Remaining :	$77,634
Olle Lycksell	$87,500 (1)
Salary Remaining :	$73,438
Salary Average :	$87,500
Salary Average Remaining :	$73,438
James Malatesta	$84,167 (2)
Salary Remaining :	$70,640
Salary Average :	$84,167
Salary Average Remaining :	$70,640
Ben King	$79,000 (2)
Salary Remaining :	$66,304
Salary Average :	$79,000
Salary Average Remaining :	$66,304
Noel Hoefenmayer	$75,000 (1)
Salary Remaining :	$62,946
Salary Average :	$75,000
Salary Average Remaining :	$62,946
Aidan McDonough	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Carson Bantle	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	30
Salary Commitment
Year 2025 : $3,414,167
Year 2026 : $2,966,667
Year 2027 : $1,959,300
Year 2028 : $0
Salary Average Commitment
Year 2025 : $3,414,167
Year 2026 : $2,966,667
Year 2027 : $1,959,300
Year 2028 : $0

Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rexall Place
Level 1:	7000 - $85 - 5,841 - 83.45%
Level 2:	6000 - $60 - 5,056 - 84.27%
Level 3:	3500 - $40 - 2,450 - 70.00%
Level 4:	4000 - $20 - 3,826 - 95.66%
Luxury :	1500 - $120 - 1,079 - 71.91%
Total Capacity :	22000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $30 - 1,901 - 95.05%
Farm Level 2:	1000 - $15 - 754 - 75.40%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	36
Average Attendance - %	18,253 - 82.97%
Average Income per Game	$1,644,753
Year to Date Revenue	$11,513,274
Farm
Home Games Left	36
Average Attendance - %	2,655 - 88.50%
Average Income per Game	$101,827
Year to Date Revenue	$712,786
Expense
Pro Players Total Salaries	$74,136,417
Farm Players Total Salaries	$4,489,670
Coaches Total Salaries	$3,100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$11,288,735
Farm Year To Date Expenses	$1,042,624
Pro Salary Cap To Date	$11,123,729
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$59,211,123
Farm Estimated Season Revenue	$3,665,757
Pro Remaining Season Days	102
Pro Expenses Per Days	$626,970
Pro Estimated Expenses	$63,950,940
Farm Remaining Season Days	94
Farm Expenses Per Days	$57,943
Farm Estimated Expenses	$5,446,642
Estimated Season Expenses	$69,397,582
Estimated Season Salary Cap	$74,139,635
Estimate Under Maximum Salary Cap of $74,500,000	$360,365
Estimate Over Minimum Salary Cap of $58,500,000	$15,639,635
Current Bank Account	$133,191,623
Projected Bank Account	$126,670,921

Pro Players Salaries
John Carlson	$10,750,000 (2)
-Salary Remaining :	$9,137,500
-Salary Average :	$10,750,000
-Salary Average Remaining :	$9,137,500
Jonathan Huberdeau	$7,550,000 (1)
-Salary Remaining :	$6,417,500
-Salary Average :	$7,550,000
-Salary Average Remaining :	$6,417,500
Connor Murphy	$5,500,000 (2)
-Salary Remaining :	$4,675,000
-Salary Average :	$5,500,000
-Salary Average Remaining :	$4,675,000
Marc-Andre Fleury	$5,250,000 (2)
-Salary Remaining :	$4,462,500
-Salary Average :	$5,250,000
-Salary Average Remaining :	$4,462,500
Cam Talbot	$4,550,000 (3)
-Salary Remaining :	$3,867,500
-Salary Average :	$4,550,000
-Salary Average Remaining :	$3,867,500
Kevin Hayes	$3,802,000 (1)
-Salary Remaining :	$3,231,700
-Salary Average :	$4,614,000
-Salary Average Remaining :	$3,921,900
Ben Chiarot	$3,750,000 (1)
-Salary Remaining :	$3,187,500
-Salary Average :	$3,750,000
-Salary Average Remaining :	$3,187,500
Ondrej Palat	$3,500,000 (2)
-Salary Remaining :	$2,975,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$2,975,000
Joel Eriksson Ek	$3,212,000 (1)
-Salary Remaining :	$2,730,200
-Salary Average :	$2,018,000
-Salary Average Remaining :	$1,715,300
Brandon Tanev	$3,010,000 (2)
-Salary Remaining :	$2,558,500
-Salary Average :	$3,010,000
-Salary Average Remaining :	$2,558,500
Marcus Johansson	$3,000,000 (1)
-Salary Remaining :	$2,550,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$2,550,000
Jonathan Quick (1 Way Contract)	$3,000,000 (2)
-1 Way Contract Salary Cap :	$3,000,000
-Salary Remaining :	$2,550,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$2,550,000
Jordan Martinook	$2,995,000 (2)
-Salary Remaining :	$2,545,750
-Salary Average :	$2,995,000
-Salary Average Remaining :	$2,545,750
Max Domi	$2,374,000 (3)
-Salary Remaining :	$2,017,900
-Salary Average :	$2,374,000
-Salary Average Remaining :	$2,017,900
Thomas Chabot	$2,350,000 (2)
-Salary Remaining :	$1,997,500
-Salary Average :	$906,756
-Salary Average Remaining :	$770,743
Alex Newhook	$2,030,000 (2)
-Salary Remaining :	$1,725,500
-Salary Average :	$2,030,000
-Salary Average Remaining :	$1,725,500
Jamie Oleksiak	$2,000,000 (2)
-Salary Remaining :	$1,700,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,700,000
Erik Cernak	$1,754,000 (2)
-Salary Remaining :	$1,490,900
-Salary Average :	$750,000
-Salary Average Remaining :	$637,500
Philip Tomasino	$1,620,000 (2)
-Salary Remaining :	$1,377,000
-Salary Average :	$985,769
-Salary Average Remaining :	$837,904
Kevin Stenlund	$1,139,000 (2)
-Salary Remaining :	$968,150
-Salary Average :	$750,000
-Salary Average Remaining :	$637,500
Wyatt Johnston	$1,000,417 (1)
-Salary Remaining :	$850,354
-Salary Average :	$1,000,417
-Salary Average Remaining :	$850,354
Total Pro Players	21
Salary Commitment
Year 2025 : $74,136,417
Year 2026 : $51,822,000
Year 2027 : $6,924,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $70,283,942
Year 2026 : $48,351,525
Year 2027 : $6,924,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $74,136,417
Year 2026 : $51,822,000
Year 2027 : $6,924,000
Year 2028 : $0

Farm Players Salaries
Eric Comrie	$300,000 (3)
Salary Remaining :	$251,786
Salary Average :	$300,000
Salary Average Remaining :	$251,786
Matt Murray	$290,000 (3)
Salary Remaining :	$243,393
Salary Average :	$290,000
Salary Average Remaining :	$243,393
Charlie Lindgren	$243,700 (3)
Salary Remaining :	$204,534
Salary Average :	$243,700
Salary Average Remaining :	$204,534
Frederik Andersen	$233,100 (2)
Salary Remaining :	$195,638
Salary Average :	$455,200
Salary Average Remaining :	$382,043
Casey DeSmith	$225,000 (2)
Salary Remaining :	$188,839
Salary Average :	$225,000
Salary Average Remaining :	$188,839
Alexander Romanov	$196,300 (2)
Salary Remaining :	$164,752
Salary Average :	$89,417
Salary Average Remaining :	$75,046
Dennis Gilbert	$162,470 (1)
Salary Remaining :	$136,359
Salary Average :	$75,000
Salary Average Remaining :	$62,946
Dakota Mermis	$150,000 (2)
Salary Remaining :	$125,893
Salary Average :	$150,000
Salary Average Remaining :	$125,893
Jack St. Ivany	$150,000 (2)
Salary Remaining :	$125,893
Salary Average :	$150,000
Salary Average Remaining :	$125,893
Gabriel Landeskog	$148,700 (2)
Salary Remaining :	$124,802
Salary Average :	$148,700
Salary Average Remaining :	$124,802
Luke Kunin	$146,700 (2)
Salary Remaining :	$123,123
Salary Average :	$75,000
Salary Average Remaining :	$62,946
Joel Farabee	$145,200 (1)
Salary Remaining :	$121,864
Salary Average :	$80,700
Salary Average Remaining :	$67,730
Brendan Lemieux	$135,000 (1)
Salary Remaining :	$113,304
Salary Average :	$136,100
Salary Average Remaining :	$114,227
Logan Stanley	$132,400 (3)
Salary Remaining :	$111,121
Salary Average :	$132,400
Salary Average Remaining :	$111,121
Miko Matikka	$131,600 (3)
Salary Remaining :	$110,450
Salary Average :	$131,600
Salary Average Remaining :	$110,450
Otto Stenberg	$128,700 (3)
Salary Remaining :	$108,016
Salary Average :	$128,700
Salary Average Remaining :	$108,016
Jake Furlong	$128,600 (3)
Salary Remaining :	$107,932
Salary Average :	$128,600
Salary Average Remaining :	$107,932
Nathan Villeneuve	$126,600 (3)
Salary Remaining :	$106,254
Salary Average :	$126,600
Salary Average Remaining :	$106,254
Anders Bjork	$114,200 (2)
Salary Remaining :	$95,846
Salary Average :	$172,000
Salary Average Remaining :	$144,357
Brett Seney	$109,900 (1)
Salary Remaining :	$92,238
Salary Average :	$75,000
Salary Average Remaining :	$62,946
Hunter Shepard	$108,800 (2)
Salary Remaining :	$91,314
Salary Average :	$78,800
Salary Average Remaining :	$66,136
Carter Mazur	$107,300 (3)
Salary Remaining :	$90,055
Salary Average :	$107,300
Salary Average Remaining :	$90,055
Carson Meyer	$107,300 (2)
Salary Remaining :	$90,055
Salary Average :	$81,816
Salary Average Remaining :	$68,667
Kailer Yamamoto	$106,700 (3)
Salary Remaining :	$89,552
Salary Average :	$106,700
Salary Average Remaining :	$89,552
Yan Kuznetsov	$105,800 (3)
Salary Remaining :	$88,796
Salary Average :	$105,800
Salary Average Remaining :	$88,796
Jeremy Davies	$105,600 (1)
Salary Remaining :	$88,629
Salary Average :	$75,000
Salary Average Remaining :	$62,946
Sam Malinski	$100,000 (2)
Salary Remaining :	$83,929
Salary Average :	$100,000
Salary Average Remaining :	$83,929
Matej Blumel	$92,500 (1)
Salary Remaining :	$77,634
Salary Average :	$92,500
Salary Average Remaining :	$77,634
Callahan Burke	$87,500 (1)
Salary Remaining :	$73,438
Salary Average :	$87,500
Salary Average Remaining :	$73,438
Nolan Allan	$85,000 (2)
Salary Remaining :	$71,339
Salary Average :	$85,000
Salary Average Remaining :	$71,339
Connor Corcoran	$85,000 (5)
Salary Remaining :	$71,339
Salary Average :	$85,000
Salary Average Remaining :	$71,339
Total Farm Players	31
Salary Commitment
Year 2025 : $4,489,670
Year 2026 : $3,651,500
Year 2027 : $1,886,400
Year 2028 : $85,000
Salary Average Commitment
Year 2025 : $4,319,133
Year 2026 : $3,697,333
Year 2027 : $1,886,400
Year 2028 : $85,000

Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	BankAtlantic Center
Level 1:	6000 - $102 - 4,461 - 74.35%
Level 2:	5000 - $62 - 3,971 - 79.41%
Level 3:	2000 - $37 - 1,955 - 97.73%
Level 4:	4000 - $22 - 3,900 - 97.51%
Luxury :	1000 - $200 - 753 - 75.31%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $35 - 1,403 - 70.16%
Farm Level 2:	1000 - $15 - 771 - 77.08%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	36
Average Attendance - %	15,040 - 83.56%
Average Income per Game	$1,504,876
Year to Date Revenue	$10,534,130
Farm
Home Games Left	35
Average Attendance - %	2,174 - 72.47%
Average Income per Game	$90,406
Year to Date Revenue	$723,247
Expense
Pro Players Total Salaries	$59,159,667
Farm Players Total Salaries	$2,715,200
Coaches Total Salaries	$4,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$9,398,952
Farm Year To Date Expenses	$597,078
Pro Salary Cap To Date	$8,873,946
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$54,175,526
Farm Estimated Season Revenue	$3,164,206
Pro Remaining Season Days	102
Pro Expenses Per Days	$522,164
Pro Estimated Expenses	$53,260,728
Farm Remaining Season Days	94
Farm Expenses Per Days	$33,171
Farm Estimated Expenses	$3,118,074
Estimated Season Expenses	$56,378,802
Estimated Season Salary Cap	$59,159,640
Estimate Under Maximum Salary Cap of $74,500,000	$15,340,360
Estimate Over Minimum Salary Cap of $58,500,000	$659,640
Current Bank Account	$62,112,799
Projected Bank Account	$63,073,729

Pro Players Salaries
Brandon Saad	$4,950,000 (1)
-Salary Remaining :	$4,207,500
-Salary Average :	$4,950,000
-Salary Average Remaining :	$4,207,500
Anthony Stolarz	$4,500,000 (3)
-Salary Remaining :	$3,825,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$3,825,000
Ilya Mikheyev	$4,500,000 (1)
-Salary Remaining :	$3,825,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$3,825,000
Andreas Athanasiou	$4,200,000 (1)
-Salary Remaining :	$3,570,000
-Salary Average :	$4,200,000
-Salary Average Remaining :	$3,570,000
Jayson Megna	$4,000,000 (1)
-Salary Remaining :	$3,400,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$3,400,000
Mason McTavish	$3,394,167 (1)
-Salary Remaining :	$2,885,042
-Salary Average :	$3,394,167
-Salary Average Remaining :	$2,885,042
Calvin de Haan	$3,103,000 (1)
-Salary Remaining :	$2,637,550
-Salary Average :	$6,412,500
-Salary Average Remaining :	$5,450,625
Cade Borchardt	$2,000,000 (1)
-Salary Remaining :	$1,700,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,700,000
Brayden Low	$2,000,000 (1)
-Salary Remaining :	$1,700,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,700,000
Brendan Less	$2,000,000 (1)
-Salary Remaining :	$1,700,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,700,000
Brandon Gignac	$2,000,000 (1)
-Salary Remaining :	$1,700,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,700,000
Brett Davis	$2,000,000 (1)
-Salary Remaining :	$1,700,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,700,000
C.J. Smith	$2,000,000 (1)
-Salary Remaining :	$1,700,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,700,000
Brian Pinho	$2,000,000 (1)
-Salary Remaining :	$1,700,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,700,000
Colin Miller	$1,722,000 (1)
-Salary Remaining :	$1,463,700
-Salary Average :	$1,722,000
-Salary Average Remaining :	$1,463,700
Vasily Podkolzin	$1,699,000 (3)
-Salary Remaining :	$1,444,150
-Salary Average :	$1,699,000
-Salary Average Remaining :	$1,444,150
Lian Bichsel	$1,592,000 (3)
-Salary Remaining :	$1,353,200
-Salary Average :	$1,592,000
-Salary Average Remaining :	$1,353,200
Jesper Wallstedt	$1,350,000 (1)
-Salary Remaining :	$1,147,500
-Salary Average :	$1,350,000
-Salary Average Remaining :	$1,147,500
Alex Nedeljkovic	$1,255,000 (1)
-Salary Remaining :	$1,066,750
-Salary Average :	$1,653,000
-Salary Average Remaining :	$1,405,050
Brandon Scanlin	$966,000 (1)
-Salary Remaining :	$821,100
-Salary Average :	$966,000
-Salary Average Remaining :	$821,100
Martin Pospisil	$941,000 (1)
-Salary Remaining :	$799,850
-Salary Average :	$941,000
-Salary Average Remaining :	$799,850
John Beecher	$925,000 (1)
-Salary Remaining :	$786,250
-Salary Average :	$925,000
-Salary Average Remaining :	$786,250
Shane Wright	$918,333 (2)
-Salary Remaining :	$780,583
-Salary Average :	$918,333
-Salary Average Remaining :	$780,583
Dylan Garand	$902,500 (1)
-Salary Remaining :	$767,125
-Salary Average :	$902,500
-Salary Average Remaining :	$767,125
Aatu Raty	$902,500 (1)
-Salary Remaining :	$767,125
-Salary Average :	$902,500
-Salary Average Remaining :	$767,125
Olen Zellweger	$844,167 (2)
-Salary Remaining :	$717,542
-Salary Average :	$844,167
-Salary Average Remaining :	$717,542
Adam Wilsby	$842,500 (1)
-Salary Remaining :	$716,125
-Salary Average :	$842,500
-Salary Average Remaining :	$716,125
Pontus Holmberg	$827,500 (1)
-Salary Remaining :	$703,375
-Salary Average :	$827,500
-Salary Average Remaining :	$703,375
Zack Ostapchuk	$825,000 (2)
-Salary Remaining :	$701,250
-Salary Average :	$825,000
-Salary Average Remaining :	$701,250
Total Pro Players	29
Salary Commitment
Year 2025 : $59,159,667
Year 2026 : $10,378,500
Year 2027 : $7,791,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $62,867,167
Year 2026 : $10,378,500
Year 2027 : $7,791,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $59,159,667
Year 2026 : $10,378,500
Year 2027 : $7,791,000
Year 2028 : $0

Farm Players Salaries
Matias Maccelli	$147,900 (3)
Salary Remaining :	$124,130
Salary Average :	$147,900
Salary Average Remaining :	$124,130
Dominik Badinka	$136,600 (3)
Salary Remaining :	$114,646
Salary Average :	$136,600
Salary Average Remaining :	$114,646
Jake Schmaltz	$135,400 (3)
Salary Remaining :	$113,639
Salary Average :	$135,400
Salary Average Remaining :	$113,639
Topi Niemela	$134,200 (3)
Salary Remaining :	$112,632
Salary Average :	$134,200
Salary Average Remaining :	$112,632
Aleksanteri Kaskimaki	$134,000 (3)
Salary Remaining :	$112,464
Salary Average :	$134,000
Salary Average Remaining :	$112,464
Lucas Mercuri	$133,800 (3)
Salary Remaining :	$112,296
Salary Average :	$133,800
Salary Average Remaining :	$112,296
Christian Krygier	$132,200 (3)
Salary Remaining :	$110,954
Salary Average :	$132,200
Salary Average Remaining :	$110,954
Luke Henman	$132,000 (3)
Salary Remaining :	$110,786
Salary Average :	$132,000
Salary Average Remaining :	$110,786
Ty Nelson	$130,900 (3)
Salary Remaining :	$109,863
Salary Average :	$130,900
Salary Average Remaining :	$109,863
Damian Clara	$129,100 (3)
Salary Remaining :	$108,352
Salary Average :	$129,100
Salary Average Remaining :	$108,352
Vsevolod Komarov	$128,600 (3)
Salary Remaining :	$107,932
Salary Average :	$128,600
Salary Average Remaining :	$107,932
Ryan Mast	$128,500 (3)
Salary Remaining :	$107,848
Salary Average :	$128,500
Salary Average Remaining :	$107,848
Jack Peart	$127,500 (3)
Salary Remaining :	$107,009
Salary Average :	$127,500
Salary Average Remaining :	$107,009
Jack Beck	$127,300 (3)
Salary Remaining :	$106,841
Salary Average :	$127,300
Salary Average Remaining :	$106,841
Graeme Clarke	$126,000 (2)
Salary Remaining :	$105,750
Salary Average :	$126,000
Salary Average Remaining :	$105,750
Lane Pederson	$117,200 (1)
Salary Remaining :	$98,364
Salary Average :	$117,200
Salary Average Remaining :	$98,364
Daylan Kuefler	$113,000 (3)
Salary Remaining :	$94,839
Salary Average :	$113,000
Salary Average Remaining :	$94,839
Brett Harrison	$110,600 (3)
Salary Remaining :	$92,825
Salary Average :	$110,600
Salary Average Remaining :	$92,825
Josiah Slavin	$106,500 (2)
Salary Remaining :	$89,384
Salary Average :	$106,500
Salary Average Remaining :	$89,384
Tyce Thompson	$100,700 (2)
Salary Remaining :	$84,516
Salary Average :	$100,700
Salary Average Remaining :	$84,516
Samuel Laberge	$97,400 (1)
Salary Remaining :	$81,746
Salary Average :	$97,400
Salary Average Remaining :	$81,746
Jesper Vikman	$85,800 (2)
Salary Remaining :	$72,011
Salary Average :	$85,800
Salary Average Remaining :	$72,011
Trevor Janicke	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Matt Anderson	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	24
Salary Commitment
Year 2025 : $2,715,200
Year 2026 : $2,500,600
Year 2027 : $2,081,600
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,715,200
Year 2026 : $2,500,600
Year 2027 : $2,081,600
Year 2028 : $0

Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Consol Energy Center
Level 1:	6000 - $125 - 3,644 - 60.73%
Level 2:	5000 - $65 - 3,833 - 76.66%
Level 3:	2000 - $35 - 1,979 - 98.97%
Level 4:	4000 - $25 - 3,015 - 75.37%
Luxury :	1000 - $225 - 652 - 65.21%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $35 - 1,382 - 69.10%
Farm Level 2:	1000 - $15 - 753 - 75.29%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	36
Average Attendance - %	13,123 - 72.91%
Average Income per Game	$1,484,016
Year to Date Revenue	$10,388,115
Farm
Home Games Left	36
Average Attendance - %	2,135 - 71.16%
Average Income per Game	$88,898
Year to Date Revenue	$622,284
Expense
Pro Players Total Salaries	$70,495,791
Farm Players Total Salaries	$4,349,500
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$10,724,364
Farm Year To Date Expenses	$859,734
Pro Salary Cap To Date	$10,574,370
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$53,424,591
Farm Estimated Season Revenue	$3,200,318
Pro Remaining Season Days	102
Pro Expenses Per Days	$595,798
Pro Estimated Expenses	$60,771,396
Farm Remaining Season Days	94
Farm Expenses Per Days	$47,763
Farm Estimated Expenses	$4,489,722
Estimated Season Expenses	$65,261,118
Estimated Season Salary Cap	$70,495,800
Estimate Under Maximum Salary Cap of $74,500,000	$4,004,200
Estimate Over Minimum Salary Cap of $58,500,000	$11,995,800
Current Bank Account	$29,207,254
Projected Bank Account	$20,571,045

Pro Players Salaries
Dustin Tokarski	$2,999,999 (1)
-Salary Remaining :	$2,549,999
-Salary Average :	$2,999,999
-Salary Average Remaining :	$2,549,999
Ethan de Jong	$2,999,999 (1)
-Salary Remaining :	$2,549,999
-Salary Average :	$2,999,999
-Salary Average Remaining :	$2,549,999
Alex Gallant	$2,999,999 (1)
-Salary Remaining :	$2,549,999
-Salary Average :	$2,999,999
-Salary Average Remaining :	$2,549,999
Kale Kessy	$2,999,999 (1)
-Salary Remaining :	$2,549,999
-Salary Average :	$2,999,999
-Salary Average Remaining :	$2,549,999
Justin Hryckowian	$2,999,999 (1)
-Salary Remaining :	$2,549,999
-Salary Average :	$2,999,999
-Salary Average Remaining :	$2,549,999
Simon Pinard	$2,999,999 (1)
-Salary Remaining :	$2,549,999
-Salary Average :	$2,999,999
-Salary Average Remaining :	$2,549,999
Brett Budgell	$2,999,999 (1)
-Salary Remaining :	$2,549,999
-Salary Average :	$2,999,999
-Salary Average Remaining :	$2,549,999
Dennis Cesana	$2,999,999 (1)
-Salary Remaining :	$2,549,999
-Salary Average :	$2,999,999
-Salary Average Remaining :	$2,549,999
Grant Cruikshank	$2,999,999 (1)
-Salary Remaining :	$2,549,999
-Salary Average :	$2,999,999
-Salary Average Remaining :	$2,549,999
Noah Juulsen	$2,999,900 (3)
-Salary Remaining :	$2,549,915
-Salary Average :	$2,999,900
-Salary Average Remaining :	$2,549,915
Haydn Fleury	$2,999,900 (3)
-Salary Remaining :	$2,549,915
-Salary Average :	$2,999,900
-Salary Average Remaining :	$2,549,915
Brett Howden	$2,992,000 (3)
-Salary Remaining :	$2,543,200
-Salary Average :	$2,992,000
-Salary Average Remaining :	$2,543,200
Frank Nazar	$2,528,000 (3)
-Salary Remaining :	$2,148,800
-Salary Average :	$2,528,000
-Salary Average Remaining :	$2,148,800
Connor Clifton	$2,302,000 (2)
-Salary Remaining :	$1,956,700
-Salary Average :	$2,302,000
-Salary Average Remaining :	$1,956,700
Noah Dobson	$1,955,000 (1)
-Salary Remaining :	$1,661,750
-Salary Average :	$788,000
-Salary Average Remaining :	$669,800
David Jiricek	$1,950,000 (1)
-Salary Remaining :	$1,657,500
-Salary Average :	$1,950,000
-Salary Average Remaining :	$1,657,500
Jani Nyman	$1,852,000 (3)
-Salary Remaining :	$1,574,200
-Salary Average :	$1,852,000
-Salary Average Remaining :	$1,574,200
Kieffer Bellows	$1,565,000 (3)
-Salary Remaining :	$1,330,250
-Salary Average :	$1,565,000
-Salary Average Remaining :	$1,330,250
Cam Hausinger	$1,471,000 (3)
-Salary Remaining :	$1,250,350
-Salary Average :	$1,471,000
-Salary Average Remaining :	$1,250,350
Matthew Kessel	$1,407,000 (3)
-Salary Remaining :	$1,195,950
-Salary Average :	$1,407,000
-Salary Average Remaining :	$1,195,950
Jonathan Lekkerimaki	$1,389,000 (3)
-Salary Remaining :	$1,180,650
-Salary Average :	$1,389,000
-Salary Average Remaining :	$1,180,650
Reece Vitelli	$1,382,000 (3)
-Salary Remaining :	$1,174,700
-Salary Average :	$1,382,000
-Salary Average Remaining :	$1,174,700
Jackson Dorrington	$1,316,000 (3)
-Salary Remaining :	$1,118,600
-Salary Average :	$1,316,000
-Salary Average Remaining :	$1,118,600
Jaden Lipinski	$1,266,000 (3)
-Salary Remaining :	$1,076,100
-Salary Average :	$1,266,000
-Salary Average Remaining :	$1,076,100
Bryce McConnell-Barker	$1,263,000 (3)
-Salary Remaining :	$1,073,550
-Salary Average :	$1,263,000
-Salary Average Remaining :	$1,073,550
Jack Studnicka	$1,169,000 (1)
-Salary Remaining :	$993,650
-Salary Average :	$1,169,000
-Salary Average Remaining :	$993,650
Matt Kiersted	$1,119,000 (1)
-Salary Remaining :	$951,150
-Salary Average :	$1,119,000
-Salary Average Remaining :	$951,150
Greg Meireles	$1,094,000 (3)
-Salary Remaining :	$929,900
-Salary Average :	$1,094,000
-Salary Average Remaining :	$929,900
Justin Kirkland	$1,077,000 (1)
-Salary Remaining :	$915,450
-Salary Average :	$1,077,000
-Salary Average Remaining :	$915,450
Ben Kraws	$1,000,000 (1)
-Salary Remaining :	$850,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$850,000
Corey Andonovski	$987,000 (2)
-Salary Remaining :	$838,950
-Salary Average :	$987,000
-Salary Average Remaining :	$838,950
Navrin Mutter	$969,000 (2)
-Salary Remaining :	$823,650
-Salary Average :	$969,000
-Salary Average Remaining :	$823,650
Patrick Giles	$961,000 (2)
-Salary Remaining :	$816,850
-Salary Average :	$961,000
-Salary Average Remaining :	$816,850
Joey Abate	$956,000 (2)
-Salary Remaining :	$812,600
-Salary Average :	$956,000
-Salary Average Remaining :	$812,600
Michael Milne	$950,000 (1)
-Salary Remaining :	$807,500
-Salary Average :	$950,000
-Salary Average Remaining :	$807,500
Adam Fantilli	$950,000 (2)
-Salary Remaining :	$807,500
-Salary Average :	$950,000
-Salary Average Remaining :	$807,500
Jaxson Stauber	$876,000 (1)
-Salary Remaining :	$744,600
-Salary Average :	$876,000
-Salary Average Remaining :	$744,600
Alex Lyon	$750,000 (1)
-Salary Remaining :	$637,500
-Salary Average :	$750,000
-Salary Average Remaining :	$637,500
Total Pro Players	38
Salary Commitment
Year 2025 : $70,495,791
Year 2026 : $32,649,800
Year 2027 : $25,524,800
Year 2028 : $0
Salary Average Commitment
Year 2025 : $69,328,791
Year 2026 : $32,649,800
Year 2027 : $25,524,800
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $70,495,791
Year 2026 : $32,649,800
Year 2027 : $25,524,800
Year 2028 : $0

Farm Players Salaries
Matt Stienburg	$300,000 (1)
Salary Remaining :	$251,786
Salary Average :	$300,000
Salary Average Remaining :	$251,786
Akito Hirose	$300,000 (1)
Salary Remaining :	$251,786
Salary Average :	$300,000
Salary Average Remaining :	$251,786
Cooper Walker	$300,000 (1)
Salary Remaining :	$251,786
Salary Average :	$300,000
Salary Average Remaining :	$251,786
Tag Bertuzzi	$300,000 (1)
Salary Remaining :	$251,786
Salary Average :	$300,000
Salary Average Remaining :	$251,786
Luke Krys	$300,000 (1)
Salary Remaining :	$251,786
Salary Average :	$300,000
Salary Average Remaining :	$251,786
Colin Felix	$300,000 (1)
Salary Remaining :	$251,786
Salary Average :	$300,000
Salary Average Remaining :	$251,786
Ben Berard	$300,000 (1)
Salary Remaining :	$251,786
Salary Average :	$300,000
Salary Average Remaining :	$251,786
Jacob Fowler	$171,500 (3)
Salary Remaining :	$143,938
Salary Average :	$171,500
Salary Average Remaining :	$143,938
Trenton Bliss	$142,000 (3)
Salary Remaining :	$119,179
Salary Average :	$142,000
Salary Average Remaining :	$119,179
Griffin Luce	$140,600 (3)
Salary Remaining :	$118,004
Salary Average :	$140,600
Salary Average Remaining :	$118,004
Eamon Powell	$136,600 (3)
Salary Remaining :	$114,646
Salary Average :	$136,600
Salary Average Remaining :	$114,646
Oscar Fisker Molgaard	$130,400 (3)
Salary Remaining :	$109,443
Salary Average :	$130,400
Salary Average Remaining :	$109,443
Viktor Neuchev	$128,900 (3)
Salary Remaining :	$108,184
Salary Average :	$128,900
Salary Average Remaining :	$108,184
Connor Kurth	$128,700 (3)
Salary Remaining :	$108,016
Salary Average :	$128,700
Salary Average Remaining :	$108,016
Jagger Firkus	$128,600 (3)
Salary Remaining :	$107,932
Salary Average :	$128,600
Salary Average Remaining :	$107,932
Matvey Petrov	$128,500 (3)
Salary Remaining :	$107,848
Salary Average :	$128,500
Salary Average Remaining :	$107,848
Noah Warren	$128,400 (3)
Salary Remaining :	$107,764
Salary Average :	$128,400
Salary Average Remaining :	$107,764
Gavin Brindley	$128,000 (3)
Salary Remaining :	$107,429
Salary Average :	$128,000
Salary Average Remaining :	$107,429
Filip Mesar	$127,700 (3)
Salary Remaining :	$107,177
Salary Average :	$127,700
Salary Average Remaining :	$107,177
Akil Thomas	$113,200 (2)
Salary Remaining :	$95,007
Salary Average :	$113,200
Salary Average Remaining :	$95,007
Joel Teasdale	$107,800 (1)
Salary Remaining :	$90,475
Salary Average :	$107,800
Salary Average Remaining :	$90,475
Ryan Fanti	$107,600 (3)
Salary Remaining :	$90,307
Salary Average :	$107,600
Salary Average Remaining :	$90,307
Jackson Cates	$104,000 (1)
Salary Remaining :	$87,286
Salary Average :	$104,000
Salary Average Remaining :	$87,286
Roman Ahcan	$98,600 (2)
Salary Remaining :	$82,754
Salary Average :	$98,600
Salary Average Remaining :	$82,754
Alex Kannok Leipert	$98,400 (2)
Salary Remaining :	$82,586
Salary Average :	$98,400
Salary Average Remaining :	$82,586
Aidan Thompson	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	26
Salary Commitment
Year 2025 : $4,349,500
Year 2026 : $2,037,700
Year 2027 : $1,727,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $4,349,500
Year 2026 : $2,037,700
Year 2027 : $1,727,500
Year 2028 : $0

Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone Arena
Level 1:	6000 - $72 - 5,842 - 97.36%
Level 2:	5000 - $65 - 3,728 - 74.57%
Level 3:	2000 - $35 - 1,989 - 99.46%
Level 4:	4000 - $25 - 2,893 - 72.33%
Luxury :	1000 - $170 - 981 - 98.13%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $30 - 1,928 - 96.41%
Farm Level 2:	1000 - $4 - 1,000 - 100.00%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	36
Average Attendance - %	15,434 - 85.74%
Average Income per Game	$1,447,864
Year to Date Revenue	$10,135,048
Farm
Home Games Left	36
Average Attendance - %	2,928 - 97.60%
Average Income per Game	$92,148
Year to Date Revenue	$645,036
Expense
Pro Players Total Salaries	$59,361,000
Farm Players Total Salaries	$2,765,200
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$9,062,220
Farm Year To Date Expenses	$595,956
Pro Salary Cap To Date	$8,912,226
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$52,123,104
Farm Estimated Season Revenue	$3,317,328
Pro Remaining Season Days	102
Pro Expenses Per Days	$503,008
Pro Estimated Expenses	$51,306,816
Farm Remaining Season Days	94
Farm Expenses Per Days	$33,618
Farm Estimated Expenses	$3,160,092
Estimated Season Expenses	$54,466,908
Estimated Season Salary Cap	$59,369,076
Estimate Under Maximum Salary Cap of $74,500,000	$15,130,924
Estimate Over Minimum Salary Cap of $58,500,000	$869,076
Current Bank Account	$12,145,143
Projected Bank Account	$13,118,667

Pro Players Salaries
Andrei Vasilevskiy	$4,316,000 (2)
-Salary Remaining :	$3,668,600
-Salary Average :	$3,041,000
-Salary Average Remaining :	$2,584,850
Artemi Panarin	$3,627,000 (2)
-Salary Remaining :	$3,082,950
-Salary Average :	$6,666,000
-Salary Average Remaining :	$5,666,100
David Pastrnak	$3,625,000 (1)
-Salary Remaining :	$3,081,250
-Salary Average :	$1,682,000
-Salary Average Remaining :	$1,429,700
Marco Rossi	$3,382,000 (3)
-Salary Remaining :	$2,874,700
-Salary Average :	$3,382,000
-Salary Average Remaining :	$2,874,700
Blake Hillman	$3,100,000 (1)
-Salary Remaining :	$2,635,000
-Salary Average :	$3,100,000
-Salary Average Remaining :	$2,635,000
Roman Josi	$3,000,000 (3)
-Salary Remaining :	$2,550,000
-Salary Average :	$3,795,000
-Salary Average Remaining :	$3,225,750
Mats Zuccarello	$2,894,000 (1)
-Salary Remaining :	$2,459,900
-Salary Average :	$4,728,000
-Salary Average Remaining :	$4,018,800
Cam York	$2,864,000 (3)
-Salary Remaining :	$2,434,400
-Salary Average :	$2,864,000
-Salary Average Remaining :	$2,434,400
Carter Verhaeghe	$2,705,000 (3)
-Salary Remaining :	$2,299,250
-Salary Average :	$2,705,000
-Salary Average Remaining :	$2,299,250
Miro Heiskanen	$2,645,000 (3)
-Salary Remaining :	$2,248,250
-Salary Average :	$2,405,000
-Salary Average Remaining :	$2,044,250
Yanni Gourde	$2,500,000 (3)
-Salary Remaining :	$2,125,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,125,000
Cal O'Reilly	$2,000,000 (1)
-Salary Remaining :	$1,700,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,700,000
Cam Thiesing	$2,000,000 (1)
-Salary Remaining :	$1,700,000
-Salary Average :	$750,000
-Salary Average Remaining :	$637,500
Cameron Wright	$2,000,000 (1)
-Salary Remaining :	$1,700,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,700,000
Chad Hillebrand	$2,000,000 (1)
-Salary Remaining :	$1,700,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,700,000
Carl Grundstrom	$2,000,000 (1)
-Salary Remaining :	$1,700,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,700,000
Owen Power	$1,850,000 (1)
-Salary Remaining :	$1,572,500
-Salary Average :	$1,850,000
-Salary Average Remaining :	$1,572,500
Jake Christiansen	$1,468,000 (3)
-Salary Remaining :	$1,247,800
-Salary Average :	$1,468,000
-Salary Average Remaining :	$1,247,800
Cameron Butler	$1,309,000 (3)
-Salary Remaining :	$1,112,650
-Salary Average :	$1,309,000
-Salary Average Remaining :	$1,112,650
Gabe Perreault	$1,264,000 (3)
-Salary Remaining :	$1,074,400
-Salary Average :	$1,264,000
-Salary Average Remaining :	$1,074,400
Justin Gill	$1,259,000 (3)
-Salary Remaining :	$1,070,150
-Salary Average :	$1,259,000
-Salary Average Remaining :	$1,070,150
Dennis Cholowski	$1,256,000 (2)
-Salary Remaining :	$1,067,600
-Salary Average :	$1,256,000
-Salary Average Remaining :	$1,067,600
Cole Koepke	$1,142,000 (2)
-Salary Remaining :	$970,700
-Salary Average :	$1,142,000
-Salary Average Remaining :	$970,700
Ben Meyers	$1,130,000 (2)
-Salary Remaining :	$960,500
-Salary Average :	$1,130,000
-Salary Average Remaining :	$960,500
Chad Nychuk	$1,065,000 (2)
-Salary Remaining :	$905,250
-Salary Average :	$1,065,000
-Salary Average Remaining :	$905,250
Jiri Patera	$1,020,000 (2)
-Salary Remaining :	$867,000
-Salary Average :	$1,020,000
-Salary Average Remaining :	$867,000
Ville Heinola	$1,015,000 (1)
-Salary Remaining :	$862,750
-Salary Average :	$1,015,000
-Salary Average Remaining :	$862,750
Juuso Parssinen	$925,000 (1)
-Salary Remaining :	$786,250
-Salary Average :	$925,000
-Salary Average Remaining :	$786,250
Total Pro Players	28
Salary Commitment
Year 2025 : $59,361,000
Year 2026 : $35,281,000
Year 2027 : $21,916,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $60,321,000
Year 2026 : $38,271,000
Year 2027 : $22,951,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $59,361,000
Year 2026 : $35,952,000
Year 2027 : $22,396,000
Year 2028 : $0

Farm Players Salaries
Cam Berg	$200,000 (1)
Salary Remaining :	$167,857
Salary Average :	$200,000
Salary Average Remaining :	$167,857
C.J. Suess	$200,000 (1)
Salary Remaining :	$167,857
Salary Average :	$200,000
Salary Average Remaining :	$167,857
Brandon Hickey	$200,000 (1)
Salary Remaining :	$167,857
Salary Average :	$200,000
Salary Average Remaining :	$167,857
Ben Harpur	$140,100 (3)
Salary Remaining :	$117,584
Salary Average :	$140,100
Salary Average Remaining :	$117,584
Ben Jones	$138,600 (3)
Salary Remaining :	$116,325
Salary Average :	$138,600
Salary Average Remaining :	$116,325
Ethan Keppen	$133,900 (3)
Salary Remaining :	$112,380
Salary Average :	$133,900
Salary Average Remaining :	$112,380
Yegor Sidorov	$131,500 (3)
Salary Remaining :	$110,366
Salary Average :	$131,500
Salary Average Remaining :	$110,366
Otto Salin	$129,300 (3)
Salary Remaining :	$108,520
Salary Average :	$129,300
Salary Average Remaining :	$108,520
Artem Duda	$128,900 (3)
Salary Remaining :	$108,184
Salary Average :	$128,900
Salary Average Remaining :	$108,184
Jordan Dumais	$127,900 (3)
Salary Remaining :	$107,345
Salary Average :	$127,900
Salary Average Remaining :	$107,345
Joshua Brown	$127,500 (1)
Salary Remaining :	$107,009
Salary Average :	$127,500
Salary Average Remaining :	$107,009
Ryan Leonard	$126,800 (3)
Salary Remaining :	$106,421
Salary Average :	$126,800
Salary Average Remaining :	$106,421
Angus Booth	$126,300 (3)
Salary Remaining :	$106,002
Salary Average :	$126,300
Salary Average Remaining :	$106,002
Jesse Pulkkinen	$126,300 (3)
Salary Remaining :	$106,002
Salary Average :	$126,300
Salary Average Remaining :	$106,002
Adam Scheel	$114,000 (3)
Salary Remaining :	$95,679
Salary Average :	$114,000
Salary Average Remaining :	$95,679
Bradley Marek	$111,100 (3)
Salary Remaining :	$93,245
Salary Average :	$111,100
Salary Average Remaining :	$93,245
Carl Berglund	$110,900 (3)
Salary Remaining :	$93,077
Salary Average :	$110,900
Salary Average Remaining :	$93,077
Tye Felhaber	$104,500 (1)
Salary Remaining :	$87,705
Salary Average :	$104,500
Salary Average Remaining :	$87,705
Matthew Seminoff	$104,100 (3)
Salary Remaining :	$87,370
Salary Average :	$104,100
Salary Average Remaining :	$87,370
Dryden McKay	$100,000 (1)
Salary Remaining :	$83,929
Salary Average :	$100,000
Salary Average Remaining :	$83,929
Joshua Roy	$83,500 (2)
Salary Remaining :	$70,080
Salary Average :	$83,500
Salary Average Remaining :	$70,080
Total Farm Players	21
Salary Commitment
Year 2025 : $2,765,200
Year 2026 : $1,833,200
Year 2027 : $1,749,700
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,765,200
Year 2026 : $1,833,200
Year 2027 : $1,749,700
Year 2028 : $0

Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	6000 - $102 - 4,217 - 70.28%
Level 2:	5000 - $55 - 4,870 - 97.40%
Level 3:	2000 - $40 - 1,653 - 82.66%
Level 4:	4000 - $25 - 2,888 - 72.19%
Luxury :	1000 - $205 - 714 - 71.36%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $35 - 1,426 - 71.30%
Farm Level 2:	1000 - $15 - 768 - 76.77%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	36
Average Attendance - %	14,341 - 79.67%
Average Income per Game	$1,464,011
Year to Date Revenue	$10,248,076
Farm
Home Games Left	36
Average Attendance - %	2,194 - 73.12%
Average Income per Game	$91,524
Year to Date Revenue	$640,671
Expense
Pro Players Total Salaries	$59,104,000
Farm Players Total Salaries	$2,575,200
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$9,015,606
Farm Year To Date Expenses	$563,874
Pro Salary Cap To Date	$8,865,594
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$52,704,391
Farm Estimated Season Revenue	$3,294,879
Pro Remaining Season Days	102
Pro Expenses Per Days	$500,867
Pro Estimated Expenses	$51,088,434
Farm Remaining Season Days	94
Farm Expenses Per Days	$31,921
Farm Estimated Expenses	$3,000,574
Estimated Season Expenses	$54,089,008
Estimated Season Salary Cap	$59,103,960
Estimate Under Maximum Salary Cap of $74,500,000	$15,396,040
Estimate Over Minimum Salary Cap of $58,500,000	$603,960
Current Bank Account	$125,492,404
Projected Bank Account	$127,402,666

Pro Players Salaries
Frank Vatrano	$12,255,000 (2)
-Salary Remaining :	$10,416,750
-Salary Average :	$12,255,000
-Salary Average Remaining :	$10,416,750
Phillip Danault (1 Way Contract)	$4,500,000 (3)
-Salary Remaining :	$3,825,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$3,825,000
Conor Garland	$4,000,000 (3)
-Salary Remaining :	$3,400,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$3,400,000
Brady Skjei	$3,753,000 (2)
-Salary Remaining :	$3,190,050
-Salary Average :	$5,500,000
-Salary Average Remaining :	$4,675,000
Neal Pionk	$3,623,000 (2)
-Salary Remaining :	$3,079,550
-Salary Average :	$3,561,000
-Salary Average Remaining :	$3,026,850
Michael Rasmussen	$3,500,000 (2)
-Salary Remaining :	$2,975,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$2,975,000
Brayden McNabb	$3,467,000 (1)
-Salary Remaining :	$2,946,950
-Salary Average :	$4,232,000
-Salary Average Remaining :	$3,597,200
Lawson Crouse	$2,816,000 (2)
-Salary Remaining :	$2,393,600
-Salary Average :	$2,484,000
-Salary Average Remaining :	$2,111,400
Bobby Brink	$2,651,000 (3)
-Salary Remaining :	$2,253,350
-Salary Average :	$2,651,000
-Salary Average Remaining :	$2,253,350
Travis Sanheim	$2,426,000 (1)
-Salary Remaining :	$2,062,100
-Salary Average :	$1,862,000
-Salary Average Remaining :	$1,582,700
Dustin Wolf	$2,234,000 (2)
-Salary Remaining :	$1,898,900
-Salary Average :	$2,234,000
-Salary Average Remaining :	$1,898,900
Vincent Hinostroza	$1,952,000 (1)
-Salary Remaining :	$1,659,200
-Salary Average :	$1,952,000
-Salary Average Remaining :	$1,659,200
Henry Thrun	$1,691,000 (3)
-Salary Remaining :	$1,437,350
-Salary Average :	$1,691,000
-Salary Average Remaining :	$1,437,350
Joseph Veleno	$1,665,000 (3)
-Salary Remaining :	$1,415,250
-Salary Average :	$1,665,000
-Salary Average Remaining :	$1,415,250
Nicholas Robertson	$1,600,000 (3)
-Salary Remaining :	$1,360,000
-Salary Average :	$1,600,000
-Salary Average Remaining :	$1,360,000
Josh Mahura	$1,389,000 (2)
-Salary Remaining :	$1,180,650
-Salary Average :	$1,389,000
-Salary Average Remaining :	$1,180,650
Rasmus Kupari	$1,322,000 (1)
-Salary Remaining :	$1,123,700
-Salary Average :	$750,000
-Salary Average Remaining :	$637,500
Parker Wotherspoon	$1,173,000 (2)
-Salary Remaining :	$997,050
-Salary Average :	$1,173,000
-Salary Average Remaining :	$997,050
Dylan Ferguson	$1,164,000 (3)
-Salary Remaining :	$989,400
-Salary Average :	$1,164,000
-Salary Average Remaining :	$989,400
Jan Bednar	$1,073,000 (3)
-Salary Remaining :	$912,050
-Salary Average :	$1,073,000
-Salary Average Remaining :	$912,050
Kent Johnson	$850,000 (1)
-Salary Remaining :	$722,500
-Salary Average :	$850,000
-Salary Average Remaining :	$722,500
Total Pro Players	21
Salary Commitment
Year 2025 : $59,104,000
Year 2026 : $48,350,000
Year 2027 : $18,344,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $60,086,000
Year 2026 : $50,440,000
Year 2027 : $18,344,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $59,104,000
Year 2026 : $49,087,000
Year 2027 : $18,344,000
Year 2028 : $0

Farm Players Salaries
Ethan Bear	$228,800 (2)
Salary Remaining :	$192,029
Salary Average :	$228,800
Salary Average Remaining :	$192,029
Nikolas Matinpalo	$147,100 (3)
Salary Remaining :	$123,459
Salary Average :	$147,100
Salary Average Remaining :	$123,459
Jonah Gadjovich	$145,300 (3)
Salary Remaining :	$121,948
Salary Average :	$145,300
Salary Average Remaining :	$121,948
Matthew Phillips	$143,100 (3)
Salary Remaining :	$120,102
Salary Average :	$143,100
Salary Average Remaining :	$120,102
Ryan Chesley	$132,400 (3)
Salary Remaining :	$111,121
Salary Average :	$132,400
Salary Average Remaining :	$111,121
Alex Ciernik	$129,600 (3)
Salary Remaining :	$108,771
Salary Average :	$129,600
Salary Average Remaining :	$108,771
Simon Robertsson	$129,200 (3)
Salary Remaining :	$108,436
Salary Average :	$129,200
Salary Average Remaining :	$108,436
Carson Lambos	$127,200 (3)
Salary Remaining :	$106,757
Salary Average :	$127,200
Salary Average Remaining :	$106,757
Jorian Donovan	$126,300 (3)
Salary Remaining :	$106,002
Salary Average :	$126,300
Salary Average Remaining :	$106,002
Ben Gleason	$121,500 (3)
Salary Remaining :	$101,973
Salary Average :	$121,500
Salary Average Remaining :	$101,973
Noel Gunler	$120,000 (3)
Salary Remaining :	$100,714
Salary Average :	$120,000
Salary Average Remaining :	$100,714
Riley Tufte	$117,100 (1)
Salary Remaining :	$98,280
Salary Average :	$117,100
Salary Average Remaining :	$98,280
Alex Turcotte	$113,600 (2)
Salary Remaining :	$95,343
Salary Average :	$113,600
Salary Average Remaining :	$95,343
Ruslan Khazheyev	$111,400 (3)
Salary Remaining :	$93,496
Salary Average :	$111,400
Salary Average Remaining :	$93,496
Nikita Chibrikov	$111,100 (3)
Salary Remaining :	$93,245
Salary Average :	$111,100
Salary Average Remaining :	$93,245
Fabian Lysell	$106,500 (1)
Salary Remaining :	$89,384
Salary Average :	$106,500
Salary Average Remaining :	$89,384
Colson Gengenbach	$100,000 (1)
Salary Remaining :	$83,929
Salary Average :	$100,000
Salary Average Remaining :	$83,929
Jiri Kulich	$95,000 (1)
Salary Remaining :	$79,732
Salary Average :	$95,000
Salary Average Remaining :	$79,732
Louis Crevier	$92,500 (1)
Salary Remaining :	$77,634
Salary Average :	$92,500
Salary Average Remaining :	$77,634
Jack Finley	$89,667 (1)
Salary Remaining :	$75,256
Salary Average :	$89,667
Salary Average Remaining :	$75,256
Calle Clang	$87,833 (1)
Salary Remaining :	$73,717
Salary Average :	$87,833
Salary Average Remaining :	$73,717
Total Farm Players	21
Salary Commitment
Year 2025 : $2,575,200
Year 2026 : $1,886,600
Year 2027 : $1,544,200
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,575,200
Year 2026 : $1,886,600
Year 2027 : $1,544,200
Year 2028 : $0

Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Joe Louis Arena
Level 1:	6000 - $100 - 4,460 - 74.34%
Level 2:	5000 - $60 - 4,769 - 95.38%
Level 3:	2000 - $35 - 1,955 - 97.76%
Level 4:	4000 - $20 - 3,850 - 96.25%
Luxury :	1000 - $200 - 771 - 77.10%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $35 - 1,435 - 71.73%
Farm Level 2:	1000 - $15 - 751 - 75.09%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	36
Average Attendance - %	15,806 - 87.81%
Average Income per Game	$1,537,405
Year to Date Revenue	$10,761,832
Farm
Home Games Left	36
Average Attendance - %	2,185 - 72.85%
Average Income per Game	$91,595
Year to Date Revenue	$641,163
Expense
Pro Players Total Salaries	$60,061,000
Farm Players Total Salaries	$2,606,850
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$9,060,588
Farm Year To Date Expenses	$554,522
Pro Salary Cap To Date	$8,910,578
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$55,346,565
Farm Estimated Season Revenue	$3,297,410
Pro Remaining Season Days	102
Pro Expenses Per Days	$508,842
Pro Estimated Expenses	$51,901,884
Farm Remaining Season Days	94
Farm Expenses Per Days	$32,204
Farm Estimated Expenses	$3,027,176
Estimated Season Expenses	$54,929,060
Estimated Season Salary Cap	$59,962,394
Estimate Under Maximum Salary Cap of $74,500,000	$14,537,606
Estimate Over Minimum Salary Cap of $58,500,000	$1,462,394
Current Bank Account	$139,752,955
Projected Bank Account	$143,467,870

Pro Players Salaries
John Gibson	$4,860,000 (1)
-Salary Remaining :	$4,131,000
-Salary Average :	$4,860,000
-Salary Average Remaining :	$4,131,000
Jake DeBrusk	$4,099,000 (1)
-Salary Remaining :	$3,484,150
-Salary Average :	$4,099,000
-Salary Average Remaining :	$3,484,150
Clayton Keller	$3,830,000 (2)
-Salary Remaining :	$3,255,500
-Salary Average :	$773,256
-Salary Average Remaining :	$657,268
Adam Lowry	$3,727,000 (2)
-Salary Remaining :	$3,167,950
-Salary Average :	$1,093,000
-Salary Average Remaining :	$929,050
Ivan Provorov	$3,315,000 (1)
-Salary Remaining :	$2,817,750
-Salary Average :	$4,361,000
-Salary Average Remaining :	$3,706,850
Nino Niederreiter (1 Way Contract)	$3,208,000 (1)
-Salary Remaining :	$2,726,800
-Salary Average :	$8,800,000
-Salary Average Remaining :	$7,480,000
Jared Spurgeon	$3,032,000 (1)
-Salary Remaining :	$2,577,200
-Salary Average :	$4,791,000
-Salary Average Remaining :	$4,072,350
Max Pacioretty	$2,925,000 (1)
-Salary Remaining :	$2,486,250
-Salary Average :	$2,925,000
-Salary Average Remaining :	$2,486,250
Adam Fox	$2,786,000 (1)
-Salary Remaining :	$2,368,100
-Salary Average :	$820,000
-Salary Average Remaining :	$697,000
Alec Martinez	$2,650,000 (1)
-Salary Remaining :	$2,252,500
-Salary Average :	$2,650,000
-Salary Average Remaining :	$2,252,500
Frederick Gaudreau	$2,580,000 (1)
-Salary Remaining :	$2,193,000
-Salary Average :	$2,580,000
-Salary Average Remaining :	$2,193,000
Christian Dvorak	$2,492,000 (1)
-Salary Remaining :	$2,118,200
-Salary Average :	$1,971,000
-Salary Average Remaining :	$1,675,350
Alex Iafallo	$2,267,000 (2)
-Salary Remaining :	$1,926,950
-Salary Average :	$1,631,000
-Salary Average Remaining :	$1,386,350
Isac Lundestrom	$2,230,000 (3)
-Salary Remaining :	$1,895,500
-Salary Average :	$2,230,000
-Salary Average Remaining :	$1,895,500
Brandon Baddock	$2,000,000 (1)
-Salary Remaining :	$1,700,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,700,000
Cam Lund	$2,000,000 (1)
-Salary Remaining :	$1,700,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,700,000
Braeden Kressler	$2,000,000 (1)
-Salary Remaining :	$1,700,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,700,000
Andrew Agozzino	$2,000,000 (1)
-Salary Remaining :	$1,700,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,700,000
Georgi Romanov	$1,500,000 (3)
-Salary Remaining :	$1,275,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,275,000
Michael Callahan	$1,407,000 (3)
-Salary Remaining :	$1,195,950
-Salary Average :	$1,407,000
-Salary Average Remaining :	$1,195,950
William Stromgren	$1,390,000 (3)
-Salary Remaining :	$1,181,500
-Salary Average :	$1,390,000
-Salary Average Remaining :	$1,181,500
Alex Suzdalev	$1,000,000 (1)
-Salary Remaining :	$850,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$850,000
Scott Perunovich	$968,000 (1)
-Salary Remaining :	$822,800
-Salary Average :	$968,000
-Salary Average Remaining :	$822,800
Emil Heineman	$925,000 (1)
-Salary Remaining :	$786,250
-Salary Average :	$925,000
-Salary Average Remaining :	$786,250
Matthew Poitras	$870,000 (2)
-Salary Remaining :	$739,500
-Salary Average :	$870,000
-Salary Average Remaining :	$739,500
Total Pro Players	25
Salary Commitment
Year 2025 : $60,061,000
Year 2026 : $17,221,000
Year 2027 : $6,527,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $59,644,256
Year 2026 : $10,894,256
Year 2027 : $6,527,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $60,061,000
Year 2026 : $17,221,000
Year 2027 : $6,527,000
Year 2028 : $0

Farm Players Salaries
Braeden Bowman	$200,000 (1)
Salary Remaining :	$167,857
Salary Average :	$200,000
Salary Average Remaining :	$167,857
Andy Welinski	$200,000 (1)
Salary Remaining :	$167,857
Salary Average :	$200,000
Salary Average Remaining :	$167,857
Frederic Brunet	$133,100 (3)
Salary Remaining :	$111,709
Salary Average :	$133,100
Salary Average Remaining :	$111,709
Nate Danielson	$128,600 (3)
Salary Remaining :	$107,932
Salary Average :	$128,600
Salary Average Remaining :	$107,932
Lucas Ciona	$128,300 (3)
Salary Remaining :	$107,680
Salary Average :	$128,300
Salary Average Remaining :	$107,680
Nico Myatovic	$128,200 (3)
Salary Remaining :	$107,596
Salary Average :	$128,200
Salary Average Remaining :	$107,596
Jeremy Hanzel	$128,000 (3)
Salary Remaining :	$107,429
Salary Average :	$128,000
Salary Average Remaining :	$107,429
Jackson Edward	$127,800 (3)
Salary Remaining :	$107,261
Salary Average :	$127,800
Salary Average Remaining :	$107,261
Adam Beckman	$124,100 (2)
Salary Remaining :	$104,155
Salary Average :	$124,100
Salary Average Remaining :	$104,155
Jean-Luc Foudy	$122,000 (2)
Salary Remaining :	$102,393
Salary Average :	$122,000
Salary Average Remaining :	$102,393
Xavier Bourgault	$116,750 (1)
Salary Remaining :	$97,987
Salary Average :	$116,750
Salary Average Remaining :	$97,987
Nathan Gaucher	$110,700 (3)
Salary Remaining :	$92,909
Salary Average :	$110,700
Salary Average Remaining :	$92,909
Hunter Miska	$100,000 (1)
Salary Remaining :	$83,929
Salary Average :	$100,000
Salary Average Remaining :	$83,929
Brandon Halverson	$100,000 (1)
Salary Remaining :	$83,929
Salary Average :	$100,000
Salary Average Remaining :	$83,929
Alex Campbell	$100,000 (1)
Salary Remaining :	$83,929
Salary Average :	$100,000
Salary Average Remaining :	$83,929
Brett Chorske	$100,000 (1)
Salary Remaining :	$83,929
Salary Average :	$100,000
Salary Average Remaining :	$83,929
Brady Stonehouse	$100,000 (1)
Salary Remaining :	$83,929
Salary Average :	$100,000
Salary Average Remaining :	$83,929
Connor Carrick	$100,000 (1)
Salary Remaining :	$83,929
Salary Average :	$100,000
Salary Average Remaining :	$83,929
Joseph Cecconi	$99,400 (1)
Salary Remaining :	$83,425
Salary Average :	$99,400
Salary Average Remaining :	$83,425
Andrew Perrott	$95,000 (2)
Salary Remaining :	$79,732
Salary Average :	$95,000
Salary Average Remaining :	$79,732
Hunter Drew	$89,900 (1)
Salary Remaining :	$75,452
Salary Average :	$89,900
Salary Average Remaining :	$75,452
Filip Engaras	$75,000 (1)
Salary Remaining :	$62,946
Salary Average :	$75,000
Salary Average Remaining :	$62,946
Total Farm Players	22
Salary Commitment
Year 2025 : $2,606,850
Year 2026 : $1,225,800
Year 2027 : $884,700
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,606,850
Year 2026 : $1,225,800
Year 2027 : $884,700
Year 2028 : $0

Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	HSBC Arena
Level 1:	6000 - $118 - 3,832 - 63.87%
Level 2:	5000 - $95 - 3,000 - 60.00%
Level 3:	2000 - $70 - 1,200 - 60.00%
Level 4:	4000 - $50 - 2,400 - 60.00%
Luxury :	1000 - $200 - 710 - 71.00%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $26 - 1,949 - 97.46%
Farm Level 2:	1000 - $15 - 748 - 74.83%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	36
Average Attendance - %	11,142 - 61.90%
Average Income per Game	$1,613,982
Year to Date Revenue	$11,297,877
Farm
Home Games Left	36
Average Attendance - %	2,697 - 89.91%
Average Income per Game	$92,234
Year to Date Revenue	$645,638
Expense
Pro Players Total Salaries	$68,325,667
Farm Players Total Salaries	$3,431,033
Coaches Total Salaries	$6,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$10,791,211
Farm Year To Date Expenses	$712,953
Pro Salary Cap To Date	$10,041,210
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$58,103,367
Farm Estimated Season Revenue	$3,320,424
Pro Remaining Season Days	102
Pro Expenses Per Days	$611,047
Pro Estimated Expenses	$62,326,794
Farm Remaining Season Days	94
Farm Expenses Per Days	$39,563
Farm Estimated Expenses	$3,718,922
Estimated Season Expenses	$66,045,716
Estimated Season Salary Cap	$68,118,072
Estimate Under Maximum Salary Cap of $74,500,000	$6,381,928
Estimate Over Minimum Salary Cap of $58,500,000	$9,618,072
Current Bank Account	$111,028,758
Projected Bank Account	$106,406,833

Pro Players Salaries
Anze Kopitar	$8,500,000 (2)
-Salary Remaining :	$7,225,000
-Salary Average :	$8,500,000
-Salary Average Remaining :	$7,225,000
Semyon Varlamov	$7,000,000 (1)
-Salary Remaining :	$5,950,000
-Salary Average :	$7,000,000
-Salary Average Remaining :	$5,950,000
Tomas Tatar	$5,500,000 (1)
-Salary Remaining :	$4,675,000
-Salary Average :	$5,500,000
-Salary Average Remaining :	$4,675,000
Nikita Zadorov	$4,500,000 (1)
-Salary Remaining :	$3,825,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$3,825,000
Simon Nemec	$4,200,000 (1)
-Salary Remaining :	$3,570,000
-Salary Average :	$4,200,000
-Salary Average Remaining :	$3,570,000
Adam Henrique	$3,770,000 (1)
-Salary Remaining :	$3,204,500
-Salary Average :	$3,770,000
-Salary Average Remaining :	$3,204,500
Brock Boeser	$3,621,000 (2)
-Salary Remaining :	$3,077,850
-Salary Average :	$4,621,000
-Salary Average Remaining :	$3,927,850
Cam Fowler	$3,574,000 (1)
-Salary Remaining :	$3,037,900
-Salary Average :	$4,239,000
-Salary Average Remaining :	$3,603,150
Ryan Suter	$3,500,000 (2)
-Salary Remaining :	$2,975,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$2,975,000
Trevor Moore	$2,999,000 (1)
-Salary Remaining :	$2,549,150
-Salary Average :	$2,999,000
-Salary Average Remaining :	$2,549,150
Tristan Jarry	$2,995,500 (3)
-Salary Remaining :	$2,546,175
-Salary Average :	$2,995,500
-Salary Average Remaining :	$2,546,175
Michael Bunting	$2,950,000 (3)
-Salary Remaining :	$2,507,500
-Salary Average :	$2,950,000
-Salary Average Remaining :	$2,507,500
Rasmus Sandin	$2,840,000 (3)
-Salary Remaining :	$2,414,000
-Salary Average :	$2,840,000
-Salary Average Remaining :	$2,414,000
Nicolas Hague	$2,601,000 (3)
-Salary Remaining :	$2,210,850
-Salary Average :	$2,601,000
-Salary Average Remaining :	$2,210,850
Daniel Sprong	$2,500,000 (1)
-Salary Remaining :	$2,125,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,125,000
Kaapo Kakko	$2,166,000 (1)
-Salary Remaining :	$1,841,100
-Salary Average :	$2,166,000
-Salary Average Remaining :	$1,841,100
Morgan Barron	$1,791,000 (2)
-Salary Remaining :	$1,522,350
-Salary Average :	$1,235,000
-Salary Average Remaining :	$1,049,750
Fraser Minten	$1,476,000 (3)
-Salary Remaining :	$1,254,600
-Salary Average :	$1,476,000
-Salary Average Remaining :	$1,254,600
Jesper Boqvist	$1,028,000 (1)
-Salary Remaining :	$873,800
-Salary Average :	$774,000
-Salary Average Remaining :	$657,900
Logan Stankoven	$814,167 (2)
-Salary Remaining :	$692,042
-Salary Average :	$814,167
-Salary Average Remaining :	$692,042
Total Pro Players	20
Salary Commitment
Year 2025 : $68,325,667
Year 2026 : $31,088,667
Year 2027 : $12,862,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $69,180,667
Year 2026 : $31,532,667
Year 2027 : $12,862,500
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $68,325,667
Year 2026 : $31,088,667
Year 2027 : $12,862,500
Year 2028 : $0

Farm Players Salaries
Graham Slaggert	$299,900 (1)
Salary Remaining :	$251,702
Salary Average :	$299,900
Salary Average Remaining :	$251,702
Jon-Randall Avon	$299,900 (1)
Salary Remaining :	$251,702
Salary Average :	$299,900
Salary Average Remaining :	$251,702
Marshall Rifai	$299,900 (1)
Salary Remaining :	$251,702
Salary Average :	$299,900
Salary Average Remaining :	$251,702
Jagger Joshua	$299,900 (1)
Salary Remaining :	$251,702
Salary Average :	$299,900
Salary Average Remaining :	$251,702
Jacob Gaucher	$299,900 (1)
Salary Remaining :	$251,702
Salary Average :	$299,900
Salary Average Remaining :	$251,702
Victor Mancini	$153,800 (3)
Salary Remaining :	$129,082
Salary Average :	$153,800
Salary Average Remaining :	$129,082
Filip Kral	$134,900 (3)
Salary Remaining :	$113,220
Salary Average :	$134,900
Salary Average Remaining :	$113,220
Noah Ostlund	$133,700 (3)
Salary Remaining :	$112,213
Salary Average :	$133,700
Salary Average Remaining :	$112,213
Maxence Guenette	$129,000 (3)
Salary Remaining :	$108,268
Salary Average :	$129,000
Salary Average Remaining :	$108,268
Konsta Helenius	$128,900 (3)
Salary Remaining :	$108,184
Salary Average :	$128,900
Salary Average Remaining :	$108,184
Axel Landen	$127,800 (3)
Salary Remaining :	$107,261
Salary Average :	$127,800
Salary Average Remaining :	$107,261
Coulson Pitre	$127,700 (3)
Salary Remaining :	$107,177
Salary Average :	$127,700
Salary Average Remaining :	$107,177
Matthew Wood	$126,900 (3)
Salary Remaining :	$106,505
Salary Average :	$126,900
Salary Average Remaining :	$106,505
Gabriel Carriere	$100,000 (1)
Salary Remaining :	$83,929
Salary Average :	$100,000
Salary Average Remaining :	$83,929
Callum Tung	$100,000 (1)
Salary Remaining :	$83,929
Salary Average :	$100,000
Salary Average Remaining :	$83,929
Aleksandr Kisakov	$100,000 (1)
Salary Remaining :	$83,929
Salary Average :	$100,000
Salary Average Remaining :	$83,929
Cam McDonald	$100,000 (1)
Salary Remaining :	$83,929
Salary Average :	$100,000
Salary Average Remaining :	$83,929
Anthony Callin	$100,000 (1)
Salary Remaining :	$83,929
Salary Average :	$100,000
Salary Average Remaining :	$83,929
Axel Jonsson-Fjallby	$100,000 (1)
Salary Remaining :	$83,929
Salary Average :	$100,000
Salary Average Remaining :	$83,929
Spencer Stastney	$92,500 (1)
Salary Remaining :	$77,634
Salary Average :	$92,500
Salary Average Remaining :	$77,634
Drew Commesso	$92,500 (2)
Salary Remaining :	$77,634
Salary Average :	$92,500
Salary Average Remaining :	$77,634
Angus Crookshank	$83,833 (1)
Salary Remaining :	$70,360
Salary Average :	$83,833
Salary Average Remaining :	$70,360
Total Farm Players	22
Salary Commitment
Year 2025 : $3,431,033
Year 2026 : $1,155,200
Year 2027 : $1,062,700
Year 2028 : $0
Salary Average Commitment
Year 2025 : $3,431,033
Year 2026 : $1,155,200
Year 2027 : $1,062,700
Year 2028 : $0

Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Place
Level 1:	6000 - $90 - 5,705 - 95.09%
Level 2:	5000 - $55 - 4,781 - 95.61%
Level 3:	2000 - $35 - 1,982 - 99.10%
Level 4:	4000 - $20 - 3,944 - 98.60%
Luxury :	1000 - $180 - 963 - 96.33%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $35 - 1,403 - 70.15%
Farm Level 2:	1000 - $15 - 774 - 77.44%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	36
Average Attendance - %	17,375 - 96.53%
Average Income per Game	$1,636,119
Year to Date Revenue	$11,452,834
Farm
Home Games Left	36
Average Attendance - %	2,177 - 72.58%
Average Income per Game	$90,475
Year to Date Revenue	$633,323
Expense
Pro Players Total Salaries	$67,229,500
Farm Players Total Salaries	$2,681,450
Coaches Total Salaries	$4,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$10,609,416
Farm Year To Date Expenses	$579,158
Pro Salary Cap To Date	$10,084,428
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$58,900,289
Farm Estimated Season Revenue	$3,257,090
Pro Remaining Season Days	102
Pro Expenses Per Days	$589,412
Pro Estimated Expenses	$60,120,024
Farm Remaining Season Days	94
Farm Expenses Per Days	$32,870
Farm Estimated Expenses	$3,089,780
Estimated Season Expenses	$63,209,804
Estimated Season Salary Cap	$67,229,520
Estimate Under Maximum Salary Cap of $74,500,000	$7,270,480
Estimate Over Minimum Salary Cap of $58,500,000	$8,729,520
Current Bank Account	$139,365,770
Projected Bank Account	$138,313,345

Pro Players Salaries
Jeremy Swayman	$9,250,000 (4)
-Salary Remaining :	$7,862,500
-Salary Average :	$9,250,000
-Salary Average Remaining :	$7,862,500
Mikko Rantanen	$6,657,000 (2)
-Salary Remaining :	$5,658,450
-Salary Average :	$4,052,000
-Salary Average Remaining :	$3,444,200
Filip Forsberg	$6,000,000 (3)
-Salary Remaining :	$5,100,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$5,100,000
Elias Lindholm	$5,320,000 (1)
-Salary Remaining :	$4,522,000
-Salary Average :	$7,157,000
-Salary Average Remaining :	$6,083,450
Nico Hischier	$4,873,000 (2)
-Salary Remaining :	$4,142,050
-Salary Average :	$4,873,000
-Salary Average Remaining :	$4,142,050
Jamie Benn	$4,000,000 (1)
-Salary Remaining :	$3,400,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$3,400,000
Braden Schneider	$3,925,000 (3)
-Salary Remaining :	$3,336,250
-Salary Average :	$3,925,000
-Salary Average Remaining :	$3,336,250
Roope Hintz	$3,768,000 (1)
-Salary Remaining :	$3,202,800
-Salary Average :	$750,000
-Salary Average Remaining :	$637,500
Shayne Gostisbehere	$3,250,000 (1)
-Salary Remaining :	$2,762,500
-Salary Average :	$3,250,000
-Salary Average Remaining :	$2,762,500
Sean Durzi	$3,250,000 (3)
-Salary Remaining :	$2,762,500
-Salary Average :	$3,250,000
-Salary Average Remaining :	$2,762,500
Martin Fehervary	$3,215,000 (1)
-Salary Remaining :	$2,732,750
-Salary Average :	$3,215,000
-Salary Average Remaining :	$2,732,750
Viktor Arvidsson	$3,000,000 (2)
-Salary Remaining :	$2,550,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$2,550,000
Cole Caufield	$2,834,000 (2)
-Salary Remaining :	$2,408,900
-Salary Average :	$2,834,000
-Salary Average Remaining :	$2,408,900
Jacob Bryson	$1,462,000 (1)
-Salary Remaining :	$1,242,700
-Salary Average :	$1,462,000
-Salary Average Remaining :	$1,242,700
Sam Colangelo	$1,250,000 (5)
-Salary Remaining :	$1,062,500
-Salary Average :	$1,250,000
-Salary Average Remaining :	$1,062,500
Nico Daws	$1,188,000 (3)
-Salary Remaining :	$1,009,800
-Salary Average :	$1,188,000
-Salary Average Remaining :	$1,009,800
Yegor Sharangovich	$1,152,000 (1)
-Salary Remaining :	$979,200
-Salary Average :	$1,914,000
-Salary Average Remaining :	$1,626,900
Morgan Frost	$1,078,000 (1)
-Salary Remaining :	$916,300
-Salary Average :	$824,000
-Salary Average Remaining :	$700,400
Vincent Iorio	$894,167 (1)
-Salary Remaining :	$760,042
-Salary Average :	$894,167
-Salary Average Remaining :	$760,042
Jake Neighbours	$863,333 (1)
-Salary Remaining :	$733,833
-Salary Average :	$863,333
-Salary Average Remaining :	$733,833
Total Pro Players	20
Salary Commitment
Year 2025 : $67,229,500
Year 2026 : $41,561,000
Year 2027 : $24,863,000
Year 2028 : $10,500,000
Salary Average Commitment
Year 2025 : $63,951,500
Year 2026 : $39,622,000
Year 2027 : $24,863,000
Year 2028 : $10,500,000
Salary Cap with 1 Way Contract
Year 2025 : $67,229,500
Year 2026 : $42,227,000
Year 2027 : $24,863,000
Year 2028 : $10,500,000

Farm Players Salaries
Logan Brown	$153,000 (3)
Salary Remaining :	$128,411
Salary Average :	$153,000
Salary Average Remaining :	$128,411
Nate Smith	$140,900 (3)
Salary Remaining :	$118,255
Salary Average :	$140,900
Salary Average Remaining :	$118,255
Massimo Rizzo	$134,100 (3)
Salary Remaining :	$112,548
Salary Average :	$134,100
Salary Average Remaining :	$112,548
Luke Reid	$133,800 (3)
Salary Remaining :	$112,296
Salary Average :	$133,800
Salary Average Remaining :	$112,296
Hunter Haight	$131,400 (3)
Salary Remaining :	$110,282
Salary Average :	$131,400
Salary Average Remaining :	$110,282
Aleksi Heimosalmi	$127,700 (3)
Salary Remaining :	$107,177
Salary Average :	$127,700
Salary Average Remaining :	$107,177
Akira Schmid	$127,200 (3)
Salary Remaining :	$106,757
Salary Average :	$127,200
Salary Average Remaining :	$106,757
Brad Lambert	$120,000 (1)
Salary Remaining :	$100,714
Salary Average :	$120,000
Salary Average Remaining :	$100,714
Hunter McDonald	$119,200 (3)
Salary Remaining :	$100,043
Salary Average :	$119,200
Salary Average Remaining :	$100,043
Simon Lundmark	$116,100 (3)
Salary Remaining :	$97,441
Salary Average :	$116,100
Salary Average Remaining :	$97,441
Hardy Haman Aktell	$115,400 (3)
Salary Remaining :	$96,854
Salary Average :	$115,400
Salary Average Remaining :	$96,854
Jakub Brabenec	$110,700 (3)
Salary Remaining :	$92,909
Salary Average :	$110,700
Salary Average Remaining :	$92,909
Gavin Hain	$109,600 (3)
Salary Remaining :	$91,986
Salary Average :	$109,600
Salary Average Remaining :	$91,986
Domenic DiVincentiis	$100,000 (1)
Salary Remaining :	$83,929
Salary Average :	$100,000
Salary Average Remaining :	$83,929
Alexandre Texier	$100,000 (1)
Salary Remaining :	$83,929
Salary Average :	$100,000
Salary Average Remaining :	$83,929
Ales Stezka	$100,000 (1)
Salary Remaining :	$83,929
Salary Average :	$100,000
Salary Average Remaining :	$83,929
Adam Mechura	$100,000 (1)
Salary Remaining :	$83,929
Salary Average :	$100,000
Salary Average Remaining :	$83,929
Mac Hollowell	$97,100 (1)
Salary Remaining :	$81,495
Salary Average :	$97,100
Salary Average Remaining :	$81,495
Brendan Brisson	$92,500 (1)
Salary Remaining :	$77,634
Salary Average :	$92,500
Salary Average Remaining :	$77,634
Henri Nikkanen	$92,500 (1)
Salary Remaining :	$77,634
Salary Average :	$92,500
Salary Average Remaining :	$77,634
Lukas Svejkovsky	$92,500 (1)
Salary Remaining :	$77,634
Salary Average :	$92,500
Salary Average Remaining :	$77,634
Cross Hanas	$92,500 (1)
Salary Remaining :	$77,634
Salary Average :	$92,500
Salary Average Remaining :	$77,634
Daemon Hunt	$90,250 (1)
Salary Remaining :	$75,746
Salary Average :	$90,250
Salary Average Remaining :	$75,746
Tyson Kozak	$85,000 (1)
Salary Remaining :	$71,339
Salary Average :	$85,000
Salary Average Remaining :	$71,339
Total Farm Players	24
Salary Commitment
Year 2025 : $2,681,450
Year 2026 : $1,519,100
Year 2027 : $1,519,100
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,681,450
Year 2026 : $1,519,100
Year 2027 : $1,519,100
Year 2028 : $0

Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	HP Pavilion
Level 1:	6000 - $75 - 5,706 - 95.10%
Level 2:	5000 - $50 - 4,892 - 97.85%
Level 3:	2000 - $35 - 1,978 - 98.91%
Level 4:	4000 - $20 - 3,823 - 95.57%
Luxury :	1000 - $125 - 996 - 99.64%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $15 - 2,000 - 100.00%
Farm Level 2:	1000 - $10 - 977 - 97.73%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	36
Average Attendance - %	17,396 - 96.64%
Average Income per Game	$1,404,789
Year to Date Revenue	$9,833,523
Farm
Home Games Left	36
Average Attendance - %	2,977 - 99.24%
Average Income per Game	$59,262
Year to Date Revenue	$414,831
Expense
Pro Players Total Salaries	$76,696,600
Farm Players Total Salaries	$3,824,366
Coaches Total Salaries	$2,750,000
Luxury Taxe Total	$11,246
Special Salary Cap Value	($2,250,000)
Pro Year To Date Expenses	$11,518,969
Farm Year To Date Expenses	$754,379
Pro Salary Cap To Date	$11,218,963
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$50,572,404
Farm Estimated Season Revenue	$2,133,417
Pro Remaining Season Days	102
Pro Expenses Per Days	$655,805
Pro Estimated Expenses	$66,892,110
Farm Remaining Season Days	94
Farm Expenses Per Days	$40,843
Farm Estimated Expenses	$3,839,242
Estimated Season Expenses	$70,731,352
Estimated Season Salary Cap	$74,161,039
Estimate Under Maximum Salary Cap of $74,500,000	$338,961
Estimate Over Minimum Salary Cap of $58,500,000	$15,661,039
Current Bank Account	$121,907,712
Projected Bank Account	$103,882,181

Pro Players Salaries
Cale Makar	$14,000,100 (3)
-Salary Remaining :	$11,900,085
-Salary Average :	$14,000,099
-Salary Average Remaining :	$11,900,084
Sean Couturier	$5,250,000 (2)
-Salary Remaining :	$4,462,500
-Salary Average :	$5,250,000
-Salary Average Remaining :	$4,462,500
Tomas Hertl	$5,019,000 (2)
-Salary Remaining :	$4,266,150
-Salary Average :	$5,166,000
-Salary Average Remaining :	$4,391,100
Connor McDavid	$4,455,000 (2)
-Salary Remaining :	$3,786,750
-Salary Average :	$6,664,000
-Salary Average Remaining :	$5,664,400
Jackson LaCombe	$4,360,000 (3)
-Salary Remaining :	$3,706,000
-Salary Average :	$4,360,000
-Salary Average Remaining :	$3,706,000
Mark Scheifele	$4,355,000 (2)
-Salary Remaining :	$3,701,750
-Salary Average :	$1,907,000
-Salary Average Remaining :	$1,620,950
Chris Tanev	$4,164,000 (1)
-Salary Remaining :	$3,539,400
-Salary Average :	$4,164,000
-Salary Average Remaining :	$3,539,400
Mattias Ekholm	$4,138,000 (1)
-Salary Remaining :	$3,517,300
-Salary Average :	$4,138,000
-Salary Average Remaining :	$3,517,300
Ian Cole	$4,100,000 (1)
-Salary Remaining :	$3,485,000
-Salary Average :	$4,100,000
-Salary Average Remaining :	$3,485,000
Jacob Markstrom	$3,816,000 (2)
-Salary Remaining :	$3,243,600
-Salary Average :	$1,461,000
-Salary Average Remaining :	$1,241,850
Tage Thompson	$3,562,000 (3)
-Salary Remaining :	$3,027,700
-Salary Average :	$3,562,000
-Salary Average Remaining :	$3,027,700
Dylan Holloway	$3,365,000 (3)
-Salary Remaining :	$2,860,250
-Salary Average :	$3,365,000
-Salary Average Remaining :	$2,860,250
Alexandar Georgiev	$3,259,000 (2)
-Salary Remaining :	$2,770,150
-Salary Average :	$1,818,000
-Salary Average Remaining :	$1,545,300
Damon Severson	$3,150,000 (3)
-Salary Remaining :	$2,677,500
-Salary Average :	$3,150,000
-Salary Average Remaining :	$2,677,500
Mikhail Sergachev	$3,080,000 (2)
-Salary Remaining :	$2,618,000
-Salary Average :	$826,928
-Salary Average Remaining :	$702,889
Corey Perry	$1,520,000 (1)
-Salary Remaining :	$1,292,000
-Salary Average :	$1,520,000
-Salary Average Remaining :	$1,292,000
Gage Goncalves	$1,487,000 (3)
-Salary Remaining :	$1,263,950
-Salary Average :	$1,487,000
-Salary Average Remaining :	$1,263,950
Jimmy Snuggerud	$1,264,000 (3)
-Salary Remaining :	$1,074,400
-Salary Average :	$1,264,000
-Salary Average Remaining :	$1,074,400
Zach Dean	$852,500 (2)
-Salary Remaining :	$724,625
-Salary Average :	$852,500
-Salary Average Remaining :	$724,625
Nick Cousins	$750,000 (1)
-Salary Remaining :	$637,500
-Salary Average :	$750,000
-Salary Average Remaining :	$637,500
Pheonix Copley	$750,000 (1)
-Salary Remaining :	$637,500
-Salary Average :	$750,000
-Salary Average Remaining :	$637,500
Total Pro Players	21
Salary Commitment
Year 2025 : $76,696,600
Year 2026 : $60,829,600
Year 2027 : $31,188,100
Year 2028 : $0
Salary Average Commitment
Year 2025 : $70,555,527
Year 2026 : $55,133,527
Year 2027 : $31,188,099
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $76,696,600
Year 2026 : $61,274,600
Year 2027 : $31,188,100
Year 2028 : $0

Farm Players Salaries
Jalen Chatfield	$285,000 (2)
Salary Remaining :	$239,196
Salary Average :	$285,000
Salary Average Remaining :	$239,196
Justin Brazeau	$285,000 (3)
Salary Remaining :	$239,196
Salary Average :	$285,000
Salary Average Remaining :	$239,196
Timo Meier	$261,800 (2)
Salary Remaining :	$219,725
Salary Average :	$329,800
Salary Average Remaining :	$276,796
Mathew Barzal	$261,000 (2)
Salary Remaining :	$219,054
Salary Average :	$92,500
Salary Average Remaining :	$77,634
Nick Suzuki	$258,600 (1)
Salary Remaining :	$217,039
Salary Average :	$79,500
Salary Average Remaining :	$66,723
Anthony Cirelli	$256,400 (2)
Salary Remaining :	$215,193
Salary Average :	$83,579
Salary Average Remaining :	$70,147
Tyson Barrie	$246,300 (1)
Salary Remaining :	$206,716
Salary Average :	$346,700
Salary Average Remaining :	$290,980
Adin Hill	$215,000 (1)
Salary Remaining :	$180,446
Salary Average :	$215,000
Salary Average Remaining :	$180,446
Bobby McMann	$212,500 (2)
Salary Remaining :	$178,348
Salary Average :	$212,500
Salary Average Remaining :	$178,348
Alexis Lafreniere	$179,700 (2)
Salary Remaining :	$150,820
Salary Average :	$92,500
Salary Average Remaining :	$77,634
Keegan Kolesar	$175,000 (2)
Salary Remaining :	$146,875
Salary Average :	$175,000
Salary Average Remaining :	$146,875
Arber Xhekaj	$134,000 (1)
Salary Remaining :	$112,464
Salary Average :	$148,833
Salary Average Remaining :	$124,914
Liam Ohgren	$133,800 (3)
Salary Remaining :	$112,296
Salary Average :	$133,800
Salary Average Remaining :	$112,296
Oliver Kapanen	$130,700 (3)
Salary Remaining :	$109,695
Salary Average :	$130,700
Salary Average Remaining :	$109,695
Sam Rinzel	$127,500 (3)
Salary Remaining :	$107,009
Salary Average :	$127,500
Salary Average Remaining :	$107,009
Reid Schaefer	$114,700 (3)
Salary Remaining :	$96,266
Salary Average :	$114,700
Salary Average Remaining :	$96,266
Connor Murphy2	$100,000 (1)
Salary Remaining :	$83,929
Salary Average :	$100,000
Salary Average Remaining :	$83,929
Artem Grushnikov	$100,000 (1)
Salary Remaining :	$83,929
Salary Average :	$100,000
Salary Average Remaining :	$83,929
Jake Leschyshyn	$99,700 (1)
Salary Remaining :	$83,677
Salary Average :	$99,700
Salary Average Remaining :	$83,677
Tristen Robins	$86,333 (1)
Salary Remaining :	$72,458
Salary Average :	$86,333
Salary Average Remaining :	$72,458
Brandt Clarke	$86,333 (2)
Salary Remaining :	$72,458
Salary Average :	$86,333
Salary Average Remaining :	$72,458
Liam O'Brien	$75,000 (1)
Salary Remaining :	$62,946
Salary Average :	$75,000
Salary Average Remaining :	$62,946
Total Farm Players	22
Salary Commitment
Year 2025 : $3,824,366
Year 2026 : $2,483,833
Year 2027 : $791,700
Year 2028 : $0
Salary Average Commitment
Year 2025 : $3,399,978
Year 2026 : $2,148,912
Year 2027 : $791,700
Year 2028 : $0

Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	6000 - $100 - 4,476 - 74.60%
Level 2:	5000 - $60 - 4,806 - 96.12%
Level 3:	2000 - $35 - 1,968 - 98.41%
Level 4:	4000 - $20 - 3,928 - 98.20%
Luxury :	1000 - $200 - 754 - 75.43%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $35 - 1,390 - 69.50%
Farm Level 2:	1000 - $15 - 765 - 76.54%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	36
Average Attendance - %	15,932 - 88.51%
Average Income per Game	$1,541,000
Year to Date Revenue	$10,786,997
Farm
Home Games Left	36
Average Attendance - %	2,155 - 71.85%
Average Income per Game	$89,596
Year to Date Revenue	$627,171
Expense
Pro Players Total Salaries	$72,684,435
Farm Players Total Salaries	$8,485,450
Coaches Total Salaries	$6,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$11,730,068
Farm Year To Date Expenses	$1,516,154
Pro Salary Cap To Date	$10,980,070
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$55,475,985
Farm Estimated Season Revenue	$3,225,451
Pro Remaining Season Days	102
Pro Expenses Per Days	$647,370
Pro Estimated Expenses	$66,031,740
Farm Remaining Season Days	94
Farm Expenses Per Days	$84,692
Farm Estimated Expenses	$7,961,048
Estimated Season Expenses	$73,992,788
Estimated Season Salary Cap	$72,761,878
Estimate Under Maximum Salary Cap of $74,500,000	$1,738,122
Estimate Over Minimum Salary Cap of $58,500,000	$14,261,878
Current Bank Account	$116,895,865
Projected Bank Account	$101,604,513

Pro Players Salaries
Jean-Gabriel Pageau	$6,500,000 (2)
-Salary Remaining :	$5,525,000
-Salary Average :	$6,500,000
-Salary Average Remaining :	$5,525,000
Moritz Seider	$5,737,000 (3)
-Salary Remaining :	$4,876,450
-Salary Average :	$5,737,000
-Salary Average Remaining :	$4,876,450
Nick Foligno	$5,500,000 (2)
-Salary Remaining :	$4,675,000
-Salary Average :	$5,500,000
-Salary Average Remaining :	$4,675,000
Robert Thomas	$4,892,000 (3)
-Salary Remaining :	$4,158,200
-Salary Average :	$4,892,000
-Salary Average Remaining :	$4,158,200
Elias Pettersson	$4,884,000 (3)
-Salary Remaining :	$4,151,400
-Salary Average :	$4,884,000
-Salary Average Remaining :	$4,151,400
Ryan Strome	$4,500,000 (1)
-Salary Remaining :	$3,825,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$3,825,000
Jeff Skinner	$4,073,000 (3)
-Salary Remaining :	$3,462,050
-Salary Average :	$4,073,000
-Salary Average Remaining :	$3,462,050
Miles Wood	$4,000,000 (2)
-Salary Remaining :	$3,400,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$3,400,000
Anton Lundell	$3,340,000 (3)
-Salary Remaining :	$2,839,000
-Salary Average :	$3,340,000
-Salary Average Remaining :	$2,839,000
Dylan Strome	$3,246,000 (1)
-Salary Remaining :	$2,759,100
-Salary Average :	$3,246,000
-Salary Average Remaining :	$2,759,100
Sam Montembeault	$2,999,999 (2)
-Salary Remaining :	$2,549,999
-Salary Average :	$2,999,999
-Salary Average Remaining :	$2,549,999
Lars Eller	$2,739,000 (2)
-Salary Remaining :	$2,328,150
-Salary Average :	$2,739,000
-Salary Average Remaining :	$2,328,150
Will Borgen	$2,500,000 (2)
-Salary Remaining :	$2,125,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,125,000
Kiefer Sherwood	$2,499,999 (2)
-Salary Remaining :	$2,124,999
-Salary Average :	$2,499,999
-Salary Average Remaining :	$2,124,999
Scott Wedgewood	$2,499,999 (1)
-Salary Remaining :	$2,124,999
-Salary Average :	$2,499,999
-Salary Average Remaining :	$2,124,999
Brian Dumoulin	$2,499,999 (2)
-Salary Remaining :	$2,124,999
-Salary Average :	$2,499,999
-Salary Average Remaining :	$2,124,999
Nikolaj Ehlers	$2,492,000 (3)
-Salary Remaining :	$2,118,200
-Salary Average :	$2,492,000
-Salary Average Remaining :	$2,118,200
Brandon Carlo	$2,490,000 (1)
-Salary Remaining :	$2,116,500
-Salary Average :	$4,161,000
-Salary Average Remaining :	$3,536,850
Evan Bouchard	$1,610,000 (1)
-Salary Remaining :	$1,368,500
-Salary Average :	$750,000
-Salary Average Remaining :	$637,500
Jamie Drysdale	$1,080,000 (2)
-Salary Remaining :	$918,000
-Salary Average :	$1,006,081
-Salary Average Remaining :	$855,169
Simon Edvinsson	$1,071,439 (1)
-Salary Remaining :	$910,723
-Salary Average :	$1,071,439
-Salary Average Remaining :	$910,723
Anthony Richard	$780,000 (3)
-Salary Remaining :	$663,000
-Salary Average :	$780,000
-Salary Average Remaining :	$663,000
Brent Burns	$750,000 (1)
-Salary Remaining :	$637,500
-Salary Average :	$750,000
-Salary Average Remaining :	$637,500
Total Pro Players	23
Salary Commitment
Year 2025 : $72,684,435
Year 2026 : $56,516,997
Year 2027 : $26,198,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $73,421,516
Year 2026 : $56,443,078
Year 2027 : $26,198,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $72,684,435
Year 2026 : $56,516,997
Year 2027 : $26,198,000
Year 2028 : $0

Farm Players Salaries
Anton Forsberg	$300,000 (2)
Salary Remaining :	$251,786
Salary Average :	$300,000
Salary Average Remaining :	$251,786
Evgenii Dadonov	$293,600 (2)
Salary Remaining :	$246,414
Salary Average :	$293,600
Salary Average Remaining :	$246,414
Garnet Hathaway	$292,800 (2)
Salary Remaining :	$245,743
Salary Average :	$292,800
Salary Average Remaining :	$245,743
Sam Steel	$290,000 (3)
Salary Remaining :	$243,393
Salary Average :	$290,000
Salary Average Remaining :	$243,393
Filip Chytil	$280,000 (3)
Salary Remaining :	$235,000
Salary Average :	$280,000
Salary Average Remaining :	$235,000
Joel Kiviranta	$258,100 (3)
Salary Remaining :	$216,620
Salary Average :	$258,100
Salary Average Remaining :	$216,620
Noel Acciari	$250,000 (3)
Salary Remaining :	$209,821
Salary Average :	$250,000
Salary Average Remaining :	$209,821
Colin Blackwell	$250,000 (2)
Salary Remaining :	$209,821
Salary Average :	$250,000
Salary Average Remaining :	$209,821
Nick Seeler	$250,000 (2)
Salary Remaining :	$209,821
Salary Average :	$250,000
Salary Average Remaining :	$209,821
Rem Pitlick	$250,000 (2)
Salary Remaining :	$209,821
Salary Average :	$250,000
Salary Average Remaining :	$209,821
Jarred Tinordi	$240,000 (1)
Salary Remaining :	$201,429
Salary Average :	$240,000
Salary Average Remaining :	$201,429
Brendan Smith	$240,000 (1)
Salary Remaining :	$201,429
Salary Average :	$240,000
Salary Average Remaining :	$201,429
Brock McGinn	$230,000 (2)
Salary Remaining :	$193,036
Salary Average :	$230,000
Salary Average Remaining :	$193,036
Nick Leddy	$230,000 (3)
Salary Remaining :	$193,036
Salary Average :	$230,000
Salary Average Remaining :	$193,036
Henri Jokiharju	$224,700 (3)
Salary Remaining :	$188,588
Salary Average :	$224,700
Salary Average Remaining :	$188,588
Conor Sheary	$220,000 (3)
Salary Remaining :	$184,643
Salary Average :	$220,000
Salary Average Remaining :	$184,643
Nathan Walker	$220,000 (2)
Salary Remaining :	$184,643
Salary Average :	$220,000
Salary Average Remaining :	$184,643
Eric Robinson	$220,000 (3)
Salary Remaining :	$184,643
Salary Average :	$220,000
Salary Average Remaining :	$184,643
Barclay Goodrow	$220,000 (3)
Salary Remaining :	$184,643
Salary Average :	$220,000
Salary Average Remaining :	$184,643
Kevin Rooney	$200,000 (1)
Salary Remaining :	$167,857
Salary Average :	$200,000
Salary Average Remaining :	$167,857
Zach Aston-Reese	$150,000 (2)
Salary Remaining :	$125,893
Salary Average :	$150,000
Salary Average Remaining :	$125,893
Nolan Foote	$150,000 (3)
Salary Remaining :	$125,893
Salary Average :	$150,000
Salary Average Remaining :	$125,893
Derrick Pouliot	$150,000 (2)
Salary Remaining :	$125,893
Salary Average :	$150,000
Salary Average Remaining :	$125,893
Brad Hunt	$150,000 (2)
Salary Remaining :	$125,893
Salary Average :	$150,000
Salary Average Remaining :	$125,893
Travis Boyd	$150,000 (1)
Salary Remaining :	$125,893
Salary Average :	$150,000
Salary Average Remaining :	$125,893
Jakov Novak	$141,700 (3)
Salary Remaining :	$118,927
Salary Average :	$141,700
Salary Average Remaining :	$118,927
Antti Tuomisto	$134,600 (3)
Salary Remaining :	$112,968
Salary Average :	$134,600
Salary Average Remaining :	$112,968
Noah Beck	$134,300 (3)
Salary Remaining :	$112,716
Salary Average :	$134,300
Salary Average Remaining :	$112,716
Justus Annunen	$130,700 (2)
Salary Remaining :	$109,695
Salary Average :	$130,700
Salary Average Remaining :	$109,695
Santeri Hatakka	$130,500 (3)
Salary Remaining :	$109,527
Salary Average :	$130,500
Salary Average Remaining :	$109,527
Jared Wright	$129,500 (3)
Salary Remaining :	$108,688
Salary Average :	$129,500
Salary Average Remaining :	$108,688
Matyas Sapovaliv	$128,600 (3)
Salary Remaining :	$107,932
Salary Average :	$128,600
Salary Average Remaining :	$107,932
Jack Matier	$127,800 (3)
Salary Remaining :	$107,261
Salary Average :	$127,800
Salary Average Remaining :	$107,261
Aydar Suniev	$126,500 (3)
Salary Remaining :	$106,170
Salary Average :	$126,500
Salary Average Remaining :	$106,170
Ian Mitchell	$126,400 (2)
Salary Remaining :	$106,086
Salary Average :	$126,400
Salary Average Remaining :	$106,086
Chase Stillman	$125,100 (3)
Salary Remaining :	$104,995
Salary Average :	$125,100
Salary Average Remaining :	$104,995
Reilly Walsh	$118,100 (2)
Salary Remaining :	$99,120
Salary Average :	$118,100
Salary Average Remaining :	$99,120
Arturs Silovs	$110,600 (2)
Salary Remaining :	$92,825
Salary Average :	$110,600
Salary Average Remaining :	$92,825
Daniil Tarasov	$109,400 (2)
Salary Remaining :	$91,818
Salary Average :	$109,400
Salary Average Remaining :	$91,818
Artur Akhtyamov	$109,000 (3)
Salary Remaining :	$91,482
Salary Average :	$109,000
Salary Average Remaining :	$91,482
Danny Zhilkin	$104,200 (3)
Salary Remaining :	$87,454
Salary Average :	$104,200
Salary Average Remaining :	$87,454
Riley Sutter	$104,000 (1)
Salary Remaining :	$87,286
Salary Average :	$75,000
Salary Average Remaining :	$62,946
Thomas Bordeleau	$92,500 (1)
Salary Remaining :	$77,634
Salary Average :	$92,500
Salary Average Remaining :	$77,634
Tyrel Bauer	$92,500 (1)
Salary Remaining :	$77,634
Salary Average :	$92,500
Salary Average Remaining :	$77,634
Daniil Chayka	$90,250 (1)
Salary Remaining :	$75,746
Salary Average :	$90,250
Salary Average Remaining :	$75,746
Eemil Viro	$90,250 (1)
Salary Remaining :	$75,746
Salary Average :	$90,250
Salary Average Remaining :	$75,746
Elliot Desnoyers	$85,417 (1)
Salary Remaining :	$71,689
Salary Average :	$85,417
Salary Average Remaining :	$71,689
Will Smith	$80,000 (3)
Salary Remaining :	$67,143
Salary Average :	$80,000
Salary Average Remaining :	$67,143
Lukas Cormier	$79,333 (1)
Salary Remaining :	$66,583
Salary Average :	$79,333
Salary Average Remaining :	$66,583
Xavier Simoneau	$75,000 (1)
Salary Remaining :	$62,946
Salary Average :	$75,000
Salary Average Remaining :	$62,946
Ilya Nikolaev	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	51
Salary Commitment
Year 2025 : $8,485,450
Year 2026 : $6,946,200
Year 2027 : $3,814,600
Year 2028 : $0
Salary Average Commitment
Year 2025 : $8,456,450
Year 2026 : $6,946,200
Year 2027 : $3,814,600
Year 2028 : $0

Whalers

Arena Capacity - Ticket Price Attendance - %
Arena Name	RBC Center
Level 1:	6000 - $110 - 4,131 - 68.85%
Level 2:	5000 - $65 - 3,590 - 71.80%
Level 3:	2000 - $40 - 1,625 - 81.24%
Level 4:	4000 - $24 - 3,201 - 80.03%
Luxury :	1000 - $212 - 718 - 71.84%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $35 - 1,436 - 71.79%
Farm Level 2:	1000 - $16 - 703 - 70.29%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	36
Average Attendance - %	13,265 - 73.70%
Average Income per Game	$1,462,972
Year to Date Revenue	$10,240,807
Farm
Home Games Left	36
Average Attendance - %	2,139 - 71.29%
Average Income per Game	$91,636
Year to Date Revenue	$641,452
Expense
Pro Players Total Salaries	$73,021,333
Farm Players Total Salaries	$3,628,600
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$11,184,498
Farm Year To Date Expenses	$735,174
Pro Salary Cap To Date	$11,034,495
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$52,667,007
Farm Estimated Season Revenue	$3,298,896
Pro Remaining Season Days	102
Pro Expenses Per Days	$616,844
Pro Estimated Expenses	$62,918,088
Farm Remaining Season Days	94
Farm Expenses Per Days	$41,327
Farm Estimated Expenses	$3,884,738
Estimated Season Expenses	$66,802,826
Estimated Season Salary Cap	$73,102,617
Estimate Under Maximum Salary Cap of $74,500,000	$1,397,383
Estimate Over Minimum Salary Cap of $58,500,000	$14,602,617
Current Bank Account	$87,344,399
Projected Bank Account	$76,507,476

Pro Players Salaries
David Savard	$7,120,000 (1)
-Salary Remaining :	$6,052,000
-Salary Average :	$7,120,000
-Salary Average Remaining :	$6,052,000
Vladimir Tarasenko	$6,255,000 (2)
-Salary Remaining :	$5,316,750
-Salary Average :	$6,255,000
-Salary Average Remaining :	$5,316,750
Kyle Palmieri	$5,650,000 (3)
-Salary Remaining :	$4,802,500
-Salary Average :	$5,650,000
-Salary Average Remaining :	$4,802,500
Jordan Staal	$5,650,000 (3)
-Salary Remaining :	$4,802,500
-Salary Average :	$5,650,000
-Salary Average Remaining :	$4,802,500
Mikael Backlund	$5,650,000 (3)
-Salary Remaining :	$4,802,500
-Salary Average :	$5,650,000
-Salary Average Remaining :	$4,802,500
Jani Hakanpaa	$4,755,000 (1)
-Salary Remaining :	$4,041,750
-Salary Average :	$4,755,000
-Salary Average Remaining :	$4,041,750
Simon Benoit	$4,107,000 (3)
-Salary Remaining :	$3,490,950
-Salary Average :	$4,107,000
-Salary Average Remaining :	$3,490,950
Tory Dello	$4,000,000 (1)
-Salary Remaining :	$3,400,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$3,400,000
Daniel Walcott	$4,000,000 (1)
-Salary Remaining :	$3,400,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$3,400,000
Jared McCann	$3,560,000 (1)
-Salary Remaining :	$3,026,000
-Salary Average :	$2,984,000
-Salary Average Remaining :	$2,536,400
Nick Blankenburg	$3,550,000 (3)
-Salary Remaining :	$3,017,500
-Salary Average :	$3,550,000
-Salary Average Remaining :	$3,017,500
Barrett Hayton	$3,370,000 (3)
-Salary Remaining :	$2,864,500
-Salary Average :	$3,370,000
-Salary Average Remaining :	$2,864,500
Andrei Kuzmenko	$3,336,000 (1)
-Salary Remaining :	$2,835,600
-Salary Average :	$3,336,000
-Salary Average Remaining :	$2,835,600
Devon Toews	$3,312,000 (1)
-Salary Remaining :	$2,815,200
-Salary Average :	$2,189,000
-Salary Average Remaining :	$1,860,650
Elvis Merzlikins	$3,179,000 (1)
-Salary Remaining :	$2,702,150
-Salary Average :	$780,000
-Salary Average Remaining :	$663,000
Cayden Primeau	$983,000 (1)
-Salary Remaining :	$835,550
-Salary Average :	$824,000
-Salary Average Remaining :	$700,400
Keaton Mastrodonato	$950,000 (1)
-Salary Remaining :	$807,500
-Salary Average :	$950,000
-Salary Average Remaining :	$807,500
Sam Morton	$950,000 (1)
-Salary Remaining :	$807,500
-Salary Average :	$950,000
-Salary Average Remaining :	$807,500
Daniel Torgersson	$925,000 (1)
-Salary Remaining :	$786,250
-Salary Average :	$925,000
-Salary Average Remaining :	$786,250
Ozzy Wiesblatt	$863,333 (1)
-Salary Remaining :	$733,833
-Salary Average :	$863,333
-Salary Average Remaining :	$733,833
Paul Cotter	$856,000 (1)
-Salary Remaining :	$727,600
-Salary Average :	$750,000
-Salary Average Remaining :	$637,500
Total Pro Players	21
Salary Commitment
Year 2025 : $73,021,333
Year 2026 : $34,232,000
Year 2027 : $27,977,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $68,658,333
Year 2026 : $34,232,000
Year 2027 : $27,977,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $73,021,333
Year 2026 : $34,232,000
Year 2027 : $27,977,000
Year 2028 : $0

Farm Players Salaries
Troy Terry	$236,100 (2)
Salary Remaining :	$198,155
Salary Average :	$75,000
Salary Average Remaining :	$62,946
Sam Bennett	$205,000 (1)
Salary Remaining :	$172,054
Salary Average :	$120,900
Salary Average Remaining :	$101,470
Urho Vaakanainen	$189,300 (3)
Salary Remaining :	$158,877
Salary Average :	$189,300
Salary Average Remaining :	$158,877
Jack Quinn	$181,100 (2)
Salary Remaining :	$151,995
Salary Average :	$89,004
Salary Average Remaining :	$74,700
Ryan Donato	$176,500 (2)
Salary Remaining :	$148,134
Salary Average :	$92,500
Salary Average Remaining :	$77,634
William Wallinder	$160,000 (3)
Salary Remaining :	$134,286
Salary Average :	$160,000
Salary Average Remaining :	$134,286
Mikey Eyssimont	$154,300 (2)
Salary Remaining :	$129,502
Salary Average :	$82,276
Salary Average Remaining :	$69,053
Matt Savoie	$147,100 (3)
Salary Remaining :	$123,459
Salary Average :	$147,100
Salary Average Remaining :	$123,459
Joakim Ryan	$141,400 (2)
Salary Remaining :	$118,675
Salary Average :	$141,400
Salary Average Remaining :	$118,675
Ian Moore	$138,200 (3)
Salary Remaining :	$115,989
Salary Average :	$138,200
Salary Average Remaining :	$115,989
Artem Shlaine	$133,900 (3)
Salary Remaining :	$112,380
Salary Average :	$133,900
Salary Average Remaining :	$112,380
Quinn Olson	$133,300 (3)
Salary Remaining :	$111,877
Salary Average :	$133,300
Salary Average Remaining :	$111,877
Samuel Savoie	$128,900 (3)
Salary Remaining :	$108,184
Salary Average :	$128,900
Salary Average Remaining :	$108,184
Samuel Honzek	$127,700 (3)
Salary Remaining :	$107,177
Salary Average :	$127,700
Salary Average Remaining :	$107,177
Aatu Jamsen	$126,600 (3)
Salary Remaining :	$106,254
Salary Average :	$126,600
Salary Average Remaining :	$106,254
Koehn Ziemmer	$126,500 (3)
Salary Remaining :	$106,170
Salary Average :	$126,500
Salary Average Remaining :	$106,170
Ty Young	$124,500 (3)
Salary Remaining :	$104,491
Salary Average :	$124,500
Salary Average Remaining :	$104,491
Mathieu Olivier	$124,000 (1)
Salary Remaining :	$104,071
Salary Average :	$124,000
Salary Average Remaining :	$104,071
Eetu Luostarinen	$114,800 (1)
Salary Remaining :	$96,350
Salary Average :	$80,100
Salary Average Remaining :	$67,227
Carsen Twarynski	$104,400 (1)
Salary Remaining :	$87,621
Salary Average :	$104,400
Salary Average Remaining :	$87,621
Cooper Black	$100,000 (1)
Salary Remaining :	$83,929
Salary Average :	$100,000
Salary Average Remaining :	$83,929
Aidan Fulp	$95,000 (1)
Salary Remaining :	$79,732
Salary Average :	$95,000
Salary Average Remaining :	$79,732
Anton Malmstrom	$95,000 (1)
Salary Remaining :	$79,732
Salary Average :	$95,000
Salary Average Remaining :	$79,732
Will MacKinnon	$95,000 (1)
Salary Remaining :	$79,732
Salary Average :	$95,000
Salary Average Remaining :	$79,732
Montana Onyebuchi	$95,000 (1)
Salary Remaining :	$79,732
Salary Average :	$95,000
Salary Average Remaining :	$79,732
Jeremie Bucheler	$95,000 (1)
Salary Remaining :	$79,732
Salary Average :	$95,000
Salary Average Remaining :	$79,732
Chris Jandric	$80,000 (2)
Salary Remaining :	$67,143
Salary Average :	$80,000
Salary Average Remaining :	$67,143
Total Farm Players	27
Salary Commitment
Year 2025 : $3,628,600
Year 2026 : $2,505,400
Year 2027 : $1,536,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $3,100,580
Year 2026 : $2,096,180
Year 2027 : $1,536,000
Year 2028 : $0

Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	6000 - $80 - 5,816 - 96.93%
Level 2:	5000 - $50 - 4,839 - 96.78%
Level 3:	2000 - $35 - 1,995 - 99.74%
Level 4:	4000 - $20 - 3,879 - 96.97%
Luxury :	1000 - $400 - 600 - 60.00%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $25 - 1,927 - 96.34%
Farm Level 2:	1000 - $10 - 989 - 98.89%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	36
Average Attendance - %	17,128 - 95.16%
Average Income per Game	$1,630,983
Year to Date Revenue	$11,416,880
Farm
Home Games Left	36
Average Attendance - %	2,916 - 97.19%
Average Income per Game	$86,510
Year to Date Revenue	$605,567
Expense
Pro Players Total Salaries	$67,890,334
Farm Players Total Salaries	$5,476,016
Coaches Total Salaries	$7,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$11,158,542
Farm Year To Date Expenses	$1,040,796
Pro Salary Cap To Date	$10,183,554
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$58,715,383
Farm Estimated Season Revenue	$3,114,345
Pro Remaining Season Days	102
Pro Expenses Per Days	$619,919
Pro Estimated Expenses	$63,231,738
Farm Remaining Season Days	94
Farm Expenses Per Days	$57,822
Farm Estimated Expenses	$5,435,268
Estimated Season Expenses	$68,667,006
Estimated Season Salary Cap	$67,890,360
Estimate Under Maximum Salary Cap of $74,500,000	$6,609,640
Estimate Over Minimum Salary Cap of $58,500,000	$9,390,360
Current Bank Account	$184,037,308
Projected Bank Account	$177,200,030

Pro Players Salaries
J.T. Miller	$11,200,000 (1)
-Salary Remaining :	$9,520,000
-Salary Average :	$11,200,000
-Salary Average Remaining :	$9,520,000
Mike Matheson (1 Way Contract)	$6,000,000 (3)
-Salary Remaining :	$5,100,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$5,100,000
Joshua Norris	$5,512,000 (3)
-Salary Remaining :	$4,685,200
-Salary Average :	$5,512,000
-Salary Average Remaining :	$4,685,200
Matt Duchene	$4,569,000 (3)
-Salary Remaining :	$3,883,650
-Salary Average :	$4,569,000
-Salary Average Remaining :	$3,883,650
Andrei Svechnikov	$4,500,000 (5)
-Salary Remaining :	$3,825,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$3,825,000
Juraj Slafkovsky	$4,450,000 (1)
-Salary Remaining :	$3,782,500
-Salary Average :	$4,450,000
-Salary Average Remaining :	$3,782,500
Jake Oettinger	$3,974,000 (3)
-Salary Remaining :	$3,377,900
-Salary Average :	$3,612,000
-Salary Average Remaining :	$3,070,200
Noah Hanifin	$3,672,000 (3)
-Salary Remaining :	$3,121,200
-Salary Average :	$3,672,000
-Salary Average Remaining :	$3,121,200
Pierre-Luc Dubois	$3,620,000 (2)
-Salary Remaining :	$3,077,000
-Salary Average :	$750,000
-Salary Average Remaining :	$637,500
Dylan Cozens	$3,172,000 (2)
-Salary Remaining :	$2,696,200
-Salary Average :	$894,167
-Salary Average Remaining :	$760,042
Trevor Zegras	$3,101,000 (2)
-Salary Remaining :	$2,635,850
-Salary Average :	$750,830
-Salary Average Remaining :	$638,206
Lane Hutson	$3,023,000 (3)
-Salary Remaining :	$2,569,550
-Salary Average :	$3,023,000
-Salary Average Remaining :	$2,569,550
Jason Robertson	$2,945,000 (1)
-Salary Remaining :	$2,503,250
-Salary Average :	$816,000
-Salary Average Remaining :	$693,600
William Eklund	$1,744,167 (1)
-Salary Remaining :	$1,482,542
-Salary Average :	$1,744,167
-Salary Average Remaining :	$1,482,542
Dylan Guenther	$1,744,167 (1)
-Salary Remaining :	$1,482,542
-Salary Average :	$1,744,167
-Salary Average Remaining :	$1,482,542
Thomas Harley	$1,314,000 (2)
-Salary Remaining :	$1,116,900
-Salary Average :	$968,892
-Salary Average Remaining :	$823,558
Jakub Dobes	$925,000 (1)
-Salary Remaining :	$786,250
-Salary Average :	$925,000
-Salary Average Remaining :	$786,250
Matthew Knies	$925,000 (1)
-Salary Remaining :	$786,250
-Salary Average :	$925,000
-Salary Average Remaining :	$786,250
Zach Bogosian	$750,000 (1)
-Salary Remaining :	$637,500
-Salary Average :	$750,000
-Salary Average Remaining :	$637,500
Rasmus Ristolainen	$750,000 (1)
-Salary Remaining :	$637,500
-Salary Average :	$750,000
-Salary Average Remaining :	$637,500
Total Pro Players	20
Salary Commitment
Year 2025 : $67,890,334
Year 2026 : $42,095,000
Year 2027 : $30,527,000
Year 2028 : $4,500,000
Salary Average Commitment
Year 2025 : $57,556,223
Year 2026 : $34,251,889
Year 2027 : $30,888,000
Year 2028 : $4,500,000
Salary Cap with 1 Way Contract
Year 2025 : $67,890,334
Year 2026 : $42,457,000
Year 2027 : $31,250,000
Year 2028 : $4,500,000

Farm Players Salaries
JJ Peterka	$300,000 (3)
Salary Remaining :	$251,786
Salary Average :	$300,000
Salary Average Remaining :	$251,786
Arvid Soderblom	$254,300 (3)
Salary Remaining :	$213,430
Salary Average :	$254,300
Salary Average Remaining :	$213,430
Andrew Mangiapane	$200,600 (3)
Salary Remaining :	$168,361
Salary Average :	$200,600
Salary Average Remaining :	$168,361
Vince Dunn	$195,000 (1)
Salary Remaining :	$163,661
Salary Average :	$81,000
Salary Average Remaining :	$67,982
Jonas Siegenthaler	$193,300 (2)
Salary Remaining :	$162,234
Salary Average :	$75,478
Salary Average Remaining :	$63,347
Jack Drury	$170,100 (3)
Salary Remaining :	$142,763
Salary Average :	$170,100
Salary Average Remaining :	$142,763
Kirby Dach	$169,400 (1)
Salary Remaining :	$142,175
Salary Average :	$77,300
Salary Average Remaining :	$64,877
Mark Jankowski	$150,000 (1)
Salary Remaining :	$125,893
Salary Average :	$150,000
Salary Average Remaining :	$125,893
Jackson Blake	$148,700 (3)
Salary Remaining :	$124,802
Salary Average :	$148,700
Salary Average Remaining :	$124,802
Peyton Krebs	$146,700 (2)
Salary Remaining :	$123,123
Salary Average :	$90,937
Salary Average Remaining :	$76,322
Dylan Samberg	$145,000 (2)
Salary Remaining :	$121,696
Salary Average :	$80,185
Salary Average Remaining :	$67,298
Joakim Kemell	$145,000 (1)
Salary Remaining :	$121,696
Salary Average :	$145,000
Salary Average Remaining :	$121,696
Brett Berard	$142,200 (3)
Salary Remaining :	$119,346
Salary Average :	$142,200
Salary Average Remaining :	$119,346
Dalibor Dvorsky	$142,000 (3)
Salary Remaining :	$119,179
Salary Average :	$142,000
Salary Average Remaining :	$119,179
Brandon Bussi	$141,300 (2)
Salary Remaining :	$118,591
Salary Average :	$75,000
Salary Average Remaining :	$62,946
Sean Farrell	$141,100 (3)
Salary Remaining :	$118,423
Salary Average :	$141,100
Salary Average Remaining :	$118,423
Maveric Lamoureux	$141,000 (3)
Salary Remaining :	$118,339
Salary Average :	$141,000
Salary Average Remaining :	$118,339
Arthur Kaliyev	$139,700 (2)
Salary Remaining :	$117,248
Salary Average :	$85,967
Salary Average Remaining :	$72,151
Lukas Dostal	$132,900 (1)
Salary Remaining :	$111,541
Salary Average :	$90,477
Salary Average Remaining :	$75,936
Josh Filmon	$131,700 (3)
Salary Remaining :	$110,534
Salary Average :	$131,700
Salary Average Remaining :	$110,534
Mats Lindgren	$131,200 (3)
Salary Remaining :	$110,114
Salary Average :	$131,200
Salary Average Remaining :	$110,114
Niko Huuhtanen	$129,200 (3)
Salary Remaining :	$108,436
Salary Average :	$129,200
Salary Average Remaining :	$108,436
Alexis Gendron	$128,800 (3)
Salary Remaining :	$108,100
Salary Average :	$128,800
Salary Average Remaining :	$108,100
Jack Devine	$128,500 (3)
Salary Remaining :	$107,848
Salary Average :	$128,500
Salary Average Remaining :	$107,848
Samu Tuomaala	$128,200 (3)
Salary Remaining :	$107,596
Salary Average :	$128,200
Salary Average Remaining :	$107,596
Carson Rehkopf	$127,100 (3)
Salary Remaining :	$106,673
Salary Average :	$127,100
Salary Average Remaining :	$106,673
Stanislav Svozil	$113,400 (3)
Salary Remaining :	$95,175
Salary Average :	$113,400
Salary Average Remaining :	$95,175
Chad Ruhwedel	$101,800 (1)
Salary Remaining :	$85,439
Salary Average :	$101,800
Salary Average Remaining :	$85,439
Collin Graf	$100,000 (3)
Salary Remaining :	$83,929
Salary Average :	$100,000
Salary Average Remaining :	$83,929
Carl Lindbom	$98,300 (3)
Salary Remaining :	$82,502
Salary Average :	$98,300
Salary Average Remaining :	$82,502
Aleksei Kolosov	$98,000 (3)
Salary Remaining :	$82,250
Salary Average :	$98,000
Salary Average Remaining :	$82,250
Brock Faber	$92,500 (1)
Salary Remaining :	$77,634
Salary Average :	$92,500
Salary Average Remaining :	$77,634
Pavel Mintyukov	$91,833 (2)
Salary Remaining :	$77,074
Salary Average :	$91,833
Salary Average Remaining :	$77,074
Wyatt Kaiser	$91,667 (1)
Salary Remaining :	$76,935
Salary Average :	$91,667
Salary Average Remaining :	$76,935
Jack Thompson	$90,250 (1)
Salary Remaining :	$75,746
Salary Average :	$90,250
Salary Average Remaining :	$75,746
Samuel Fagemo	$89,100 (1)
Salary Remaining :	$74,780
Salary Average :	$81,014
Salary Average Remaining :	$67,994
Fedor Svechkov	$85,000 (3)
Salary Remaining :	$71,339
Salary Average :	$85,000
Salary Average Remaining :	$71,339
Jeremie Poirier	$83,333 (1)
Salary Remaining :	$69,940
Salary Average :	$83,333
Salary Average Remaining :	$69,940
Trent Miner	$82,833 (2)
Salary Remaining :	$69,521
Salary Average :	$82,833
Salary Average Remaining :	$69,521
Marshall Warren	$80,000 (3)
Salary Remaining :	$67,143
Salary Average :	$80,000
Salary Average Remaining :	$67,143
Tye Kartye	$75,000 (1)
Salary Remaining :	$62,946
Salary Average :	$75,000
Salary Average Remaining :	$62,946
Total Farm Players	41
Salary Commitment
Year 2025 : $5,476,016
Year 2026 : $4,060,066
Year 2027 : $3,119,400
Year 2028 : $0
Salary Average Commitment
Year 2025 : $4,860,974
Year 2026 : $3,701,633
Year 2027 : $3,119,400
Year 2028 : $0

Team	Current Fund	Estimated Season Salary Cap	Under Maximum of $74,500,000 Available Cap Space	Over Minimum of $58,500,000	Farm Salary Cap	Under Maximum of $99,000,000	Pro Players	Farm Players	Total Players
Avalanche	$109,804,189	$67,473,960	$7,026,040	$8,973,960	$2,832,144	$96,167,856	21	24	45
Blackhawks	$81,530,812	$59,285,640	$15,214,360	$785,640	$3,005,296	$95,994,704	32	22	54
Blue Jackets	$111,435,345	$62,804,040	$11,695,960	$4,304,040	$2,730,030	$96,269,970	20	24	44
Blues	$240,438,115	$65,837,800	$8,662,200	$7,337,800	$5,244,048	$93,755,952	20	36	56
Bruins	$103,916,602	$73,479,498	$1,020,502	$14,979,498	$5,240,936	$93,759,064	20	34	54
Canadiens	$65,692,057	$60,401,706	$14,098,294	$1,901,706	$3,132,058	$95,867,942	20	27	47
Canucks	$22,706,234	$58,873,320	$15,626,680	$373,320	$2,492,224	$96,507,776	34	21	55
Capitals	$120,408,296	$72,042,000	$2,458,000	$13,542,000	$5,508,384	$93,491,616	20	40	60
Coyotes	$67,582,519	$63,283,114	$11,216,886	$4,783,114	$4,081,171	$94,918,829	37	29	66
Devils	$9,331,907	$73,964,062	$535,938	$15,464,062	$2,841,125	$96,158,875	21	21	42
Ducks	$122,571,056	$70,176,118	$4,323,882	$11,676,118	$3,792,468	$95,207,532	20	26	46
Flames	$58,642,851	$74,461,200	$38,800	$15,961,200	$2,945,600	$96,054,400	20	22	42
Flyers	$21,975,751	$74,389,203	$110,797	$15,889,203	$5,997,709	$93,002,291	22	45	67
Golden Knights	$22,061,297	$64,001,769	$10,498,231	$5,501,769	$2,705,866	$96,294,134	21	23	44
Islanders	$104,067,420	$73,754,946	$745,054	$15,254,946	$2,803,256	$96,196,744	20	24	44
Jets	($2,539,091)	$60,326,565	$14,173,435	$1,826,565	$4,346,719	$94,653,281	22	27	49
Kings	$26,046,557	$74,475,960	$24,040	$15,975,960	$3,166,800	$95,833,200	20	20	40
Lightning	$72,779,669	$63,873,093	$10,626,907	$5,373,093	$2,642,809	$96,357,191	20	24	44
Maple Leafs	$97,701,363	$60,446,520	$14,053,480	$1,946,520	$3,414,208	$95,585,792	28	30	58
Oilers	$133,191,623	$74,139,635	$360,365	$15,639,635	$4,489,281	$94,510,719	21	31	52
Panthers	$62,112,799	$59,159,640	$15,340,360	$659,640	$2,701,452	$96,298,548	29	24	53
Penguins	$29,207,254	$70,495,800	$4,004,200	$11,995,800	$4,349,520	$94,650,480	38	26	64
Predators	$12,145,143	$59,369,076	$15,130,924	$869,076	$2,756,000	$96,244,000	28	21	49
Rangers	$125,492,404	$59,103,960	$15,396,040	$603,960	$2,564,500	$96,435,500	21	21	42
Red Wings	$139,752,955	$59,962,394	$14,537,606	$1,462,394	$2,581,652	$96,418,348	25	22	47
Sabres	$111,028,758	$68,118,072	$6,381,928	$9,618,072	$3,431,827	$95,568,173	20	22	42
Senators	$139,365,770	$67,229,520	$7,270,480	$8,729,520	$2,669,002	$96,330,998	20	24	44
Sharks	$121,907,712	$74,161,039	$338,961	$15,661,039	$3,843,557	$95,156,443	21	22	43
Stars	$116,895,865	$72,761,878	$1,738,122	$14,261,878	$8,477,164	$90,522,836	23	51	74
Whalers	$87,344,399	$73,102,617	$1,397,383	$14,602,617	$3,619,864	$95,380,136	21	27	48
Wild	$184,037,308	$67,890,360	$6,609,640	$9,390,360	$5,476,016	$93,523,984	20	41	61

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %