He Shoots He Scores FHL

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	6000 - $100 - 4,485 - 74.74%
Level 2:	5000 - $65 - 3,694 - 73.88%
Level 3:	2000 - $42 - 1,540 - 77.00%
Level 4:	4000 - $30 - 2,523 - 63.08%
Luxury :	1000 - $150 - 981 - 98.06%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $35 - 1,407 - 70.33%
Farm Level 2:	1000 - $15 - 745 - 74.54%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	15
Average Attendance - %	13,222 - 73.46%
Average Income per Game	$1,454,289
Year to Date Revenue	$40,720,090
Farm
Home Games Left	13
Average Attendance - %	2,152 - 71.73%
Average Income per Game	$90,012
Year to Date Revenue	$2,700,363
Expense
Pro Players Total Salaries	$67,474,000
Farm Players Total Salaries	$2,932,117
Coaches Total Salaries	$1,750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$41,070,742
Farm Year To Date Expenses	$2,334,600
Pro Salary Cap To Date	$40,470,720
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$21,814,334
Farm Estimated Season Revenue	$1,170,157
Pro Remaining Season Days	48
Pro Expenses Per Days	$570,617
Pro Estimated Expenses	$27,389,616
Farm Remaining Season Days	40
Farm Expenses Per Days	$32,876
Farm Estimated Expenses	$1,315,040
Estimated Season Expenses	$28,704,656
Estimated Season Salary Cap	$67,460,304
Estimate Under Maximum Salary Cap of $74,500,000	$7,039,696
Estimate Over Minimum Salary Cap of $58,500,000	$8,960,304
Current Bank Account	$106,266,627
Projected Bank Account	$100,546,462

Pro Players Salaries
Nikita Kucherov	$9,500,000 (1)
-Salary Remaining :	$3,800,000
-Salary Average :	$9,500,000
-Salary Average Remaining :	$3,800,000
Valeri Nichushkin	$6,000,000 (3)
-Salary Remaining :	$2,400,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$2,400,000
Jack Eichel	$4,602,000 (2)
-Salary Remaining :	$1,840,800
-Salary Average :	$3,495,000
-Salary Average Remaining :	$1,398,000
Kevin Fiala	$4,591,000 (3)
-Salary Remaining :	$1,836,400
-Salary Average :	$4,591,000
-Salary Average Remaining :	$1,836,400
Teuvo Teravainen	$4,500,000 (1)
-Salary Remaining :	$1,800,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$1,800,000
Drew Doughty	$4,316,000 (2)
-Salary Remaining :	$1,726,400
-Salary Average :	$4,385,000
-Salary Average Remaining :	$1,754,000
Mitch Marner	$4,179,000 (2)
-Salary Remaining :	$1,671,600
-Salary Average :	$4,179,000
-Salary Average Remaining :	$1,671,600
Shea Theodore	$3,458,000 (2)
-Salary Remaining :	$1,383,200
-Salary Average :	$3,017,000
-Salary Average Remaining :	$1,206,800
Tom Wilson	$3,300,000 (2)
-Salary Remaining :	$1,320,000
-Salary Average :	$3,300,000
-Salary Average Remaining :	$1,320,000
Stuart Skinner	$3,226,000 (2)
-Salary Remaining :	$1,290,400
-Salary Average :	$3,226,000
-Salary Average Remaining :	$1,290,400
Dougie Hamilton	$3,146,000 (1)
-Salary Remaining :	$1,258,400
-Salary Average :	$3,940,000
-Salary Average Remaining :	$1,576,000
Sam Reinhart	$2,964,000 (1)
-Salary Remaining :	$1,185,600
-Salary Average :	$1,814,000
-Salary Average Remaining :	$725,600
Nick Paul	$2,948,000 (2)
-Salary Remaining :	$1,179,200
-Salary Average :	$2,948,000
-Salary Average Remaining :	$1,179,200
Rasmus Andersson	$2,108,000 (1)
-Salary Remaining :	$843,200
-Salary Average :	$2,100,000
-Salary Average Remaining :	$840,000
Alex Steeves	$1,559,000 (3)
-Salary Remaining :	$623,600
-Salary Average :	$1,559,000
-Salary Average Remaining :	$623,600
Colin White	$1,458,000 (1)
-Salary Remaining :	$583,200
-Salary Average :	$750,000
-Salary Average Remaining :	$300,000
Luca Del Bel Belluz	$1,412,000 (3)
-Salary Remaining :	$564,800
-Salary Average :	$1,412,000
-Salary Average Remaining :	$564,800
Isaiah George	$1,382,000 (3)
-Salary Remaining :	$552,800
-Salary Average :	$1,382,000
-Salary Average Remaining :	$552,800
Alexandre Carrier	$1,067,000 (2)
-Salary Remaining :	$426,800
-Salary Average :	$1,777,000
-Salary Average Remaining :	$710,800
Trevor van Riemsdyk	$938,000 (1)
-Salary Remaining :	$375,200
-Salary Average :	$1,042,000
-Salary Average Remaining :	$416,800
Leevi Merilainen	$820,000 (1)
-Salary Remaining :	$328,000
-Salary Average :	$820,000
-Salary Average Remaining :	$328,000
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 :	$58,429
Salary Average :	$163,600
Salary Average Remaining :	$58,429
Ville Ottavainen	$139,700 (3)
Salary Remaining :	$49,893
Salary Average :	$139,700
Salary Average Remaining :	$49,893
Jacob Bernard-Docker	$135,000 (2)
Salary Remaining :	$48,214
Salary Average :	$135,000
Salary Average Remaining :	$48,214
Domenick Fensore	$135,000 (3)
Salary Remaining :	$48,214
Salary Average :	$135,000
Salary Average Remaining :	$48,214
Ty Smith	$132,500 (2)
Salary Remaining :	$47,321
Salary Average :	$132,500
Salary Average Remaining :	$47,321
Seamus Casey	$131,700 (3)
Salary Remaining :	$47,036
Salary Average :	$131,700
Salary Average Remaining :	$47,036
Ben Hemmerling	$131,700 (3)
Salary Remaining :	$47,036
Salary Average :	$131,700
Salary Average Remaining :	$47,036
Maxim Barbashev	$129,100 (3)
Salary Remaining :	$46,107
Salary Average :	$129,100
Salary Average Remaining :	$46,107
Jett Luchanko	$128,700 (3)
Salary Remaining :	$45,964
Salary Average :	$128,700
Salary Average Remaining :	$45,964
Roman Schmidt	$127,700 (3)
Salary Remaining :	$45,607
Salary Average :	$127,700
Salary Average Remaining :	$45,607
Calle Odelius	$127,700 (3)
Salary Remaining :	$45,607
Salary Average :	$127,700
Salary Average Remaining :	$45,607
Gleb Trikozov	$125,700 (3)
Salary Remaining :	$44,893
Salary Average :	$125,700
Salary Average Remaining :	$44,893
Jake Wise	$120,600 (3)
Salary Remaining :	$43,071
Salary Average :	$120,600
Salary Average Remaining :	$43,071
Alex Jefferies	$116,700 (3)
Salary Remaining :	$41,679
Salary Average :	$116,700
Salary Average Remaining :	$41,679
Reece Newkirk	$113,000 (3)
Salary Remaining :	$40,357
Salary Average :	$113,000
Salary Average Remaining :	$40,357
Brandon Biro	$112,500 (1)
Salary Remaining :	$40,179
Salary Average :	$112,500
Salary Average Remaining :	$40,179
Jack LaFontaine	$110,100 (3)
Salary Remaining :	$39,321
Salary Average :	$110,100
Salary Average Remaining :	$39,321
Nikita Pavlychev	$101,400 (2)
Salary Remaining :	$36,214
Salary Average :	$101,400
Salary Average Remaining :	$36,214
Michael Houser	$100,000 (1)
Salary Remaining :	$35,714
Salary Average :	$100,000
Salary Average Remaining :	$35,714
Ivan Miroshnichenko	$95,000 (2)
Salary Remaining :	$33,929
Salary Average :	$95,000
Salary Average Remaining :	$33,929
Jakub Skarek	$94,800 (2)
Salary Remaining :	$33,857
Salary Average :	$94,800
Salary Average Remaining :	$33,857
Jan Mysak	$90,250 (1)
Salary Remaining :	$32,232
Salary Average :	$90,250
Salary Average Remaining :	$32,232
Mason Geertsen	$90,000 (2)
Salary Remaining :	$32,143
Salary Average :	$90,000
Salary Average Remaining :	$32,143
Hayden Hodgson	$90,000 (2)
Salary Remaining :	$32,143
Salary Average :	$90,000
Salary Average Remaining :	$32,143
Zayde Wisdom	$89,667 (1)
Salary Remaining :	$32,024
Salary Average :	$89,667
Salary Average Remaining :	$32,024
Total Farm Players	25
Salary Commitment
Year 2025 : $2,932,117
Year 2026 : $2,539,700
Year 2027 : $1,637,400
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,932,117
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 - 4,489 - 74.82%
Level 2:	5000 - $60 - 4,804 - 96.07%
Level 3:	2000 - $35 - 1,970 - 98.50%
Level 4:	4000 - $20 - 3,829 - 95.73%
Luxury :	1000 - $125 - 994 - 99.44%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $35 - 1,384 - 69.20%
Farm Level 2:	1000 - $15 - 750 - 74.98%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	15
Average Attendance - %	16,087 - 89.37%
Average Income per Game	$1,500,406
Year to Date Revenue	$42,011,362
Farm
Home Games Left	14
Average Attendance - %	2,134 - 71.13%
Average Income per Game	$88,934
Year to Date Revenue	$2,579,094
Expense
Pro Players Total Salaries	$59,236,668
Farm Players Total Salaries	$3,410,217
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$36,187,484
Farm Year To Date Expenses	$2,742,775
Pro Salary Cap To Date	$35,587,483
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$22,506,087
Farm Estimated Season Revenue	$1,245,080
Pro Remaining Season Days	48
Pro Expenses Per Days	$501,972
Pro Estimated Expenses	$24,094,656
Farm Remaining Season Days	40
Farm Expenses Per Days	$39,377
Farm Estimated Expenses	$1,575,080
Estimated Season Expenses	$25,669,736
Estimated Season Salary Cap	$59,282,155
Estimate Under Maximum Salary Cap of $74,500,000	$15,217,845
Estimate Over Minimum Salary Cap of $58,500,000	$782,155
Current Bank Account	$74,715,791
Projected Bank Account	$72,797,222

Pro Players Salaries
Anthony DeAngelo	$4,750,000 (1)
-Salary Remaining :	$1,900,000
-Salary Average :	$4,750,000
-Salary Average Remaining :	$1,900,000
Jason Zucker	$4,550,000 (1)
-Salary Remaining :	$1,820,000
-Salary Average :	$4,550,000
-Salary Average Remaining :	$1,820,000
Carter Wilkie	$3,000,001 (1)
-Salary Remaining :	$1,200,000
-Salary Average :	$3,000,001
-Salary Average Remaining :	$1,200,000
J.T. Compher	$3,000,000 (2)
-Salary Remaining :	$1,200,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$1,200,000
Casey Dornbach	$2,999,000 (1)
-Salary Remaining :	$1,199,600
-Salary Average :	$2,999,000
-Salary Average Remaining :	$1,199,600
Brennan Saulnier	$2,999,000 (1)
-Salary Remaining :	$1,199,600
-Salary Average :	$2,999,000
-Salary Average Remaining :	$1,199,600
Mark Duarte	$2,999,000 (1)
-Salary Remaining :	$1,199,600
-Salary Average :	$2,999,000
-Salary Average Remaining :	$1,199,600
Jake Bean	$2,950,000 (2)
-Salary Remaining :	$1,180,000
-Salary Average :	$2,950,000
-Salary Average Remaining :	$1,180,000
Jake Middleton	$2,500,000 (3)
-Salary Remaining :	$1,000,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$1,000,000
Jonathan Drouin	$2,285,000 (1)
-Salary Remaining :	$914,000
-Salary Average :	$2,285,000
-Salary Average Remaining :	$914,000
Blake Lizotte	$2,250,000 (1)
-Salary Remaining :	$900,000
-Salary Average :	$2,250,000
-Salary Average Remaining :	$900,000
Parker Kelly	$2,242,000 (3)
-Salary Remaining :	$896,800
-Salary Average :	$2,242,000
-Salary Average Remaining :	$896,800
Yegor Chinakhov	$2,228,000 (3)
-Salary Remaining :	$891,200
-Salary Average :	$2,228,000
-Salary Average Remaining :	$891,200
Ryan Poehling	$1,657,000 (1)
-Salary Remaining :	$662,800
-Salary Average :	$1,657,000
-Salary Average Remaining :	$662,800
Artyom Levshunov	$1,474,000 (3)
-Salary Remaining :	$589,600
-Salary Average :	$1,474,000
-Salary Average Remaining :	$589,600
Liam Foudy	$1,445,000 (2)
-Salary Remaining :	$578,000
-Salary Average :	$1,445,000
-Salary Average Remaining :	$578,000
Tyler Inamoto	$1,320,000 (3)
-Salary Remaining :	$528,000
-Salary Average :	$1,320,000
-Salary Average Remaining :	$528,000
Ty Dellandrea	$1,291,000 (2)
-Salary Remaining :	$516,400
-Salary Average :	$789,699
-Salary Average Remaining :	$315,880
Jakub Stancl	$1,252,000 (3)
-Salary Remaining :	$500,800
-Salary Average :	$1,252,000
-Salary Average Remaining :	$500,800
Connor Dewar	$1,241,000 (1)
-Salary Remaining :	$496,400
-Salary Average :	$1,241,000
-Salary Average Remaining :	$496,400
Michael Amadio	$1,167,000 (1)
-Salary Remaining :	$466,800
-Salary Average :	$1,296,667
-Salary Average Remaining :	$518,667
Marc Del Gaizo	$1,137,000 (2)
-Salary Remaining :	$454,800
-Salary Average :	$1,137,000
-Salary Average Remaining :	$454,800
Jordan Papirny	$1,000,000 (1)
-Salary Remaining :	$400,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$400,000
Adam Erne	$1,000,000 (1)
-Salary Remaining :	$400,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$400,000
Ryan McGregor	$991,000 (2)
-Salary Remaining :	$396,400
-Salary Average :	$991,000
-Salary Average Remaining :	$396,400
Brayden Pachal	$989,000 (1)
-Salary Remaining :	$395,600
-Salary Average :	$989,000
-Salary Average Remaining :	$395,600
Lucas Edmonds	$950,000 (1)
-Salary Remaining :	$380,000
-Salary Average :	$950,000
-Salary Average Remaining :	$380,000
Eetu Makiniemi	$949,000 (3)
-Salary Remaining :	$379,600
-Salary Average :	$949,000
-Salary Average Remaining :	$379,600
Devon Levi	$925,000 (1)
-Salary Remaining :	$370,000
-Salary Average :	$925,000
-Salary Average Remaining :	$370,000
Conor Timmins	$850,000 (1)
-Salary Remaining :	$340,000
-Salary Average :	$850,000
-Salary Average Remaining :	$340,000
Adam Edstrom	$846,667 (1)
-Salary Remaining :	$338,667
-Salary Average :	$846,667
-Salary Average Remaining :	$338,667
Leo Loof	$0 (0)
Total Pro Players	32
Salary Commitment
Year 2025 : $59,236,668
Year 2026 : $22,779,000
Year 2027 : $11,965,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $58,865,034
Year 2026 : $22,277,699
Year 2027 : $11,965,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $59,236,668
Year 2026 : $22,779,000
Year 2027 : $11,965,000
Year 2028 : $0

Farm Players Salaries
Sam Bitten	$299,900 (1)
Salary Remaining :	$107,107
Salary Average :	$299,900
Salary Average Remaining :	$107,107
Mark Senden	$299,900 (1)
Salary Remaining :	$107,107
Salary Average :	$299,900
Salary Average Remaining :	$107,107
Travis Mitchell	$299,900 (1)
Salary Remaining :	$107,107
Salary Average :	$299,900
Salary Average Remaining :	$107,107
Sebastian Aho2	$199,500 (1)
Salary Remaining :	$71,250
Salary Average :	$199,500
Salary Average Remaining :	$71,250
Jesse Ylonen	$186,400 (2)
Salary Remaining :	$66,571
Salary Average :	$186,400
Salary Average Remaining :	$66,571
Max Jones	$139,200 (2)
Salary Remaining :	$49,714
Salary Average :	$139,200
Salary Average Remaining :	$49,714
Jackson Kunz	$138,500 (3)
Salary Remaining :	$49,464
Salary Average :	$138,500
Salary Average Remaining :	$49,464
Luke Prokop	$135,200 (3)
Salary Remaining :	$48,286
Salary Average :	$135,200
Salary Average Remaining :	$48,286
Daniil Misyul	$134,800 (3)
Salary Remaining :	$48,143
Salary Average :	$134,800
Salary Average Remaining :	$48,143
Kyle Capobianco	$130,500 (2)
Salary Remaining :	$46,607
Salary Average :	$130,500
Salary Average Remaining :	$46,607
Guillaume Richard	$129,700 (3)
Salary Remaining :	$46,321
Salary Average :	$129,700
Salary Average Remaining :	$46,321
Anton Wahlberg	$128,600 (3)
Salary Remaining :	$45,929
Salary Average :	$128,600
Salary Average Remaining :	$45,929
Gavin Hayes	$127,900 (3)
Salary Remaining :	$45,679
Salary Average :	$127,900
Salary Average Remaining :	$45,679
Adam Sykora	$127,900 (3)
Salary Remaining :	$45,679
Salary Average :	$127,900
Salary Average Remaining :	$45,679
Ondrej Becher	$127,800 (3)
Salary Remaining :	$45,643
Salary Average :	$127,800
Salary Average Remaining :	$45,643
Gavin White	$127,100 (3)
Salary Remaining :	$45,393
Salary Average :	$127,100
Salary Average Remaining :	$45,393
Jaret Anderson-Dolan	$117,200 (1)
Salary Remaining :	$41,857
Salary Average :	$117,200
Salary Average Remaining :	$41,857
Lucas Johansen	$100,100 (2)
Salary Remaining :	$35,750
Salary Average :	$100,100
Salary Average Remaining :	$35,750
Hunter Skinner	$99,900 (2)
Salary Remaining :	$35,679
Salary Average :	$99,900
Salary Average Remaining :	$35,679
Marc Gatcomb	$97,300 (2)
Salary Remaining :	$34,750
Salary Average :	$97,300
Salary Average Remaining :	$34,750
Adam Ginning	$92,500 (1)
Salary Remaining :	$33,036
Salary Average :	$92,500
Salary Average Remaining :	$33,036
Magnus Chrona	$86,750 (1)
Salary Remaining :	$30,982
Salary Average :	$86,750
Salary Average Remaining :	$30,982
Remi Poirier	$83,667 (1)
Salary Remaining :	$29,881
Salary Average :	$83,667
Salary Average Remaining :	$29,881
Hank Kempf	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	24
Salary Commitment
Year 2025 : $3,410,217
Year 2026 : $1,930,900
Year 2027 : $1,177,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $3,410,217
Year 2026 : $1,930,900
Year 2027 : $1,177,500
Year 2028 : $0

Blue Jackets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	6000 - $90 - 5,920 - 98.67%
Level 2:	5000 - $62 - 4,078 - 81.55%
Level 3:	2000 - $30 - 1,998 - 99.89%
Level 4:	4000 - $15 - 3,970 - 99.25%
Luxury :	1000 - $170 - 985 - 98.51%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $35 - 1,355 - 67.75%
Farm Level 2:	1000 - $15 - 770 - 76.99%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	15
Average Attendance - %	16,950 - 94.17%
Average Income per Game	$1,598,108
Year to Date Revenue	$44,747,027
Farm
Home Games Left	13
Average Attendance - %	2,125 - 70.83%
Average Income per Game	$87,865
Year to Date Revenue	$2,635,935
Expense
Pro Players Total Salaries	$68,819,000
Farm Players Total Salaries	$2,670,000
Coaches Total Salaries	$3,600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$39,516,216
Farm Year To Date Expenses	$2,761,087
Pro Salary Cap To Date	$38,116,246
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$23,971,622
Farm Estimated Season Revenue	$1,142,238
Pro Remaining Season Days	48
Pro Expenses Per Days	$590,158
Pro Estimated Expenses	$28,327,584
Farm Remaining Season Days	40
Farm Expenses Per Days	$38,125
Farm Estimated Expenses	$1,525,000
Estimated Season Expenses	$29,852,584
Estimated Season Salary Cap	$65,043,862
Estimate Under Maximum Salary Cap of $74,500,000	$9,456,138
Estimate Over Minimum Salary Cap of $58,500,000	$6,543,862
Current Bank Account	$105,164,256
Projected Bank Account	$100,425,532

Pro Players Salaries
Connor Hellebuyck	$12,100,000 (1)
-Salary Remaining :	$4,840,000
-Salary Average :	$12,100,000
-Salary Average Remaining :	$4,840,000
Aleksander Barkov	$7,218,000 (3)
-Salary Remaining :	$2,887,200
-Salary Average :	$7,218,000
-Salary Average Remaining :	$2,887,200
Bryan Rust	$6,750,000 (2)
-Salary Remaining :	$2,700,000
-Salary Average :	$6,750,000
-Salary Average Remaining :	$2,700,000
Brad Marchand	$6,000,000 (3)
-Salary Remaining :	$2,400,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$2,400,000
Auston Matthews	$5,600,000 (1)
-Salary Remaining :	$2,240,000
-Salary Average :	$5,600,000
-Salary Average Remaining :	$2,240,000
Evgeni Malkin	$4,096,000 (1)
-Salary Remaining :	$1,638,400
-Salary Average :	$5,998,000
-Salary Average Remaining :	$2,399,200
Carson Soucy	$3,675,000 (2)
-Salary Remaining :	$1,470,000
-Salary Average :	$3,675,000
-Salary Average Remaining :	$1,470,000
Jaccob Slavin	$3,315,000 (3)
-Salary Remaining :	$1,326,000
-Salary Average :	$3,315,000
-Salary Average Remaining :	$1,326,000
Luke Schenn	$3,000,000 (3)
-Salary Remaining :	$1,200,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$1,200,000
Evan Rodrigues	$2,280,000 (1)
-Salary Remaining :	$912,000
-Salary Average :	$778,000
-Salary Average Remaining :	$311,200
Tanner Jeannot	$1,949,000 (2)
-Salary Remaining :	$779,600
-Salary Average :	$1,949,000
-Salary Average Remaining :	$779,600
Vladislav Gavrikov	$1,735,000 (1)
-Salary Remaining :	$694,000
-Salary Average :	$811,000
-Salary Average Remaining :	$324,400
Jonatan Berggren	$1,519,000 (3)
-Salary Remaining :	$607,600
-Salary Average :	$1,519,000
-Salary Average Remaining :	$607,600
Julien Gauthier (Out of Payroll)	$1,500,000 (2)
-Salary Remaining :	$600,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$600,000
Gustav Forsling	$1,498,000 (1)
-Salary Remaining :	$599,200
-Salary Average :	$1,646,000
-Salary Average Remaining :	$658,400
Valtteri Puustinen	$1,481,000 (3)
-Salary Remaining :	$592,400
-Salary Average :	$1,481,000
-Salary Average Remaining :	$592,400
Glenn Gawdin	$1,240,000 (2)
-Salary Remaining :	$496,000
-Salary Average :	$1,240,000
-Salary Average Remaining :	$496,000
Jacob Moverare	$1,133,000 (1)
-Salary Remaining :	$453,200
-Salary Average :	$853,073
-Salary Average Remaining :	$341,229
Luke Cavallin	$1,000,000 (2)
-Salary Remaining :	$400,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$400,000
Trent Frederic	$930,000 (2)
-Salary Remaining :	$372,000
-Salary Average :	$925,000
-Salary Average Remaining :	$370,000
Zachary L'Heureux	$800,000 (2)
-Salary Remaining :	$320,000
-Salary Average :	$800,000
-Salary Average Remaining :	$320,000
Total Pro Players	21
Salary Commitment
Year 2025 : $68,819,000
Year 2026 : $40,377,000
Year 2027 : $22,533,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $68,158,073
Year 2026 : $40,372,000
Year 2027 : $22,533,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $68,819,000
Year 2026 : $40,377,000
Year 2027 : $22,533,000
Year 2028 : $0

Farm Players Salaries
Egor Sokolov	$149,500 (3)
Salary Remaining :	$53,393
Salary Average :	$149,500
Salary Average Remaining :	$53,393
Kyle Jackson	$146,700 (3)
Salary Remaining :	$52,393
Salary Average :	$146,700
Salary Average Remaining :	$52,393
Tristan Broz	$135,000 (3)
Salary Remaining :	$48,214
Salary Average :	$135,000
Salary Average Remaining :	$48,214
Owen Beck	$133,300 (3)
Salary Remaining :	$47,607
Salary Average :	$133,300
Salary Average Remaining :	$47,607
Adam Raska	$131,500 (3)
Salary Remaining :	$46,964
Salary Average :	$131,500
Salary Average Remaining :	$46,964
Trevor Connelly	$130,000 (3)
Salary Remaining :	$46,429
Salary Average :	$130,000
Salary Average Remaining :	$46,429
Connor Clattenburg	$126,500 (3)
Salary Remaining :	$45,179
Salary Average :	$126,500
Salary Average Remaining :	$45,179
Leon Muggli	$126,100 (3)
Salary Remaining :	$45,036
Salary Average :	$126,100
Salary Average Remaining :	$45,036
Tucker Robertson	$125,600 (3)
Salary Remaining :	$44,857
Salary Average :	$125,600
Salary Average Remaining :	$44,857
Jacob Ingham	$125,000 (3)
Salary Remaining :	$44,643
Salary Average :	$125,000
Salary Average Remaining :	$44,643
Givani Smith	$113,600 (2)
Salary Remaining :	$40,571
Salary Average :	$113,600
Salary Average Remaining :	$40,571
Jacob Perreault	$110,600 (3)
Salary Remaining :	$39,500
Salary Average :	$110,600
Salary Average Remaining :	$39,500
Max Szuber	$100,000 (1)
Salary Remaining :	$35,714
Salary Average :	$100,000
Salary Average Remaining :	$35,714
Connor Hughes	$100,000 (1)
Salary Remaining :	$35,714
Salary Average :	$100,000
Salary Average Remaining :	$35,714
Mitch Gibson (Out of Payroll)	$100,000 (1)
Salary Remaining :	$35,714
Salary Average :	$75,000
Salary Average Remaining :	$26,786
Braden Hache	$100,000 (1)
Salary Remaining :	$35,714
Salary Average :	$100,000
Salary Average Remaining :	$35,714
Billy Sweezey	$100,000 (1)
Salary Remaining :	$35,714
Salary Average :	$100,000
Salary Average Remaining :	$35,714
Ben Zloty	$100,000 (1)
Salary Remaining :	$35,714
Salary Average :	$100,000
Salary Average Remaining :	$35,714
Brian Halonen	$99,600 (1)
Salary Remaining :	$35,571
Salary Average :	$99,600
Salary Average Remaining :	$35,571
Cole Guttman	$95,000 (1)
Salary Remaining :	$33,929
Salary Average :	$95,000
Salary Average Remaining :	$33,929
Martin Chromiak	$82,000 (1)
Salary Remaining :	$29,286
Salary Average :	$82,000
Salary Average Remaining :	$29,286
Tyson Feist	$80,000 (2)
Salary Remaining :	$28,571
Salary Average :	$80,000
Salary Average Remaining :	$28,571
Ethan Frisch	$80,000 (2)
Salary Remaining :	$28,571
Salary Average :	$80,000
Salary Average Remaining :	$28,571
Valtteri Pulli	$80,000 (2)
Salary Remaining :	$28,571
Salary Average :	$80,000
Salary Average Remaining :	$28,571
Total Farm Players	24
Salary Commitment
Year 2025 : $2,670,000
Year 2026 : $1,793,400
Year 2027 : $1,439,800
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,645,000
Year 2026 : $1,793,400
Year 2027 : $1,439,800
Year 2028 : $0

Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scottrade Center
Level 1:	6000 - $91 - 5,772 - 96.19%
Level 2:	5000 - $55 - 4,833 - 96.65%
Level 3:	2000 - $40 - 1,653 - 82.64%
Level 4:	4000 - $18 - 3,896 - 97.41%
Luxury :	1000 - $170 - 970 - 97.03%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $28 - 1,954 - 97.70%
Farm Level 2:	1000 - $12 - 984 - 98.39%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	15
Average Attendance - %	17,124 - 95.13%
Average Income per Game	$1,627,376
Year to Date Revenue	$45,566,533
Farm
Home Games Left	14
Average Attendance - %	2,938 - 97.93%
Average Income per Game	$99,113
Year to Date Revenue	$2,874,275
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	$39,248,320
Farm Year To Date Expenses	$4,624,083
Pro Salary Cap To Date	$38,048,300
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$24,410,643
Farm Estimated Season Revenue	$1,387,581
Pro Remaining Season Days	48
Pro Expenses Per Days	$543,292
Pro Estimated Expenses	$26,078,016
Farm Remaining Season Days	40
Farm Expenses Per Days	$65,049
Farm Estimated Expenses	$2,601,960
Estimated Season Expenses	$28,679,976
Estimated Season Salary Cap	$65,926,300
Estimate Under Maximum Salary Cap of $74,500,000	$8,573,700
Estimate Over Minimum Salary Cap of $58,500,000	$7,426,300
Current Bank Account	$244,019,157
Projected Bank Account	$241,137,405

Pro Players Salaries
Jaden Schwartz	$6,000,000 (2)
-Salary Remaining :	$2,400,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$2,400,000
Tyler Myers	$5,750,000 (2)
-Salary Remaining :	$2,300,000
-Salary Average :	$5,750,000
-Salary Average Remaining :	$2,300,000
Sean Walker	$5,500,000 (2)
-Salary Remaining :	$2,200,000
-Salary Average :	$5,500,000
-Salary Average Remaining :	$2,200,000
Taylor Hall	$4,750,000 (3)
-Salary Remaining :	$1,900,000
-Salary Average :	$4,750,000
-Salary Average Remaining :	$1,900,000
Jonathan Marchessault	$3,391,000 (1)
-Salary Remaining :	$1,356,400
-Salary Average :	$3,391,000
-Salary Average Remaining :	$1,356,400
Pius Suter	$2,999,999 (2)
-Salary Remaining :	$1,200,000
-Salary Average :	$2,999,999
-Salary Average Remaining :	$1,200,000
Victor Olofsson	$2,999,999 (3)
-Salary Remaining :	$1,200,000
-Salary Average :	$2,999,999
-Salary Average Remaining :	$1,200,000
David Kampf	$2,995,000 (2)
-Salary Remaining :	$1,198,000
-Salary Average :	$2,995,000
-Salary Average Remaining :	$1,198,000
Jacob Trouba	$2,972,000 (3)
-Salary Remaining :	$1,188,800
-Salary Average :	$2,702,000
-Salary Average Remaining :	$1,080,800
Jakob Chychrun	$2,946,000 (3)
-Salary Remaining :	$1,178,400
-Salary Average :	$2,946,000
-Salary Average Remaining :	$1,178,400
Juuse Saros	$2,844,000 (3)
-Salary Remaining :	$1,137,600
-Salary Average :	$2,586,000
-Salary Average Remaining :	$1,034,400
Kevin Lankinen	$2,800,000 (1)
-Salary Remaining :	$1,120,000
-Salary Average :	$2,800,000
-Salary Average Remaining :	$1,120,000
Boone Jenner	$2,728,000 (1)
-Salary Remaining :	$1,091,200
-Salary Average :	$6,089,000
-Salary Average Remaining :	$2,435,600
Brayden Point	$2,677,000 (1)
-Salary Remaining :	$1,070,800
-Salary Average :	$6,209,000
-Salary Average Remaining :	$2,483,600
Bowen Byram	$2,520,000 (2)
-Salary Remaining :	$1,008,000
-Salary Average :	$2,520,000
-Salary Average Remaining :	$1,008,000
Pavel Zacha	$2,477,000 (2)
-Salary Remaining :	$990,800
-Salary Average :	$1,680,000
-Salary Average Remaining :	$672,000
Adam Larsson	$2,239,000 (1)
-Salary Remaining :	$895,600
-Salary Average :	$3,482,000
-Salary Average Remaining :	$1,392,800
Mason Appleton	$2,100,000 (1)
-Salary Remaining :	$840,000
-Salary Average :	$2,100,000
-Salary Average Remaining :	$840,000
Brendan Gallagher	$1,750,000 (1)
-Salary Remaining :	$700,000
-Salary Average :	$1,750,000
-Salary Average Remaining :	$700,000
Zemgus Girgensons	$756,000 (1)
-Salary Remaining :	$302,400
-Salary Average :	$840,000
-Salary Average Remaining :	$336,000
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 :	$107,143
Salary Average :	$300,000
Salary Average Remaining :	$107,143
Caleb Jones	$300,000 (2)
Salary Remaining :	$107,143
Salary Average :	$300,000
Salary Average Remaining :	$107,143
Ryan Hartman	$290,000 (3)
Salary Remaining :	$103,571
Salary Average :	$290,000
Salary Average Remaining :	$103,571
Kevin Labanc	$280,000 (1)
Salary Remaining :	$100,000
Salary Average :	$280,000
Salary Average Remaining :	$100,000
Nick Perbix	$275,000 (3)
Salary Remaining :	$98,214
Salary Average :	$275,000
Salary Average Remaining :	$98,214
Talyn Boyko	$201,900 (3)
Salary Remaining :	$72,107
Salary Average :	$201,900
Salary Average Remaining :	$72,107
Cal Petersen	$200,000 (1)
Salary Remaining :	$71,429
Salary Average :	$200,000
Salary Average Remaining :	$71,429
Georgii Merkulov	$200,000 (1)
Salary Remaining :	$71,429
Salary Average :	$200,000
Salary Average Remaining :	$71,429
Danton Heinen	$200,000 (3)
Salary Remaining :	$71,429
Salary Average :	$200,000
Salary Average Remaining :	$71,429
Jonas Brodin	$181,800 (2)
Salary Remaining :	$64,929
Salary Average :	$207,700
Salary Average Remaining :	$74,179
Rory Kerins	$155,200 (3)
Salary Remaining :	$55,429
Salary Average :	$155,200
Salary Average Remaining :	$55,429
Emil Lilleberg	$150,000 (3)
Salary Remaining :	$53,571
Salary Average :	$150,000
Salary Average Remaining :	$53,571
John Leonard	$150,000 (3)
Salary Remaining :	$53,571
Salary Average :	$150,000
Salary Average Remaining :	$53,571
Jake Chiasson	$141,100 (3)
Salary Remaining :	$50,393
Salary Average :	$141,100
Salary Average Remaining :	$50,393
Sammy Blais	$140,000 (1)
Salary Remaining :	$50,000
Salary Average :	$140,000
Salary Average Remaining :	$50,000
Calum Ritchie	$126,800 (3)
Salary Remaining :	$45,286
Salary Average :	$126,800
Salary Average Remaining :	$45,286
Curtis Lazar	$125,000 (2)
Salary Remaining :	$44,643
Salary Average :	$125,000
Salary Average Remaining :	$44,643
Lucas Carlsson	$120,500 (2)
Salary Remaining :	$43,036
Salary Average :	$75,000
Salary Average Remaining :	$26,786
Mathias Laferriere	$117,000 (1)
Salary Remaining :	$41,786
Salary Average :	$117,000
Salary Average Remaining :	$41,786
Dino Kambeitz	$111,400 (3)
Salary Remaining :	$39,786
Salary Average :	$111,400
Salary Average Remaining :	$39,786
Philippe Myers	$108,500 (2)
Salary Remaining :	$38,750
Salary Average :	$93,000
Salary Average Remaining :	$33,214
Hunter McKown	$108,300 (1)
Salary Remaining :	$38,679
Salary Average :	$108,300
Salary Average Remaining :	$38,679
Mitchell Weeks	$106,000 (4)
Salary Remaining :	$37,857
Salary Average :	$106,000
Salary Average Remaining :	$37,857
Uvis Balinskis	$100,000 (3)
Salary Remaining :	$35,714
Salary Average :	$100,000
Salary Average Remaining :	$35,714
Jacob Quillan	$100,000 (2)
Salary Remaining :	$35,714
Salary Average :	$100,000
Salary Average Remaining :	$35,714
Maxim Tsyplakov	$100,000 (3)
Salary Remaining :	$35,714
Salary Average :	$100,000
Salary Average Remaining :	$35,714
Sasha Pastujov	$96,400 (3)
Salary Remaining :	$34,429
Salary Average :	$96,400
Salary Average Remaining :	$34,429
Ethan Del Mastro	$95,600 (3)
Salary Remaining :	$34,143
Salary Average :	$86,900
Salary Average Remaining :	$31,036
Pavel Cajan	$92,700 (1)
Salary Remaining :	$33,107
Salary Average :	$102,967
Salary Average Remaining :	$36,774
Jimmy Huntington	$92,300 (1)
Salary Remaining :	$32,964
Salary Average :	$75,000
Salary Average Remaining :	$26,786
Albert Johansson	$91,917 (1)
Salary Remaining :	$32,827
Salary Average :	$91,917
Salary Average Remaining :	$32,827
Andrew Poturalski	$91,900 (1)
Salary Remaining :	$32,821
Salary Average :	$91,900
Salary Average Remaining :	$32,821
Logan Morrison	$90,000 (2)
Salary Remaining :	$32,143
Salary Average :	$90,000
Salary Average Remaining :	$32,143
Pavol Regenda	$86,800 (1)
Salary Remaining :	$31,000
Salary Average :	$86,800
Salary Average Remaining :	$31,000
Raivis Ansons	$84,417 (1)
Salary Remaining :	$30,149
Salary Average :	$84,417
Salary Average Remaining :	$30,149
Christoffer Sedoff	$75,000 (2)
Salary Remaining :	$26,786
Salary Average :	$75,000
Salary Average Remaining :	$26,786
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 - $69 - 6,015 - 85.93%
Level 2:	6000 - $49 - 5,093 - 84.89%
Level 3:	3000 - $29 - 2,123 - 70.77%
Level 4:	5000 - $19 - 4,023 - 80.46%
Luxury :	1000 - $199 - 729 - 72.88%
Total Capacity :	22000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $20 - 1,978 - 98.91%
Farm Level 2:	1000 - $10 - 984 - 98.44%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	15
Average Attendance - %	17,984 - 81.74%
Average Income per Game	$1,473,189
Year to Date Revenue	$41,249,292
Farm
Home Games Left	14
Average Attendance - %	2,963 - 98.76%
Average Income per Game	$73,620
Year to Date Revenue	$2,134,976
Expense
Pro Players Total Salaries	$74,438,000
Farm Players Total Salaries	$5,382,416
Coaches Total Salaries	$8,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$47,860,982
Farm Year To Date Expenses	$5,040,978
Pro Salary Cap To Date	$44,260,982
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$22,097,835
Farm Estimated Season Revenue	$1,030,678
Pro Remaining Season Days	48
Pro Expenses Per Days	$670,317
Pro Estimated Expenses	$32,175,216
Farm Remaining Season Days	40
Farm Expenses Per Days	$70,379
Farm Estimated Expenses	$2,815,160
Estimated Season Expenses	$34,990,376
Estimated Season Salary Cap	$74,036,198
Estimate Under Maximum Salary Cap of $74,500,000	$463,802
Estimate Over Minimum Salary Cap of $58,500,000	$15,536,198
Current Bank Account	$96,701,554
Projected Bank Account	$84,839,691

Pro Players Salaries
Brayden Schenn	$8,100,000 (2)
-Salary Remaining :	$3,240,000
-Salary Average :	$8,100,000
-Salary Average Remaining :	$3,240,000
Patrick Kane	$7,100,000 (2)
-Salary Remaining :	$2,840,000
-Salary Average :	$7,100,000
-Salary Average Remaining :	$2,840,000
Nathan MacKinnon	$6,648,000 (3)
-Salary Remaining :	$2,659,200
-Salary Average :	$6,044,000
-Salary Average Remaining :	$2,417,600
Ryan McDonagh	$6,000,000 (2)
-Salary Remaining :	$2,400,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$2,400,000
Anders Lee	$5,900,000 (3)
-Salary Remaining :	$2,360,000
-Salary Average :	$5,900,000
-Salary Average Remaining :	$2,360,000
Sergei Bobrovsky (1 Way Contract)	$4,780,000 (1)
-Salary Remaining :	$1,912,000
-Salary Average :	$4,780,000
-Salary Average Remaining :	$1,912,000
David Perron	$4,500,000 (2)
-Salary Remaining :	$1,800,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$1,800,000
Samuel Ersson	$3,079,000 (3)
-Salary Remaining :	$1,231,600
-Salary Average :	$3,079,000
-Salary Average Remaining :	$1,231,600
Nick Jensen	$3,000,000 (3)
-Salary Remaining :	$1,200,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$1,200,000
Erik Haula	$3,000,000 (2)
-Salary Remaining :	$1,200,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$1,200,000
Alex Killorn	$2,984,000 (2)
-Salary Remaining :	$1,193,600
-Salary Average :	$1,465,000
-Salary Average Remaining :	$586,000
Andrew Peeke	$2,963,000 (3)
-Salary Remaining :	$1,185,200
-Salary Average :	$2,963,000
-Salary Average Remaining :	$1,185,200
Joel Armia	$2,900,000 (5)
-Salary Remaining :	$1,160,000
-Salary Average :	$2,900,000
-Salary Average Remaining :	$1,160,000
Casey Cizikas	$2,700,000 (1)
-Salary Remaining :	$1,080,000
-Salary Average :	$2,700,000
-Salary Average Remaining :	$1,080,000
Brandon Montour	$2,369,000 (2)
-Salary Remaining :	$947,600
-Salary Average :	$1,384,000
-Salary Average Remaining :	$553,600
Hampus Lindholm	$2,190,000 (2)
-Salary Remaining :	$876,000
-Salary Average :	$1,585,000
-Salary Average Remaining :	$634,000
Stefan Noesen	$2,000,000 (3)
-Salary Remaining :	$800,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$800,000
Gustav Nyquist	$1,500,000 (1)
-Salary Remaining :	$600,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$600,000
Johnathan Kovacevic	$1,024,000 (1)
-Salary Remaining :	$409,600
-Salary Average :	$750,000
-Salary Average Remaining :	$300,000
P.O Joseph	$879,000 (1)
-Salary Remaining :	$351,600
-Salary Average :	$750,000
-Salary Average Remaining :	$300,000
Brandon Duhaime	$822,000 (1)
-Salary Remaining :	$328,800
-Salary Average :	$750,000
-Salary Average Remaining :	$300,000
Total Pro Players	21
Salary Commitment
Year 2025 : $74,438,000
Year 2026 : $61,375,000
Year 2027 : $25,281,000
Year 2028 : $2,900,000
Salary Average Commitment
Year 2025 : $70,250,000
Year 2026 : $59,020,000
Year 2027 : $25,886,000
Year 2028 : $2,900,000
Salary Cap with 1 Way Contract
Year 2025 : $74,438,000
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 :	$107,143
Salary Average :	$300,000
Salary Average Remaining :	$107,143
Cam Atkinson	$289,000 (1)
Salary Remaining :	$103,214
Salary Average :	$289,000
Salary Average Remaining :	$103,214
Ryan Graves	$250,000 (5)
Salary Remaining :	$89,286
Salary Average :	$250,000
Salary Average Remaining :	$89,286
David Rittich	$200,400 (1)
Salary Remaining :	$71,571
Salary Average :	$222,733
Salary Average Remaining :	$79,548
Anthony Duclair	$200,000 (3)
Salary Remaining :	$71,429
Salary Average :	$200,000
Salary Average Remaining :	$71,429
Noah Gregor	$200,000 (3)
Salary Remaining :	$71,429
Salary Average :	$200,000
Salary Average Remaining :	$71,429
TJ Brodie	$200,000 (3)
Salary Remaining :	$71,429
Salary Average :	$200,000
Salary Average Remaining :	$71,429
Robby Fabbri	$200,000 (3)
Salary Remaining :	$71,429
Salary Average :	$200,000
Salary Average Remaining :	$71,429
Thomas Novak	$200,000 (3)
Salary Remaining :	$71,429
Salary Average :	$200,000
Salary Average Remaining :	$71,429
Darren Raddysh	$200,000 (3)
Salary Remaining :	$71,429
Salary Average :	$200,000
Salary Average Remaining :	$71,429
Erik Gudbranson	$200,000 (3)
Salary Remaining :	$71,429
Salary Average :	$200,000
Salary Average Remaining :	$71,429
Olli Maatta	$200,000 (3)
Salary Remaining :	$71,429
Salary Average :	$200,000
Salary Average Remaining :	$71,429
Taylor Raddysh	$200,000 (3)
Salary Remaining :	$71,429
Salary Average :	$200,000
Salary Average Remaining :	$71,429
Denton Mateychuk	$161,500 (3)
Salary Remaining :	$57,679
Salary Average :	$161,500
Salary Average Remaining :	$57,679
Cam Dineen	$152,600 (3)
Salary Remaining :	$54,500
Salary Average :	$152,600
Salary Average Remaining :	$54,500
Zack Bolduc	$150,000 (3)
Salary Remaining :	$53,571
Salary Average :	$150,000
Salary Average Remaining :	$53,571
Cale Fleury	$147,600 (3)
Salary Remaining :	$52,714
Salary Average :	$147,600
Salary Average Remaining :	$52,714
Ayrton Martino	$144,200 (3)
Salary Remaining :	$51,500
Salary Average :	$144,200
Salary Average Remaining :	$51,500
Jordan Sambrook	$140,800 (3)
Salary Remaining :	$50,286
Salary Average :	$140,800
Salary Average Remaining :	$50,286
Isaak Phillips	$139,200 (2)
Salary Remaining :	$49,714
Salary Average :	$139,200
Salary Average Remaining :	$49,714
Kasper Halttunen	$132,600 (3)
Salary Remaining :	$47,357
Salary Average :	$132,600
Salary Average Remaining :	$47,357
Dylan Duke	$130,600 (3)
Salary Remaining :	$46,643
Salary Average :	$130,600
Salary Average Remaining :	$46,643
Ty Gallagher	$127,600 (3)
Salary Remaining :	$45,571
Salary Average :	$127,600
Salary Average Remaining :	$45,571
Alexander Holtz	$118,600 (2)
Salary Remaining :	$42,357
Salary Average :	$118,600
Salary Average Remaining :	$42,357
Maxim Groshev	$118,100 (3)
Salary Remaining :	$42,179
Salary Average :	$107,300
Salary Average Remaining :	$38,321
Nikita Alexandrov	$113,500 (2)
Salary Remaining :	$40,536
Salary Average :	$113,500
Salary Average Remaining :	$40,536
Michael Karow	$110,200 (3)
Salary Remaining :	$39,357
Salary Average :	$110,200
Salary Average Remaining :	$39,357
Cameron Crotty	$109,300 (2)
Salary Remaining :	$39,036
Salary Average :	$109,300
Salary Average Remaining :	$39,036
Nathan Bastian	$101,000 (2)
Salary Remaining :	$36,071
Salary Average :	$75,000
Salary Average Remaining :	$26,786
Vincent Desharnais	$100,000 (2)
Salary Remaining :	$35,714
Salary Average :	$100,000
Salary Average Remaining :	$35,714
Francesco Pinelli	$95,200 (3)
Salary Remaining :	$34,000
Salary Average :	$95,200
Salary Average Remaining :	$34,000
Joel Blomqvist	$88,667 (2)
Salary Remaining :	$31,667
Salary Average :	$88,667
Salary Average Remaining :	$31,667
Maxwell Crozier	$86,750 (1)
Salary Remaining :	$30,982
Salary Average :	$86,750
Salary Average Remaining :	$30,982
Matthew Highmore	$75,000 (2)
Salary Remaining :	$26,786
Salary Average :	$75,000
Salary Average Remaining :	$26,786
Jaydon Dureau	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	35
Salary Commitment
Year 2025 : $5,382,417
Year 2026 : $4,795,467
Year 2027 : $3,639,500
Year 2028 : $250,000
Salary Average Commitment
Year 2025 : $5,367,950
Year 2026 : $4,769,467
Year 2027 : $3,650,200
Year 2028 : $250,000

Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell Centre
Level 1:	6000 - $85 - 5,778 - 96.30%
Level 2:	5000 - $58 - 4,840 - 96.80%
Level 3:	2000 - $39 - 1,650 - 82.51%
Level 4:	4000 - $27 - 2,752 - 68.81%
Luxury :	1000 - $135 - 990 - 98.95%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $26 - 1,921 - 96.06%
Farm Level 2:	1000 - $20 - 573 - 57.33%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	15
Average Attendance - %	16,010 - 88.94%
Average Income per Game	$1,555,724
Year to Date Revenue	$43,560,278
Farm
Home Games Left	14
Average Attendance - %	2,494 - 83.15%
Average Income per Game	$91,510
Year to Date Revenue	$2,653,779
Expense
Pro Players Total Salaries	$64,757,000
Farm Players Total Salaries	$3,426,833
Coaches Total Salaries	$1,950,000
Luxury Taxe Total	$0
Special Salary Cap Value	$8
Pro Year To Date Expenses	$39,248,963
Farm Year To Date Expenses	$2,478,284
Pro Salary Cap To Date	$38,528,963
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$23,335,863
Farm Estimated Season Revenue	$1,281,135
Pro Remaining Season Days	48
Pro Expenses Per Days	$549,642
Pro Estimated Expenses	$26,382,816
Farm Remaining Season Days	40
Farm Expenses Per Days	$37,293
Farm Estimated Expenses	$1,491,720
Estimated Season Expenses	$27,874,536
Estimated Season Salary Cap	$64,431,787
Estimate Under Maximum Salary Cap of $74,500,000	$10,068,213
Estimate Over Minimum Salary Cap of $58,500,000	$5,931,787
Current Bank Account	$68,617,592
Projected Bank Account	$65,360,054

Pro Players Salaries
Seth Jones	$9,555,000 (3)
-Salary Remaining :	$3,822,000
-Salary Average :	$9,555,000
-Salary Average Remaining :	$3,822,000
Patrik Laine	$7,555,000 (3)
-Salary Remaining :	$3,022,000
-Salary Average :	$7,555,000
-Salary Average Remaining :	$3,022,000
Dylan DeMelo	$7,000,000 (2)
-Salary Remaining :	$2,800,000
-Salary Average :	$7,000,000
-Salary Average Remaining :	$2,800,000
Josh Anderson	$5,900,000 (2)
-Salary Remaining :	$2,360,000
-Salary Average :	$5,900,000
-Salary Average Remaining :	$2,360,000
Ryan Lindgren	$4,800,000 (3)
-Salary Remaining :	$1,920,000
-Salary Average :	$4,800,000
-Salary Average Remaining :	$1,920,000
Reilly Smith	$3,776,000 (1)
-Salary Remaining :	$1,510,400
-Salary Average :	$3,776,000
-Salary Average Remaining :	$1,510,400
Filip Gustavsson	$3,710,000 (2)
-Salary Remaining :	$1,484,000
-Salary Average :	$1,310,000
-Salary Average Remaining :	$524,000
Joel Edmundson	$3,465,000 (2)
-Salary Remaining :	$1,386,000
-Salary Average :	$3,465,000
-Salary Average Remaining :	$1,386,000
Philip Broberg	$3,348,000 (3)
-Salary Remaining :	$1,339,200
-Salary Average :	$3,348,000
-Salary Average Remaining :	$1,339,200
Jeremy Lauzon	$2,786,000 (2)
-Salary Remaining :	$1,114,400
-Salary Average :	$2,786,000
-Salary Average Remaining :	$1,114,400
Mattias Janmark	$2,500,000 (1)
-Salary Remaining :	$1,000,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$1,000,000
Jesperi Kotkaniemi	$2,225,000 (3)
-Salary Remaining :	$890,000
-Salary Average :	$2,225,000
-Salary Average Remaining :	$890,000
Mason Marchment	$2,136,000 (2)
-Salary Remaining :	$854,400
-Salary Average :	$2,136,000
-Salary Average Remaining :	$854,400
Vladislav Namestnikov	$2,094,000 (2)
-Salary Remaining :	$837,600
-Salary Average :	$2,094,000
-Salary Average Remaining :	$837,600
Seth Jarvis	$1,748,000 (2)
-Salary Remaining :	$699,200
-Salary Average :	$1,748,000
-Salary Average Remaining :	$699,200
Brett Leason	$1,300,000 (1)
-Salary Remaining :	$520,000
-Salary Average :	$750,000
-Salary Average Remaining :	$300,000
Trey Fix-Wolansky	$859,000 (1)
-Salary Remaining :	$343,600
-Salary Average :	$750,000
-Salary Average Remaining :	$300,000
Total Pro Players	17
Salary Commitment
Year 2025 : $64,757,000
Year 2026 : $56,322,000
Year 2027 : $27,483,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $61,698,000
Year 2026 : $53,922,000
Year 2027 : $27,483,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $64,757,000
Year 2026 : $56,322,000
Year 2027 : $27,483,000
Year 2028 : $0

Farm Players Salaries
Sonny Milano	$204,200 (1)
Salary Remaining :	$72,929
Salary Average :	$226,800
Salary Average Remaining :	$81,000
Ville Husso	$177,100 (1)
Salary Remaining :	$63,250
Salary Average :	$275,000
Salary Average Remaining :	$98,214
Drake Caggiula	$155,500 (1)
Salary Remaining :	$55,536
Salary Average :	$155,500
Salary Average Remaining :	$55,536
Nicolas Aube-Kubel	$155,200 (1)
Salary Remaining :	$55,429
Salary Average :	$155,200
Salary Average Remaining :	$55,429
Travis Dermott	$146,000 (1)
Salary Remaining :	$52,143
Salary Average :	$146,000
Salary Average Remaining :	$52,143
Rutger McGroarty	$141,700 (3)
Salary Remaining :	$50,607
Salary Average :	$141,700
Salary Average Remaining :	$50,607
Logan Mailloux	$138,300 (3)
Salary Remaining :	$49,393
Salary Average :	$138,300
Salary Average Remaining :	$49,393
Stian Solberg	$131,300 (3)
Salary Remaining :	$46,893
Salary Average :	$131,300
Salary Average Remaining :	$46,893
Adam Engstrom	$131,000 (3)
Salary Remaining :	$46,786
Salary Average :	$131,000
Salary Average Remaining :	$46,786
Dans Locmelis	$129,300 (3)
Salary Remaining :	$46,179
Salary Average :	$129,300
Salary Average Remaining :	$46,179
Chris Driedger	$128,200 (1)
Salary Remaining :	$45,786
Salary Average :	$128,200
Salary Average Remaining :	$45,786
David Goyette	$127,700 (3)
Salary Remaining :	$45,607
Salary Average :	$127,700
Salary Average Remaining :	$45,607
David Reinbacher	$127,400 (3)
Salary Remaining :	$45,500
Salary Average :	$127,400
Salary Average Remaining :	$45,500
Topias Vilen	$127,400 (3)
Salary Remaining :	$45,500
Salary Average :	$127,400
Salary Average Remaining :	$45,500
Marc-Andre Gaudet	$126,900 (3)
Salary Remaining :	$45,321
Salary Average :	$126,900
Salary Average Remaining :	$45,321
Justin Ertel	$126,400 (3)
Salary Remaining :	$45,143
Salary Average :	$126,400
Salary Average Remaining :	$45,143
Ryan Greene	$126,400 (3)
Salary Remaining :	$45,143
Salary Average :	$126,400
Salary Average Remaining :	$45,143
Hendrix Lapierre	$110,583 (1)
Salary Remaining :	$39,494
Salary Average :	$110,583
Salary Average Remaining :	$39,494
Connor Ingram	$100,000 (3)
Salary Remaining :	$35,714
Salary Average :	$100,000
Salary Average Remaining :	$35,714
Filip Larsson	$100,000 (1)
Salary Remaining :	$35,714
Salary Average :	$100,000
Salary Average Remaining :	$35,714
Tyler Pitlick	$99,900 (1)
Salary Remaining :	$35,679
Salary Average :	$99,900
Salary Average Remaining :	$35,679
William Dufour	$92,500 (1)
Salary Remaining :	$33,036
Salary Average :	$92,500
Salary Average Remaining :	$33,036
Marat Khusnutdinov	$92,500 (1)
Salary Remaining :	$33,036
Salary Average :	$92,500
Salary Average Remaining :	$33,036
Samuel Knazko	$90,250 (1)
Salary Remaining :	$32,232
Salary Average :	$90,250
Salary Average Remaining :	$32,232
Oskar Olausson	$89,417 (1)
Salary Remaining :	$31,935
Salary Average :	$89,417
Salary Average Remaining :	$31,935
Jack Ahcan	$85,100 (1)
Salary Remaining :	$30,393
Salary Average :	$75,000
Salary Average Remaining :	$26,786
Ronan Seeley	$83,750 (1)
Salary Remaining :	$29,911
Salary Average :	$83,750
Salary Average Remaining :	$29,911
Ryan Winterton	$82,833 (2)
Salary Remaining :	$29,583
Salary Average :	$82,833
Salary Average Remaining :	$29,583
Ben Meehan	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	29
Salary Commitment
Year 2025 : $3,426,833
Year 2026 : $1,616,633
Year 2027 : $1,533,800
Year 2028 : $0
Salary Average Commitment
Year 2025 : $3,537,233
Year 2026 : $1,616,633
Year 2027 : $1,533,800
Year 2028 : $0

Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Arena
Level 1:	6000 - $100 - 4,398 - 73.31%
Level 2:	5000 - $55 - 4,880 - 97.60%
Level 3:	2000 - $35 - 1,956 - 97.80%
Level 4:	4000 - $20 - 3,838 - 95.95%
Luxury :	1000 - $200 - 745 - 74.46%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $35 - 1,396 - 69.79%
Farm Level 2:	1000 - $15 - 754 - 75.44%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	15
Average Attendance - %	15,817 - 87.87%
Average Income per Game	$1,493,561
Year to Date Revenue	$41,819,696
Farm
Home Games Left	14
Average Attendance - %	2,150 - 71.67%
Average Income per Game	$89,654
Year to Date Revenue	$2,599,956
Expense
Pro Players Total Salaries	$61,647,666
Farm Players Total Salaries	$2,414,833
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$36,547,531
Farm Year To Date Expenses	$2,225,729
Pro Salary Cap To Date	$35,947,555
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$22,403,409
Farm Estimated Season Revenue	$1,255,151
Pro Remaining Season Days	48
Pro Expenses Per Days	$522,064
Pro Estimated Expenses	$25,059,072
Farm Remaining Season Days	40
Farm Expenses Per Days	$30,490
Farm Estimated Expenses	$1,219,600
Estimated Season Expenses	$26,278,672
Estimated Season Salary Cap	$60,606,643
Estimate Under Maximum Salary Cap of $74,500,000	$13,893,357
Estimate Over Minimum Salary Cap of $58,500,000	$2,106,643
Current Bank Account	$21,651,224
Projected Bank Account	$19,031,112

Pro Players Salaries
Macklin Celebrini	$3,791,000 (3)
-Salary Remaining :	$1,516,400
-Salary Average :	$3,791,000
-Salary Average Remaining :	$1,516,400
Alex Swetlikoff	$2,999,000 (1)
-Salary Remaining :	$1,199,600
-Salary Average :	$2,999,000
-Salary Average Remaining :	$1,199,600
Justin Pearson	$2,999,000 (1)
-Salary Remaining :	$1,199,600
-Salary Average :	$2,999,000
-Salary Average Remaining :	$1,199,600
Ondrej Pavel	$2,999,000 (1)
-Salary Remaining :	$1,199,600
-Salary Average :	$2,999,000
-Salary Average Remaining :	$1,199,600
Brendan Warren	$2,999,000 (1)
-Salary Remaining :	$1,199,600
-Salary Average :	$2,999,000
-Salary Average Remaining :	$1,199,600
Jaxsen Wiebe	$2,999,000 (1)
-Salary Remaining :	$1,199,600
-Salary Average :	$2,999,000
-Salary Average Remaining :	$1,199,600
Tarun Fizer	$2,999,000 (1)
-Salary Remaining :	$1,199,600
-Salary Average :	$2,999,000
-Salary Average Remaining :	$1,199,600
Mike O'Leary	$2,999,000 (1)
-Salary Remaining :	$1,199,600
-Salary Average :	$2,999,000
-Salary Average Remaining :	$1,199,600
Ryan McLeod	$2,955,000 (1)
-Salary Remaining :	$1,182,000
-Salary Average :	$2,955,000
-Salary Average Remaining :	$1,182,000
Jet Greaves	$2,804,000 (3)
-Salary Remaining :	$1,121,600
-Salary Average :	$2,804,000
-Salary Average Remaining :	$1,121,600
Matvei Michkov	$2,772,000 (3)
-Salary Remaining :	$1,108,800
-Salary Average :	$2,772,000
-Salary Average Remaining :	$1,108,800
Marco Kasper	$2,172,000 (3)
-Salary Remaining :	$868,800
-Salary Average :	$2,172,000
-Salary Average Remaining :	$868,800
Jakub Lauko	$1,995,000 (1)
-Salary Remaining :	$798,000
-Salary Average :	$1,995,000
-Salary Average Remaining :	$798,000
Kole Lind	$1,995,000 (1)
-Salary Remaining :	$798,000
-Salary Average :	$1,995,000
-Salary Average Remaining :	$798,000
Scott Morrow	$1,414,000 (3)
-Salary Remaining :	$565,600
-Salary Average :	$1,414,000
-Salary Average Remaining :	$565,600
Owen Lindmark	$1,383,000 (3)
-Salary Remaining :	$553,200
-Salary Average :	$1,383,000
-Salary Average Remaining :	$553,200
Pavel Dorofeyev	$1,377,000 (2)
-Salary Remaining :	$550,800
-Salary Average :	$994,753
-Salary Average Remaining :	$397,901
Fabian Zetterlund	$1,329,000 (1)
-Salary Remaining :	$531,600
-Salary Average :	$1,329,000
-Salary Average Remaining :	$531,600
Dryden Hunt	$1,310,000 (1)
-Salary Remaining :	$524,000
-Salary Average :	$1,267,000
-Salary Average Remaining :	$506,800
John Farinacci	$1,295,000 (3)
-Salary Remaining :	$518,000
-Salary Average :	$1,295,000
-Salary Average Remaining :	$518,000
MacKenzie Entwistle	$1,237,000 (1)
-Salary Remaining :	$494,800
-Salary Average :	$1,237,000
-Salary Average Remaining :	$494,800
Nikita Novikov	$1,222,000 (3)
-Salary Remaining :	$488,800
-Salary Average :	$1,222,000
-Salary Average Remaining :	$488,800
Kevin Wall	$1,096,000 (3)
-Salary Remaining :	$438,400
-Salary Average :	$1,096,000
-Salary Average Remaining :	$438,400
Tyler Boucher	$1,041,000 (3)
-Salary Remaining :	$416,400
-Salary Average :	$1,041,000
-Salary Average Remaining :	$416,400
Andreas Englund	$1,025,000 (1)
-Salary Remaining :	$410,000
-Salary Average :	$1,250,000
-Salary Average Remaining :	$500,000
Chase Pauls	$1,000,000 (1)
-Salary Remaining :	$400,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$400,000
Landon Slaggert	$912,500 (1)
-Salary Remaining :	$365,000
-Salary Average :	$912,500
-Salary Average Remaining :	$365,000
William Trudeau	$903,333 (1)
-Salary Remaining :	$361,333
-Salary Average :	$903,333
-Salary Average Remaining :	$361,333
Colten Ellis	$850,833 (2)
-Salary Remaining :	$340,333
-Salary Average :	$850,833
-Salary Average Remaining :	$340,333
Ryan Chyzowski	$850,000 (3)
-Salary Remaining :	$340,000
-Salary Average :	$850,000
-Salary Average Remaining :	$340,000
Taige Harding	$850,000 (3)
-Salary Remaining :	$340,000
-Salary Average :	$850,000
-Salary Average Remaining :	$340,000
Cole McWard	$800,000 (1)
-Salary Remaining :	$320,000
-Salary Average :	$800,000
-Salary Average Remaining :	$320,000
Matt Tomkins	$775,000 (1)
-Salary Remaining :	$310,000
-Salary Average :	$775,000
-Salary Average Remaining :	$310,000
Josh Doan	$750,000 (1)
-Salary Remaining :	$300,000
-Salary Average :	$750,000
-Salary Average Remaining :	$300,000
Emil Andrae	$750,000 (1)
-Salary Remaining :	$300,000
-Salary Average :	$750,000
-Salary Average Remaining :	$300,000
Total Pro Players	35
Salary Commitment
Year 2025 : $61,647,666
Year 2026 : $22,917,833
Year 2027 : $20,690,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $61,447,419
Year 2026 : $22,535,586
Year 2027 : $20,690,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $61,647,666
Year 2026 : $22,917,833
Year 2027 : $20,690,000
Year 2028 : $0

Farm Players Salaries
Scott Walford	$134,100 (3)
Salary Remaining :	$47,893
Salary Average :	$134,100
Salary Average Remaining :	$47,893
Roni Hirvonen	$133,700 (3)
Salary Remaining :	$47,750
Salary Average :	$133,700
Salary Average Remaining :	$47,750
Josh Lopina	$133,200 (3)
Salary Remaining :	$47,571
Salary Average :	$133,200
Salary Average Remaining :	$47,571
Casey Fitzgerald	$131,800 (1)
Salary Remaining :	$47,071
Salary Average :	$75,000
Salary Average Remaining :	$26,786
Chase De Leo	$131,400 (1)
Salary Remaining :	$46,929
Salary Average :	$96,100
Salary Average Remaining :	$34,321
Marcel Marcel	$128,400 (3)
Salary Remaining :	$45,857
Salary Average :	$128,400
Salary Average Remaining :	$45,857
Christian Kyrou	$126,900 (3)
Salary Remaining :	$45,321
Salary Average :	$126,900
Salary Average Remaining :	$45,321
Jonas Rondbjerg	$125,600 (2)
Salary Remaining :	$44,857
Salary Average :	$125,600
Salary Average Remaining :	$44,857
Mason Shaw	$125,400 (3)
Salary Remaining :	$44,786
Salary Average :	$125,400
Salary Average Remaining :	$44,786
Amadeus Lombardi	$123,500 (3)
Salary Remaining :	$44,107
Salary Average :	$123,500
Salary Average Remaining :	$44,107
Oskar Pettersson	$109,400 (3)
Salary Remaining :	$39,071
Salary Average :	$109,400
Salary Average Remaining :	$39,071
Wyatte Wylie	$105,900 (2)
Salary Remaining :	$37,821
Salary Average :	$105,900
Salary Average Remaining :	$37,821
Garrett Pilon	$104,300 (1)
Salary Remaining :	$37,250
Salary Average :	$104,300
Salary Average Remaining :	$37,250
Michael Simpson	$100,000 (1)
Salary Remaining :	$35,714
Salary Average :	$100,000
Salary Average Remaining :	$35,714
Olivier Rodrigue	$97,900 (2)
Salary Remaining :	$34,964
Salary Average :	$97,900
Salary Average Remaining :	$34,964
Shane Bowers	$94,000 (1)
Salary Remaining :	$33,571
Salary Average :	$94,000
Salary Average Remaining :	$33,571
John Ludvig	$92,500 (1)
Salary Remaining :	$33,036
Salary Average :	$92,500
Salary Average Remaining :	$33,036
Linus Karlsson	$92,500 (1)
Salary Remaining :	$33,036
Salary Average :	$92,500
Salary Average Remaining :	$33,036
Antonio Stranges	$89,333 (1)
Salary Remaining :	$31,905
Salary Average :	$89,333
Salary Average Remaining :	$31,905
Roby Jarventie	$85,000 (3)
Salary Remaining :	$30,357
Salary Average :	$85,000
Salary Average Remaining :	$30,357
Corson Ceulemans	$75,000 (1)
Salary Remaining :	$26,786
Salary Average :	$75,000
Salary Average Remaining :	$26,786
Michael Benning	$75,000 (2)
Salary Remaining :	$26,786
Salary Average :	$75,000
Salary Average Remaining :	$26,786
Total Farm Players	22
Salary Commitment
Year 2025 : $2,414,833
Year 2026 : $1,504,000
Year 2027 : $1,099,600
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,322,733
Year 2026 : $1,504,000
Year 2027 : $1,099,600
Year 2028 : $0

Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Verizon Center
Level 1:	7000 - $70 - 6,082 - 86.88%
Level 2:	6000 - $45 - 5,198 - 86.64%
Level 3:	3500 - $32 - 2,157 - 61.64%
Level 4:	4000 - $22 - 3,812 - 95.30%
Luxury :	1500 - $130 - 1,049 - 69.90%
Total Capacity :	22000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $19 - 1,991 - 99.55%
Farm Level 2:	1000 - $14 - 968 - 96.77%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	15
Average Attendance - %	18,298 - 83.17%
Average Income per Game	$1,413,798
Year to Date Revenue	$39,586,350
Farm
Home Games Left	14
Average Attendance - %	2,959 - 98.62%
Average Income per Game	$76,549
Year to Date Revenue	$2,219,929
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	$43,697,175
Farm Year To Date Expenses	$4,021,877
Pro Salary Cap To Date	$43,247,175
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$21,206,973
Farm Estimated Season Revenue	$1,071,690
Pro Remaining Season Days	48
Pro Expenses Per Days	$606,600
Pro Estimated Expenses	$29,116,800
Farm Remaining Season Days	40
Farm Expenses Per Days	$55,878
Farm Estimated Expenses	$2,235,120
Estimated Season Expenses	$31,351,920
Estimated Season Salary Cap	$72,063,975
Estimate Under Maximum Salary Cap of $74,500,000	$2,436,025
Estimate Over Minimum Salary Cap of $58,500,000	$13,563,975
Current Bank Account	$116,093,925
Projected Bank Account	$107,020,668

Pro Players Salaries
Kris Letang	$8,500,000 (2)
-Salary Remaining :	$3,400,000
-Salary Average :	$8,500,000
-Salary Average Remaining :	$3,400,000
Bo Horvat	$6,623,000 (2)
-Salary Remaining :	$2,649,200
-Salary Average :	$1,238,000
-Salary Average Remaining :	$495,200
Vincent Trocheck	$5,473,000 (3)
-Salary Remaining :	$2,189,200
-Salary Average :	$4,975,000
-Salary Average Remaining :	$1,990,000
Niko Mikkola	$5,100,000 (3)
-Salary Remaining :	$2,040,000
-Salary Average :	$5,100,000
-Salary Average Remaining :	$2,040,000
Zach Werenski	$5,000,000 (3)
-Salary Remaining :	$2,000,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$2,000,000
Alex Pietrangelo	$4,626,000 (1)
-Salary Remaining :	$1,850,400
-Salary Average :	$2,223,000
-Salary Average Remaining :	$889,200
Brady Tkachuk	$4,403,000 (3)
-Salary Remaining :	$1,761,200
-Salary Average :	$4,403,000
-Salary Average Remaining :	$1,761,200
Leon Draisaitl	$4,324,000 (2)
-Salary Remaining :	$1,729,600
-Salary Average :	$5,613,000
-Salary Average Remaining :	$2,245,200
Matthew Tkachuk	$3,762,000 (3)
-Salary Remaining :	$1,504,800
-Salary Average :	$14,900,000
-Salary Average Remaining :	$5,960,000
Ryan O'Reilly	$3,492,000 (2)
-Salary Remaining :	$1,396,800
-Salary Average :	$0
-Salary Average Remaining :	$0
Josh Morrissey	$3,276,000 (3)
-Salary Remaining :	$1,310,400
-Salary Average :	$3,276,000
-Salary Average Remaining :	$1,310,400
Sebastian Aho	$3,238,000 (2)
-Salary Remaining :	$1,295,200
-Salary Average :	$7,010,000
-Salary Average Remaining :	$2,804,000
Kirill Kaprizov	$3,203,000 (2)
-Salary Remaining :	$1,281,200
-Salary Average :	$908,748
-Salary Average Remaining :	$363,499
William Nylander	$2,714,000 (1)
-Salary Remaining :	$1,085,600
-Salary Average :	$2,977,750
-Salary Average Remaining :	$1,191,100
Gabriel Vilardi	$2,328,000 (3)
-Salary Remaining :	$931,200
-Salary Average :	$2,328,000
-Salary Average Remaining :	$931,200
Morgan Geekie	$1,500,000 (2)
-Salary Remaining :	$600,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$600,000
Mackenzie Blackwood	$1,451,000 (1)
-Salary Remaining :	$580,400
-Salary Average :	$3,031,000
-Salary Average Remaining :	$1,212,400
Darcy Kuemper	$1,100,000 (2)
-Salary Remaining :	$440,000
-Salary Average :	$1,100,000
-Salary Average Remaining :	$440,000
Aliaksei Protas	$1,004,000 (2)
-Salary Remaining :	$401,600
-Salary Average :	$1,004,000
-Salary Average Remaining :	$401,600
Jake Sanderson	$925,000 (1)
-Salary Remaining :	$370,000
-Salary Average :	$925,000
-Salary Average Remaining :	$370,000
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 :	$107,143
Salary Average :	$300,000
Salary Average Remaining :	$107,143
Matty Beniers	$290,000 (3)
Salary Remaining :	$103,571
Salary Average :	$290,000
Salary Average Remaining :	$103,571
Cutter Gauthier	$276,200 (3)
Salary Remaining :	$98,643
Salary Average :	$276,200
Salary Average Remaining :	$98,643
Charlie McAvoy	$261,100 (2)
Salary Remaining :	$93,250
Salary Average :	$81,666
Salary Average Remaining :	$29,166
Jordan Binnington	$252,800 (1)
Salary Remaining :	$90,286
Salary Average :	$252,800
Salary Average Remaining :	$90,286
Artem Zub	$240,200 (2)
Salary Remaining :	$85,786
Salary Average :	$296,800
Salary Average Remaining :	$106,000
Jack McBain	$223,400 (3)
Salary Remaining :	$79,786
Salary Average :	$223,400
Salary Average Remaining :	$79,786
Cody Ceci	$186,200 (1)
Salary Remaining :	$66,500
Salary Average :	$130,700
Salary Average Remaining :	$46,679
Kasperi Kapanen	$158,500 (3)
Salary Remaining :	$56,607
Salary Average :	$158,500
Salary Average Remaining :	$56,607
Nic Dowd	$150,000 (2)
Salary Remaining :	$53,571
Salary Average :	$150,000
Salary Average Remaining :	$53,571
Brett Murray	$147,100 (1)
Salary Remaining :	$52,536
Salary Average :	$147,100
Salary Average Remaining :	$52,536
Nils Lundkvist	$140,200 (2)
Salary Remaining :	$50,071
Salary Average :	$140,200
Salary Average Remaining :	$50,071
Erik Brannstrom	$135,600 (3)
Salary Remaining :	$48,429
Salary Average :	$135,600
Salary Average Remaining :	$48,429
Raphael Lavoie	$134,200 (2)
Salary Remaining :	$47,929
Salary Average :	$134,200
Salary Average Remaining :	$47,929
Nikita Prishchepov	$130,600 (3)
Salary Remaining :	$46,643
Salary Average :	$130,600
Salary Average Remaining :	$46,643
Cam Squires	$128,500 (3)
Salary Remaining :	$45,893
Salary Average :	$128,500
Salary Average Remaining :	$45,893
Kieron Walton	$126,800 (3)
Salary Remaining :	$45,286
Salary Average :	$126,800
Salary Average Remaining :	$45,286
Quentin Musty	$126,600 (3)
Salary Remaining :	$45,214
Salary Average :	$126,600
Salary Average Remaining :	$45,214
Jason Dickinson	$120,000 (3)
Salary Remaining :	$42,857
Salary Average :	$120,000
Salary Average Remaining :	$42,857
Ilya Solovyov	$118,300 (1)
Salary Remaining :	$42,250
Salary Average :	$118,300
Salary Average Remaining :	$42,250
Tobias Bjornfot	$116,500 (1)
Salary Remaining :	$41,607
Salary Average :	$116,500
Salary Average Remaining :	$41,607
Gabriel Fortier	$113,800 (2)
Salary Remaining :	$40,643
Salary Average :	$113,800
Salary Average Remaining :	$40,643
Cole Perfetti	$112,700 (2)
Salary Remaining :	$40,250
Salary Average :	$78,686
Salary Average Remaining :	$28,102
Andrew Copp	$110,000 (3)
Salary Remaining :	$39,286
Salary Average :	$110,000
Salary Average Remaining :	$39,286
Travis Hamonic	$110,000 (2)
Salary Remaining :	$39,286
Salary Average :	$110,000
Salary Average Remaining :	$39,286
Oskar Sundqvist	$110,000 (2)
Salary Remaining :	$39,286
Salary Average :	$110,000
Salary Average Remaining :	$39,286
Grigori Denisenko	$107,800 (2)
Salary Remaining :	$38,500
Salary Average :	$99,352
Salary Average Remaining :	$35,483
Lukas Reichel	$99,800 (3)
Salary Remaining :	$35,643
Salary Average :	$99,800
Salary Average Remaining :	$35,643
Zach Benson	$95,000 (2)
Salary Remaining :	$33,929
Salary Average :	$95,000
Salary Average Remaining :	$33,929
Luke Evangelista	$89,667 (1)
Salary Remaining :	$32,024
Salary Average :	$89,667
Salary Average Remaining :	$32,024
Ryan O'Rourke	$89,417 (1)
Salary Remaining :	$31,935
Salary Average :	$89,417
Salary Average Remaining :	$31,935
Jayden Struble	$86,750 (1)
Salary Remaining :	$30,982
Salary Average :	$86,750
Salary Average Remaining :	$30,982
Brennan Othmann	$86,333 (2)
Salary Remaining :	$30,833
Salary Average :	$86,333
Salary Average Remaining :	$30,833
Henrik Tikkanen	$82,375 (1)
Salary Remaining :	$29,420
Salary Average :	$82,375
Salary Average Remaining :	$29,420
Jordan Spence	$76,900 (2)
Salary Remaining :	$27,464
Salary Average :	$76,900
Salary Average Remaining :	$27,464
Robert Bortuzzo	$75,000 (1)
Salary Remaining :	$26,786
Salary Average :	$75,000
Salary Average Remaining :	$26,786
Max McCormick	$75,000 (1)
Salary Remaining :	$26,786
Salary Average :	$75,000
Salary Average Remaining :	$26,786
Aaron Dell	$75,000 (2)
Salary Remaining :	$26,786
Salary Average :	$75,000
Salary Average Remaining :	$26,786
Louis Domingue	$75,000 (2)
Salary Remaining :	$26,786
Salary Average :	$75,000
Salary Average Remaining :	$26,786
Jack Campbell	$75,000 (3)
Salary Remaining :	$26,786
Salary Average :	$75,000
Salary Average Remaining :	$26,786
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 - 5,737 - 95.62%
Level 2:	5000 - $60 - 4,782 - 95.63%
Level 3:	2000 - $40 - 1,596 - 79.81%
Level 4:	4000 - $20 - 3,857 - 96.42%
Luxury :	1000 - $150 - 967 - 96.68%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $25 - 1,929 - 96.43%
Farm Level 2:	1000 - $10 - 982 - 98.17%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	15
Average Attendance - %	16,939 - 94.10%
Average Income per Game	$1,537,526
Year to Date Revenue	$43,050,719
Farm
Home Games Left	14
Average Attendance - %	2,910 - 97.01%
Average Income per Game	$86,470
Year to Date Revenue	$2,507,616
Expense
Pro Players Total Salaries	$60,430,000
Farm Players Total Salaries	$4,345,466
Coaches Total Salaries	$1,950,000
Luxury Taxe Total	$0
Special Salary Cap Value	$250,000
Pro Year To Date Expenses	$38,462,394
Farm Year To Date Expenses	$3,112,374
Pro Salary Cap To Date	$37,742,394
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$23,062,885
Farm Estimated Season Revenue	$1,210,573
Pro Remaining Season Days	48
Pro Expenses Per Days	$513,583
Pro Estimated Expenses	$24,651,984
Farm Remaining Season Days	40
Farm Expenses Per Days	$45,495
Farm Estimated Expenses	$1,819,800
Estimated Season Expenses	$26,471,784
Estimated Season Salary Cap	$62,164,378
Estimate Under Maximum Salary Cap of $74,500,000	$12,335,622
Estimate Over Minimum Salary Cap of $58,500,000	$3,664,378
Current Bank Account	$70,565,817
Projected Bank Account	$68,367,491

Pro Players Salaries
Erik Karlsson	$8,500,000 (3)
-Salary Remaining :	$3,400,000
-Salary Average :	$8,500,000
-Salary Average Remaining :	$3,400,000
Matthew Benning	$3,711,000 (2)
-Salary Remaining :	$1,484,400
-Salary Average :	$3,711,000
-Salary Average Remaining :	$1,484,400
Rocco Grimaldi	$3,000,000 (2)
-Salary Remaining :	$1,200,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$1,200,000
Craig Smith	$2,505,000 (1)
-Salary Remaining :	$1,002,000
-Salary Average :	$2,505,000
-Salary Average Remaining :	$1,002,000
Trevor Lewis	$2,474,000 (1)
-Salary Remaining :	$989,600
-Salary Average :	$2,474,000
-Salary Average Remaining :	$989,600
Jack Johnson	$2,400,000 (1)
-Salary Remaining :	$960,000
-Salary Average :	$2,400,000
-Salary Average Remaining :	$960,000
Ryan Carpenter	$2,224,000 (3)
-Salary Remaining :	$889,600
-Salary Average :	$2,224,000
-Salary Average Remaining :	$889,600
Patrick Maroon	$2,000,000 (1)
-Salary Remaining :	$800,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$800,000
Karel Vejmelka	$2,000,000 (3)
-Salary Remaining :	$800,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$800,000
Ben Hutton	$2,000,000 (1)
-Salary Remaining :	$800,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$800,000
Drew Helleson	$1,927,000 (3)
-Salary Remaining :	$770,800
-Salary Average :	$1,927,000
-Salary Average Remaining :	$770,800
Jaycob Megna	$1,600,000 (3)
-Salary Remaining :	$640,000
-Salary Average :	$1,600,000
-Salary Average Remaining :	$640,000
Dominic Toninato	$1,500,000 (2)
-Salary Remaining :	$600,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$600,000
Alex Belzile	$1,500,000 (2)
-Salary Remaining :	$600,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$600,000
Jonas Johansson	$1,500,000 (3)
-Salary Remaining :	$600,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$600,000
Owen Pickering	$1,464,000 (3)
-Salary Remaining :	$585,600
-Salary Average :	$1,464,000
-Salary Average Remaining :	$585,600
Gunnarwolfe Fontaine	$1,381,000 (3)
-Salary Remaining :	$552,400
-Salary Average :	$1,381,000
-Salary Average Remaining :	$552,400
Max McCue	$1,379,000 (3)
-Salary Remaining :	$551,600
-Salary Average :	$1,379,000
-Salary Average Remaining :	$551,600
Luke Tuch	$1,340,000 (3)
-Salary Remaining :	$536,000
-Salary Average :	$1,340,000
-Salary Average Remaining :	$536,000
Tyler Tucker	$1,338,000 (2)
-Salary Remaining :	$535,200
-Salary Average :	$1,338,000
-Salary Average Remaining :	$535,200
John Parker-Jones	$1,334,000 (3)
-Salary Remaining :	$533,600
-Salary Average :	$1,334,000
-Salary Average Remaining :	$533,600
Joni Jurmo	$1,322,000 (3)
-Salary Remaining :	$528,800
-Salary Average :	$1,322,000
-Salary Average Remaining :	$528,800
Florian Xhekaj	$1,289,000 (3)
-Salary Remaining :	$515,600
-Salary Average :	$1,289,000
-Salary Average Remaining :	$515,600
Noah Laba	$1,280,000 (3)
-Salary Remaining :	$512,000
-Salary Average :	$1,280,000
-Salary Average Remaining :	$512,000
Michael Buchinger	$1,275,000 (3)
-Salary Remaining :	$510,000
-Salary Average :	$1,275,000
-Salary Average Remaining :	$510,000
Tanner Pearson	$1,132,000 (3)
-Salary Remaining :	$452,800
-Salary Average :	$1,132,000
-Salary Average Remaining :	$452,800
Jonny Brodzinski	$1,127,000 (3)
-Salary Remaining :	$450,800
-Salary Average :	$1,127,000
-Salary Average Remaining :	$450,800
Martin Frk	$1,119,000 (3)
-Salary Remaining :	$447,600
-Salary Average :	$1,119,000
-Salary Average Remaining :	$447,600
Vinni Lettieri	$1,114,000 (1)
-Salary Remaining :	$445,600
-Salary Average :	$1,114,000
-Salary Average Remaining :	$445,600
Matt Luff	$1,114,000 (3)
-Salary Remaining :	$445,600
-Salary Average :	$1,114,000
-Salary Average Remaining :	$445,600
Luke Hughes	$925,000 (1)
-Salary Remaining :	$370,000
-Salary Average :	$925,000
-Salary Average Remaining :	$370,000
Devante Stephens	$906,000 (1)
-Salary Remaining :	$362,400
-Salary Average :	$906,000
-Salary Average Remaining :	$362,400
Henrik Rybinski	$750,000 (1)
-Salary Remaining :	$300,000
-Salary Average :	$750,000
-Salary Average Remaining :	$300,000
Devin Shore	$0 (0)
Total Pro Players	34
Salary Commitment
Year 2025 : $60,430,000
Year 2026 : $45,356,000
Year 2027 : $34,307,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $60,430,000
Year 2026 : $45,356,000
Year 2027 : $34,307,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $60,430,000
Year 2026 : $45,356,000
Year 2027 : $34,307,000
Year 2028 : $0

Farm Players Salaries
Luke Philp	$221,400 (1)
Salary Remaining :	$79,071
Salary Average :	$221,400
Salary Average Remaining :	$79,071
Brogan Rafferty	$217,700 (1)
Salary Remaining :	$77,750
Salary Average :	$217,700
Salary Average Remaining :	$77,750
Nick Abruzzese	$217,000 (1)
Salary Remaining :	$77,500
Salary Average :	$217,000
Salary Average Remaining :	$77,500
Arshdeep Bains	$217,000 (1)
Salary Remaining :	$77,500
Salary Average :	$217,000
Salary Average Remaining :	$77,500
Ryan Reaves	$213,600 (1)
Salary Remaining :	$76,286
Salary Average :	$213,600
Salary Average Remaining :	$76,286
Vyacheslav Buteyets	$195,000 (3)
Salary Remaining :	$69,643
Salary Average :	$195,000
Salary Average Remaining :	$69,643
Calle Rosen	$150,000 (1)
Salary Remaining :	$53,571
Salary Average :	$150,000
Salary Average Remaining :	$53,571
Danila Klimovich	$134,700 (3)
Salary Remaining :	$48,107
Salary Average :	$134,700
Salary Average Remaining :	$48,107
Filip Bystedt	$134,100 (3)
Salary Remaining :	$47,893
Salary Average :	$134,100
Salary Average Remaining :	$47,893
Samuel Helenius	$134,000 (3)
Salary Remaining :	$47,857
Salary Average :	$134,000
Salary Average Remaining :	$47,857
Ty Mueller	$133,100 (3)
Salary Remaining :	$47,536
Salary Average :	$133,100
Salary Average Remaining :	$47,536
Chaz Lucius	$132,500 (1)
Salary Remaining :	$47,321
Salary Average :	$132,500
Salary Average Remaining :	$47,321
Ryan Ufko	$129,800 (3)
Salary Remaining :	$46,357
Salary Average :	$129,800
Salary Average Remaining :	$46,357
Bryce Montgomery	$128,800 (3)
Salary Remaining :	$46,000
Salary Average :	$128,800
Salary Average Remaining :	$46,000
Olivier Nadeau	$128,600 (3)
Salary Remaining :	$45,929
Salary Average :	$128,600
Salary Average Remaining :	$45,929
Caedan Bankier	$128,100 (3)
Salary Remaining :	$45,750
Salary Average :	$128,100
Salary Average Remaining :	$45,750
Harrison Brunicke	$127,700 (3)
Salary Remaining :	$45,607
Salary Average :	$127,700
Salary Average Remaining :	$45,607
Chase Pietila	$126,300 (3)
Salary Remaining :	$45,107
Salary Average :	$126,300
Salary Average Remaining :	$45,107
Yaniv Perets	$125,000 (3)
Salary Remaining :	$44,643
Salary Average :	$125,000
Salary Average Remaining :	$44,643
Jakub Demek	$119,700 (3)
Salary Remaining :	$42,750
Salary Average :	$119,700
Salary Average Remaining :	$42,750
Ronnie Attard	$118,800 (3)
Salary Remaining :	$42,429
Salary Average :	$118,800
Salary Average Remaining :	$42,429
Tyler Madden	$114,100 (2)
Salary Remaining :	$40,750
Salary Average :	$114,100
Salary Average Remaining :	$40,750
Emil Bemstrom	$108,700 (3)
Salary Remaining :	$38,821
Salary Average :	$108,700
Salary Average Remaining :	$38,821
Robbie Russo	$107,800 (1)
Salary Remaining :	$38,500
Salary Average :	$107,800
Salary Average Remaining :	$38,500
Anthony Angello	$106,800 (1)
Salary Remaining :	$38,143
Salary Average :	$106,800
Salary Average Remaining :	$38,143
Spencer Smallman	$104,500 (1)
Salary Remaining :	$37,321
Salary Average :	$104,500
Salary Average Remaining :	$37,321
Carson Golder	$104,100 (3)
Salary Remaining :	$37,179
Salary Average :	$104,100
Salary Average Remaining :	$37,179
Xavier Parent	$102,400 (2)
Salary Remaining :	$36,571
Salary Average :	$102,400
Salary Average Remaining :	$36,571
Ben Gaudreau	$100,000 (1)
Salary Remaining :	$35,714
Salary Average :	$100,000
Salary Average Remaining :	$35,714
Kevin Korchinski	$91,833 (2)
Salary Remaining :	$32,798
Salary Average :	$91,833
Salary Average Remaining :	$32,798
Sebastian Cossa	$86,333 (2)
Salary Remaining :	$30,833
Salary Average :	$86,333
Salary Average Remaining :	$30,833
Owen Sillinger	$86,000 (1)
Salary Remaining :	$30,714
Salary Average :	$75,000
Salary Average Remaining :	$26,786
Total Farm Players	32
Salary Commitment
Year 2025 : $4,345,466
Year 2026 : $2,471,166
Year 2027 : $2,076,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $4,334,466
Year 2026 : $2,471,166
Year 2027 : $2,076,500
Year 2028 : $0

Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	6000 - $100 - 4,429 - 73.81%
Level 2:	5000 - $60 - 4,813 - 96.26%
Level 3:	2000 - $35 - 1,960 - 97.99%
Level 4:	4000 - $20 - 3,837 - 95.93%
Luxury :	1000 - $200 - 730 - 72.97%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $35 - 1,382 - 69.11%
Farm Level 2:	1000 - $15 - 759 - 75.89%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	15
Average Attendance - %	15,768 - 87.60%
Average Income per Game	$1,524,158
Year to Date Revenue	$42,676,425
Farm
Home Games Left	14
Average Attendance - %	2,141 - 71.37%
Average Income per Game	$89,045
Year to Date Revenue	$2,582,292
Expense
Pro Players Total Salaries	$74,039,000
Farm Players Total Salaries	$3,135,900
Coaches Total Salaries	$4,250,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$46,156,006
Farm Year To Date Expenses	$2,749,055
Pro Salary Cap To Date	$44,356,006
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$22,862,371
Farm Estimated Season Revenue	$1,246,624
Pro Remaining Season Days	48
Pro Expenses Per Days	$641,992
Pro Estimated Expenses	$30,815,616
Farm Remaining Season Days	40
Farm Expenses Per Days	$39,160
Farm Estimated Expenses	$1,566,400
Estimated Season Expenses	$32,382,016
Estimated Season Salary Cap	$73,971,622
Estimate Under Maximum Salary Cap of $74,500,000	$528,378
Estimate Over Minimum Salary Cap of $58,500,000	$15,471,622
Current Bank Account	$1,316,805
Projected Bank Account	($6,956,216)

Pro Players Salaries
Claude Giroux	$9,500,000 (3)
-Salary Remaining :	$3,800,000
-Salary Average :	$9,500,000
-Salary Average Remaining :	$3,800,000
Jake McCabe	$7,500,000 (1)
-Salary Remaining :	$3,000,000
-Salary Average :	$7,500,000
-Salary Average Remaining :	$3,000,000
Tim Stutzle	$5,199,000 (2)
-Salary Remaining :	$2,079,600
-Salary Average :	$5,199,000
-Salary Average Remaining :	$2,079,600
Radko Gudas	$4,600,000 (2)
-Salary Remaining :	$1,840,000
-Salary Average :	$4,600,000
-Salary Average Remaining :	$1,840,000
Jesper Bratt	$4,505,000 (2)
-Salary Remaining :	$1,802,000
-Salary Average :	$4,505,000
-Salary Average Remaining :	$1,802,000
Derek Forbort	$4,500,000 (2)
-Salary Remaining :	$1,800,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$1,800,000
Pavel Buchnevich	$4,500,000 (3)
-Salary Remaining :	$1,800,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$1,800,000
Jack Hughes	$4,242,000 (1)
-Salary Remaining :	$1,696,800
-Salary Average :	$4,242,000
-Salary Average Remaining :	$1,696,800
Rasmus Dahlin	$3,938,000 (3)
-Salary Remaining :	$1,575,200
-Salary Average :	$3,938,000
-Salary Average Remaining :	$1,575,200
Owen Tippett	$3,685,000 (3)
-Salary Remaining :	$1,474,000
-Salary Average :	$3,685,000
-Salary Average Remaining :	$1,474,000
Drew O'Connor	$3,500,000 (3)
-Salary Remaining :	$1,400,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$1,400,000
Linus Ullmark	$3,498,000 (2)
-Salary Remaining :	$1,399,200
-Salary Average :	$3,498,000
-Salary Average Remaining :	$1,399,200
Dawson Mercer	$3,150,000 (3)
-Salary Remaining :	$1,260,000
-Salary Average :	$3,150,000
-Salary Average Remaining :	$1,260,000
Jesse Puljujarvi	$2,500,000 (3)
-Salary Remaining :	$1,000,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$1,000,000
Luke Glendening	$2,250,000 (2)
-Salary Remaining :	$900,000
-Salary Average :	$2,250,000
-Salary Average Remaining :	$900,000
Helge Grans	$1,452,000 (3)
-Salary Remaining :	$580,800
-Salary Average :	$1,452,000
-Salary Average Remaining :	$580,800
Nico Sturm	$1,252,000 (1)
-Salary Remaining :	$500,800
-Salary Average :	$1,097,000
-Salary Average Remaining :	$438,800
Christian Fischer	$1,208,000 (2)
-Salary Remaining :	$483,200
-Salary Average :	$1,659,000
-Salary Average Remaining :	$663,600
Ethan Haider	$1,072,000 (3)
-Salary Remaining :	$428,800
-Salary Average :	$1,072,000
-Salary Average Remaining :	$428,800
Malcolm Subban	$1,000,000 (1)
-Salary Remaining :	$400,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$400,000
Layton Ahac	$988,000 (2)
-Salary Remaining :	$395,200
-Salary Average :	$988,000
-Salary Average Remaining :	$395,200
Total Pro Players	21
Salary Commitment
Year 2025 : $74,039,000
Year 2026 : $60,045,000
Year 2027 : $33,297,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $74,335,000
Year 2026 : $60,496,000
Year 2027 : $33,297,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $74,039,000
Year 2026 : $60,045,000
Year 2027 : $33,297,000
Year 2028 : $0

Farm Players Salaries
Dylan Coghlan	$250,000 (3)
Salary Remaining :	$89,286
Salary Average :	$250,000
Salary Average Remaining :	$89,286
Philipp Grubauer	$200,000 (2)
Salary Remaining :	$71,429
Salary Average :	$200,000
Salary Average Remaining :	$71,429
Vitek Vanecek	$160,000 (3)
Salary Remaining :	$57,143
Salary Average :	$160,000
Salary Average Remaining :	$57,143
Jakob Pelletier	$148,800 (3)
Salary Remaining :	$53,143
Salary Average :	$148,800
Salary Average Remaining :	$53,143
Matthew Robertson	$140,200 (3)
Salary Remaining :	$50,071
Salary Average :	$140,200
Salary Average Remaining :	$50,071
Samuel Johannesson	$137,200 (3)
Salary Remaining :	$49,000
Salary Average :	$137,200
Salary Average Remaining :	$49,000
Donovan Sebrango	$135,600 (3)
Salary Remaining :	$48,429
Salary Average :	$135,600
Salary Average Remaining :	$48,429
Ethan Edwards	$134,100 (3)
Salary Remaining :	$47,893
Salary Average :	$134,100
Salary Average Remaining :	$47,893
David Gustafsson	$133,300 (2)
Salary Remaining :	$47,607
Salary Average :	$133,300
Salary Average Remaining :	$47,607
Alex Beaucage	$131,500 (3)
Salary Remaining :	$46,964
Salary Average :	$131,500
Salary Average Remaining :	$46,964
Anton Johansson	$127,900 (3)
Salary Remaining :	$45,679
Salary Average :	$127,900
Salary Average Remaining :	$45,679
Fabian Wagner	$127,700 (3)
Salary Remaining :	$45,607
Salary Average :	$127,700
Salary Average Remaining :	$45,607
Josh Bloom	$127,100 (3)
Salary Remaining :	$45,393
Salary Average :	$127,100
Salary Average Remaining :	$45,393
Jayden Grubbe	$126,800 (3)
Salary Remaining :	$45,286
Salary Average :	$126,800
Salary Average Remaining :	$45,286
Jack Rathbone	$123,200 (2)
Salary Remaining :	$44,000
Salary Average :	$123,200
Salary Average Remaining :	$44,000
Ethan Samson	$122,700 (3)
Salary Remaining :	$43,821
Salary Average :	$122,700
Salary Average Remaining :	$43,821
Hugh McGing	$110,000 (2)
Salary Remaining :	$39,286
Salary Average :	$110,000
Salary Average Remaining :	$39,286
Eetu Liukas	$109,500 (3)
Salary Remaining :	$39,107
Salary Average :	$109,500
Salary Average Remaining :	$39,107
Trevor Kuntar	$109,300 (3)
Salary Remaining :	$39,036
Salary Average :	$109,300
Salary Average Remaining :	$39,036
Clark Bishop	$100,000 (1)
Salary Remaining :	$35,714
Salary Average :	$100,000
Salary Average Remaining :	$35,714
Dalton Bancroft	$100,000 (1)
Salary Remaining :	$35,714
Salary Average :	$100,000
Salary Average Remaining :	$35,714
Chris Wilkie	$100,000 (1)
Salary Remaining :	$35,714
Salary Average :	$100,000
Salary Average Remaining :	$35,714
Peter DiLiberatore	$99,000 (2)
Salary Remaining :	$35,357
Salary Average :	$99,000
Salary Average Remaining :	$35,357
Matthew Maggio	$82,000 (2)
Salary Remaining :	$29,286
Salary Average :	$82,000
Salary Average Remaining :	$29,286
Total Farm Players	24
Salary Commitment
Year 2025 : $3,135,900
Year 2026 : $2,835,900
Year 2027 : $2,088,400
Year 2028 : $0
Salary Average Commitment
Year 2025 : $3,135,900
Year 2026 : $2,835,900
Year 2027 : $2,088,400
Year 2028 : $0

Ducks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	6000 - $90 - 5,692 - 94.87%
Level 2:	5000 - $70 - 3,433 - 68.66%
Level 3:	2000 - $40 - 1,584 - 79.18%
Level 4:	4000 - $25 - 2,943 - 73.58%
Luxury :	1000 - $180 - 923 - 92.27%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $40 - 1,263 - 63.16%
Farm Level 2:	1000 - $20 - 570 - 57.01%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	15
Average Attendance - %	14,575 - 80.97%
Average Income per Game	$1,572,842
Year to Date Revenue	$44,039,575
Farm
Home Games Left	14
Average Attendance - %	1,833 - 61.11%
Average Income per Game	$92,279
Year to Date Revenue	$2,676,097
Expense
Pro Players Total Salaries	$74,008,000
Farm Players Total Salaries	$3,684,617
Coaches Total Salaries	$9,750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$46,853,923
Farm Year To Date Expenses	$5,619,447
Pro Salary Cap To Date	$44,003,915
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$23,592,629
Farm Estimated Season Revenue	$1,291,909
Pro Remaining Season Days	48
Pro Expenses Per Days	$656,317
Pro Estimated Expenses	$31,503,216
Farm Remaining Season Days	40
Farm Expenses Per Days	$77,541
Farm Estimated Expenses	$3,101,640
Estimated Season Expenses	$34,604,856
Estimated Season Salary Cap	$73,607,099
Estimate Under Maximum Salary Cap of $74,500,000	$892,901
Estimate Over Minimum Salary Cap of $58,500,000	$15,107,099
Current Bank Account	$118,138,757
Projected Bank Account	$108,418,439

Pro Players Salaries
Kyle Connor	$9,260,000 (3)
-Salary Remaining :	$3,704,000
-Salary Average :	$9,260,000
-Salary Average Remaining :	$3,704,000
Justin Faulk	$9,000,000 (2)
-Salary Remaining :	$3,600,000
-Salary Average :	$9,000,000
-Salary Average Remaining :	$3,600,000
Jake Walman	$8,350,000 (3)
-Salary Remaining :	$3,340,000
-Salary Average :	$8,350,000
-Salary Average Remaining :	$3,340,000
Tyler Bertuzzi	$5,950,000 (3)
-Salary Remaining :	$2,380,000
-Salary Average :	$5,950,000
-Salary Average Remaining :	$2,380,000
Scott Laughton	$5,250,000 (2)
-Salary Remaining :	$2,100,000
-Salary Average :	$5,250,000
-Salary Average Remaining :	$2,100,000
Ross Colton	$4,850,000 (3)
-Salary Remaining :	$1,940,000
-Salary Average :	$4,850,000
-Salary Average Remaining :	$1,940,000
Tyler Toffoli	$4,165,000 (2)
-Salary Remaining :	$1,666,000
-Salary Average :	$4,165,000
-Salary Average Remaining :	$1,666,000
Dylan Larkin	$3,544,000 (2)
-Salary Remaining :	$1,417,600
-Salary Average :	$3,363,000
-Salary Average Remaining :	$1,345,200
Casey Mittelstadt	$3,362,000 (3)
-Salary Remaining :	$1,344,800
-Salary Average :	$3,362,000
-Salary Average Remaining :	$1,344,800
Zach Hyman	$3,175,000 (3)
-Salary Remaining :	$1,270,000
-Salary Average :	$3,175,000
-Salary Average Remaining :	$1,270,000
Noah Cates	$2,857,000 (3)
-Salary Remaining :	$1,142,800
-Salary Average :	$2,857,000
-Salary Average Remaining :	$1,142,800
Josh Manson	$2,524,000 (3)
-Salary Remaining :	$1,009,600
-Salary Average :	$2,524,000
-Salary Average Remaining :	$1,009,600
MacKenzie Weegar	$2,472,000 (1)
-Salary Remaining :	$988,800
-Salary Average :	$964,000
-Salary Average Remaining :	$385,600
Warren Foegele	$2,000,000 (1)
-Salary Remaining :	$800,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$800,000
Jake Allen	$1,650,000 (2)
-Salary Remaining :	$660,000
-Salary Average :	$1,650,000
-Salary Average Remaining :	$660,000
Anthony Beauvillier	$1,430,000 (1)
-Salary Remaining :	$572,000
-Salary Average :	$2,851,000
-Salary Average Remaining :	$1,140,400
Joey Daccord	$1,205,000 (2)
-Salary Remaining :	$482,000
-Salary Average :	$875,710
-Salary Average Remaining :	$350,284
Keaton Middleton	$1,171,000 (2)
-Salary Remaining :	$468,400
-Salary Average :	$1,171,000
-Salary Average Remaining :	$468,400
Mikey Anderson	$958,000 (1)
-Salary Remaining :	$383,200
-Salary Average :	$958,000
-Salary Average Remaining :	$383,200
Jordan Greenway	$835,000 (2)
-Salary Remaining :	$334,000
-Salary Average :	$913,234
-Salary Average Remaining :	$365,294
Total Pro Players	20
Salary Commitment
Year 2025 : $74,008,000
Year 2026 : $67,148,000
Year 2027 : $40,328,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $73,488,944
Year 2026 : $66,715,944
Year 2027 : $40,328,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $74,008,000
Year 2026 : $67,148,000
Year 2027 : $40,328,000
Year 2028 : $0

Farm Players Salaries
Jan Rutta	$290,000 (2)
Salary Remaining :	$103,571
Salary Average :	$290,000
Salary Average Remaining :	$103,571
Cole Smith	$250,000 (3)
Salary Remaining :	$89,286
Salary Average :	$250,000
Salary Average Remaining :	$89,286
Spencer Knight	$247,200 (2)
Salary Remaining :	$88,286
Salary Average :	$92,500
Salary Average Remaining :	$33,036
Sam Lafferty	$220,000 (2)
Salary Remaining :	$78,571
Salary Average :	$220,000
Salary Average Remaining :	$78,571
Dysin Mayo	$193,400 (2)
Salary Remaining :	$69,071
Salary Average :	$193,400
Salary Average Remaining :	$69,071
Matt Grzelcyk	$180,000 (2)
Salary Remaining :	$64,286
Salary Average :	$180,000
Salary Average Remaining :	$64,286
Devin Cooley	$175,000 (2)
Salary Remaining :	$62,500
Salary Average :	$175,000
Salary Average Remaining :	$62,500
Ryan Lomberg	$150,000 (3)
Salary Remaining :	$53,571
Salary Average :	$150,000
Salary Average Remaining :	$53,571
Bradly Nadeau	$142,200 (3)
Salary Remaining :	$50,786
Salary Average :	$142,200
Salary Average Remaining :	$50,786
Rhett Pitlick	$135,200 (3)
Salary Remaining :	$48,286
Salary Average :	$135,200
Salary Average Remaining :	$48,286
Riley Hughes	$131,900 (3)
Salary Remaining :	$47,107
Salary Average :	$131,900
Salary Average Remaining :	$47,107
Connor Mackey	$131,900 (1)
Salary Remaining :	$47,107
Salary Average :	$131,900
Salary Average Remaining :	$47,107
Marek Alscher	$128,600 (3)
Salary Remaining :	$45,929
Salary Average :	$128,600
Salary Average Remaining :	$45,929
Elias Salomonsson	$128,400 (3)
Salary Remaining :	$45,857
Salary Average :	$128,400
Salary Average Remaining :	$45,857
Francesco Arcuri	$126,800 (3)
Salary Remaining :	$45,286
Salary Average :	$126,800
Salary Average Remaining :	$45,286
Julian Lutz	$125,800 (3)
Salary Remaining :	$44,929
Salary Average :	$125,800
Salary Average Remaining :	$44,929
Will Cranley	$107,500 (3)
Salary Remaining :	$38,393
Salary Average :	$107,500
Salary Average Remaining :	$38,393
Kyle Masters	$103,700 (3)
Salary Remaining :	$37,036
Salary Average :	$103,700
Salary Average Remaining :	$37,036
Brett Brochu	$100,000 (3)
Salary Remaining :	$35,714
Salary Average :	$100,000
Salary Average Remaining :	$35,714
Cole Schwindt	$93,400 (1)
Salary Remaining :	$33,357
Salary Average :	$84,304
Salary Average Remaining :	$30,108
Brandon Coe	$92,500 (1)
Salary Remaining :	$33,036
Salary Average :	$92,500
Salary Average Remaining :	$33,036
Dakota Joshua	$90,000 (1)
Salary Remaining :	$32,143
Salary Average :	$90,000
Salary Average Remaining :	$32,143
Mikael Pyyhtia	$89,750 (1)
Salary Remaining :	$32,054
Salary Average :	$89,750
Salary Average Remaining :	$32,054
Vadim Zherenko	$84,667 (1)
Salary Remaining :	$30,238
Salary Average :	$84,667
Salary Average Remaining :	$30,238
Jared Davidson	$84,200 (3)
Salary Remaining :	$30,071
Salary Average :	$84,200
Salary Average Remaining :	$30,071
Ryder Rolston	$82,500 (1)
Salary Remaining :	$29,464
Salary Average :	$82,500
Salary Average Remaining :	$29,464
Total Farm Players	26
Salary Commitment
Year 2025 : $3,684,617
Year 2026 : $3,019,900
Year 2027 : $1,714,300
Year 2028 : $0
Salary Average Commitment
Year 2025 : $3,520,821
Year 2026 : $2,865,200
Year 2027 : $1,714,300
Year 2028 : $0

Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Saddledome
Level 1:	6000 - $85 - 5,762 - 96.04%
Level 2:	5000 - $60 - 4,764 - 95.28%
Level 3:	2000 - $45 - 1,470 - 73.48%
Level 4:	4000 - $30 - 2,539 - 63.46%
Luxury :	1000 - $120 - 998 - 99.81%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $50 - 1,017 - 50.84%
Farm Level 2:	1000 - $30 - 500 - 50.00%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	14
Average Attendance - %	15,533 - 86.29%
Average Income per Game	$1,546,181
Year to Date Revenue	$44,839,253
Farm
Home Games Left	14
Average Attendance - %	1,517 - 50.56%
Average Income per Game	$98,104
Year to Date Revenue	$2,845,006
Expense
Pro Players Total Salaries	$74,461,167
Farm Players Total Salaries	$2,945,595
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$10,510
Special Salary Cap Value	$0
Pro Year To Date Expenses	$45,245,079
Farm Year To Date Expenses	$2,533,988
Pro Salary Cap To Date	$44,645,103
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$21,646,536
Farm Estimated Season Revenue	$1,373,451
Pro Remaining Season Days	48
Pro Expenses Per Days	$628,843
Pro Estimated Expenses	$30,184,464
Farm Remaining Season Days	40
Farm Expenses Per Days	$35,229
Farm Estimated Expenses	$1,409,160
Estimated Season Expenses	$31,593,624
Estimated Season Salary Cap	$74,429,583
Estimate Under Maximum Salary Cap of $74,500,000	$70,417
Estimate Over Minimum Salary Cap of $58,500,000	$15,929,583
Current Bank Account	$53,839,098
Projected Bank Account	$45,265,461

Pro Players Salaries
Brock Nelson	$9,420,000 (3)
-Salary Remaining :	$3,768,000
-Salary Average :	$9,420,000
-Salary Average Remaining :	$3,768,000
Sidney Crosby	$7,860,000 (1)
-Salary Remaining :	$3,144,000
-Salary Average :	$7,860,000
-Salary Average Remaining :	$3,144,000
John Tavares	$6,594,000 (2)
-Salary Remaining :	$2,637,600
-Salary Average :	$5,662,000
-Salary Average Remaining :	$2,264,800
Igor Shesterkin	$5,628,000 (1)
-Salary Remaining :	$2,251,200
-Salary Average :	$786,000
-Salary Average Remaining :	$314,400
Chris Kreider	$5,330,000 (2)
-Salary Remaining :	$2,132,000
-Salary Average :	$7,999,500
-Salary Average Remaining :	$3,199,800
Jake Guentzel	$4,302,000 (3)
-Salary Remaining :	$1,720,800
-Salary Average :	$4,302,000
-Salary Average Remaining :	$1,720,800
Ryan Nugent-Hopkins	$4,083,000 (1)
-Salary Remaining :	$1,633,200
-Salary Average :	$5,441,000
-Salary Average Remaining :	$2,176,400
Ilya Samsonov	$3,960,000 (2)
-Salary Remaining :	$1,584,000
-Salary Average :	$3,960,000
-Salary Average Remaining :	$1,584,000
K'Andre Miller	$3,944,000 (2)
-Salary Remaining :	$1,577,600
-Salary Average :	$3,944,000
-Salary Average Remaining :	$1,577,600
Colton Parayko	$3,415,000 (1)
-Salary Remaining :	$1,366,000
-Salary Average :	$5,670,000
-Salary Average Remaining :	$2,268,000
Brett Kulak	$2,995,000 (1)
-Salary Remaining :	$1,198,000
-Salary Average :	$2,995,000
-Salary Average Remaining :	$1,198,000
Ty Emberson	$2,950,000 (5)
-Salary Remaining :	$1,180,000
-Salary Average :	$2,950,000
-Salary Average Remaining :	$1,180,000
Tyler Motte	$2,600,000 (1)
-Salary Remaining :	$1,040,000
-Salary Average :	$2,600,000
-Salary Average Remaining :	$1,040,000
Steven Lorentz	$2,555,000 (1)
-Salary Remaining :	$1,022,000
-Salary Average :	$2,555,000
-Salary Average Remaining :	$1,022,000
Samuel Girard	$2,275,000 (2)
-Salary Remaining :	$910,000
-Salary Average :	$802,645
-Salary Average Remaining :	$321,058
Logan O'Connor	$1,887,000 (1)
-Salary Remaining :	$754,800
-Salary Average :	$1,887,000
-Salary Average Remaining :	$754,800
Kevin Bahl	$1,442,000 (2)
-Salary Remaining :	$576,800
-Salary Average :	$1,442,000
-Salary Average Remaining :	$576,800
Mark Kastelic	$1,402,000 (2)
-Salary Remaining :	$560,800
-Salary Average :	$1,402,000
-Salary Average Remaining :	$560,800
Dmitri Voronkov	$925,000 (1)
-Salary Remaining :	$370,000
-Salary Average :	$925,000
-Salary Average Remaining :	$370,000
Mavrik Bourque	$894,167 (1)
-Salary Remaining :	$357,667
-Salary Average :	$894,167
-Salary Average Remaining :	$357,667
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 :	$100,000
Salary Average :	$280,000
Salary Average Remaining :	$100,000
Kyle Burroughs	$255,500 (1)
Salary Remaining :	$91,250
Salary Average :	$255,500
Salary Average Remaining :	$91,250
Felix Sandstrom	$158,500 (2)
Salary Remaining :	$56,607
Salary Average :	$158,500
Salary Average Remaining :	$56,607
Oskar Back	$148,500 (3)
Salary Remaining :	$53,036
Salary Average :	$148,500
Salary Average Remaining :	$53,036
Dylan Roobroeck	$139,000 (3)
Salary Remaining :	$49,643
Salary Average :	$139,000
Salary Average Remaining :	$49,643
Dylan Peterson	$135,300 (3)
Salary Remaining :	$48,321
Salary Average :	$135,300
Salary Average Remaining :	$48,321
Benoit-Olivier Groulx	$134,000 (2)
Salary Remaining :	$47,857
Salary Average :	$134,000
Salary Average Remaining :	$47,857
Cole Clayton	$133,600 (3)
Salary Remaining :	$47,714
Salary Average :	$133,600
Salary Average Remaining :	$47,714
Anthony Romano	$132,000 (3)
Salary Remaining :	$47,143
Salary Average :	$132,000
Salary Average Remaining :	$47,143
Shakir Mukhamadullin	$129,417 (1)
Salary Remaining :	$46,220
Salary Average :	$129,417
Salary Average Remaining :	$46,220
Shai Buium	$128,700 (3)
Salary Remaining :	$45,964
Salary Average :	$128,700
Salary Average Remaining :	$45,964
Luca Pinelli	$128,400 (3)
Salary Remaining :	$45,857
Salary Average :	$128,400
Salary Average Remaining :	$45,857
Nathan Aspinall	$126,900 (3)
Salary Remaining :	$45,321
Salary Average :	$126,900
Salary Average Remaining :	$45,321
Ryan Suzuki	$124,300 (2)
Salary Remaining :	$44,393
Salary Average :	$124,300
Salary Average Remaining :	$44,393
Michael Kesselring	$114,400 (2)
Salary Remaining :	$40,857
Salary Average :	$114,400
Salary Average Remaining :	$40,857
Aku Raty	$110,800 (3)
Salary Remaining :	$39,571
Salary Average :	$110,800
Salary Average Remaining :	$39,571
Curtis Douglas	$106,600 (2)
Salary Remaining :	$38,071
Salary Average :	$106,600
Salary Average Remaining :	$38,071
Aaron Ness	$100,000 (1)
Salary Remaining :	$35,714
Salary Average :	$100,000
Salary Average Remaining :	$35,714
Mike Hardman	$99,000 (1)
Salary Remaining :	$35,357
Salary Average :	$99,000
Salary Average Remaining :	$35,357
Bokondji Imama	$91,400 (1)
Salary Remaining :	$32,643
Salary Average :	$91,400
Salary Average Remaining :	$32,643
Erik Portillo	$87,500 (1)
Salary Remaining :	$31,250
Salary Average :	$87,500
Salary Average Remaining :	$31,250
William Villeneuve	$81,778 (1)
Salary Remaining :	$29,206
Salary Average :	$81,778
Salary Average Remaining :	$29,206
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 - 5,788 - 96.47%
Level 2:	5000 - $40 - 4,941 - 98.81%
Level 3:	2000 - $30 - 1,985 - 99.25%
Level 4:	4000 - $20 - 3,840 - 96.00%
Luxury :	1000 - $300 - 600 - 60.00%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $25 - 1,933 - 96.63%
Farm Level 2:	1000 - $10 - 983 - 98.34%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	15
Average Attendance - %	17,154 - 95.30%
Average Income per Game	$1,412,649
Year to Date Revenue	$39,554,158
Farm
Home Games Left	13
Average Attendance - %	2,916 - 97.20%
Average Income per Game	$86,639
Year to Date Revenue	$2,599,171
Expense
Pro Players Total Salaries	$65,657,667
Farm Players Total Salaries	$5,931,200
Coaches Total Salaries	$1,850,000
Luxury Taxe Total	$0
Special Salary Cap Value	$1,650,000
Pro Year To Date Expenses	$41,988,446
Farm Year To Date Expenses	$4,321,545
Pro Salary Cap To Date	$41,190,932
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$21,189,728
Farm Estimated Season Revenue	$1,126,307
Pro Remaining Season Days	48
Pro Expenses Per Days	$556,314
Pro Estimated Expenses	$26,703,072
Farm Remaining Season Days	40
Farm Expenses Per Days	$59,654
Farm Estimated Expenses	$2,386,160
Estimated Season Expenses	$29,089,232
Estimated Season Salary Cap	$69,103,988
Estimate Under Maximum Salary Cap of $74,500,000	$5,396,012
Estimate Over Minimum Salary Cap of $58,500,000	$10,603,988
Current Bank Account	$15,654,066
Projected Bank Account	$8,880,869

Pro Players Salaries
Steven Stamkos	$14,900,000 (2)
-Salary Remaining :	$5,960,000
-Salary Average :	$14,900,000
-Salary Average Remaining :	$5,960,000
Alex Ovechkin	$14,000,000 (2)
-Salary Remaining :	$5,600,000
-Salary Average :	$14,000,000
-Salary Average Remaining :	$5,600,000
Petr Mrazek	$8,255,000 (2)
-Salary Remaining :	$3,302,000
-Salary Average :	$8,255,000
-Salary Average Remaining :	$3,302,000
Darnell Nurse	$7,550,000 (3)
-Salary Remaining :	$3,020,000
-Salary Average :	$7,550,000
-Salary Average Remaining :	$3,020,000
Anthony Mantha	$6,525,000 (2)
-Salary Remaining :	$2,610,000
-Salary Average :	$6,525,000
-Salary Average Remaining :	$2,610,000
Samuel Bolduc	$1,278,000 (2)
-Salary Remaining :	$511,200
-Salary Average :	$1,278,000
-Salary Average Remaining :	$511,200
Carter George	$983,000 (3)
-Salary Remaining :	$393,200
-Salary Average :	$983,000
-Salary Average Remaining :	$393,200
Tyler Kleven	$916,667 (1)
-Salary Remaining :	$366,667
-Salary Average :	$916,667
-Salary Average Remaining :	$366,667
Austin Strand	$750,000 (1)
-Salary Remaining :	$300,000
-Salary Average :	$750,000
-Salary Average Remaining :	$300,000
Matteo Pietroniro	$750,000 (2)
-Salary Remaining :	$300,000
-Salary Average :	$750,000
-Salary Average Remaining :	$300,000
Connor MacEachern	$750,000 (1)
-Salary Remaining :	$300,000
-Salary Average :	$750,000
-Salary Average Remaining :	$300,000
Ashton Sautner	$750,000 (1)
-Salary Remaining :	$300,000
-Salary Average :	$750,000
-Salary Average Remaining :	$300,000
Isaac Poulter	$750,000 (2)
-Salary Remaining :	$300,000
-Salary Average :	$934,000
-Salary Average Remaining :	$373,600
Ryder Korczak	$750,000 (1)
-Salary Remaining :	$300,000
-Salary Average :	$750,000
-Salary Average Remaining :	$300,000
Bogdan Trineyev	$750,000 (1)
-Salary Remaining :	$300,000
-Salary Average :	$750,000
-Salary Average Remaining :	$300,000
Atley Calvert	$750,000 (1)
-Salary Remaining :	$300,000
-Salary Average :	$750,000
-Salary Average Remaining :	$300,000
Briley Wood	$750,000 (1)
-Salary Remaining :	$300,000
-Salary Average :	$750,000
-Salary Average Remaining :	$300,000
Artur Cholach	$750,000 (1)
-Salary Remaining :	$300,000
-Salary Average :	$750,000
-Salary Average Remaining :	$300,000
Klim Kostin	$750,000 (1)
-Salary Remaining :	$300,000
-Salary Average :	$750,000
-Salary Average Remaining :	$300,000
Austin Watson	$750,000 (1)
-Salary Remaining :	$300,000
-Salary Average :	$750,000
-Salary Average Remaining :	$300,000
Brendan Gaunce	$750,000 (1)
-Salary Remaining :	$300,000
-Salary Average :	$750,000
-Salary Average Remaining :	$300,000
Anton Blidh	$750,000 (1)
-Salary Remaining :	$300,000
-Salary Average :	$750,000
-Salary Average Remaining :	$300,000
Austin Wagner	$750,000 (1)
-Salary Remaining :	$300,000
-Salary Average :	$750,000
-Salary Average Remaining :	$300,000
Total Pro Players	23
Salary Commitment
Year 2025 : $65,657,667
Year 2026 : $55,891,000
Year 2027 : $8,533,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $65,841,667
Year 2026 : $55,175,000
Year 2027 : $8,533,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $65,657,667
Year 2026 : $54,991,000
Year 2027 : $8,533,000
Year 2028 : $0

Farm Players Salaries
Matt Nieto	$300,000 (1)
Salary Remaining :	$107,143
Salary Average :	$300,000
Salary Average Remaining :	$107,143
Teddy Blueger	$299,500 (2)
Salary Remaining :	$106,964
Salary Average :	$299,500
Salary Average Remaining :	$106,964
Jansen Harkins	$290,000 (3)
Salary Remaining :	$103,571
Salary Average :	$290,000
Salary Average Remaining :	$103,571
William Lagesson	$195,500 (2)
Salary Remaining :	$69,821
Salary Average :	$195,500
Salary Average Remaining :	$69,821
Cody Glass	$189,400 (3)
Salary Remaining :	$67,643
Salary Average :	$189,400
Salary Average Remaining :	$67,643
Stephen Halliday	$154,600 (3)
Salary Remaining :	$55,214
Salary Average :	$154,600
Salary Average Remaining :	$55,214
Philipp Kurashev	$151,400 (3)
Salary Remaining :	$54,071
Salary Average :	$151,400
Salary Average Remaining :	$54,071
Carter Gylander	$150,000 (3)
Salary Remaining :	$53,571
Salary Average :	$150,000
Salary Average Remaining :	$53,571
Nikita Nesterenko	$148,600 (3)
Salary Remaining :	$53,071
Salary Average :	$148,600
Salary Average Remaining :	$53,071
Conor Geekie	$148,500 (3)
Salary Remaining :	$53,036
Salary Average :	$148,500
Salary Average Remaining :	$53,036
Michael Pezzetta	$144,800 (3)
Salary Remaining :	$51,714
Salary Average :	$144,800
Salary Average Remaining :	$51,714
Nils Hoglander	$139,400 (2)
Salary Remaining :	$49,786
Salary Average :	$139,400
Salary Average Remaining :	$49,786
Luca Cagnoni	$138,400 (3)
Salary Remaining :	$49,429
Salary Average :	$138,400
Salary Average Remaining :	$49,429
David Spacek	$133,100 (3)
Salary Remaining :	$47,536
Salary Average :	$133,100
Salary Average Remaining :	$47,536
Xavier Bernard	$132,600 (3)
Salary Remaining :	$47,357
Salary Average :	$132,600
Salary Average Remaining :	$47,357
Hunter Brzustewicz	$132,200 (3)
Salary Remaining :	$47,214
Salary Average :	$132,200
Salary Average Remaining :	$47,214
Zach Solow	$131,700 (3)
Salary Remaining :	$47,036
Salary Average :	$131,700
Salary Average Remaining :	$47,036
Dylan Wells	$130,000 (3)
Salary Remaining :	$46,429
Salary Average :	$130,000
Salary Average Remaining :	$46,429
Zayne Parekh	$127,800 (3)
Salary Remaining :	$45,643
Salary Average :	$127,800
Salary Average Remaining :	$45,643
Jakub Dvorak	$127,700 (3)
Salary Remaining :	$45,607
Salary Average :	$127,700
Salary Average Remaining :	$45,607
Felix Unger Sorum	$127,700 (3)
Salary Remaining :	$45,607
Salary Average :	$127,700
Salary Average Remaining :	$45,607
Parker Bell	$127,600 (3)
Salary Remaining :	$45,571
Salary Average :	$127,600
Salary Average Remaining :	$45,571
Ivan Demidov	$126,800 (3)
Salary Remaining :	$45,286
Salary Average :	$126,800
Salary Average Remaining :	$45,286
Rodwin Dionicio	$126,400 (3)
Salary Remaining :	$45,143
Salary Average :	$126,400
Salary Average Remaining :	$45,143
Oliver Moore	$126,400 (3)
Salary Remaining :	$45,143
Salary Average :	$126,400
Salary Average Remaining :	$45,143
Jamieson Rees	$123,800 (2)
Salary Remaining :	$44,214
Salary Average :	$123,800
Salary Average Remaining :	$44,214
Declan Carlile	$118,900 (3)
Salary Remaining :	$42,464
Salary Average :	$118,900
Salary Average Remaining :	$42,464
Kaedan Korczak	$113,400 (2)
Salary Remaining :	$40,500
Salary Average :	$113,400
Salary Average Remaining :	$40,500
Ryan Hofer	$113,000 (3)
Salary Remaining :	$40,357
Salary Average :	$113,000
Salary Average Remaining :	$40,357
Mads Sogaard	$109,400 (2)
Salary Remaining :	$39,071
Salary Average :	$109,400
Salary Average Remaining :	$39,071
Mitchell Vande Sompel	$106,500 (2)
Salary Remaining :	$38,036
Salary Average :	$106,500
Salary Average Remaining :	$38,036
Anthony Vincent	$103,500 (2)
Salary Remaining :	$36,964
Salary Average :	$103,500
Salary Average Remaining :	$36,964
Cameron Hebig	$101,400 (2)
Salary Remaining :	$36,214
Salary Average :	$101,400
Salary Average Remaining :	$36,214
Curtis Hall	$99,300 (2)
Salary Remaining :	$35,464
Salary Average :	$99,300
Salary Average Remaining :	$35,464
Daniel D'Amato	$97,900 (2)
Salary Remaining :	$34,964
Salary Average :	$97,900
Salary Average Remaining :	$34,964
Logan Nijhoff	$97,700 (2)
Salary Remaining :	$34,893
Salary Average :	$97,700
Salary Average Remaining :	$34,893
Riley McKay	$97,300 (2)
Salary Remaining :	$34,750
Salary Average :	$97,300
Salary Average Remaining :	$34,750
Ian McKinnon	$96,700 (2)
Salary Remaining :	$34,536
Salary Average :	$96,700
Salary Average Remaining :	$34,536
Ben Steeves	$95,000 (1)
Salary Remaining :	$33,929
Salary Average :	$95,000
Salary Average Remaining :	$33,929
Connor Bedard	$95,000 (2)
Salary Remaining :	$33,929
Salary Average :	$95,000
Salary Average Remaining :	$33,929
Riley Bezeau	$92,300 (2)
Salary Remaining :	$32,964
Salary Average :	$92,300
Salary Average Remaining :	$32,964
Jake Livingstone	$90,000 (2)
Salary Remaining :	$32,143
Salary Average :	$90,000
Salary Average Remaining :	$32,143
Zachary Massicotte	$90,000 (2)
Salary Remaining :	$32,143
Salary Average :	$90,000
Salary Average Remaining :	$32,143
Bryan Yoon	$90,000 (2)
Salary Remaining :	$32,143
Salary Average :	$90,000
Salary Average Remaining :	$32,143
Total Farm Players	44
Salary Commitment
Year 2025 : $5,931,200
Year 2026 : $5,536,200
Year 2027 : $3,297,600
Year 2028 : $0
Salary Average Commitment
Year 2025 : $5,931,200
Year 2026 : $5,536,200
Year 2027 : $3,297,600
Year 2028 : $0

Golden Knights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T-Mobile Center
Level 1:	6000 - $100 - 4,350 - 72.50%
Level 2:	5000 - $60 - 4,783 - 95.66%
Level 3:	2000 - $35 - 1,963 - 98.13%
Level 4:	4000 - $25 - 2,842 - 71.06%
Luxury :	1000 - $200 - 743 - 74.31%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $35 - 1,426 - 71.32%
Farm Level 2:	1000 - $15 - 775 - 77.54%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	15
Average Attendance - %	14,681 - 81.56%
Average Income per Game	$1,505,464
Year to Date Revenue	$42,152,985
Farm
Home Games Left	13
Average Attendance - %	2,202 - 73.39%
Average Income per Game	$91,711
Year to Date Revenue	$2,751,331
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	$39,583,318
Farm Year To Date Expenses	$2,380,593
Pro Salary Cap To Date	$38,383,353
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$22,581,956
Farm Estimated Season Revenue	$1,192,243
Pro Remaining Season Days	48
Pro Expenses Per Days	$550,383
Pro Estimated Expenses	$26,418,384
Farm Remaining Season Days	40
Farm Expenses Per Days	$33,133
Farm Estimated Expenses	$1,325,320
Estimated Season Expenses	$27,743,704
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	$24,350,332
Projected Bank Account	$20,380,827

Pro Players Salaries
Nazem Kadri	$9,000,000 (3)
-Salary Remaining :	$3,600,000
-Salary Average :	$9,000,000
-Salary Average Remaining :	$3,600,000
Jordan Eberle	$9,000,000 (2)
-Salary Remaining :	$3,600,000
-Salary Average :	$9,000,000
-Salary Average Remaining :	$3,600,000
Martin Necas	$6,000,000 (2)
-Salary Remaining :	$2,400,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$2,400,000
Brett Pesce	$4,004,000 (2)
-Salary Remaining :	$1,601,600
-Salary Average :	$10,000,000
-Salary Average Remaining :	$4,000,000
Dmitry Kulikov	$4,000,000 (1)
-Salary Remaining :	$1,600,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$1,600,000
Oliver Ekman-Larsson	$3,802,000 (2)
-Salary Remaining :	$1,520,800
-Salary Average :	$3,802,000
-Salary Average Remaining :	$1,520,800
Marcus Foligno	$3,250,000 (2)
-Salary Remaining :	$1,300,000
-Salary Average :	$3,250,000
-Salary Average Remaining :	$1,300,000
Nate Schmidt	$3,000,000 (2)
-Salary Remaining :	$1,200,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$1,200,000
Logan Thompson	$2,815,000 (2)
-Salary Remaining :	$1,126,000
-Salary Average :	$3,098,000
-Salary Average Remaining :	$1,239,200
Drake Batherson	$2,778,000 (2)
-Salary Remaining :	$1,111,200
-Salary Average :	$804,399
-Salary Average Remaining :	$321,760
Nick Schmaltz	$2,384,000 (1)
-Salary Remaining :	$953,600
-Salary Average :	$2,384,000
-Salary Average Remaining :	$953,600
Mathieu Joseph	$2,273,000 (1)
-Salary Remaining :	$909,200
-Salary Average :	$2,273,000
-Salary Average Remaining :	$909,200
Cole Sillinger	$2,009,000 (3)
-Salary Remaining :	$803,600
-Salary Average :	$2,009,000
-Salary Average Remaining :	$803,600
Oliver Bjorkstrand	$1,667,000 (2)
-Salary Remaining :	$666,800
-Salary Average :	$2,022,000
-Salary Average Remaining :	$808,800
Juuso Valimaki	$1,468,000 (2)
-Salary Remaining :	$587,200
-Salary Average :	$999,813
-Salary Average Remaining :	$399,925
Tristan Luneau	$1,411,000 (3)
-Salary Remaining :	$564,400
-Salary Average :	$1,411,000
-Salary Average Remaining :	$564,400
Alexander Nylander	$1,119,000 (3)
-Salary Remaining :	$447,600
-Salary Average :	$1,119,000
-Salary Average Remaining :	$447,600
Ivan Fedotov	$1,100,000 (3)
-Salary Remaining :	$440,000
-Salary Average :	$1,100,000
-Salary Average Remaining :	$440,000
Ken Appleby	$1,094,000 (3)
-Salary Remaining :	$437,600
-Salary Average :	$1,094,000
-Salary Average Remaining :	$437,600
Carter Berger	$1,000,000 (1)
-Salary Remaining :	$400,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$400,000
Nick Bjugstad	$872,000 (3)
-Salary Remaining :	$348,800
-Salary Average :	$872,000
-Salary Average Remaining :	$348,800
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 :	$97,179
Salary Average :	$75,000
Salary Average Remaining :	$26,786
Elias Pettersson2	$141,200 (3)
Salary Remaining :	$50,429
Salary Average :	$141,200
Salary Average Remaining :	$50,429
Cole O'Hara	$135,400 (3)
Salary Remaining :	$48,357
Salary Average :	$135,400
Salary Average Remaining :	$48,357
Philippe Daoust	$133,800 (3)
Salary Remaining :	$47,786
Salary Average :	$133,800
Salary Average Remaining :	$47,786
Keean Washkurak	$133,100 (3)
Salary Remaining :	$47,536
Salary Average :	$133,100
Salary Average Remaining :	$47,536
Taylor Makar	$132,900 (3)
Salary Remaining :	$47,464
Salary Average :	$132,900
Salary Average Remaining :	$47,464
Graham Sward	$126,800 (3)
Salary Remaining :	$45,286
Salary Average :	$126,800
Salary Average Remaining :	$45,286
Dru Krebs	$126,300 (3)
Salary Remaining :	$45,107
Salary Average :	$126,300
Salary Average Remaining :	$45,107
Patrick Brown	$117,000 (3)
Salary Remaining :	$41,786
Salary Average :	$117,000
Salary Average Remaining :	$41,786
Gustav Lindstrom	$110,200 (3)
Salary Remaining :	$39,357
Salary Average :	$110,200
Salary Average Remaining :	$39,357
Spencer Martin	$109,000 (3)
Salary Remaining :	$38,929
Salary Average :	$109,000
Salary Average Remaining :	$38,929
Cole Reinhardt	$108,200 (2)
Salary Remaining :	$38,643
Salary Average :	$85,584
Salary Average Remaining :	$30,566
Vyacheslav Peksa	$107,800 (3)
Salary Remaining :	$38,500
Salary Average :	$107,800
Salary Average Remaining :	$38,500
Alex Alexeyev	$106,300 (1)
Salary Remaining :	$37,964
Salary Average :	$89,417
Salary Average Remaining :	$31,935
Riley Kidney	$105,500 (3)
Salary Remaining :	$37,679
Salary Average :	$105,500
Salary Average Remaining :	$37,679
Jett Woo	$101,500 (2)
Salary Remaining :	$36,250
Salary Average :	$101,500
Salary Average Remaining :	$36,250
Mason Primeau	$100,900 (2)
Salary Remaining :	$36,036
Salary Average :	$100,900
Salary Average Remaining :	$36,036
Cole Bardreau	$100,000 (1)
Salary Remaining :	$35,714
Salary Average :	$100,000
Salary Average Remaining :	$35,714
Colton Dach	$96,400 (3)
Salary Remaining :	$34,429
Salary Average :	$96,400
Salary Average Remaining :	$34,429
Michael Carcone	$89,500 (1)
Salary Remaining :	$31,964
Salary Average :	$89,500
Salary Average Remaining :	$31,964
Charles Hudon	$89,500 (1)
Salary Remaining :	$31,964
Salary Average :	$89,500
Salary Average Remaining :	$31,964
Mikko Kokkonen	$84,667 (1)
Salary Remaining :	$30,238
Salary Average :	$84,667
Salary Average Remaining :	$30,238
Mason Millman	$82,800 (3)
Salary Remaining :	$29,571
Salary Average :	$82,800
Salary Average Remaining :	$29,571
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 - 5,741 - 95.68%
Level 2:	5000 - $70 - 3,487 - 69.74%
Level 3:	2000 - $50 - 1,323 - 66.14%
Level 4:	4000 - $20 - 3,862 - 96.54%
Luxury :	1000 - $125 - 997 - 99.72%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $30 - 1,892 - 94.58%
Farm Level 2:	1000 - $15 - 771 - 77.08%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	15
Average Attendance - %	15,410 - 85.61%
Average Income per Game	$1,532,943
Year to Date Revenue	$42,922,417
Farm
Home Games Left	14
Average Attendance - %	2,662 - 88.75%
Average Income per Game	$101,782
Year to Date Revenue	$2,951,676
Expense
Pro Players Total Salaries	$74,731,833
Farm Players Total Salaries	$2,706,250
Coaches Total Salaries	$2,545,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$45,459,501
Farm Year To Date Expenses	$2,295,754
Pro Salary Cap To Date	$44,409,494
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$22,994,152
Farm Estimated Season Revenue	$1,424,947
Pro Remaining Season Days	48
Pro Expenses Per Days	$637,349
Pro Estimated Expenses	$30,592,752
Farm Remaining Season Days	40
Farm Expenses Per Days	$31,261
Farm Estimated Expenses	$1,250,440
Estimated Season Expenses	$31,843,192
Estimated Season Salary Cap	$74,302,214
Estimate Under Maximum Salary Cap of $74,500,000	$197,786
Estimate Over Minimum Salary Cap of $58,500,000	$15,802,214
Current Bank Account	$102,611,274
Projected Bank Account	$95,187,181

Pro Players Salaries
Jordan Kyrou	$14,900,000 (3)
-Salary Remaining :	$5,960,000
-Salary Average :	$14,900,000
-Salary Average Remaining :	$5,960,000
Mika Zibanejad	$8,088,000 (1)
-Salary Remaining :	$3,235,200
-Salary Average :	$9,733,000
-Salary Average Remaining :	$3,893,200
Tyler Seguin	$4,740,000 (2)
-Salary Remaining :	$1,896,000
-Salary Average :	$7,028,000
-Salary Average Remaining :	$2,811,200
Adam Pelech	$4,052,000 (1)
-Salary Remaining :	$1,620,800
-Salary Average :	$4,052,000
-Salary Average Remaining :	$1,620,800
Alex Tuch	$4,000,000 (3)
-Salary Remaining :	$1,600,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$1,600,000
Adrian Kempe	$3,783,000 (2)
-Salary Remaining :	$1,513,200
-Salary Average :	$1,528,000
-Salary Average Remaining :	$611,200
Michael McCarron	$3,755,500 (3)
-Salary Remaining :	$1,502,200
-Salary Average :	$3,755,500
-Salary Average Remaining :	$1,502,200
Alex DeBrincat	$3,708,000 (2)
-Salary Remaining :	$1,483,200
-Salary Average :	$3,562,250
-Salary Average Remaining :	$1,424,900
Esa Lindell	$3,656,000 (3)
-Salary Remaining :	$1,462,400
-Salary Average :	$3,656,000
-Salary Average Remaining :	$1,462,400
Ilya Sorokin	$3,391,000 (2)
-Salary Remaining :	$1,356,400
-Salary Average :	$892,819
-Salary Average Remaining :	$357,128
Colton Sissons	$3,289,000 (2)
-Salary Remaining :	$1,315,600
-Salary Average :	$3,289,000
-Salary Average Remaining :	$1,315,600
Ryan Pulock	$3,233,000 (3)
-Salary Remaining :	$1,293,200
-Salary Average :	$3,233,000
-Salary Average Remaining :	$1,293,200
Dan Vladar	$2,755,500 (3)
-Salary Remaining :	$1,102,200
-Salary Average :	$2,755,500
-Salary Average Remaining :	$1,102,200
Brandon Hagel	$2,663,000 (3)
-Salary Remaining :	$1,065,200
-Salary Average :	$2,663,000
-Salary Average Remaining :	$1,065,200
Ryan Shea	$2,555,500 (3)
-Salary Remaining :	$1,022,200
-Salary Average :	$2,555,500
-Salary Average Remaining :	$1,022,200
Mario Ferraro	$1,502,000 (1)
-Salary Remaining :	$600,800
-Salary Average :	$812,000
-Salary Average Remaining :	$324,800
Simon Holmstrom	$997,000 (1)
-Salary Remaining :	$398,800
-Salary Average :	$997,000
-Salary Average Remaining :	$398,800
Logan Cooley	$950,000 (2)
-Salary Remaining :	$380,000
-Salary Average :	$950,000
-Salary Average Remaining :	$380,000
J.J. Moser	$925,000 (1)
-Salary Remaining :	$370,000
-Salary Average :	$925,000
-Salary Average Remaining :	$370,000
Blake McLaughlin	$925,000 (1)
-Salary Remaining :	$370,000
-Salary Average :	$925,000
-Salary Average Remaining :	$370,000
Ridly Greig	$863,333 (1)
-Salary Remaining :	$345,333
-Salary Average :	$863,333
-Salary Average Remaining :	$345,333
Total Pro Players	21
Salary Commitment
Year 2025 : $74,731,833
Year 2026 : $57,379,500
Year 2027 : $37,518,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $73,075,902
Year 2026 : $54,768,569
Year 2027 : $37,518,500
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $74,731,833
Year 2026 : $57,379,500
Year 2027 : $37,518,500
Year 2028 : $0

Farm Players Salaries
Joey Anderson	$275,550 (3)
Salary Remaining :	$98,411
Salary Average :	$275,550
Salary Average Remaining :	$98,411
Joona Koppanen	$275,550 (3)
Salary Remaining :	$98,411
Salary Average :	$275,550
Salary Average Remaining :	$98,411
Mitchell Stephens	$222,500 (2)
Salary Remaining :	$79,464
Salary Average :	$222,500
Salary Average Remaining :	$79,464
Marc McLaughlin	$135,900 (2)
Salary Remaining :	$48,536
Salary Average :	$135,900
Salary Average Remaining :	$48,536
Kyle McDonald	$135,500 (2)
Salary Remaining :	$48,393
Salary Average :	$135,500
Salary Average Remaining :	$48,393
Pierrick Dube	$125,500 (2)
Salary Remaining :	$44,821
Salary Average :	$125,500
Salary Average Remaining :	$44,821
Walker Duehr	$121,200 (1)
Salary Remaining :	$43,286
Salary Average :	$121,200
Salary Average Remaining :	$43,286
Nikke Kokko	$120,000 (3)
Salary Remaining :	$42,857
Salary Average :	$120,000
Salary Average Remaining :	$42,857
Alex Limoges	$117,300 (1)
Salary Remaining :	$41,893
Salary Average :	$117,300
Salary Average Remaining :	$41,893
Will Cuylle	$90,250 (1)
Salary Remaining :	$32,232
Salary Average :	$90,250
Salary Average Remaining :	$32,232
Nikita Tolopilo	$85,000 (2)
Salary Remaining :	$30,357
Salary Average :	$85,000
Salary Average Remaining :	$30,357
Egor Zamula	$85,000 (3)
Salary Remaining :	$30,357
Salary Average :	$85,000
Salary Average Remaining :	$30,357
Daniil Miromanov	$85,000 (3)
Salary Remaining :	$30,357
Salary Average :	$85,000
Salary Average Remaining :	$30,357
Jordan Oesterle	$85,000 (3)
Salary Remaining :	$30,357
Salary Average :	$85,000
Salary Average Remaining :	$30,357
Beck Malenstyn	$85,000 (3)
Salary Remaining :	$30,357
Salary Average :	$85,000
Salary Average Remaining :	$30,357
Jordan Harris	$85,000 (3)
Salary Remaining :	$30,357
Salary Average :	$85,000
Salary Average Remaining :	$30,357
Sam Poulin	$85,000 (3)
Salary Remaining :	$30,357
Salary Average :	$85,000
Salary Average Remaining :	$30,357
Grant Hutton	$85,000 (3)
Salary Remaining :	$30,357
Salary Average :	$85,000
Salary Average Remaining :	$30,357
Arttu Hyry	$85,000 (3)
Salary Remaining :	$30,357
Salary Average :	$85,000
Salary Average Remaining :	$30,357
Clay Stevenson	$85,000 (2)
Salary Remaining :	$30,357
Salary Average :	$85,000
Salary Average Remaining :	$30,357
Matt Rempe	$82,000 (1)
Salary Remaining :	$29,286
Salary Average :	$82,000
Salary Average Remaining :	$29,286
Lleyton Moore	$80,000 (1)
Salary Remaining :	$28,571
Salary Average :	$80,000
Salary Average Remaining :	$28,571
Vincent Sevigny	$75,000 (1)
Salary Remaining :	$26,786
Salary Average :	$75,000
Salary Average Remaining :	$26,786
Total Farm Players	23
Salary Commitment
Year 2025 : $2,706,250
Year 2026 : $2,140,500
Year 2027 : $1,351,100
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,706,250
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 - 4,409 - 73.49%
Level 2:	5000 - $79 - 3,083 - 61.65%
Level 3:	2000 - $59 - 1,200 - 60.00%
Level 4:	4000 - $39 - 2,400 - 60.00%
Luxury :	1000 - $149 - 961 - 96.12%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $25 - 1,907 - 95.36%
Farm Level 2:	1000 - $10 - 983 - 98.28%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	15
Average Attendance - %	12,053 - 66.96%
Average Income per Game	$1,471,654
Year to Date Revenue	$41,206,301
Farm
Home Games Left	13
Average Attendance - %	2,890 - 96.33%
Average Income per Game	$85,687
Year to Date Revenue	$2,570,607
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	$36,884,061
Farm Year To Date Expenses	$3,314,535
Pro Salary Cap To Date	$36,134,037
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$22,074,804
Farm Estimated Season Revenue	$1,113,930
Pro Remaining Season Days	48
Pro Expenses Per Days	$514,428
Pro Estimated Expenses	$24,692,544
Farm Remaining Season Days	40
Farm Expenses Per Days	$45,805
Farm Estimated Expenses	$1,832,200
Estimated Season Expenses	$26,524,744
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	($28,456)
Projected Bank Account	($3,364,466)

Pro Players Salaries
Alexander Kerfoot	$9,000,000 (2)
-Salary Remaining :	$3,600,000
-Salary Average :	$9,000,000
-Salary Average Remaining :	$3,600,000
Blake Coleman	$6,250,000 (3)
-Salary Remaining :	$2,500,000
-Salary Average :	$6,250,000
-Salary Average Remaining :	$2,500,000
Scott Mayfield	$5,000,000 (2)
-Salary Remaining :	$2,000,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$2,000,000
Ilya Lyubushkin	$4,000,000 (3)
-Salary Remaining :	$1,600,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$1,600,000
Morgan Rielly	$3,865,000 (2)
-Salary Remaining :	$1,546,000
-Salary Average :	$3,865,000
-Salary Average Remaining :	$1,546,000
Alexander Wennberg	$3,860,000 (2)
-Salary Remaining :	$1,544,000
-Salary Average :	$3,823,000
-Salary Average Remaining :	$1,529,200
James van Riemsdyk	$3,750,000 (1)
-Salary Remaining :	$1,500,000
-Salary Average :	$3,750,000
-Salary Average Remaining :	$1,500,000
Dmitry Orlov	$3,615,000 (2)
-Salary Remaining :	$1,446,000
-Salary Average :	$1,746,000
-Salary Average Remaining :	$698,400
Erik Johnson	$2,999,999 (2)
-Salary Remaining :	$1,200,000
-Salary Average :	$2,999,999
-Salary Average Remaining :	$1,200,000
Justin Danforth	$2,133,000 (1)
-Salary Remaining :	$853,200
-Salary Average :	$2,133,000
-Salary Average Remaining :	$853,200
Ukko-Pekka Luukkonen	$2,000,000 (3)
-Salary Remaining :	$800,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$800,000
Michael DiPietro	$1,958,000 (3)
-Salary Remaining :	$783,200
-Salary Average :	$1,958,000
-Salary Average Remaining :	$783,200
Quinton Byfield	$1,756,000 (2)
-Salary Remaining :	$702,400
-Salary Average :	$1,756,000
-Salary Average Remaining :	$702,400
Troy Stecher	$1,600,000 (3)
-Salary Remaining :	$640,000
-Salary Average :	$1,600,000
-Salary Average Remaining :	$640,000
Tomas Nosek	$1,600,000 (3)
-Salary Remaining :	$640,000
-Salary Average :	$1,600,000
-Salary Average Remaining :	$640,000
Adam Klapka	$1,238,000 (2)
-Salary Remaining :	$495,200
-Salary Average :	$1,238,000
-Salary Average Remaining :	$495,200
Collin Delia	$1,200,000 (2)
-Salary Remaining :	$480,000
-Salary Average :	$1,200,000
-Salary Average Remaining :	$480,000
Mathew Dumba	$1,109,000 (3)
-Salary Remaining :	$443,600
-Salary Average :	$1,109,000
-Salary Average Remaining :	$443,600
Leo Carlsson	$950,000 (2)
-Salary Remaining :	$380,000
-Salary Average :	$950,000
-Salary Average Remaining :	$380,000
Mackie Samoskevich	$925,000 (1)
-Salary Remaining :	$370,000
-Salary Average :	$925,000
-Salary Average Remaining :	$370,000
Tyson Foerster	$863,333 (1)
-Salary Remaining :	$345,333
-Salary Average :	$863,333
-Salary Average Remaining :	$345,333
Rasmus Asplund	$809,000 (3)
-Salary Remaining :	$323,600
-Salary Average :	$809,000
-Salary Average Remaining :	$323,600
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 :	$80,357
Salary Average :	$225,000
Salary Average Remaining :	$80,357
James Reimer	$221,100 (3)
Salary Remaining :	$78,964
Salary Average :	$221,100
Salary Average Remaining :	$78,964
Joseph Blandisi	$219,000 (1)
Salary Remaining :	$78,214
Salary Average :	$219,000
Salary Average Remaining :	$78,214
Marcus Hogberg	$218,000 (3)
Salary Remaining :	$77,857
Salary Average :	$218,000
Salary Average Remaining :	$77,857
Ross Johnston	$216,000 (1)
Salary Remaining :	$77,143
Salary Average :	$216,000
Salary Average Remaining :	$77,143
Chase Priskie	$215,700 (1)
Salary Remaining :	$77,036
Salary Average :	$215,700
Salary Average Remaining :	$77,036
Dillon Heatherington	$212,600 (1)
Salary Remaining :	$75,929
Salary Average :	$212,600
Salary Average Remaining :	$75,929
Oliver Kylington	$200,000 (3)
Salary Remaining :	$71,429
Salary Average :	$200,000
Salary Average Remaining :	$71,429
Kurtis MacDermid	$200,000 (2)
Salary Remaining :	$71,429
Salary Average :	$200,000
Salary Average Remaining :	$71,429
Tyson Jost	$200,000 (3)
Salary Remaining :	$71,429
Salary Average :	$200,000
Salary Average Remaining :	$71,429
John Klingberg	$175,000 (3)
Salary Remaining :	$62,500
Salary Average :	$175,000
Salary Average Remaining :	$62,500
Phillip Di Giuseppe	$175,000 (3)
Salary Remaining :	$62,500
Salary Average :	$175,000
Salary Average Remaining :	$62,500
Chris Wagner	$160,000 (3)
Salary Remaining :	$57,143
Salary Average :	$160,000
Salary Average Remaining :	$57,143
Jakub Vrana	$160,000 (3)
Salary Remaining :	$57,143
Salary Average :	$160,000
Salary Average Remaining :	$57,143
Alex Barre-Boulet	$152,400 (2)
Salary Remaining :	$54,429
Salary Average :	$152,400
Salary Average Remaining :	$54,429
Adam Boqvist	$148,400 (3)
Salary Remaining :	$53,000
Salary Average :	$148,400
Salary Average Remaining :	$53,000
Connor Kelley	$133,000 (3)
Salary Remaining :	$47,500
Salary Average :	$133,000
Salary Average Remaining :	$47,500
Kalan Lind	$132,600 (3)
Salary Remaining :	$47,357
Salary Average :	$132,600
Salary Average Remaining :	$47,357
Devin Kaplan	$126,500 (3)
Salary Remaining :	$45,179
Salary Average :	$126,500
Salary Average Remaining :	$45,179
Gustav Olofsson	$120,000 (2)
Salary Remaining :	$42,857
Salary Average :	$120,000
Salary Average Remaining :	$42,857
Chase Wouters	$106,400 (2)
Salary Remaining :	$38,000
Salary Average :	$106,400
Salary Average Remaining :	$38,000
Wyatt Bongiovanni	$106,333 (1)
Salary Remaining :	$37,976
Salary Average :	$106,333
Salary Average Remaining :	$37,976
Nikolas Brouillard	$104,100 (1)
Salary Remaining :	$37,179
Salary Average :	$104,100
Salary Average Remaining :	$37,179
Kevin Conley	$102,600 (1)
Salary Remaining :	$36,643
Salary Average :	$102,600
Salary Average Remaining :	$36,643
Thomas Milic	$102,500 (3)
Salary Remaining :	$36,607
Salary Average :	$102,500
Salary Average Remaining :	$36,607
Travis Howe	$100,700 (1)
Salary Remaining :	$35,964
Salary Average :	$100,700
Salary Average Remaining :	$35,964
Taylor Ward	$97,200 (1)
Salary Remaining :	$34,714
Salary Average :	$97,200
Salary Average Remaining :	$34,714
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 - 5,757 - 95.94%
Level 2:	5000 - $50 - 4,805 - 96.10%
Level 3:	2000 - $30 - 1,991 - 99.54%
Level 4:	4000 - $15 - 3,901 - 97.53%
Luxury :	1000 - $140 - 974 - 97.37%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $30 - 1,918 - 95.90%
Farm Level 2:	1000 - $15 - 768 - 76.78%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	15
Average Attendance - %	17,427 - 96.82%
Average Income per Game	$1,423,470
Year to Date Revenue	$39,857,156
Farm
Home Games Left	14
Average Attendance - %	2,686 - 89.52%
Average Income per Game	$102,892
Year to Date Revenue	$2,983,879
Expense
Pro Players Total Salaries	$75,476,000
Farm Players Total Salaries	$3,266,800
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	($500,000)
Pro Year To Date Expenses	$45,318,956
Farm Year To Date Expenses	$2,700,096
Pro Salary Cap To Date	$44,718,912
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$21,352,048
Farm Estimated Season Revenue	$1,440,493
Pro Remaining Season Days	48
Pro Expenses Per Days	$637,300
Pro Estimated Expenses	$30,590,400
Farm Remaining Season Days	40
Farm Expenses Per Days	$38,096
Farm Estimated Expenses	$1,523,840
Estimated Season Expenses	$32,114,240
Estimated Season Salary Cap	$74,409,328
Estimate Under Maximum Salary Cap of $74,500,000	$90,672
Estimate Over Minimum Salary Cap of $58,500,000	$15,909,328
Current Bank Account	$11,698,022
Projected Bank Account	$2,376,323

Pro Players Salaries
Aaron Ekblad	$8,550,000 (1)
-Salary Remaining :	$3,420,000
-Salary Average :	$8,550,000
-Salary Average Remaining :	$3,420,000
Quinn Hughes	$7,500,000 (3)
-Salary Remaining :	$3,000,000
-Salary Average :	$7,500,000
-Salary Average Remaining :	$3,000,000
William Karlsson	$7,500,000 (1)
-Salary Remaining :	$3,000,000
-Salary Average :	$7,500,000
-Salary Average Remaining :	$3,000,000
Matt Boldy	$7,000,000 (5)
-Salary Remaining :	$2,800,000
-Salary Average :	$7,000,000
-Salary Average Remaining :	$2,800,000
Sean Monahan	$6,500,000 (3)
-Salary Remaining :	$2,600,000
-Salary Average :	$6,500,000
-Salary Average Remaining :	$2,600,000
Mark Stone	$6,500,000 (3)
-Salary Remaining :	$2,600,000
-Salary Average :	$6,500,000
-Salary Average Remaining :	$2,600,000
Thatcher Demko	$5,007,000 (1)
-Salary Remaining :	$2,002,800
-Salary Average :	$1,384,000
-Salary Average Remaining :	$553,600
Lucas Raymond	$4,883,000 (3)
-Salary Remaining :	$1,953,200
-Salary Average :	$4,883,000
-Salary Average Remaining :	$1,953,200
Alex Vlasic	$4,831,000 (3)
-Salary Remaining :	$1,932,400
-Salary Average :	$4,831,000
-Salary Average Remaining :	$1,932,400
Chandler Stephenson	$4,715,000 (2)
-Salary Remaining :	$1,886,000
-Salary Average :	$4,155,000
-Salary Average Remaining :	$1,662,000
Shane Pinto	$3,125,000 (5)
-Salary Remaining :	$1,250,000
-Salary Average :	$3,125,000
-Salary Average Remaining :	$1,250,000
Kirill Marchenko	$1,562,500 (1)
-Salary Remaining :	$625,000
-Salary Average :	$1,562,500
-Salary Average Remaining :	$625,000
Chris Ortiz	$1,000,000 (1)
-Salary Remaining :	$400,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$400,000
Andrew Lucas	$1,000,000 (1)
-Salary Remaining :	$400,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$400,000
Adam McCormick	$1,000,000 (1)
-Salary Remaining :	$400,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$400,000
Justin Sourdif	$902,500 (1)
-Salary Remaining :	$361,000
-Salary Average :	$902,500
-Salary Average Remaining :	$361,000
Brendan Furry	$800,000 (1)
-Salary Remaining :	$320,000
-Salary Average :	$800,000
-Salary Average Remaining :	$320,000
Magnus Hellberg	$800,000 (2)
-Salary Remaining :	$320,000
-Salary Average :	$800,000
-Salary Average Remaining :	$320,000
Boris Katchouk	$800,000 (1)
-Salary Remaining :	$320,000
-Salary Average :	$800,000
-Salary Average Remaining :	$320,000
A.J. Greer	$750,000 (1)
-Salary Remaining :	$300,000
-Salary Average :	$750,000
-Salary Average Remaining :	$300,000
Alexander Petrovic	$750,000 (1)
-Salary Remaining :	$300,000
-Salary Average :	$750,000
-Salary Average Remaining :	$300,000
Total Pro Players	21
Salary Commitment
Year 2025 : $75,476,000
Year 2026 : $45,854,000
Year 2027 : $40,339,000
Year 2028 : $10,125,000
Salary Average Commitment
Year 2025 : $71,293,000
Year 2026 : $45,294,000
Year 2027 : $40,339,000
Year 2028 : $10,125,000
Salary Cap with 1 Way Contract
Year 2025 : $75,476,000
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 :	$106,964
Salary Average :	$299,500
Salary Average Remaining :	$106,964
Filip Hronek	$277,200 (2)
Salary Remaining :	$99,000
Salary Average :	$91,688
Salary Average Remaining :	$32,746
Sean Kuraly	$255,500 (1)
Salary Remaining :	$91,250
Salary Average :	$255,500
Salary Average Remaining :	$91,250
Radek Faksa	$234,000 (2)
Salary Remaining :	$83,571
Salary Average :	$234,000
Salary Average Remaining :	$83,571
Timothy Liljegren	$219,600 (2)
Salary Remaining :	$78,429
Salary Average :	$219,600
Salary Average Remaining :	$78,429
Hudson Fasching	$211,500 (1)
Salary Remaining :	$75,536
Salary Average :	$211,500
Salary Average Remaining :	$75,536
Mattias Samuelsson	$187,700 (2)
Salary Remaining :	$67,036
Salary Average :	$99,492
Salary Average Remaining :	$35,533
Nick Swaney	$142,400 (3)
Salary Remaining :	$50,857
Salary Average :	$142,400
Salary Average Remaining :	$50,857
Cedric Pare	$135,700 (3)
Salary Remaining :	$48,464
Salary Average :	$135,700
Salary Average Remaining :	$48,464
Jaroslav Chmelar	$133,900 (3)
Salary Remaining :	$47,821
Salary Average :	$133,900
Salary Average Remaining :	$47,821
Ty Murchison	$128,800 (3)
Salary Remaining :	$46,000
Salary Average :	$128,800
Salary Average Remaining :	$46,000
Emmitt Finnie	$127,700 (3)
Salary Remaining :	$45,607
Salary Average :	$127,700
Salary Average Remaining :	$45,607
Skyler Brind'Amour	$125,800 (3)
Salary Remaining :	$44,929
Salary Average :	$125,800
Salary Average Remaining :	$44,929
Vladislav Kolyachonok	$124,900 (2)
Salary Remaining :	$44,607
Salary Average :	$124,900
Salary Average Remaining :	$44,607
Jonathan Aspirot	$120,000 (3)
Salary Remaining :	$42,857
Salary Average :	$120,000
Salary Average Remaining :	$42,857
Alexey Toropchenko	$110,100 (2)
Salary Remaining :	$39,321
Salary Average :	$93,400
Salary Average Remaining :	$33,357
Donavan Houle	$100,000 (1)
Salary Remaining :	$35,714
Salary Average :	$100,000
Salary Average Remaining :	$35,714
Yaroslav Askarov	$92,500 (1)
Salary Remaining :	$33,036
Salary Average :	$92,500
Salary Average Remaining :	$33,036
Austin Poganski	$80,000 (1)
Salary Remaining :	$28,571
Salary Average :	$80,000
Salary Average Remaining :	$28,571
Alex Doucet	$80,000 (1)
Salary Remaining :	$28,571
Salary Average :	$80,000
Salary Average Remaining :	$28,571
Mark Sinclair	$80,000 (2)
Salary Remaining :	$28,571
Salary Average :	$80,000
Salary Average Remaining :	$28,571
Total Farm Players	21
Salary Commitment
Year 2025 : $3,266,800
Year 2026 : $2,147,800
Year 2027 : $914,300
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,976,380
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 - 4,412 - 73.54%
Level 2:	5000 - $60 - 4,722 - 94.44%
Level 3:	2000 - $35 - 1,964 - 98.21%
Level 4:	4000 - $20 - 3,793 - 94.82%
Luxury :	1000 - $200 - 730 - 72.96%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $35 - 1,404 - 70.22%
Farm Level 2:	1000 - $15 - 755 - 75.53%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	15
Average Attendance - %	15,621 - 86.78%
Average Income per Game	$1,512,444
Year to Date Revenue	$42,348,437
Farm
Home Games Left	13
Average Attendance - %	2,160 - 71.99%
Average Income per Game	$90,118
Year to Date Revenue	$2,703,538
Expense
Pro Players Total Salaries	$59,931,666
Farm Players Total Salaries	$2,705,800
Coaches Total Salaries	$6,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$41,438,674
Farm Year To Date Expenses	$2,305,474
Pro Salary Cap To Date	$38,438,721
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$22,686,663
Farm Estimated Season Revenue	$1,171,533
Pro Remaining Season Days	48
Pro Expenses Per Days	$541,097
Pro Estimated Expenses	$25,972,656
Farm Remaining Season Days	40
Farm Expenses Per Days	$33,088
Farm Estimated Expenses	$1,323,520
Estimated Season Expenses	$27,296,176
Estimated Season Salary Cap	$62,411,409
Estimate Under Maximum Salary Cap of $74,500,000	$12,088,591
Estimate Over Minimum Salary Cap of $58,500,000	$3,911,409
Current Bank Account	$73,638,105
Projected Bank Account	$70,200,125

Pro Players Salaries
Charlie Coyle	$7,325,000 (1)
-Salary Remaining :	$2,930,000
-Salary Average :	$7,325,000
-Salary Average Remaining :	$2,930,000
Artturi Lehkonen	$6,555,000 (1)
-Salary Remaining :	$2,622,000
-Salary Average :	$6,555,000
-Salary Average Remaining :	$2,622,000
Victor Hedman	$5,727,000 (3)
-Salary Remaining :	$2,290,800
-Salary Average :	$5,727,000
-Salary Average Remaining :	$2,290,800
Brenden Dillon	$4,124,000 (1)
-Salary Remaining :	$1,649,600
-Salary Average :	$4,124,000
-Salary Average Remaining :	$1,649,600
Ryan McAllister	$4,000,000 (1)
-Salary Remaining :	$1,600,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$1,600,000
Jason Polin	$4,000,000 (1)
-Salary Remaining :	$1,600,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$1,600,000
Rickard Rakell	$3,647,000 (2)
-Salary Remaining :	$1,458,800
-Salary Average :	$1,265,000
-Salary Average Remaining :	$506,000
Mikael Granlund	$3,371,000 (2)
-Salary Remaining :	$1,348,400
-Salary Average :	$4,244,000
-Salary Average Remaining :	$1,697,600
Pyotr Kochetkov	$3,326,000 (3)
-Salary Remaining :	$1,330,400
-Salary Average :	$3,326,000
-Salary Average Remaining :	$1,330,400
Zach Whitecloud	$2,500,000 (3)
-Salary Remaining :	$1,000,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$1,000,000
Jimmy Vesey	$2,292,000 (1)
-Salary Remaining :	$916,800
-Salary Average :	$2,292,000
-Salary Average Remaining :	$916,800
John Marino	$1,977,000 (1)
-Salary Remaining :	$790,800
-Salary Average :	$763,000
-Salary Average Remaining :	$305,200
Justin Barron	$1,561,000 (2)
-Salary Remaining :	$624,400
-Salary Average :	$1,561,000
-Salary Average Remaining :	$624,400
Jack Roslovic	$1,517,000 (1)
-Salary Remaining :	$606,800
-Salary Average :	$1,153,000
-Salary Average Remaining :	$461,200
Isak Rosen	$1,450,000 (1)
-Salary Remaining :	$580,000
-Salary Average :	$1,450,000
-Salary Average Remaining :	$580,000
Cameron Hughes	$1,406,000 (2)
-Salary Remaining :	$562,400
-Salary Average :	$1,406,000
-Salary Average Remaining :	$562,400
Kaiden Guhle	$1,283,333 (1)
-Salary Remaining :	$513,333
-Salary Average :	$1,283,333
-Salary Average Remaining :	$513,333
Cameron Whitehead	$1,277,000 (3)
-Salary Remaining :	$510,800
-Salary Average :	$1,277,000
-Salary Average Remaining :	$510,800
Nils Aman	$925,000 (1)
-Salary Remaining :	$370,000
-Salary Average :	$925,000
-Salary Average Remaining :	$370,000
Dennis Hildeby	$843,333 (1)
-Salary Remaining :	$337,333
-Salary Average :	$843,333
-Salary Average Remaining :	$337,333
Connor Zary	$825,000 (2)
-Salary Remaining :	$330,000
-Salary Average :	$825,000
-Salary Average Remaining :	$330,000
Total Pro Players	21
Salary Commitment
Year 2025 : $59,931,666
Year 2026 : $23,640,000
Year 2027 : $12,830,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $56,844,666
Year 2026 : $22,131,000
Year 2027 : $12,830,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $59,931,666
Year 2026 : $23,640,000
Year 2027 : $12,830,000
Year 2028 : $0

Farm Players Salaries
Ethan Cardwell	$146,100 (3)
Salary Remaining :	$52,179
Salary Average :	$146,100
Salary Average Remaining :	$52,179
Chase Bradley	$134,500 (3)
Salary Remaining :	$48,036
Salary Average :	$134,500
Salary Average Remaining :	$48,036
Blake Biondi	$133,500 (3)
Salary Remaining :	$47,679
Salary Average :	$133,500
Salary Average Remaining :	$47,679
Eduard Sale	$129,000 (3)
Salary Remaining :	$46,071
Salary Average :	$129,000
Salary Average Remaining :	$46,071
Sandis Vilmanis	$128,800 (3)
Salary Remaining :	$46,000
Salary Average :	$128,800
Salary Average Remaining :	$46,000
Charles-Alexis Legault	$128,700 (3)
Salary Remaining :	$45,964
Salary Average :	$128,700
Salary Average Remaining :	$45,964
Konnor Smith	$128,600 (3)
Salary Remaining :	$45,929
Salary Average :	$128,600
Salary Average Remaining :	$45,929
Filip Roos	$126,800 (2)
Salary Remaining :	$45,286
Salary Average :	$126,800
Salary Average Remaining :	$45,286
Ethan Gauthier	$126,600 (3)
Salary Remaining :	$45,214
Salary Average :	$126,600
Salary Average Remaining :	$45,214
Noel Nordh	$126,600 (3)
Salary Remaining :	$45,214
Salary Average :	$126,600
Salary Average Remaining :	$45,214
Lukas Fischer	$126,000 (3)
Salary Remaining :	$45,000
Salary Average :	$126,000
Salary Average Remaining :	$45,000
Isaac Belliveau	$125,500 (3)
Salary Remaining :	$44,821
Salary Average :	$125,500
Salary Average Remaining :	$44,821
Sergei Murashov	$117,000 (3)
Salary Remaining :	$41,786
Salary Average :	$117,000
Salary Average Remaining :	$41,786
Brayden Tracey	$114,600 (2)
Salary Remaining :	$40,929
Salary Average :	$114,600
Salary Average Remaining :	$40,929
Tanner Dickinson	$113,500 (3)
Salary Remaining :	$40,536
Salary Average :	$113,500
Salary Average Remaining :	$40,536
Ryan Sandelin	$90,000 (1)
Salary Remaining :	$32,143
Salary Average :	$90,000
Salary Average Remaining :	$32,143
Wyatt Aamodt	$90,000 (1)
Salary Remaining :	$32,143
Salary Average :	$90,000
Salary Average Remaining :	$32,143
Tobie Bisson	$90,000 (1)
Salary Remaining :	$32,143
Salary Average :	$90,000
Salary Average Remaining :	$32,143
Avery Hayes	$90,000 (1)
Salary Remaining :	$32,143
Salary Average :	$90,000
Salary Average Remaining :	$32,143
Stefan Matteau	$90,000 (1)
Salary Remaining :	$32,143
Salary Average :	$90,000
Salary Average Remaining :	$32,143
Dan Renouf	$90,000 (1)
Salary Remaining :	$32,143
Salary Average :	$90,000
Salary Average Remaining :	$32,143
Tristan Allard	$90,000 (1)
Salary Remaining :	$32,143
Salary Average :	$90,000
Salary Average Remaining :	$32,143
Chase Wheatcroft	$90,000 (1)
Salary Remaining :	$32,143
Salary Average :	$90,000
Salary Average Remaining :	$32,143
Matt Villalta	$80,000 (2)
Salary Remaining :	$28,571
Salary Average :	$80,000
Salary Average Remaining :	$28,571
Total Farm Players	24
Salary Commitment
Year 2025 : $2,705,800
Year 2026 : $1,985,800
Year 2027 : $1,664,400
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,705,800
Year 2026 : $1,985,800
Year 2027 : $1,664,400
Year 2028 : $0

Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Centre
Level 1:	6000 - $91 - 5,626 - 93.76%
Level 2:	5000 - $60 - 4,698 - 93.97%
Level 3:	2000 - $42 - 1,509 - 75.43%
Level 4:	4000 - $19 - 3,838 - 95.95%
Luxury :	1000 - $145 - 969 - 96.88%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $35 - 1,379 - 68.97%
Farm Level 2:	1000 - $15 - 746 - 74.56%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	15
Average Attendance - %	16,639 - 92.44%
Average Income per Game	$1,595,179
Year to Date Revenue	$44,665,024
Farm
Home Games Left	13
Average Attendance - %	2,125 - 70.84%
Average Income per Game	$88,604
Year to Date Revenue	$2,658,123
Expense
Pro Players Total Salaries	$58,032,500
Farm Players Total Salaries	$3,655,567
Coaches Total Salaries	$1,750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$36,005,580
Farm Year To Date Expenses	$2,750,138
Pro Salary Cap To Date	$35,405,562
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$23,927,691
Farm Estimated Season Revenue	$1,151,853
Pro Remaining Season Days	48
Pro Expenses Per Days	$491,938
Pro Estimated Expenses	$23,613,024
Farm Remaining Season Days	40
Farm Expenses Per Days	$39,335
Farm Estimated Expenses	$1,573,400
Estimated Season Expenses	$25,186,424
Estimated Season Salary Cap	$58,618,554
Estimate Under Maximum Salary Cap of $74,500,000	$15,881,446
Estimate Over Minimum Salary Cap of $58,500,000	$118,554
Current Bank Account	$106,095,869
Projected Bank Account	$105,988,989

Pro Players Salaries
Marcus Pettersson	$5,955,000 (1)
-Salary Remaining :	$2,382,000
-Salary Average :	$5,955,000
-Salary Average Remaining :	$2,382,000
Andre Burakovsky	$5,355,500 (1)
-Salary Remaining :	$2,142,200
-Salary Average :	$5,355,500
-Salary Average Remaining :	$2,142,200
Calvin Pickard	$4,995,000 (2)
-Salary Remaining :	$1,998,000
-Salary Average :	$4,995,000
-Salary Average Remaining :	$1,998,000
Matt Roy	$4,500,000 (3)
-Salary Remaining :	$1,800,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$1,800,000
Tyler Johnson	$3,995,000 (2)
-Salary Remaining :	$1,598,000
-Salary Average :	$3,995,000
-Salary Average Remaining :	$1,598,000
Travis Konecny	$3,539,000 (3)
-Salary Remaining :	$1,415,600
-Salary Average :	$3,539,000
-Salary Average Remaining :	$1,415,600
Yakov Trenin	$3,501,000 (2)
-Salary Remaining :	$1,400,400
-Salary Average :	$3,501,000
-Salary Average Remaining :	$1,400,400
Calle Jarnkrok	$3,207,000 (2)
-Salary Remaining :	$1,282,800
-Salary Average :	$3,830,000
-Salary Average Remaining :	$1,532,000
Ivan Barbashev	$2,750,000 (2)
-Salary Remaining :	$1,100,000
-Salary Average :	$2,750,000
-Salary Average Remaining :	$1,100,000
Adam Gaudette	$1,747,000 (3)
-Salary Remaining :	$698,800
-Salary Average :	$1,747,000
-Salary Average Remaining :	$698,800
Joseph Woll	$1,736,000 (2)
-Salary Remaining :	$694,400
-Salary Average :	$1,736,000
-Salary Average Remaining :	$694,400
Eeli Tolvanen	$1,464,000 (3)
-Salary Remaining :	$585,600
-Salary Average :	$1,464,000
-Salary Average Remaining :	$585,600
Connor McMichael	$1,344,000 (2)
-Salary Remaining :	$537,600
-Salary Average :	$1,344,000
-Salary Average Remaining :	$537,600
Robert Mastrosimone	$1,319,000 (3)
-Salary Remaining :	$527,600
-Salary Average :	$1,319,000
-Salary Average Remaining :	$527,600
Paul Ludwinski	$1,280,000 (3)
-Salary Remaining :	$512,000
-Salary Average :	$1,280,000
-Salary Average Remaining :	$512,000
Scott Reedy	$1,253,000 (2)
-Salary Remaining :	$501,200
-Salary Average :	$1,253,000
-Salary Average Remaining :	$501,200
Dante Fabbro	$1,200,000 (3)
-Salary Remaining :	$480,000
-Salary Average :	$1,200,000
-Salary Average Remaining :	$480,000
Declan Chisholm	$1,180,000 (2)
-Salary Remaining :	$472,000
-Salary Average :	$1,180,000
-Salary Average Remaining :	$472,000
Joel Hofer	$1,064,000 (2)
-Salary Remaining :	$425,600
-Salary Average :	$1,064,000
-Salary Average Remaining :	$425,600
Joel Hanley	$1,000,000 (1)
-Salary Remaining :	$400,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$400,000
Jon Merrill	$1,000,000 (1)
-Salary Remaining :	$400,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$400,000
Travis Barron	$973,000 (2)
-Salary Remaining :	$389,200
-Salary Average :	$973,000
-Salary Average Remaining :	$389,200
Nicolas Roy	$950,000 (1)
-Salary Remaining :	$380,000
-Salary Average :	$950,000
-Salary Average Remaining :	$380,000
Elmer Soderblom	$925,000 (1)
-Salary Remaining :	$370,000
-Salary Average :	$925,000
-Salary Average Remaining :	$370,000
Mason Lohrei	$925,000 (1)
-Salary Remaining :	$370,000
-Salary Average :	$925,000
-Salary Average Remaining :	$370,000
Alex Laferriere	$875,000 (1)
-Salary Remaining :	$350,000
-Salary Average :	$875,000
-Salary Average Remaining :	$350,000
Total Pro Players	26
Salary Commitment
Year 2025 : $58,032,500
Year 2026 : $41,047,000
Year 2027 : $15,049,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $58,655,500
Year 2026 : $41,670,000
Year 2027 : $15,049,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $58,032,500
Year 2026 : $41,047,000
Year 2027 : $15,049,000
Year 2028 : $0

Farm Players Salaries
Rafael Harvey-Pinard	$222,700 (2)
Salary Remaining :	$79,536
Salary Average :	$222,700
Salary Average Remaining :	$79,536
Ivan Ivan	$195,500 (2)
Salary Remaining :	$69,821
Salary Average :	$195,500
Salary Average Remaining :	$69,821
Nikolai Kovalenko	$149,500 (3)
Salary Remaining :	$53,393
Salary Average :	$149,500
Salary Average Remaining :	$53,393
Oliver Wahlstrom	$145,200 (3)
Salary Remaining :	$51,857
Salary Average :	$145,200
Salary Average Remaining :	$51,857
Bear Hughes	$144,200 (3)
Salary Remaining :	$51,500
Salary Average :	$144,200
Salary Average Remaining :	$51,500
Justin Robidas	$142,100 (3)
Salary Remaining :	$50,750
Salary Average :	$142,100
Salary Average Remaining :	$50,750
Ville Koivunen	$138,700 (3)
Salary Remaining :	$49,536
Salary Average :	$138,700
Salary Average Remaining :	$49,536
Judd Caulfield	$138,100 (3)
Salary Remaining :	$49,321
Salary Average :	$138,100
Salary Average Remaining :	$49,321
Andre Lee	$137,800 (3)
Salary Remaining :	$49,214
Salary Average :	$137,800
Salary Average Remaining :	$49,214
Cole Krygier	$137,700 (3)
Salary Remaining :	$49,179
Salary Average :	$137,700
Salary Average Remaining :	$49,179
Riley Duran	$134,500 (3)
Salary Remaining :	$48,036
Salary Average :	$134,500
Salary Average Remaining :	$48,036
Cade Webber	$134,500 (3)
Salary Remaining :	$48,036
Salary Average :	$134,500
Salary Average Remaining :	$48,036
Matias Rajaniemi	$134,400 (3)
Salary Remaining :	$48,000
Salary Average :	$134,400
Salary Average Remaining :	$48,000
Jack Malone	$134,200 (3)
Salary Remaining :	$47,929
Salary Average :	$134,200
Salary Average Remaining :	$47,929
Ben McCartney	$125,300 (3)
Salary Remaining :	$44,750
Salary Average :	$125,300
Salary Average Remaining :	$44,750
Dawson Barteaux	$110,600 (3)
Salary Remaining :	$39,500
Salary Average :	$110,600
Salary Average Remaining :	$39,500
Jonathan Gruden	$109,200 (2)
Salary Remaining :	$39,000
Salary Average :	$109,200
Salary Average Remaining :	$39,000
Isaac Ratcliffe	$108,800 (2)
Salary Remaining :	$38,857
Salary Average :	$108,800
Salary Average Remaining :	$38,857
Keith Petruzzelli	$106,100 (3)
Salary Remaining :	$37,893
Salary Average :	$106,100
Salary Average Remaining :	$37,893
Tristan Lennox	$102,600 (3)
Salary Remaining :	$36,643
Salary Average :	$102,600
Salary Average Remaining :	$36,643
Garin Bjorklund	$101,900 (3)
Salary Remaining :	$36,393
Salary Average :	$101,900
Salary Average Remaining :	$36,393
Jacob MacDonald	$100,000 (1)
Salary Remaining :	$35,714
Salary Average :	$100,000
Salary Average Remaining :	$35,714
Blade Jenkins	$97,100 (2)
Salary Remaining :	$34,679
Salary Average :	$97,100
Salary Average Remaining :	$34,679
Kevin Mandolese	$94,200 (2)
Salary Remaining :	$33,643
Salary Average :	$94,200
Salary Average Remaining :	$33,643
Ryker Evans	$92,500 (1)
Salary Remaining :	$33,036
Salary Average :	$92,500
Salary Average Remaining :	$33,036
Ryan Johnson	$92,500 (1)
Salary Remaining :	$33,036
Salary Average :	$92,500
Salary Average Remaining :	$33,036
Olle Lycksell	$87,500 (1)
Salary Remaining :	$31,250
Salary Average :	$87,500
Salary Average Remaining :	$31,250
James Malatesta	$84,167 (2)
Salary Remaining :	$30,060
Salary Average :	$84,167
Salary Average Remaining :	$30,060
Ben King	$79,000 (2)
Salary Remaining :	$28,214
Salary Average :	$79,000
Salary Average Remaining :	$28,214
Noel Hoefenmayer	$75,000 (1)
Salary Remaining :	$26,786
Salary Average :	$75,000
Salary Average Remaining :	$26,786
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	32
Salary Commitment
Year 2025 : $3,655,567
Year 2026 : $3,208,067
Year 2027 : $2,217,400
Year 2028 : $0
Salary Average Commitment
Year 2025 : $3,655,567
Year 2026 : $3,208,067
Year 2027 : $2,217,400
Year 2028 : $0

Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rexall Place
Level 1:	7000 - $85 - 5,882 - 84.02%
Level 2:	6000 - $60 - 5,055 - 84.25%
Level 3:	3500 - $40 - 2,450 - 70.00%
Level 4:	4000 - $20 - 3,865 - 96.63%
Luxury :	1500 - $120 - 1,088 - 72.56%
Total Capacity :	22000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $30 - 1,914 - 95.68%
Farm Level 2:	1000 - $15 - 749 - 74.95%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	15
Average Attendance - %	18,340 - 83.36%
Average Income per Game	$1,652,625
Year to Date Revenue	$46,273,498
Farm
Home Games Left	14
Average Attendance - %	2,663 - 88.77%
Average Income per Game	$102,285
Year to Date Revenue	$2,966,268
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	$45,145,115
Farm Year To Date Expenses	$4,171,546
Pro Salary Cap To Date	$44,485,091
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$24,789,374
Farm Estimated Season Revenue	$1,431,991
Pro Remaining Season Days	48
Pro Expenses Per Days	$626,970
Pro Estimated Expenses	$30,094,560
Farm Remaining Season Days	40
Farm Expenses Per Days	$57,943
Farm Estimated Expenses	$2,317,720
Estimated Season Expenses	$32,412,280
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	$133,220,027
Projected Bank Account	$127,029,112

Pro Players Salaries
John Carlson	$10,750,000 (2)
-Salary Remaining :	$4,300,000
-Salary Average :	$10,750,000
-Salary Average Remaining :	$4,300,000
Jonathan Huberdeau	$7,550,000 (1)
-Salary Remaining :	$3,020,000
-Salary Average :	$7,550,000
-Salary Average Remaining :	$3,020,000
Connor Murphy	$5,500,000 (2)
-Salary Remaining :	$2,200,000
-Salary Average :	$5,500,000
-Salary Average Remaining :	$2,200,000
Marc-Andre Fleury	$5,250,000 (2)
-Salary Remaining :	$2,100,000
-Salary Average :	$5,250,000
-Salary Average Remaining :	$2,100,000
Cam Talbot	$4,550,000 (3)
-Salary Remaining :	$1,820,000
-Salary Average :	$4,550,000
-Salary Average Remaining :	$1,820,000
Kevin Hayes	$3,802,000 (1)
-Salary Remaining :	$1,520,800
-Salary Average :	$4,614,000
-Salary Average Remaining :	$1,845,600
Ben Chiarot	$3,750,000 (1)
-Salary Remaining :	$1,500,000
-Salary Average :	$3,750,000
-Salary Average Remaining :	$1,500,000
Ondrej Palat	$3,500,000 (2)
-Salary Remaining :	$1,400,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$1,400,000
Joel Eriksson Ek	$3,212,000 (1)
-Salary Remaining :	$1,284,800
-Salary Average :	$2,018,000
-Salary Average Remaining :	$807,200
Brandon Tanev	$3,010,000 (2)
-Salary Remaining :	$1,204,000
-Salary Average :	$3,010,000
-Salary Average Remaining :	$1,204,000
Marcus Johansson	$3,000,000 (1)
-Salary Remaining :	$1,200,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$1,200,000
Jonathan Quick (1 Way Contract)	$3,000,000 (2)
-1 Way Contract Salary Cap :	$3,000,000
-Salary Remaining :	$1,200,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$1,200,000
Jordan Martinook	$2,995,000 (2)
-Salary Remaining :	$1,198,000
-Salary Average :	$2,995,000
-Salary Average Remaining :	$1,198,000
Max Domi	$2,374,000 (3)
-Salary Remaining :	$949,600
-Salary Average :	$2,374,000
-Salary Average Remaining :	$949,600
Thomas Chabot	$2,350,000 (2)
-Salary Remaining :	$940,000
-Salary Average :	$906,756
-Salary Average Remaining :	$362,702
Alex Newhook	$2,030,000 (2)
-Salary Remaining :	$812,000
-Salary Average :	$2,030,000
-Salary Average Remaining :	$812,000
Jamie Oleksiak	$2,000,000 (2)
-Salary Remaining :	$800,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$800,000
Erik Cernak	$1,754,000 (2)
-Salary Remaining :	$701,600
-Salary Average :	$750,000
-Salary Average Remaining :	$300,000
Philip Tomasino	$1,620,000 (2)
-Salary Remaining :	$648,000
-Salary Average :	$985,769
-Salary Average Remaining :	$394,308
Kevin Stenlund	$1,139,000 (2)
-Salary Remaining :	$455,600
-Salary Average :	$750,000
-Salary Average Remaining :	$300,000
Wyatt Johnston	$1,000,417 (1)
-Salary Remaining :	$400,167
-Salary Average :	$1,000,417
-Salary Average Remaining :	$400,167
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 :	$107,143
Salary Average :	$300,000
Salary Average Remaining :	$107,143
Matt Murray	$290,000 (3)
Salary Remaining :	$103,571
Salary Average :	$290,000
Salary Average Remaining :	$103,571
Charlie Lindgren	$243,700 (3)
Salary Remaining :	$87,036
Salary Average :	$243,700
Salary Average Remaining :	$87,036
Frederik Andersen	$233,100 (2)
Salary Remaining :	$83,250
Salary Average :	$455,200
Salary Average Remaining :	$162,571
Casey DeSmith	$225,000 (2)
Salary Remaining :	$80,357
Salary Average :	$225,000
Salary Average Remaining :	$80,357
Alexander Romanov	$196,300 (2)
Salary Remaining :	$70,107
Salary Average :	$89,417
Salary Average Remaining :	$31,935
Dennis Gilbert	$162,470 (1)
Salary Remaining :	$58,025
Salary Average :	$75,000
Salary Average Remaining :	$26,786
Dakota Mermis	$150,000 (2)
Salary Remaining :	$53,571
Salary Average :	$150,000
Salary Average Remaining :	$53,571
Jack St. Ivany	$150,000 (2)
Salary Remaining :	$53,571
Salary Average :	$150,000
Salary Average Remaining :	$53,571
Gabriel Landeskog	$148,700 (2)
Salary Remaining :	$53,107
Salary Average :	$148,700
Salary Average Remaining :	$53,107
Luke Kunin	$146,700 (2)
Salary Remaining :	$52,393
Salary Average :	$75,000
Salary Average Remaining :	$26,786
Joel Farabee	$145,200 (1)
Salary Remaining :	$51,857
Salary Average :	$80,700
Salary Average Remaining :	$28,821
Brendan Lemieux	$135,000 (1)
Salary Remaining :	$48,214
Salary Average :	$136,100
Salary Average Remaining :	$48,607
Logan Stanley	$132,400 (3)
Salary Remaining :	$47,286
Salary Average :	$132,400
Salary Average Remaining :	$47,286
Miko Matikka	$131,600 (3)
Salary Remaining :	$47,000
Salary Average :	$131,600
Salary Average Remaining :	$47,000
Otto Stenberg	$128,700 (3)
Salary Remaining :	$45,964
Salary Average :	$128,700
Salary Average Remaining :	$45,964
Jake Furlong	$128,600 (3)
Salary Remaining :	$45,929
Salary Average :	$128,600
Salary Average Remaining :	$45,929
Nathan Villeneuve	$126,600 (3)
Salary Remaining :	$45,214
Salary Average :	$126,600
Salary Average Remaining :	$45,214
Anders Bjork	$114,200 (2)
Salary Remaining :	$40,786
Salary Average :	$172,000
Salary Average Remaining :	$61,429
Brett Seney	$109,900 (1)
Salary Remaining :	$39,250
Salary Average :	$75,000
Salary Average Remaining :	$26,786
Hunter Shepard	$108,800 (2)
Salary Remaining :	$38,857
Salary Average :	$78,800
Salary Average Remaining :	$28,143
Carter Mazur	$107,300 (3)
Salary Remaining :	$38,321
Salary Average :	$107,300
Salary Average Remaining :	$38,321
Carson Meyer	$107,300 (2)
Salary Remaining :	$38,321
Salary Average :	$81,816
Salary Average Remaining :	$29,220
Kailer Yamamoto	$106,700 (3)
Salary Remaining :	$38,107
Salary Average :	$106,700
Salary Average Remaining :	$38,107
Yan Kuznetsov	$105,800 (3)
Salary Remaining :	$37,786
Salary Average :	$105,800
Salary Average Remaining :	$37,786
Jeremy Davies	$105,600 (1)
Salary Remaining :	$37,714
Salary Average :	$75,000
Salary Average Remaining :	$26,786
Sam Malinski	$100,000 (2)
Salary Remaining :	$35,714
Salary Average :	$100,000
Salary Average Remaining :	$35,714
Matej Blumel	$92,500 (1)
Salary Remaining :	$33,036
Salary Average :	$92,500
Salary Average Remaining :	$33,036
Callahan Burke	$87,500 (1)
Salary Remaining :	$31,250
Salary Average :	$87,500
Salary Average Remaining :	$31,250
Nolan Allan	$85,000 (2)
Salary Remaining :	$30,357
Salary Average :	$85,000
Salary Average Remaining :	$30,357
Connor Corcoran	$85,000 (5)
Salary Remaining :	$30,357
Salary Average :	$85,000
Salary Average Remaining :	$30,357
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 - 4,377 - 72.95%
Level 2:	5000 - $62 - 3,882 - 77.64%
Level 3:	2000 - $37 - 1,966 - 98.28%
Level 4:	4000 - $22 - 3,846 - 96.16%
Luxury :	1000 - $200 - 729 - 72.92%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $35 - 1,374 - 68.72%
Farm Level 2:	1000 - $15 - 752 - 75.23%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	15
Average Attendance - %	14,800 - 82.22%
Average Income per Game	$1,475,522
Year to Date Revenue	$41,314,619
Farm
Home Games Left	14
Average Attendance - %	2,127 - 70.89%
Average Income per Game	$88,488
Year to Date Revenue	$2,566,155
Expense
Pro Players Total Salaries	$59,526,168
Farm Players Total Salaries	$3,078,550
Coaches Total Salaries	$4,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$37,615,470
Farm Year To Date Expenses	$2,536,691
Pro Salary Cap To Date	$35,515,446
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$22,132,832
Farm Estimated Season Revenue	$1,238,833
Pro Remaining Season Days	48
Pro Expenses Per Days	$525,218
Pro Estimated Expenses	$25,210,464
Farm Remaining Season Days	40
Farm Expenses Per Days	$36,416
Farm Estimated Expenses	$1,456,640
Estimated Season Expenses	$26,667,104
Estimated Season Salary Cap	$59,325,894
Estimate Under Maximum Salary Cap of $74,500,000	$15,174,106
Estimate Over Minimum Salary Cap of $58,500,000	$825,894
Current Bank Account	$54,580,065
Projected Bank Account	$51,284,626

Pro Players Salaries
Brandon Saad	$4,950,000 (1)
-Salary Remaining :	$1,980,000
-Salary Average :	$4,950,000
-Salary Average Remaining :	$1,980,000
Anthony Stolarz	$4,500,000 (3)
-Salary Remaining :	$1,800,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$1,800,000
Ilya Mikheyev	$4,500,000 (1)
-Salary Remaining :	$1,800,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$1,800,000
Andreas Athanasiou	$4,200,000 (1)
-Salary Remaining :	$1,680,000
-Salary Average :	$4,200,000
-Salary Average Remaining :	$1,680,000
Jayson Megna	$4,000,000 (1)
-Salary Remaining :	$1,600,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$1,600,000
Mason McTavish	$3,394,167 (1)
-Salary Remaining :	$1,357,667
-Salary Average :	$3,394,167
-Salary Average Remaining :	$1,357,667
Calvin de Haan	$3,103,000 (1)
-Salary Remaining :	$1,241,200
-Salary Average :	$6,412,500
-Salary Average Remaining :	$2,565,000
Case McCarthy	$3,000,001 (1)
-Salary Remaining :	$1,200,000
-Salary Average :	$3,000,001
-Salary Average Remaining :	$1,200,000
Brett Davis	$2,000,000 (1)
-Salary Remaining :	$800,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$800,000
Cade Borchardt	$2,000,000 (1)
-Salary Remaining :	$800,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$800,000
Brandon Gignac	$2,000,000 (1)
-Salary Remaining :	$800,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$800,000
Colin Miller	$1,722,000 (1)
-Salary Remaining :	$688,800
-Salary Average :	$1,722,000
-Salary Average Remaining :	$688,800
Vasily Podkolzin	$1,699,000 (3)
-Salary Remaining :	$679,600
-Salary Average :	$1,699,000
-Salary Average Remaining :	$679,600
Lian Bichsel	$1,592,000 (3)
-Salary Remaining :	$636,800
-Salary Average :	$1,592,000
-Salary Average Remaining :	$636,800
Matias Maccelli	$1,479,000 (3)
-Salary Remaining :	$591,600
-Salary Average :	$1,479,000
-Salary Average Remaining :	$591,600
Dominik Badinka	$1,366,000 (3)
-Salary Remaining :	$546,400
-Salary Average :	$1,366,000
-Salary Average Remaining :	$546,400
Jesper Wallstedt	$1,350,000 (1)
-Salary Remaining :	$540,000
-Salary Average :	$1,350,000
-Salary Average Remaining :	$540,000
Luke Henman	$1,320,000 (3)
-Salary Remaining :	$528,000
-Salary Average :	$1,320,000
-Salary Average Remaining :	$528,000
Alex Nedeljkovic	$1,255,000 (1)
-Salary Remaining :	$502,000
-Salary Average :	$1,653,000
-Salary Average Remaining :	$661,200
Daylan Kuefler	$1,130,000 (3)
-Salary Remaining :	$452,000
-Salary Average :	$1,130,000
-Salary Average Remaining :	$452,000
Samuel Laberge	$974,000 (1)
-Salary Remaining :	$389,600
-Salary Average :	$974,000
-Salary Average Remaining :	$389,600
Brandon Scanlin	$966,000 (1)
-Salary Remaining :	$386,400
-Salary Average :	$966,000
-Salary Average Remaining :	$386,400
Martin Pospisil	$941,000 (1)
-Salary Remaining :	$376,400
-Salary Average :	$941,000
-Salary Average Remaining :	$376,400
John Beecher	$925,000 (1)
-Salary Remaining :	$370,000
-Salary Average :	$925,000
-Salary Average Remaining :	$370,000
Shane Wright	$918,333 (2)
-Salary Remaining :	$367,333
-Salary Average :	$918,333
-Salary Average Remaining :	$367,333
Dylan Garand	$902,500 (1)
-Salary Remaining :	$361,000
-Salary Average :	$902,500
-Salary Average Remaining :	$361,000
Olen Zellweger	$844,167 (2)
-Salary Remaining :	$337,667
-Salary Average :	$844,167
-Salary Average Remaining :	$337,667
Adam Wilsby	$842,500 (1)
-Salary Remaining :	$337,000
-Salary Average :	$842,500
-Salary Average Remaining :	$337,000
Pontus Holmberg	$827,500 (1)
-Salary Remaining :	$331,000
-Salary Average :	$827,500
-Salary Average Remaining :	$331,000
Zack Ostapchuk	$825,000 (2)
-Salary Remaining :	$330,000
-Salary Average :	$825,000
-Salary Average Remaining :	$330,000
Total Pro Players	30
Salary Commitment
Year 2025 : $59,526,168
Year 2026 : $15,673,500
Year 2027 : $13,086,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $63,233,668
Year 2026 : $15,673,500
Year 2027 : $13,086,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $59,526,168
Year 2026 : $15,673,500
Year 2027 : $13,086,000
Year 2028 : $0

Farm Players Salaries
Brendan Less	$200,000 (1)
Salary Remaining :	$71,429
Salary Average :	$200,000
Salary Average Remaining :	$71,429
C.J. Smith	$200,000 (1)
Salary Remaining :	$71,429
Salary Average :	$200,000
Salary Average Remaining :	$71,429
Brian Pinho	$200,000 (1)
Salary Remaining :	$71,429
Salary Average :	$200,000
Salary Average Remaining :	$71,429
Brayden Low	$200,000 (1)
Salary Remaining :	$71,429
Salary Average :	$200,000
Salary Average Remaining :	$71,429
Jake Schmaltz	$135,400 (3)
Salary Remaining :	$48,357
Salary Average :	$135,400
Salary Average Remaining :	$48,357
Topi Niemela	$134,200 (3)
Salary Remaining :	$47,929
Salary Average :	$134,200
Salary Average Remaining :	$47,929
Aleksanteri Kaskimaki	$134,000 (3)
Salary Remaining :	$47,857
Salary Average :	$134,000
Salary Average Remaining :	$47,857
Lucas Mercuri	$133,800 (3)
Salary Remaining :	$47,786
Salary Average :	$133,800
Salary Average Remaining :	$47,786
Christian Krygier	$132,200 (3)
Salary Remaining :	$47,214
Salary Average :	$132,200
Salary Average Remaining :	$47,214
Ty Nelson	$130,900 (3)
Salary Remaining :	$46,750
Salary Average :	$130,900
Salary Average Remaining :	$46,750
Damian Clara	$129,100 (3)
Salary Remaining :	$46,107
Salary Average :	$129,100
Salary Average Remaining :	$46,107
Vsevolod Komarov	$128,600 (3)
Salary Remaining :	$45,929
Salary Average :	$128,600
Salary Average Remaining :	$45,929
Ryan Mast	$128,500 (3)
Salary Remaining :	$45,893
Salary Average :	$128,500
Salary Average Remaining :	$45,893
Jack Peart	$127,500 (3)
Salary Remaining :	$45,536
Salary Average :	$127,500
Salary Average Remaining :	$45,536
Jack Beck	$127,300 (3)
Salary Remaining :	$45,464
Salary Average :	$127,300
Salary Average Remaining :	$45,464
Graeme Clarke	$126,000 (2)
Salary Remaining :	$45,000
Salary Average :	$126,000
Salary Average Remaining :	$45,000
Lane Pederson	$117,200 (1)
Salary Remaining :	$41,857
Salary Average :	$117,200
Salary Average Remaining :	$41,857
Brett Harrison	$110,600 (3)
Salary Remaining :	$39,500
Salary Average :	$110,600
Salary Average Remaining :	$39,500
Josiah Slavin	$106,500 (2)
Salary Remaining :	$38,036
Salary Average :	$106,500
Salary Average Remaining :	$38,036
Tyce Thompson	$100,700 (2)
Salary Remaining :	$35,964
Salary Average :	$100,700
Salary Average Remaining :	$35,964
Matthew Murray	$100,000 (1)
Salary Remaining :	$35,714
Salary Average :	$100,000
Salary Average Remaining :	$35,714
Aatu Raty	$90,250 (1)
Salary Remaining :	$32,232
Salary Average :	$90,250
Salary Average Remaining :	$32,232
Jesper Vikman	$85,800 (2)
Salary Remaining :	$30,643
Salary Average :	$85,800
Salary Average Remaining :	$30,643
Matt Anderson	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Trevor Janicke	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	25
Salary Commitment
Year 2025 : $3,078,550
Year 2026 : $1,971,100
Year 2027 : $1,552,100
Year 2028 : $0
Salary Average Commitment
Year 2025 : $3,078,550
Year 2026 : $1,971,100
Year 2027 : $1,552,100
Year 2028 : $0

Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Consol Energy Center
Level 1:	6000 - $125 - 3,657 - 60.95%
Level 2:	5000 - $65 - 3,770 - 75.39%
Level 3:	2000 - $35 - 1,962 - 98.10%
Level 4:	4000 - $25 - 2,988 - 74.71%
Luxury :	1000 - $225 - 657 - 65.67%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $35 - 1,407 - 70.37%
Farm Level 2:	1000 - $15 - 737 - 73.69%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	15
Average Attendance - %	13,034 - 72.41%
Average Income per Game	$1,480,047
Year to Date Revenue	$41,441,309
Farm
Home Games Left	14
Average Attendance - %	2,144 - 71.47%
Average Income per Game	$89,860
Year to Date Revenue	$2,605,944
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	$42,897,456
Farm Year To Date Expenses	$3,438,936
Pro Salary Cap To Date	$42,297,480
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$22,200,701
Farm Estimated Season Revenue	$1,258,042
Pro Remaining Season Days	48
Pro Expenses Per Days	$595,798
Pro Estimated Expenses	$28,598,304
Farm Remaining Season Days	40
Farm Expenses Per Days	$47,763
Farm Estimated Expenses	$1,910,520
Estimated Season Expenses	$30,508,824
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	$27,491,814
Projected Bank Account	$20,441,733

Pro Players Salaries
Dustin Tokarski	$2,999,999 (1)
-Salary Remaining :	$1,200,000
-Salary Average :	$2,999,999
-Salary Average Remaining :	$1,200,000
Ethan de Jong	$2,999,999 (1)
-Salary Remaining :	$1,200,000
-Salary Average :	$2,999,999
-Salary Average Remaining :	$1,200,000
Alex Gallant	$2,999,999 (1)
-Salary Remaining :	$1,200,000
-Salary Average :	$2,999,999
-Salary Average Remaining :	$1,200,000
Kale Kessy	$2,999,999 (1)
-Salary Remaining :	$1,200,000
-Salary Average :	$2,999,999
-Salary Average Remaining :	$1,200,000
Justin Hryckowian	$2,999,999 (1)
-Salary Remaining :	$1,200,000
-Salary Average :	$2,999,999
-Salary Average Remaining :	$1,200,000
Simon Pinard	$2,999,999 (1)
-Salary Remaining :	$1,200,000
-Salary Average :	$2,999,999
-Salary Average Remaining :	$1,200,000
Brett Budgell	$2,999,999 (1)
-Salary Remaining :	$1,200,000
-Salary Average :	$2,999,999
-Salary Average Remaining :	$1,200,000
Dennis Cesana	$2,999,999 (1)
-Salary Remaining :	$1,200,000
-Salary Average :	$2,999,999
-Salary Average Remaining :	$1,200,000
Grant Cruikshank	$2,999,999 (1)
-Salary Remaining :	$1,200,000
-Salary Average :	$2,999,999
-Salary Average Remaining :	$1,200,000
Noah Juulsen	$2,999,900 (3)
-Salary Remaining :	$1,199,960
-Salary Average :	$2,999,900
-Salary Average Remaining :	$1,199,960
Haydn Fleury	$2,999,900 (3)
-Salary Remaining :	$1,199,960
-Salary Average :	$2,999,900
-Salary Average Remaining :	$1,199,960
Brett Howden	$2,992,000 (3)
-Salary Remaining :	$1,196,800
-Salary Average :	$2,992,000
-Salary Average Remaining :	$1,196,800
Frank Nazar	$2,528,000 (3)
-Salary Remaining :	$1,011,200
-Salary Average :	$2,528,000
-Salary Average Remaining :	$1,011,200
Connor Clifton	$2,302,000 (2)
-Salary Remaining :	$920,800
-Salary Average :	$2,302,000
-Salary Average Remaining :	$920,800
Noah Dobson	$1,955,000 (1)
-Salary Remaining :	$782,000
-Salary Average :	$788,000
-Salary Average Remaining :	$315,200
David Jiricek	$1,950,000 (1)
-Salary Remaining :	$780,000
-Salary Average :	$1,950,000
-Salary Average Remaining :	$780,000
Jani Nyman	$1,852,000 (3)
-Salary Remaining :	$740,800
-Salary Average :	$1,852,000
-Salary Average Remaining :	$740,800
Kieffer Bellows	$1,565,000 (3)
-Salary Remaining :	$626,000
-Salary Average :	$1,565,000
-Salary Average Remaining :	$626,000
Cam Hausinger	$1,471,000 (3)
-Salary Remaining :	$588,400
-Salary Average :	$1,471,000
-Salary Average Remaining :	$588,400
Matthew Kessel	$1,407,000 (3)
-Salary Remaining :	$562,800
-Salary Average :	$1,407,000
-Salary Average Remaining :	$562,800
Jonathan Lekkerimaki	$1,389,000 (3)
-Salary Remaining :	$555,600
-Salary Average :	$1,389,000
-Salary Average Remaining :	$555,600
Reece Vitelli	$1,382,000 (3)
-Salary Remaining :	$552,800
-Salary Average :	$1,382,000
-Salary Average Remaining :	$552,800
Jackson Dorrington	$1,316,000 (3)
-Salary Remaining :	$526,400
-Salary Average :	$1,316,000
-Salary Average Remaining :	$526,400
Jaden Lipinski	$1,266,000 (3)
-Salary Remaining :	$506,400
-Salary Average :	$1,266,000
-Salary Average Remaining :	$506,400
Bryce McConnell-Barker	$1,263,000 (3)
-Salary Remaining :	$505,200
-Salary Average :	$1,263,000
-Salary Average Remaining :	$505,200
Jack Studnicka	$1,169,000 (1)
-Salary Remaining :	$467,600
-Salary Average :	$1,169,000
-Salary Average Remaining :	$467,600
Matt Kiersted	$1,119,000 (1)
-Salary Remaining :	$447,600
-Salary Average :	$1,119,000
-Salary Average Remaining :	$447,600
Greg Meireles	$1,094,000 (3)
-Salary Remaining :	$437,600
-Salary Average :	$1,094,000
-Salary Average Remaining :	$437,600
Justin Kirkland	$1,077,000 (1)
-Salary Remaining :	$430,800
-Salary Average :	$1,077,000
-Salary Average Remaining :	$430,800
Ben Kraws	$1,000,000 (1)
-Salary Remaining :	$400,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$400,000
Corey Andonovski	$987,000 (2)
-Salary Remaining :	$394,800
-Salary Average :	$987,000
-Salary Average Remaining :	$394,800
Navrin Mutter	$969,000 (2)
-Salary Remaining :	$387,600
-Salary Average :	$969,000
-Salary Average Remaining :	$387,600
Patrick Giles	$961,000 (2)
-Salary Remaining :	$384,400
-Salary Average :	$961,000
-Salary Average Remaining :	$384,400
Joey Abate	$956,000 (2)
-Salary Remaining :	$382,400
-Salary Average :	$956,000
-Salary Average Remaining :	$382,400
Michael Milne	$950,000 (1)
-Salary Remaining :	$380,000
-Salary Average :	$950,000
-Salary Average Remaining :	$380,000
Adam Fantilli	$950,000 (2)
-Salary Remaining :	$380,000
-Salary Average :	$950,000
-Salary Average Remaining :	$380,000
Jaxson Stauber	$876,000 (1)
-Salary Remaining :	$350,400
-Salary Average :	$876,000
-Salary Average Remaining :	$350,400
Alex Lyon	$750,000 (1)
-Salary Remaining :	$300,000
-Salary Average :	$750,000
-Salary Average Remaining :	$300,000
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 :	$107,143
Salary Average :	$300,000
Salary Average Remaining :	$107,143
Akito Hirose	$300,000 (1)
Salary Remaining :	$107,143
Salary Average :	$300,000
Salary Average Remaining :	$107,143
Cooper Walker	$300,000 (1)
Salary Remaining :	$107,143
Salary Average :	$300,000
Salary Average Remaining :	$107,143
Tag Bertuzzi	$300,000 (1)
Salary Remaining :	$107,143
Salary Average :	$300,000
Salary Average Remaining :	$107,143
Luke Krys	$300,000 (1)
Salary Remaining :	$107,143
Salary Average :	$300,000
Salary Average Remaining :	$107,143
Colin Felix	$300,000 (1)
Salary Remaining :	$107,143
Salary Average :	$300,000
Salary Average Remaining :	$107,143
Ben Berard	$300,000 (1)
Salary Remaining :	$107,143
Salary Average :	$300,000
Salary Average Remaining :	$107,143
Jacob Fowler	$171,500 (3)
Salary Remaining :	$61,250
Salary Average :	$171,500
Salary Average Remaining :	$61,250
Trenton Bliss	$142,000 (3)
Salary Remaining :	$50,714
Salary Average :	$142,000
Salary Average Remaining :	$50,714
Griffin Luce	$140,600 (3)
Salary Remaining :	$50,214
Salary Average :	$140,600
Salary Average Remaining :	$50,214
Eamon Powell	$136,600 (3)
Salary Remaining :	$48,786
Salary Average :	$136,600
Salary Average Remaining :	$48,786
Oscar Fisker Molgaard	$130,400 (3)
Salary Remaining :	$46,571
Salary Average :	$130,400
Salary Average Remaining :	$46,571
Viktor Neuchev	$128,900 (3)
Salary Remaining :	$46,036
Salary Average :	$128,900
Salary Average Remaining :	$46,036
Connor Kurth	$128,700 (3)
Salary Remaining :	$45,964
Salary Average :	$128,700
Salary Average Remaining :	$45,964
Jagger Firkus	$128,600 (3)
Salary Remaining :	$45,929
Salary Average :	$128,600
Salary Average Remaining :	$45,929
Matvey Petrov	$128,500 (3)
Salary Remaining :	$45,893
Salary Average :	$128,500
Salary Average Remaining :	$45,893
Noah Warren	$128,400 (3)
Salary Remaining :	$45,857
Salary Average :	$128,400
Salary Average Remaining :	$45,857
Gavin Brindley	$128,000 (3)
Salary Remaining :	$45,714
Salary Average :	$128,000
Salary Average Remaining :	$45,714
Filip Mesar	$127,700 (3)
Salary Remaining :	$45,607
Salary Average :	$127,700
Salary Average Remaining :	$45,607
Akil Thomas	$113,200 (2)
Salary Remaining :	$40,429
Salary Average :	$113,200
Salary Average Remaining :	$40,429
Joel Teasdale	$107,800 (1)
Salary Remaining :	$38,500
Salary Average :	$107,800
Salary Average Remaining :	$38,500
Ryan Fanti	$107,600 (3)
Salary Remaining :	$38,429
Salary Average :	$107,600
Salary Average Remaining :	$38,429
Jackson Cates	$104,000 (1)
Salary Remaining :	$37,143
Salary Average :	$104,000
Salary Average Remaining :	$37,143
Roman Ahcan	$98,600 (2)
Salary Remaining :	$35,214
Salary Average :	$98,600
Salary Average Remaining :	$35,214
Alex Kannok Leipert	$98,400 (2)
Salary Remaining :	$35,143
Salary Average :	$98,400
Salary Average Remaining :	$35,143
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 - 5,925 - 98.75%
Level 2:	5000 - $65 - 3,868 - 77.37%
Level 3:	2000 - $35 - 1,987 - 99.35%
Level 4:	4000 - $25 - 3,032 - 75.79%
Luxury :	1000 - $170 - 978 - 97.79%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $30 - 1,922 - 96.11%
Farm Level 2:	1000 - $4 - 1,000 - 99.96%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	15
Average Attendance - %	15,790 - 87.72%
Average Income per Game	$1,474,540
Year to Date Revenue	$41,287,117
Farm
Home Games Left	14
Average Attendance - %	2,922 - 97.39%
Average Income per Game	$91,877
Year to Date Revenue	$2,664,443
Expense
Pro Players Total Salaries	$58,296,000
Farm Players Total Salaries	$3,071,700
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$35,940,652
Farm Year To Date Expenses	$2,488,116
Pro Salary Cap To Date	$35,340,676
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$22,118,098
Farm Estimated Season Revenue	$1,286,283
Pro Remaining Season Days	48
Pro Expenses Per Days	$494,133
Pro Estimated Expenses	$23,718,384
Farm Remaining Season Days	40
Farm Expenses Per Days	$36,354
Farm Estimated Expenses	$1,454,160
Estimated Season Expenses	$25,172,544
Estimated Season Salary Cap	$58,659,076
Estimate Under Maximum Salary Cap of $74,500,000	$15,840,924
Estimate Over Minimum Salary Cap of $58,500,000	$159,076
Current Bank Account	$16,546,027
Projected Bank Account	$14,777,864

Pro Players Salaries
Andrei Vasilevskiy	$4,316,000 (2)
-Salary Remaining :	$1,726,400
-Salary Average :	$3,041,000
-Salary Average Remaining :	$1,216,400
Artemi Panarin	$3,627,000 (2)
-Salary Remaining :	$1,450,800
-Salary Average :	$6,666,000
-Salary Average Remaining :	$2,666,400
David Pastrnak	$3,625,000 (1)
-Salary Remaining :	$1,450,000
-Salary Average :	$1,682,000
-Salary Average Remaining :	$672,800
Marco Rossi	$3,382,000 (3)
-Salary Remaining :	$1,352,800
-Salary Average :	$3,382,000
-Salary Average Remaining :	$1,352,800
Blake Hillman	$3,100,000 (1)
-Salary Remaining :	$1,240,000
-Salary Average :	$3,100,000
-Salary Average Remaining :	$1,240,000
Roman Josi	$3,000,000 (3)
-Salary Remaining :	$1,200,000
-Salary Average :	$3,795,000
-Salary Average Remaining :	$1,518,000
Mats Zuccarello	$2,894,000 (1)
-Salary Remaining :	$1,157,600
-Salary Average :	$4,728,000
-Salary Average Remaining :	$1,891,200
Cam York	$2,864,000 (3)
-Salary Remaining :	$1,145,600
-Salary Average :	$2,864,000
-Salary Average Remaining :	$1,145,600
Carter Verhaeghe	$2,705,000 (3)
-Salary Remaining :	$1,082,000
-Salary Average :	$2,705,000
-Salary Average Remaining :	$1,082,000
Miro Heiskanen	$2,645,000 (3)
-Salary Remaining :	$1,058,000
-Salary Average :	$2,405,000
-Salary Average Remaining :	$962,000
Yanni Gourde	$2,500,000 (3)
-Salary Remaining :	$1,000,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$1,000,000
Cal O'Reilly	$2,000,000 (1)
-Salary Remaining :	$800,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$800,000
Chad Hillebrand	$2,000,000 (1)
-Salary Remaining :	$800,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$800,000
Chas Sharpe	$2,000,000 (1)
-Salary Remaining :	$800,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$800,000
Carl Grundstrom	$2,000,000 (1)
-Salary Remaining :	$800,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$800,000
Brandon Hickey	$2,000,000 (1)
-Salary Remaining :	$800,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$800,000
Owen Power	$1,850,000 (1)
-Salary Remaining :	$740,000
-Salary Average :	$1,850,000
-Salary Average Remaining :	$740,000
Jake Christiansen	$1,468,000 (3)
-Salary Remaining :	$587,200
-Salary Average :	$1,468,000
-Salary Average Remaining :	$587,200
Cameron Butler	$1,309,000 (3)
-Salary Remaining :	$523,600
-Salary Average :	$1,309,000
-Salary Average Remaining :	$523,600
Gabe Perreault	$1,264,000 (3)
-Salary Remaining :	$505,600
-Salary Average :	$1,264,000
-Salary Average Remaining :	$505,600
Justin Gill	$1,259,000 (3)
-Salary Remaining :	$503,600
-Salary Average :	$1,259,000
-Salary Average Remaining :	$503,600
Dennis Cholowski	$1,256,000 (2)
-Salary Remaining :	$502,400
-Salary Average :	$1,256,000
-Salary Average Remaining :	$502,400
Cole Koepke	$1,142,000 (2)
-Salary Remaining :	$456,800
-Salary Average :	$1,142,000
-Salary Average Remaining :	$456,800
Ben Meyers	$1,130,000 (2)
-Salary Remaining :	$452,000
-Salary Average :	$1,130,000
-Salary Average Remaining :	$452,000
Jiri Patera	$1,020,000 (2)
-Salary Remaining :	$408,000
-Salary Average :	$1,020,000
-Salary Average Remaining :	$408,000
Ville Heinola	$1,015,000 (1)
-Salary Remaining :	$406,000
-Salary Average :	$1,015,000
-Salary Average Remaining :	$406,000
Juuso Parssinen	$925,000 (1)
-Salary Remaining :	$370,000
-Salary Average :	$925,000
-Salary Average Remaining :	$370,000
Total Pro Players	27
Salary Commitment
Year 2025 : $58,296,000
Year 2026 : $34,216,000
Year 2027 : $21,916,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $60,506,000
Year 2026 : $37,206,000
Year 2027 : $22,951,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $58,296,000
Year 2026 : $34,887,000
Year 2027 : $22,396,000
Year 2028 : $0

Farm Players Salaries
Cameron Wright	$200,000 (1)
Salary Remaining :	$71,429
Salary Average :	$200,000
Salary Average Remaining :	$71,429
Cam Berg	$200,000 (1)
Salary Remaining :	$71,429
Salary Average :	$200,000
Salary Average Remaining :	$71,429
Cam Thiesing	$200,000 (1)
Salary Remaining :	$71,429
Salary Average :	$75,000
Salary Average Remaining :	$26,786
C.J. Suess	$200,000 (1)
Salary Remaining :	$71,429
Salary Average :	$200,000
Salary Average Remaining :	$71,429
Ben Harpur	$140,100 (3)
Salary Remaining :	$50,036
Salary Average :	$140,100
Salary Average Remaining :	$50,036
Ben Jones	$138,600 (3)
Salary Remaining :	$49,500
Salary Average :	$138,600
Salary Average Remaining :	$49,500
Ethan Keppen	$133,900 (3)
Salary Remaining :	$47,821
Salary Average :	$133,900
Salary Average Remaining :	$47,821
Yegor Sidorov	$131,500 (3)
Salary Remaining :	$46,964
Salary Average :	$131,500
Salary Average Remaining :	$46,964
Otto Salin	$129,300 (3)
Salary Remaining :	$46,179
Salary Average :	$129,300
Salary Average Remaining :	$46,179
Artem Duda	$128,900 (3)
Salary Remaining :	$46,036
Salary Average :	$128,900
Salary Average Remaining :	$46,036
Jordan Dumais	$127,900 (3)
Salary Remaining :	$45,679
Salary Average :	$127,900
Salary Average Remaining :	$45,679
Joshua Brown	$127,500 (1)
Salary Remaining :	$45,536
Salary Average :	$127,500
Salary Average Remaining :	$45,536
Ryan Leonard	$126,800 (3)
Salary Remaining :	$45,286
Salary Average :	$126,800
Salary Average Remaining :	$45,286
Angus Booth	$126,300 (3)
Salary Remaining :	$45,107
Salary Average :	$126,300
Salary Average Remaining :	$45,107
Jesse Pulkkinen	$126,300 (3)
Salary Remaining :	$45,107
Salary Average :	$126,300
Salary Average Remaining :	$45,107
Adam Scheel	$114,000 (3)
Salary Remaining :	$40,714
Salary Average :	$114,000
Salary Average Remaining :	$40,714
Bradley Marek	$111,100 (3)
Salary Remaining :	$39,679
Salary Average :	$111,100
Salary Average Remaining :	$39,679
Carl Berglund	$110,900 (3)
Salary Remaining :	$39,607
Salary Average :	$110,900
Salary Average Remaining :	$39,607
Chad Nychuk	$106,500 (2)
Salary Remaining :	$38,036
Salary Average :	$106,500
Salary Average Remaining :	$38,036
Tye Felhaber	$104,500 (1)
Salary Remaining :	$37,321
Salary Average :	$104,500
Salary Average Remaining :	$37,321
Matthew Seminoff	$104,100 (3)
Salary Remaining :	$37,179
Salary Average :	$104,100
Salary Average Remaining :	$37,179
Dryden McKay	$100,000 (1)
Salary Remaining :	$35,714
Salary Average :	$100,000
Salary Average Remaining :	$35,714
Joshua Roy	$83,500 (2)
Salary Remaining :	$29,821
Salary Average :	$83,500
Salary Average Remaining :	$29,821
Total Farm Players	23
Salary Commitment
Year 2025 : $3,071,700
Year 2026 : $1,939,700
Year 2027 : $1,749,700
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,946,700
Year 2026 : $1,939,700
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 - 4,823 - 96.46%
Level 3:	2000 - $40 - 1,607 - 80.36%
Level 4:	4000 - $25 - 2,905 - 72.62%
Luxury :	1000 - $205 - 699 - 69.90%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $35 - 1,410 - 70.52%
Farm Level 2:	1000 - $15 - 745 - 74.49%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	15
Average Attendance - %	14,251 - 79.17%
Average Income per Game	$1,453,670
Year to Date Revenue	$40,702,751
Farm
Home Games Left	14
Average Attendance - %	2,155 - 71.84%
Average Income per Game	$90,197
Year to Date Revenue	$2,615,711
Expense
Pro Players Total Salaries	$59,104,000
Farm Players Total Salaries	$2,675,200
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$36,062,424
Farm Year To Date Expenses	$2,324,221
Pro Salary Cap To Date	$35,462,376
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$21,805,045
Farm Estimated Season Revenue	$1,262,757
Pro Remaining Season Days	48
Pro Expenses Per Days	$500,867
Pro Estimated Expenses	$24,041,616
Farm Remaining Season Days	40
Farm Expenses Per Days	$32,814
Farm Estimated Expenses	$1,312,560
Estimated Season Expenses	$25,354,176
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	$124,114,954
Projected Bank Account	$121,828,580

Pro Players Salaries
Frank Vatrano	$12,255,000 (2)
-Salary Remaining :	$4,902,000
-Salary Average :	$12,255,000
-Salary Average Remaining :	$4,902,000
Phillip Danault (1 Way Contract)	$4,500,000 (3)
-Salary Remaining :	$1,800,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$1,800,000
Conor Garland	$4,000,000 (3)
-Salary Remaining :	$1,600,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$1,600,000
Brady Skjei	$3,753,000 (2)
-Salary Remaining :	$1,501,200
-Salary Average :	$5,500,000
-Salary Average Remaining :	$2,200,000
Neal Pionk	$3,623,000 (2)
-Salary Remaining :	$1,449,200
-Salary Average :	$3,561,000
-Salary Average Remaining :	$1,424,400
Michael Rasmussen	$3,500,000 (2)
-Salary Remaining :	$1,400,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$1,400,000
Brayden McNabb	$3,467,000 (1)
-Salary Remaining :	$1,386,800
-Salary Average :	$4,232,000
-Salary Average Remaining :	$1,692,800
Lawson Crouse	$2,816,000 (2)
-Salary Remaining :	$1,126,400
-Salary Average :	$2,484,000
-Salary Average Remaining :	$993,600
Bobby Brink	$2,651,000 (3)
-Salary Remaining :	$1,060,400
-Salary Average :	$2,651,000
-Salary Average Remaining :	$1,060,400
Travis Sanheim	$2,426,000 (1)
-Salary Remaining :	$970,400
-Salary Average :	$1,862,000
-Salary Average Remaining :	$744,800
Dustin Wolf	$2,234,000 (2)
-Salary Remaining :	$893,600
-Salary Average :	$2,234,000
-Salary Average Remaining :	$893,600
Vincent Hinostroza	$1,952,000 (1)
-Salary Remaining :	$780,800
-Salary Average :	$1,952,000
-Salary Average Remaining :	$780,800
Henry Thrun	$1,691,000 (3)
-Salary Remaining :	$676,400
-Salary Average :	$1,691,000
-Salary Average Remaining :	$676,400
Joseph Veleno	$1,665,000 (3)
-Salary Remaining :	$666,000
-Salary Average :	$1,665,000
-Salary Average Remaining :	$666,000
Nicholas Robertson	$1,600,000 (3)
-Salary Remaining :	$640,000
-Salary Average :	$1,600,000
-Salary Average Remaining :	$640,000
Josh Mahura	$1,389,000 (2)
-Salary Remaining :	$555,600
-Salary Average :	$1,389,000
-Salary Average Remaining :	$555,600
Rasmus Kupari	$1,322,000 (1)
-Salary Remaining :	$528,800
-Salary Average :	$750,000
-Salary Average Remaining :	$300,000
Parker Wotherspoon	$1,173,000 (2)
-Salary Remaining :	$469,200
-Salary Average :	$1,173,000
-Salary Average Remaining :	$469,200
Dylan Ferguson	$1,164,000 (3)
-Salary Remaining :	$465,600
-Salary Average :	$1,164,000
-Salary Average Remaining :	$465,600
Jan Bednar	$1,073,000 (3)
-Salary Remaining :	$429,200
-Salary Average :	$1,073,000
-Salary Average Remaining :	$429,200
Kent Johnson	$850,000 (1)
-Salary Remaining :	$340,000
-Salary Average :	$850,000
-Salary Average Remaining :	$340,000
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 :	$81,714
Salary Average :	$228,800
Salary Average Remaining :	$81,714
Nikolas Matinpalo	$147,100 (3)
Salary Remaining :	$52,536
Salary Average :	$147,100
Salary Average Remaining :	$52,536
Jonah Gadjovich	$145,300 (3)
Salary Remaining :	$51,893
Salary Average :	$145,300
Salary Average Remaining :	$51,893
Matthew Phillips	$143,100 (3)
Salary Remaining :	$51,107
Salary Average :	$143,100
Salary Average Remaining :	$51,107
Ryan Chesley	$132,400 (3)
Salary Remaining :	$47,286
Salary Average :	$132,400
Salary Average Remaining :	$47,286
Alex Ciernik	$129,600 (3)
Salary Remaining :	$46,286
Salary Average :	$129,600
Salary Average Remaining :	$46,286
Simon Robertsson	$129,200 (3)
Salary Remaining :	$46,143
Salary Average :	$129,200
Salary Average Remaining :	$46,143
Carson Lambos	$127,200 (3)
Salary Remaining :	$45,429
Salary Average :	$127,200
Salary Average Remaining :	$45,429
Jorian Donovan	$126,300 (3)
Salary Remaining :	$45,107
Salary Average :	$126,300
Salary Average Remaining :	$45,107
Ben Gleason	$121,500 (3)
Salary Remaining :	$43,393
Salary Average :	$121,500
Salary Average Remaining :	$43,393
Noel Gunler	$120,000 (3)
Salary Remaining :	$42,857
Salary Average :	$120,000
Salary Average Remaining :	$42,857
Riley Tufte	$117,100 (1)
Salary Remaining :	$41,821
Salary Average :	$117,100
Salary Average Remaining :	$41,821
Alex Turcotte	$113,600 (2)
Salary Remaining :	$40,571
Salary Average :	$113,600
Salary Average Remaining :	$40,571
Ruslan Khazheyev	$111,400 (3)
Salary Remaining :	$39,786
Salary Average :	$111,400
Salary Average Remaining :	$39,786
Nikita Chibrikov	$111,100 (3)
Salary Remaining :	$39,679
Salary Average :	$111,100
Salary Average Remaining :	$39,679
Fabian Lysell	$106,500 (1)
Salary Remaining :	$38,036
Salary Average :	$106,500
Salary Average Remaining :	$38,036
Charles Martin	$100,000 (1)
Salary Remaining :	$35,714
Salary Average :	$100,000
Salary Average Remaining :	$35,714
Colson Gengenbach	$100,000 (1)
Salary Remaining :	$35,714
Salary Average :	$100,000
Salary Average Remaining :	$35,714
Jiri Kulich	$95,000 (1)
Salary Remaining :	$33,929
Salary Average :	$95,000
Salary Average Remaining :	$33,929
Louis Crevier	$92,500 (1)
Salary Remaining :	$33,036
Salary Average :	$92,500
Salary Average Remaining :	$33,036
Jack Finley	$89,667 (1)
Salary Remaining :	$32,024
Salary Average :	$89,667
Salary Average Remaining :	$32,024
Calle Clang	$87,833 (1)
Salary Remaining :	$31,369
Salary Average :	$87,833
Salary Average Remaining :	$31,369
Total Farm Players	22
Salary Commitment
Year 2025 : $2,675,200
Year 2026 : $1,886,600
Year 2027 : $1,544,200
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,675,200
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 - 4,376 - 72.93%
Level 2:	5000 - $60 - 4,733 - 94.67%
Level 3:	2000 - $35 - 1,976 - 98.81%
Level 4:	4000 - $20 - 3,833 - 95.82%
Luxury :	1000 - $200 - 738 - 73.78%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $35 - 1,396 - 69.78%
Farm Level 2:	1000 - $15 - 769 - 76.89%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	15
Average Attendance - %	15,655 - 86.97%
Average Income per Game	$1,512,234
Year to Date Revenue	$42,342,561
Farm
Home Games Left	13
Average Attendance - %	2,165 - 72.15%
Average Income per Game	$89,964
Year to Date Revenue	$2,698,934
Expense
Pro Players Total Salaries	$59,061,000
Farm Players Total Salaries	$3,106,850
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$36,042,188
Farm Year To Date Expenses	$2,464,227
Pro Salary Cap To Date	$35,442,194
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$22,683,515
Farm Estimated Season Revenue	$1,169,538
Pro Remaining Season Days	48
Pro Expenses Per Days	$500,508
Pro Estimated Expenses	$24,024,384
Farm Remaining Season Days	40
Farm Expenses Per Days	$36,668
Farm Estimated Expenses	$1,466,720
Estimated Season Expenses	$25,491,104
Estimated Season Salary Cap	$59,066,594
Estimate Under Maximum Salary Cap of $74,500,000	$15,433,406
Estimate Over Minimum Salary Cap of $58,500,000	$566,594
Current Bank Account	$139,500,150
Projected Bank Account	$137,862,099

Pro Players Salaries
John Gibson	$4,860,000 (1)
-Salary Remaining :	$1,944,000
-Salary Average :	$4,860,000
-Salary Average Remaining :	$1,944,000
Jake DeBrusk	$4,099,000 (1)
-Salary Remaining :	$1,639,600
-Salary Average :	$4,099,000
-Salary Average Remaining :	$1,639,600
Clayton Keller	$3,830,000 (2)
-Salary Remaining :	$1,532,000
-Salary Average :	$773,256
-Salary Average Remaining :	$309,302
Adam Lowry	$3,727,000 (2)
-Salary Remaining :	$1,490,800
-Salary Average :	$1,093,000
-Salary Average Remaining :	$437,200
Ivan Provorov	$3,315,000 (1)
-Salary Remaining :	$1,326,000
-Salary Average :	$4,361,000
-Salary Average Remaining :	$1,744,400
Nino Niederreiter (1 Way Contract)	$3,208,000 (1)
-Salary Remaining :	$1,283,200
-Salary Average :	$8,800,000
-Salary Average Remaining :	$3,520,000
Jared Spurgeon	$3,032,000 (1)
-Salary Remaining :	$1,212,800
-Salary Average :	$4,791,000
-Salary Average Remaining :	$1,916,400
Charlie Wright	$3,000,000 (1)
-Salary Remaining :	$1,200,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$1,200,000
Max Pacioretty	$2,925,000 (1)
-Salary Remaining :	$1,170,000
-Salary Average :	$2,925,000
-Salary Average Remaining :	$1,170,000
Adam Fox	$2,786,000 (1)
-Salary Remaining :	$1,114,400
-Salary Average :	$820,000
-Salary Average Remaining :	$328,000
Alec Martinez	$2,650,000 (1)
-Salary Remaining :	$1,060,000
-Salary Average :	$2,650,000
-Salary Average Remaining :	$1,060,000
Frederick Gaudreau	$2,580,000 (1)
-Salary Remaining :	$1,032,000
-Salary Average :	$2,580,000
-Salary Average Remaining :	$1,032,000
Christian Dvorak	$2,492,000 (1)
-Salary Remaining :	$996,800
-Salary Average :	$1,971,000
-Salary Average Remaining :	$788,400
Alex Iafallo	$2,267,000 (2)
-Salary Remaining :	$906,800
-Salary Average :	$1,631,000
-Salary Average Remaining :	$652,400
Isac Lundestrom	$2,230,000 (3)
-Salary Remaining :	$892,000
-Salary Average :	$2,230,000
-Salary Average Remaining :	$892,000
Braeden Kressler	$2,000,000 (1)
-Salary Remaining :	$800,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$800,000
Georgi Romanov	$1,500,000 (3)
-Salary Remaining :	$600,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$600,000
Michael Callahan	$1,407,000 (3)
-Salary Remaining :	$562,800
-Salary Average :	$1,407,000
-Salary Average Remaining :	$562,800
William Stromgren	$1,390,000 (3)
-Salary Remaining :	$556,000
-Salary Average :	$1,390,000
-Salary Average Remaining :	$556,000
Alex Suzdalev	$1,000,000 (1)
-Salary Remaining :	$400,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$400,000
Brett Chorske	$1,000,000 (1)
-Salary Remaining :	$400,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$400,000
Jaxon Castor	$1,000,000 (1)
-Salary Remaining :	$400,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$400,000
Scott Perunovich	$968,000 (1)
-Salary Remaining :	$387,200
-Salary Average :	$968,000
-Salary Average Remaining :	$387,200
Emil Heineman	$925,000 (1)
-Salary Remaining :	$370,000
-Salary Average :	$925,000
-Salary Average Remaining :	$370,000
Matthew Poitras	$870,000 (2)
-Salary Remaining :	$348,000
-Salary Average :	$870,000
-Salary Average Remaining :	$348,000
Total Pro Players	25
Salary Commitment
Year 2025 : $59,061,000
Year 2026 : $17,221,000
Year 2027 : $6,527,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $58,644,256
Year 2026 : $10,894,256
Year 2027 : $6,527,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $59,061,000
Year 2026 : $17,221,000
Year 2027 : $6,527,000
Year 2028 : $0

Farm Players Salaries
Andrew Agozzino	$200,000 (1)
Salary Remaining :	$71,429
Salary Average :	$200,000
Salary Average Remaining :	$71,429
Brandon Baddock	$200,000 (1)
Salary Remaining :	$71,429
Salary Average :	$200,000
Salary Average Remaining :	$71,429
Cam Lund	$200,000 (1)
Salary Remaining :	$71,429
Salary Average :	$200,000
Salary Average Remaining :	$71,429
Braeden Bowman	$200,000 (1)
Salary Remaining :	$71,429
Salary Average :	$200,000
Salary Average Remaining :	$71,429
Andy Welinski	$200,000 (1)
Salary Remaining :	$71,429
Salary Average :	$200,000
Salary Average Remaining :	$71,429
Frederic Brunet	$133,100 (3)
Salary Remaining :	$47,536
Salary Average :	$133,100
Salary Average Remaining :	$47,536
Nate Danielson	$128,600 (3)
Salary Remaining :	$45,929
Salary Average :	$128,600
Salary Average Remaining :	$45,929
Lucas Ciona	$128,300 (3)
Salary Remaining :	$45,821
Salary Average :	$128,300
Salary Average Remaining :	$45,821
Nico Myatovic	$128,200 (3)
Salary Remaining :	$45,786
Salary Average :	$128,200
Salary Average Remaining :	$45,786
Jeremy Hanzel	$128,000 (3)
Salary Remaining :	$45,714
Salary Average :	$128,000
Salary Average Remaining :	$45,714
Jackson Edward	$127,800 (3)
Salary Remaining :	$45,643
Salary Average :	$127,800
Salary Average Remaining :	$45,643
Adam Beckman	$124,100 (2)
Salary Remaining :	$44,321
Salary Average :	$124,100
Salary Average Remaining :	$44,321
Jean-Luc Foudy	$122,000 (2)
Salary Remaining :	$43,571
Salary Average :	$122,000
Salary Average Remaining :	$43,571
Xavier Bourgault	$116,750 (1)
Salary Remaining :	$41,696
Salary Average :	$116,750
Salary Average Remaining :	$41,696
Nathan Gaucher	$110,700 (3)
Salary Remaining :	$39,536
Salary Average :	$110,700
Salary Average Remaining :	$39,536
Brady Stonehouse	$100,000 (1)
Salary Remaining :	$35,714
Salary Average :	$100,000
Salary Average Remaining :	$35,714
Connor Carrick	$100,000 (1)
Salary Remaining :	$35,714
Salary Average :	$100,000
Salary Average Remaining :	$35,714
Hunter Miska	$100,000 (1)
Salary Remaining :	$35,714
Salary Average :	$100,000
Salary Average Remaining :	$35,714
Alex Campbell	$100,000 (1)
Salary Remaining :	$35,714
Salary Average :	$100,000
Salary Average Remaining :	$35,714
Brandon Halverson	$100,000 (1)
Salary Remaining :	$35,714
Salary Average :	$100,000
Salary Average Remaining :	$35,714
Joseph Cecconi	$99,400 (1)
Salary Remaining :	$35,500
Salary Average :	$99,400
Salary Average Remaining :	$35,500
Andrew Perrott	$95,000 (2)
Salary Remaining :	$33,929
Salary Average :	$95,000
Salary Average Remaining :	$33,929
Hunter Drew	$89,900 (1)
Salary Remaining :	$32,107
Salary Average :	$89,900
Salary Average Remaining :	$32,107
Filip Engaras	$75,000 (1)
Salary Remaining :	$26,786
Salary Average :	$75,000
Salary Average Remaining :	$26,786
Total Farm Players	24
Salary Commitment
Year 2025 : $3,106,850
Year 2026 : $1,225,800
Year 2027 : $884,700
Year 2028 : $0
Salary Average Commitment
Year 2025 : $3,106,850
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 - 3,880 - 64.66%
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 - 741 - 74.05%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $26 - 1,928 - 96.40%
Farm Level 2:	1000 - $15 - 757 - 75.73%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	15
Average Attendance - %	11,220 - 62.33%
Average Income per Game	$1,631,410
Year to Date Revenue	$45,679,489
Farm
Home Games Left	14
Average Attendance - %	2,685 - 89.51%
Average Income per Game	$91,618
Year to Date Revenue	$2,656,920
Expense
Pro Players Total Salaries	$69,250,667
Farm Players Total Salaries	$3,438,533
Coaches Total Salaries	$6,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$43,955,995
Farm Year To Date Expenses	$2,853,646
Pro Salary Cap To Date	$40,956,016
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$24,471,155
Farm Estimated Season Revenue	$1,282,651
Pro Remaining Season Days	48
Pro Expenses Per Days	$618,756
Pro Estimated Expenses	$29,700,288
Farm Remaining Season Days	40
Farm Expenses Per Days	$39,630
Farm Estimated Expenses	$1,585,200
Estimated Season Expenses	$31,285,488
Estimated Season Salary Cap	$68,656,288
Estimate Under Maximum Salary Cap of $74,500,000	$5,843,712
Estimate Over Minimum Salary Cap of $58,500,000	$10,156,288
Current Bank Account	$107,116,175
Projected Bank Account	$101,584,493

Pro Players Salaries
Anze Kopitar	$8,500,000 (2)
-Salary Remaining :	$3,400,000
-Salary Average :	$8,500,000
-Salary Average Remaining :	$3,400,000
Semyon Varlamov	$7,000,000 (1)
-Salary Remaining :	$2,800,000
-Salary Average :	$7,000,000
-Salary Average Remaining :	$2,800,000
Tomas Tatar	$5,500,000 (1)
-Salary Remaining :	$2,200,000
-Salary Average :	$5,500,000
-Salary Average Remaining :	$2,200,000
Nikita Zadorov	$4,500,000 (1)
-Salary Remaining :	$1,800,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$1,800,000
Simon Nemec	$4,200,000 (1)
-Salary Remaining :	$1,680,000
-Salary Average :	$4,200,000
-Salary Average Remaining :	$1,680,000
Adam Henrique	$3,770,000 (1)
-Salary Remaining :	$1,508,000
-Salary Average :	$3,770,000
-Salary Average Remaining :	$1,508,000
Brock Boeser	$3,621,000 (2)
-Salary Remaining :	$1,448,400
-Salary Average :	$4,621,000
-Salary Average Remaining :	$1,848,400
Cam Fowler	$3,574,000 (1)
-Salary Remaining :	$1,429,600
-Salary Average :	$4,239,000
-Salary Average Remaining :	$1,695,600
Ryan Suter	$3,500,000 (2)
-Salary Remaining :	$1,400,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$1,400,000
Trevor Moore	$2,999,000 (1)
-Salary Remaining :	$1,199,600
-Salary Average :	$2,999,000
-Salary Average Remaining :	$1,199,600
Tristan Jarry	$2,995,500 (3)
-Salary Remaining :	$1,198,200
-Salary Average :	$2,995,500
-Salary Average Remaining :	$1,198,200
Michael Bunting	$2,950,000 (3)
-Salary Remaining :	$1,180,000
-Salary Average :	$2,950,000
-Salary Average Remaining :	$1,180,000
Rasmus Sandin	$2,840,000 (3)
-Salary Remaining :	$1,136,000
-Salary Average :	$2,840,000
-Salary Average Remaining :	$1,136,000
Nicolas Hague	$2,601,000 (3)
-Salary Remaining :	$1,040,400
-Salary Average :	$2,601,000
-Salary Average Remaining :	$1,040,400
Daniel Sprong	$2,500,000 (1)
-Salary Remaining :	$1,000,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$1,000,000
Kaapo Kakko	$2,166,000 (1)
-Salary Remaining :	$866,400
-Salary Average :	$2,166,000
-Salary Average Remaining :	$866,400
Morgan Barron	$1,791,000 (2)
-Salary Remaining :	$716,400
-Salary Average :	$1,235,000
-Salary Average Remaining :	$494,000
Fraser Minten	$1,476,000 (3)
-Salary Remaining :	$590,400
-Salary Average :	$1,476,000
-Salary Average Remaining :	$590,400
Jesper Boqvist	$1,028,000 (1)
-Salary Remaining :	$411,200
-Salary Average :	$774,000
-Salary Average Remaining :	$309,600
Spencer Stastney	$925,000 (1)
-Salary Remaining :	$370,000
-Salary Average :	$925,000
-Salary Average Remaining :	$370,000
Logan Stankoven	$814,167 (2)
-Salary Remaining :	$325,667
-Salary Average :	$814,167
-Salary Average Remaining :	$325,667
Total Pro Players	21
Salary Commitment
Year 2025 : $69,250,667
Year 2026 : $31,088,667
Year 2027 : $12,862,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $70,105,667
Year 2026 : $31,532,667
Year 2027 : $12,862,500
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $69,250,667
Year 2026 : $31,088,667
Year 2027 : $12,862,500
Year 2028 : $0

Farm Players Salaries
Jagger Joshua	$299,900 (1)
Salary Remaining :	$107,107
Salary Average :	$299,900
Salary Average Remaining :	$107,107
Jon-Randall Avon	$299,900 (1)
Salary Remaining :	$107,107
Salary Average :	$299,900
Salary Average Remaining :	$107,107
Marshall Rifai	$299,900 (1)
Salary Remaining :	$107,107
Salary Average :	$299,900
Salary Average Remaining :	$107,107
Graham Slaggert	$299,900 (1)
Salary Remaining :	$107,107
Salary Average :	$299,900
Salary Average Remaining :	$107,107
Jacob Gaucher	$299,900 (1)
Salary Remaining :	$107,107
Salary Average :	$299,900
Salary Average Remaining :	$107,107
Victor Mancini	$153,800 (3)
Salary Remaining :	$54,929
Salary Average :	$153,800
Salary Average Remaining :	$54,929
Filip Kral	$134,900 (3)
Salary Remaining :	$48,179
Salary Average :	$134,900
Salary Average Remaining :	$48,179
Noah Ostlund	$133,700 (3)
Salary Remaining :	$47,750
Salary Average :	$133,700
Salary Average Remaining :	$47,750
Maxence Guenette	$129,000 (3)
Salary Remaining :	$46,071
Salary Average :	$129,000
Salary Average Remaining :	$46,071
Konsta Helenius	$128,900 (3)
Salary Remaining :	$46,036
Salary Average :	$128,900
Salary Average Remaining :	$46,036
Axel Landen	$127,800 (3)
Salary Remaining :	$45,643
Salary Average :	$127,800
Salary Average Remaining :	$45,643
Coulson Pitre	$127,700 (3)
Salary Remaining :	$45,607
Salary Average :	$127,700
Salary Average Remaining :	$45,607
Matthew Wood	$126,900 (3)
Salary Remaining :	$45,321
Salary Average :	$126,900
Salary Average Remaining :	$45,321
Chris Harpur	$100,000 (1)
Salary Remaining :	$35,714
Salary Average :	$100,000
Salary Average Remaining :	$35,714
Callum Tung	$100,000 (1)
Salary Remaining :	$35,714
Salary Average :	$100,000
Salary Average Remaining :	$35,714
Axel Jonsson-Fjallby	$100,000 (1)
Salary Remaining :	$35,714
Salary Average :	$100,000
Salary Average Remaining :	$35,714
Aleksandr Kisakov	$100,000 (1)
Salary Remaining :	$35,714
Salary Average :	$100,000
Salary Average Remaining :	$35,714
Cam McDonald	$100,000 (1)
Salary Remaining :	$35,714
Salary Average :	$100,000
Salary Average Remaining :	$35,714
Anthony Callin	$100,000 (1)
Salary Remaining :	$35,714
Salary Average :	$100,000
Salary Average Remaining :	$35,714
Gabriel Carriere	$100,000 (1)
Salary Remaining :	$35,714
Salary Average :	$100,000
Salary Average Remaining :	$35,714
Drew Commesso	$92,500 (2)
Salary Remaining :	$33,036
Salary Average :	$92,500
Salary Average Remaining :	$33,036
Angus Crookshank	$83,833 (1)
Salary Remaining :	$29,940
Salary Average :	$83,833
Salary Average Remaining :	$29,940
Total Farm Players	22
Salary Commitment
Year 2025 : $3,438,533
Year 2026 : $1,155,200
Year 2027 : $1,062,700
Year 2028 : $0
Salary Average Commitment
Year 2025 : $3,438,533
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 - 5,770 - 96.16%
Level 2:	5000 - $55 - 4,878 - 97.56%
Level 3:	2000 - $35 - 1,984 - 99.19%
Level 4:	4000 - $20 - 3,881 - 97.04%
Luxury :	1000 - $180 - 937 - 93.70%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $35 - 1,413 - 70.64%
Farm Level 2:	1000 - $15 - 755 - 75.46%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	16
Average Attendance - %	17,450 - 96.94%
Average Income per Game	$1,643,879
Year to Date Revenue	$44,384,733
Farm
Home Games Left	13
Average Attendance - %	2,167 - 72.25%
Average Income per Game	$90,544
Year to Date Revenue	$2,716,314
Expense
Pro Players Total Salaries	$68,229,500
Farm Players Total Salaries	$2,581,450
Coaches Total Salaries	$4,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$42,662,682
Farm Year To Date Expenses	$2,330,027
Pro Salary Cap To Date	$40,562,703
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$26,302,064
Farm Estimated Season Revenue	$1,177,069
Pro Remaining Season Days	48
Pro Expenses Per Days	$597,746
Pro Estimated Expenses	$28,691,808
Farm Remaining Season Days	40
Farm Expenses Per Days	$31,977
Farm Estimated Expenses	$1,279,080
Estimated Season Expenses	$29,970,888
Estimated Season Salary Cap	$67,854,495
Estimate Under Maximum Salary Cap of $74,500,000	$6,645,505
Estimate Over Minimum Salary Cap of $58,500,000	$9,354,495
Current Bank Account	$140,576,525
Projected Bank Account	$138,084,770

Pro Players Salaries
Jeremy Swayman	$9,250,000 (4)
-Salary Remaining :	$3,700,000
-Salary Average :	$9,250,000
-Salary Average Remaining :	$3,700,000
Mikko Rantanen	$6,657,000 (2)
-Salary Remaining :	$2,662,800
-Salary Average :	$4,052,000
-Salary Average Remaining :	$1,620,800
Filip Forsberg	$6,000,000 (3)
-Salary Remaining :	$2,400,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$2,400,000
Elias Lindholm	$5,320,000 (1)
-Salary Remaining :	$2,128,000
-Salary Average :	$7,157,000
-Salary Average Remaining :	$2,862,800
Nico Hischier	$4,873,000 (2)
-Salary Remaining :	$1,949,200
-Salary Average :	$4,873,000
-Salary Average Remaining :	$1,949,200
Jamie Benn	$4,000,000 (1)
-Salary Remaining :	$1,600,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$1,600,000
Braden Schneider	$3,925,000 (3)
-Salary Remaining :	$1,570,000
-Salary Average :	$3,925,000
-Salary Average Remaining :	$1,570,000
Roope Hintz	$3,768,000 (1)
-Salary Remaining :	$1,507,200
-Salary Average :	$750,000
-Salary Average Remaining :	$300,000
Shayne Gostisbehere	$3,250,000 (1)
-Salary Remaining :	$1,300,000
-Salary Average :	$3,250,000
-Salary Average Remaining :	$1,300,000
Sean Durzi	$3,250,000 (3)
-Salary Remaining :	$1,300,000
-Salary Average :	$3,250,000
-Salary Average Remaining :	$1,300,000
Martin Fehervary	$3,215,000 (1)
-Salary Remaining :	$1,286,000
-Salary Average :	$3,215,000
-Salary Average Remaining :	$1,286,000
Viktor Arvidsson	$3,000,000 (2)
-Salary Remaining :	$1,200,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$1,200,000
Cole Caufield	$2,834,000 (2)
-Salary Remaining :	$1,133,600
-Salary Average :	$2,834,000
-Salary Average Remaining :	$1,133,600
Jacob Bryson	$1,462,000 (1)
-Salary Remaining :	$584,800
-Salary Average :	$1,462,000
-Salary Average Remaining :	$584,800
Sam Colangelo	$1,250,000 (5)
-Salary Remaining :	$500,000
-Salary Average :	$1,250,000
-Salary Average Remaining :	$500,000
Nico Daws	$1,188,000 (3)
-Salary Remaining :	$475,200
-Salary Average :	$1,188,000
-Salary Average Remaining :	$475,200
Yegor Sharangovich	$1,152,000 (1)
-Salary Remaining :	$460,800
-Salary Average :	$1,914,000
-Salary Average Remaining :	$765,600
Morgan Frost	$1,078,000 (1)
-Salary Remaining :	$431,200
-Salary Average :	$824,000
-Salary Average Remaining :	$329,600
Domenic DiVincentiis	$1,000,000 (1)
-Salary Remaining :	$400,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$400,000
Vincent Iorio	$894,167 (1)
-Salary Remaining :	$357,667
-Salary Average :	$894,167
-Salary Average Remaining :	$357,667
Jake Neighbours	$863,333 (1)
-Salary Remaining :	$345,333
-Salary Average :	$863,333
-Salary Average Remaining :	$345,333
Total Pro Players	21
Salary Commitment
Year 2025 : $68,229,500
Year 2026 : $41,561,000
Year 2027 : $24,863,000
Year 2028 : $10,500,000
Salary Average Commitment
Year 2025 : $64,951,500
Year 2026 : $39,622,000
Year 2027 : $24,863,000
Year 2028 : $10,500,000
Salary Cap with 1 Way Contract
Year 2025 : $68,229,500
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 :	$54,643
Salary Average :	$153,000
Salary Average Remaining :	$54,643
Nate Smith	$140,900 (3)
Salary Remaining :	$50,321
Salary Average :	$140,900
Salary Average Remaining :	$50,321
Massimo Rizzo	$134,100 (3)
Salary Remaining :	$47,893
Salary Average :	$134,100
Salary Average Remaining :	$47,893
Luke Reid	$133,800 (3)
Salary Remaining :	$47,786
Salary Average :	$133,800
Salary Average Remaining :	$47,786
Hunter Haight	$131,400 (3)
Salary Remaining :	$46,929
Salary Average :	$131,400
Salary Average Remaining :	$46,929
Aleksi Heimosalmi	$127,700 (3)
Salary Remaining :	$45,607
Salary Average :	$127,700
Salary Average Remaining :	$45,607
Akira Schmid	$127,200 (3)
Salary Remaining :	$45,429
Salary Average :	$127,200
Salary Average Remaining :	$45,429
Brad Lambert	$120,000 (1)
Salary Remaining :	$42,857
Salary Average :	$120,000
Salary Average Remaining :	$42,857
Hunter McDonald	$119,200 (3)
Salary Remaining :	$42,571
Salary Average :	$119,200
Salary Average Remaining :	$42,571
Simon Lundmark	$116,100 (3)
Salary Remaining :	$41,464
Salary Average :	$116,100
Salary Average Remaining :	$41,464
Hardy Haman Aktell	$115,400 (3)
Salary Remaining :	$41,214
Salary Average :	$115,400
Salary Average Remaining :	$41,214
Jakub Brabenec	$110,700 (3)
Salary Remaining :	$39,536
Salary Average :	$110,700
Salary Average Remaining :	$39,536
Gavin Hain	$109,600 (3)
Salary Remaining :	$39,143
Salary Average :	$109,600
Salary Average Remaining :	$39,143
Ales Stezka	$100,000 (1)
Salary Remaining :	$35,714
Salary Average :	$100,000
Salary Average Remaining :	$35,714
Alexandre Texier	$100,000 (1)
Salary Remaining :	$35,714
Salary Average :	$100,000
Salary Average Remaining :	$35,714
Adam Mechura	$100,000 (1)
Salary Remaining :	$35,714
Salary Average :	$100,000
Salary Average Remaining :	$35,714
Mac Hollowell	$97,100 (1)
Salary Remaining :	$34,679
Salary Average :	$97,100
Salary Average Remaining :	$34,679
Henri Nikkanen	$92,500 (1)
Salary Remaining :	$33,036
Salary Average :	$92,500
Salary Average Remaining :	$33,036
Brendan Brisson	$92,500 (1)
Salary Remaining :	$33,036
Salary Average :	$92,500
Salary Average Remaining :	$33,036
Lukas Svejkovsky	$92,500 (1)
Salary Remaining :	$33,036
Salary Average :	$92,500
Salary Average Remaining :	$33,036
Cross Hanas	$92,500 (1)
Salary Remaining :	$33,036
Salary Average :	$92,500
Salary Average Remaining :	$33,036
Daemon Hunt	$90,250 (1)
Salary Remaining :	$32,232
Salary Average :	$90,250
Salary Average Remaining :	$32,232
Tyson Kozak	$85,000 (1)
Salary Remaining :	$30,357
Salary Average :	$85,000
Salary Average Remaining :	$30,357
Total Farm Players	23
Salary Commitment
Year 2025 : $2,581,450
Year 2026 : $1,519,100
Year 2027 : $1,519,100
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,581,450
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 - 5,831 - 97.19%
Level 2:	5000 - $50 - 4,946 - 98.91%
Level 3:	2000 - $35 - 1,974 - 98.68%
Level 4:	4000 - $20 - 3,887 - 97.18%
Luxury :	1000 - $125 - 993 - 99.27%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $15 - 2,000 - 100.00%
Farm Level 2:	1000 - $10 - 983 - 98.28%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	15
Average Attendance - %	17,630 - 97.95%
Average Income per Game	$1,423,739
Year to Date Revenue	$39,864,704
Farm
Home Games Left	14
Average Attendance - %	2,983 - 99.43%
Average Income per Game	$59,344
Year to Date Revenue	$1,720,965
Expense
Pro Players Total Salaries	$80,166,600
Farm Players Total Salaries	$3,652,366
Coaches Total Salaries	$2,750,000
Luxury Taxe Total	$1,671,481
Special Salary Cap Value	($5,000,000)
Pro Year To Date Expenses	$48,272,164
Farm Year To Date Expenses	$2,888,214
Pro Salary Cap To Date	$47,072,148
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$21,356,091
Farm Estimated Season Revenue	$830,811
Pro Remaining Season Days	48
Pro Expenses Per Days	$684,722
Pro Estimated Expenses	$32,866,656
Farm Remaining Season Days	40
Farm Expenses Per Days	$39,307
Farm Estimated Expenses	$1,572,280
Estimated Season Expenses	$34,438,936
Estimated Season Salary Cap	$74,138,788
Estimate Under Maximum Salary Cap of $74,500,000	$361,212
Estimate Over Minimum Salary Cap of $58,500,000	$15,638,788
Current Bank Account	$109,697,762
Projected Bank Account	$97,445,728

Pro Players Salaries
Cale Makar	$14,000,100 (3)
-Salary Remaining :	$5,600,040
-Salary Average :	$14,000,099
-Salary Average Remaining :	$5,600,040
Sean Couturier	$5,250,000 (2)
-Salary Remaining :	$2,100,000
-Salary Average :	$5,250,000
-Salary Average Remaining :	$2,100,000
Tomas Hertl	$5,019,000 (2)
-Salary Remaining :	$2,007,600
-Salary Average :	$5,166,000
-Salary Average Remaining :	$2,066,400
Connor McDavid	$4,455,000 (2)
-Salary Remaining :	$1,782,000
-Salary Average :	$6,664,000
-Salary Average Remaining :	$2,665,600
Jackson LaCombe	$4,360,000 (3)
-Salary Remaining :	$1,744,000
-Salary Average :	$4,360,000
-Salary Average Remaining :	$1,744,000
Mark Scheifele	$4,355,000 (2)
-Salary Remaining :	$1,742,000
-Salary Average :	$1,907,000
-Salary Average Remaining :	$762,800
Chris Tanev	$4,164,000 (1)
-Salary Remaining :	$1,665,600
-Salary Average :	$4,164,000
-Salary Average Remaining :	$1,665,600
Mattias Ekholm	$4,138,000 (1)
-Salary Remaining :	$1,655,200
-Salary Average :	$4,138,000
-Salary Average Remaining :	$1,655,200
Ian Cole	$4,100,000 (1)
-Salary Remaining :	$1,640,000
-Salary Average :	$4,100,000
-Salary Average Remaining :	$1,640,000
Jacob Markstrom	$3,816,000 (2)
-Salary Remaining :	$1,526,400
-Salary Average :	$1,461,000
-Salary Average Remaining :	$584,400
Tage Thompson	$3,562,000 (3)
-Salary Remaining :	$1,424,800
-Salary Average :	$3,562,000
-Salary Average Remaining :	$1,424,800
Dylan Holloway	$3,365,000 (3)
-Salary Remaining :	$1,346,000
-Salary Average :	$3,365,000
-Salary Average Remaining :	$1,346,000
Alexandar Georgiev	$3,259,000 (2)
-Salary Remaining :	$1,303,600
-Salary Average :	$1,818,000
-Salary Average Remaining :	$727,200
Damon Severson	$3,150,000 (3)
-Salary Remaining :	$1,260,000
-Salary Average :	$3,150,000
-Salary Average Remaining :	$1,260,000
Mikhail Sergachev	$3,080,000 (2)
-Salary Remaining :	$1,232,000
-Salary Average :	$826,928
-Salary Average Remaining :	$330,771
Mathew Barzal	$2,610,000 (2)
-Salary Remaining :	$1,044,000
-Salary Average :	$925,000
-Salary Average Remaining :	$370,000
Anthony Cirelli	$2,564,000 (2)
-Salary Remaining :	$1,025,600
-Salary Average :	$835,791
-Salary Average Remaining :	$334,316
Alexis Lafreniere	$1,797,000 (2)
-Salary Remaining :	$718,800
-Salary Average :	$925,000
-Salary Average Remaining :	$370,000
Corey Perry	$1,520,000 (1)
-Salary Remaining :	$608,000
-Salary Average :	$1,520,000
-Salary Average Remaining :	$608,000
Zach Dean	$852,500 (2)
-Salary Remaining :	$341,000
-Salary Average :	$852,500
-Salary Average Remaining :	$341,000
Nick Cousins	$750,000 (1)
-Salary Remaining :	$300,000
-Salary Average :	$750,000
-Salary Average Remaining :	$300,000
Total Pro Players	21
Salary Commitment
Year 2025 : $80,166,600
Year 2026 : $64,793,600
Year 2027 : $28,437,100
Year 2028 : $0
Salary Average Commitment
Year 2025 : $69,740,318
Year 2026 : $55,068,318
Year 2027 : $28,437,099
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $80,166,600
Year 2026 : $65,494,600
Year 2027 : $28,437,100
Year 2028 : $0

Farm Players Salaries
Jalen Chatfield	$285,000 (2)
Salary Remaining :	$101,786
Salary Average :	$285,000
Salary Average Remaining :	$101,786
Justin Brazeau	$285,000 (3)
Salary Remaining :	$101,786
Salary Average :	$285,000
Salary Average Remaining :	$101,786
Timo Meier	$261,800 (2)
Salary Remaining :	$93,500
Salary Average :	$329,800
Salary Average Remaining :	$117,786
Nick Suzuki	$258,600 (1)
Salary Remaining :	$92,357
Salary Average :	$79,500
Salary Average Remaining :	$28,393
Tyson Barrie	$246,300 (1)
Salary Remaining :	$87,964
Salary Average :	$346,700
Salary Average Remaining :	$123,821
Adin Hill	$215,000 (1)
Salary Remaining :	$76,786
Salary Average :	$215,000
Salary Average Remaining :	$76,786
Bobby McMann	$212,500 (2)
Salary Remaining :	$75,893
Salary Average :	$212,500
Salary Average Remaining :	$75,893
Keegan Kolesar	$175,000 (2)
Salary Remaining :	$62,500
Salary Average :	$175,000
Salary Average Remaining :	$62,500
Gage Goncalves	$148,700 (3)
Salary Remaining :	$53,107
Salary Average :	$148,700
Salary Average Remaining :	$53,107
Arber Xhekaj	$134,000 (1)
Salary Remaining :	$47,857
Salary Average :	$148,833
Salary Average Remaining :	$53,155
Liam Ohgren	$133,800 (3)
Salary Remaining :	$47,786
Salary Average :	$133,800
Salary Average Remaining :	$47,786
Oliver Kapanen	$130,700 (3)
Salary Remaining :	$46,679
Salary Average :	$130,700
Salary Average Remaining :	$46,679
Sam Rinzel	$127,500 (3)
Salary Remaining :	$45,536
Salary Average :	$127,500
Salary Average Remaining :	$45,536
Jimmy Snuggerud	$126,400 (3)
Salary Remaining :	$45,143
Salary Average :	$126,400
Salary Average Remaining :	$45,143
Reid Schaefer	$114,700 (3)
Salary Remaining :	$40,964
Salary Average :	$114,700
Salary Average Remaining :	$40,964
Cavan Fitzgerald	$100,000 (1)
Salary Remaining :	$35,714
Salary Average :	$100,000
Salary Average Remaining :	$35,714
Connor Murphy2	$100,000 (1)
Salary Remaining :	$35,714
Salary Average :	$100,000
Salary Average Remaining :	$35,714
Artem Grushnikov	$100,000 (1)
Salary Remaining :	$35,714
Salary Average :	$100,000
Salary Average Remaining :	$35,714
Jake Leschyshyn	$99,700 (1)
Salary Remaining :	$35,607
Salary Average :	$99,700
Salary Average Remaining :	$35,607
Tristen Robins	$86,333 (1)
Salary Remaining :	$30,833
Salary Average :	$86,333
Salary Average Remaining :	$30,833
Brandt Clarke	$86,333 (2)
Salary Remaining :	$30,833
Salary Average :	$86,333
Salary Average Remaining :	$30,833
Liam O'Brien	$75,000 (1)
Salary Remaining :	$26,786
Salary Average :	$75,000
Salary Average Remaining :	$26,786
Cooper Gay	$75,000 (1)
Salary Remaining :	$26,786
Salary Average :	$75,000
Salary Average Remaining :	$26,786
Pheonix Copley	$75,000 (1)
Salary Remaining :	$26,786
Salary Average :	$75,000
Salary Average Remaining :	$26,786
Total Farm Players	24
Salary Commitment
Year 2025 : $3,652,366
Year 2026 : $2,087,433
Year 2027 : $1,066,800
Year 2028 : $0
Salary Average Commitment
Year 2025 : $3,656,499
Year 2026 : $2,155,433
Year 2027 : $1,066,800
Year 2028 : $0

Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	6000 - $100 - 4,395 - 73.26%
Level 2:	5000 - $60 - 4,780 - 95.61%
Level 3:	2000 - $35 - 1,980 - 99.00%
Level 4:	4000 - $20 - 3,844 - 96.10%
Luxury :	1000 - $200 - 739 - 73.91%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $35 - 1,423 - 71.15%
Farm Level 2:	1000 - $15 - 777 - 77.69%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	16
Average Attendance - %	15,739 - 87.44%
Average Income per Game	$1,520,339
Year to Date Revenue	$41,049,159
Farm
Home Games Left	14
Average Attendance - %	2,200 - 73.33%
Average Income per Game	$91,570
Year to Date Revenue	$2,655,539
Expense
Pro Players Total Salaries	$75,806,934
Farm Players Total Salaries	$8,173,200
Coaches Total Salaries	$6,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$46,966,369
Farm Year To Date Expenses	$6,048,408
Pro Salary Cap To Date	$43,966,359
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$24,325,428
Farm Estimated Season Revenue	$1,281,984
Pro Remaining Season Days	48
Pro Expenses Per Days	$673,391
Pro Estimated Expenses	$32,322,768
Farm Remaining Season Days	40
Farm Expenses Per Days	$81,904
Farm Estimated Expenses	$3,276,160
Estimated Season Expenses	$35,598,928
Estimated Season Salary Cap	$74,289,111
Estimate Under Maximum Salary Cap of $74,500,000	$210,889
Estimate Over Minimum Salary Cap of $58,500,000	$15,789,111
Current Bank Account	$109,417,840
Projected Bank Account	$99,426,324

Pro Players Salaries
Jean-Gabriel Pageau	$6,500,000 (2)
-Salary Remaining :	$2,600,000
-Salary Average :	$6,500,000
-Salary Average Remaining :	$2,600,000
Moritz Seider	$5,737,000 (3)
-Salary Remaining :	$2,294,800
-Salary Average :	$5,737,000
-Salary Average Remaining :	$2,294,800
Nick Foligno	$5,500,000 (2)
-Salary Remaining :	$2,200,000
-Salary Average :	$5,500,000
-Salary Average Remaining :	$2,200,000
Robert Thomas	$4,892,000 (3)
-Salary Remaining :	$1,956,800
-Salary Average :	$4,892,000
-Salary Average Remaining :	$1,956,800
Elias Pettersson	$4,884,000 (3)
-Salary Remaining :	$1,953,600
-Salary Average :	$4,884,000
-Salary Average Remaining :	$1,953,600
Ryan Strome	$4,500,000 (1)
-Salary Remaining :	$1,800,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$1,800,000
Jeff Skinner	$4,073,000 (3)
-Salary Remaining :	$1,629,200
-Salary Average :	$4,073,000
-Salary Average Remaining :	$1,629,200
Miles Wood	$4,000,000 (2)
-Salary Remaining :	$1,600,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$1,600,000
Anton Lundell	$3,340,000 (3)
-Salary Remaining :	$1,336,000
-Salary Average :	$3,340,000
-Salary Average Remaining :	$1,336,000
Dylan Strome	$3,246,000 (1)
-Salary Remaining :	$1,298,400
-Salary Average :	$3,246,000
-Salary Average Remaining :	$1,298,400
Anton Forsberg	$2,999,999 (2)
-Salary Remaining :	$1,200,000
-Salary Average :	$2,999,999
-Salary Average Remaining :	$1,200,000
Sam Montembeault	$2,999,999 (2)
-Salary Remaining :	$1,200,000
-Salary Average :	$2,999,999
-Salary Average Remaining :	$1,200,000
Lars Eller	$2,739,000 (2)
-Salary Remaining :	$1,095,600
-Salary Average :	$2,739,000
-Salary Average Remaining :	$1,095,600
Will Borgen	$2,500,000 (2)
-Salary Remaining :	$1,000,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$1,000,000
Kiefer Sherwood	$2,499,999 (2)
-Salary Remaining :	$1,000,000
-Salary Average :	$2,499,999
-Salary Average Remaining :	$1,000,000
Scott Wedgewood	$2,499,999 (1)
-Salary Remaining :	$1,000,000
-Salary Average :	$2,499,999
-Salary Average Remaining :	$1,000,000
Brian Dumoulin	$2,499,999 (2)
-Salary Remaining :	$1,000,000
-Salary Average :	$2,499,999
-Salary Average Remaining :	$1,000,000
Nikolaj Ehlers	$2,492,000 (3)
-Salary Remaining :	$996,800
-Salary Average :	$2,492,000
-Salary Average Remaining :	$996,800
Brandon Carlo	$2,490,000 (1)
-Salary Remaining :	$996,000
-Salary Average :	$4,161,000
-Salary Average Remaining :	$1,664,400
Evan Bouchard	$1,610,000 (1)
-Salary Remaining :	$644,000
-Salary Average :	$750,000
-Salary Average Remaining :	$300,000
Jamie Drysdale	$1,080,000 (2)
-Salary Remaining :	$432,000
-Salary Average :	$1,006,081
-Salary Average Remaining :	$402,432
Simon Edvinsson	$1,071,439 (1)
-Salary Remaining :	$428,576
-Salary Average :	$1,071,439
-Salary Average Remaining :	$428,576
Eemil Viro	$902,500 (1)
-Salary Remaining :	$361,000
-Salary Average :	$902,500
-Salary Average Remaining :	$361,000
Brent Burns	$750,000 (1)
-Salary Remaining :	$300,000
-Salary Average :	$750,000
-Salary Average Remaining :	$300,000
Total Pro Players	24
Salary Commitment
Year 2025 : $75,806,934
Year 2026 : $58,736,996
Year 2027 : $25,418,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $76,544,015
Year 2026 : $58,663,077
Year 2027 : $25,418,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $75,806,934
Year 2026 : $58,736,996
Year 2027 : $25,418,000
Year 2028 : $0

Farm Players Salaries
Evgenii Dadonov	$293,600 (2)
Salary Remaining :	$104,857
Salary Average :	$293,600
Salary Average Remaining :	$104,857
Garnet Hathaway	$292,800 (2)
Salary Remaining :	$104,571
Salary Average :	$292,800
Salary Average Remaining :	$104,571
Sam Steel	$290,000 (3)
Salary Remaining :	$103,571
Salary Average :	$290,000
Salary Average Remaining :	$103,571
Filip Chytil	$280,000 (3)
Salary Remaining :	$100,000
Salary Average :	$280,000
Salary Average Remaining :	$100,000
Joel Kiviranta	$258,100 (3)
Salary Remaining :	$92,179
Salary Average :	$258,100
Salary Average Remaining :	$92,179
Noel Acciari	$250,000 (3)
Salary Remaining :	$89,286
Salary Average :	$250,000
Salary Average Remaining :	$89,286
Colin Blackwell	$250,000 (2)
Salary Remaining :	$89,286
Salary Average :	$250,000
Salary Average Remaining :	$89,286
Nick Seeler	$250,000 (2)
Salary Remaining :	$89,286
Salary Average :	$250,000
Salary Average Remaining :	$89,286
Rem Pitlick	$250,000 (2)
Salary Remaining :	$89,286
Salary Average :	$250,000
Salary Average Remaining :	$89,286
Jarred Tinordi	$240,000 (1)
Salary Remaining :	$85,714
Salary Average :	$240,000
Salary Average Remaining :	$85,714
Brendan Smith	$240,000 (1)
Salary Remaining :	$85,714
Salary Average :	$240,000
Salary Average Remaining :	$85,714
Brock McGinn	$230,000 (2)
Salary Remaining :	$82,143
Salary Average :	$230,000
Salary Average Remaining :	$82,143
Nick Leddy	$230,000 (3)
Salary Remaining :	$82,143
Salary Average :	$230,000
Salary Average Remaining :	$82,143
Henri Jokiharju	$224,700 (3)
Salary Remaining :	$80,250
Salary Average :	$224,700
Salary Average Remaining :	$80,250
Eric Robinson	$220,000 (3)
Salary Remaining :	$78,571
Salary Average :	$220,000
Salary Average Remaining :	$78,571
Nathan Walker	$220,000 (2)
Salary Remaining :	$78,571
Salary Average :	$220,000
Salary Average Remaining :	$78,571
Conor Sheary	$220,000 (3)
Salary Remaining :	$78,571
Salary Average :	$220,000
Salary Average Remaining :	$78,571
Barclay Goodrow	$220,000 (3)
Salary Remaining :	$78,571
Salary Average :	$220,000
Salary Average Remaining :	$78,571
Kevin Rooney	$200,000 (1)
Salary Remaining :	$71,429
Salary Average :	$200,000
Salary Average Remaining :	$71,429
Nolan Foote	$150,000 (3)
Salary Remaining :	$53,571
Salary Average :	$150,000
Salary Average Remaining :	$53,571
Brad Hunt	$150,000 (2)
Salary Remaining :	$53,571
Salary Average :	$150,000
Salary Average Remaining :	$53,571
Derrick Pouliot	$150,000 (2)
Salary Remaining :	$53,571
Salary Average :	$150,000
Salary Average Remaining :	$53,571
Travis Boyd	$150,000 (1)
Salary Remaining :	$53,571
Salary Average :	$150,000
Salary Average Remaining :	$53,571
Zach Aston-Reese	$150,000 (2)
Salary Remaining :	$53,571
Salary Average :	$150,000
Salary Average Remaining :	$53,571
Jakov Novak	$141,700 (3)
Salary Remaining :	$50,607
Salary Average :	$141,700
Salary Average Remaining :	$50,607
Antti Tuomisto	$134,600 (3)
Salary Remaining :	$48,071
Salary Average :	$134,600
Salary Average Remaining :	$48,071
Noah Beck	$134,300 (3)
Salary Remaining :	$47,964
Salary Average :	$134,300
Salary Average Remaining :	$47,964
Justus Annunen	$130,700 (2)
Salary Remaining :	$46,679
Salary Average :	$130,700
Salary Average Remaining :	$46,679
Santeri Hatakka	$130,500 (3)
Salary Remaining :	$46,607
Salary Average :	$130,500
Salary Average Remaining :	$46,607
Jared Wright	$129,500 (3)
Salary Remaining :	$46,250
Salary Average :	$129,500
Salary Average Remaining :	$46,250
Matyas Sapovaliv	$128,600 (3)
Salary Remaining :	$45,929
Salary Average :	$128,600
Salary Average Remaining :	$45,929
Jack Matier	$127,800 (3)
Salary Remaining :	$45,643
Salary Average :	$127,800
Salary Average Remaining :	$45,643
Aydar Suniev	$126,500 (3)
Salary Remaining :	$45,179
Salary Average :	$126,500
Salary Average Remaining :	$45,179
Ian Mitchell	$126,400 (2)
Salary Remaining :	$45,143
Salary Average :	$126,400
Salary Average Remaining :	$45,143
Chase Stillman	$125,100 (3)
Salary Remaining :	$44,679
Salary Average :	$125,100
Salary Average Remaining :	$44,679
Reilly Walsh	$118,100 (2)
Salary Remaining :	$42,179
Salary Average :	$118,100
Salary Average Remaining :	$42,179
Arturs Silovs	$110,600 (2)
Salary Remaining :	$39,500
Salary Average :	$110,600
Salary Average Remaining :	$39,500
Daniil Tarasov	$109,400 (2)
Salary Remaining :	$39,071
Salary Average :	$109,400
Salary Average Remaining :	$39,071
Artur Akhtyamov	$109,000 (3)
Salary Remaining :	$38,929
Salary Average :	$109,000
Salary Average Remaining :	$38,929
Danny Zhilkin	$104,200 (3)
Salary Remaining :	$37,214
Salary Average :	$104,200
Salary Average Remaining :	$37,214
Riley Sutter	$104,000 (1)
Salary Remaining :	$37,143
Salary Average :	$75,000
Salary Average Remaining :	$26,786
Tyrel Bauer	$92,500 (1)
Salary Remaining :	$33,036
Salary Average :	$92,500
Salary Average Remaining :	$33,036
Thomas Bordeleau	$92,500 (1)
Salary Remaining :	$33,036
Salary Average :	$92,500
Salary Average Remaining :	$33,036
Daniil Chayka	$90,250 (1)
Salary Remaining :	$32,232
Salary Average :	$90,250
Salary Average Remaining :	$32,232
Elliot Desnoyers	$85,417 (1)
Salary Remaining :	$30,506
Salary Average :	$85,417
Salary Average Remaining :	$30,506
Will Smith	$80,000 (3)
Salary Remaining :	$28,571
Salary Average :	$80,000
Salary Average Remaining :	$28,571
Lukas Cormier	$79,333 (1)
Salary Remaining :	$28,333
Salary Average :	$79,333
Salary Average Remaining :	$28,333
Anthony Richard	$78,000 (3)
Salary Remaining :	$27,857
Salary Average :	$78,000
Salary Average Remaining :	$27,857
Xavier Simoneau	$75,000 (1)
Salary Remaining :	$26,786
Salary Average :	$75,000
Salary Average Remaining :	$26,786
Ilya Nikolaev	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	50
Salary Commitment
Year 2025 : $8,173,200
Year 2026 : $6,724,200
Year 2027 : $3,892,600
Year 2028 : $0
Salary Average Commitment
Year 2025 : $8,144,200
Year 2026 : $6,724,200
Year 2027 : $3,892,600
Year 2028 : $0

Whalers

Arena Capacity - Ticket Price Attendance - %
Arena Name	RBC Center
Level 1:	6000 - $110 - 4,065 - 67.75%
Level 2:	5000 - $65 - 3,652 - 73.03%
Level 3:	2000 - $40 - 1,637 - 81.86%
Level 4:	4000 - $24 - 3,091 - 77.27%
Luxury :	1000 - $212 - 693 - 69.26%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $35 - 1,410 - 70.48%
Farm Level 2:	1000 - $16 - 714 - 71.42%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	15
Average Attendance - %	13,137 - 72.98%
Average Income per Game	$1,446,782
Year to Date Revenue	$40,509,890
Farm
Home Games Left	13
Average Attendance - %	2,124 - 70.79%
Average Income per Game	$90,537
Year to Date Revenue	$2,716,117
Expense
Pro Players Total Salaries	$75,234,333
Farm Players Total Salaries	$3,507,300
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$44,894,473
Farm Year To Date Expenses	$2,964,314
Pro Salary Cap To Date	$44,294,488
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$21,701,727
Farm Estimated Season Revenue	$1,176,984
Pro Remaining Season Days	48
Pro Expenses Per Days	$635,286
Pro Estimated Expenses	$30,493,728
Farm Remaining Season Days	40
Farm Expenses Per Days	$40,244
Farm Estimated Expenses	$1,609,760
Estimated Season Expenses	$32,103,488
Estimated Season Salary Cap	$74,388,232
Estimate Under Maximum Salary Cap of $74,500,000	$111,768
Estimate Over Minimum Salary Cap of $58,500,000	$15,888,232
Current Bank Account	$78,749,032
Projected Bank Account	$69,524,255

Pro Players Salaries
David Savard	$7,120,000 (1)
-Salary Remaining :	$2,848,000
-Salary Average :	$7,120,000
-Salary Average Remaining :	$2,848,000
Vladimir Tarasenko	$6,255,000 (2)
-Salary Remaining :	$2,502,000
-Salary Average :	$6,255,000
-Salary Average Remaining :	$2,502,000
Mikael Backlund	$5,650,000 (3)
-Salary Remaining :	$2,260,000
-Salary Average :	$5,650,000
-Salary Average Remaining :	$2,260,000
Jordan Staal	$5,650,000 (3)
-Salary Remaining :	$2,260,000
-Salary Average :	$5,650,000
-Salary Average Remaining :	$2,260,000
Kyle Palmieri	$5,650,000 (3)
-Salary Remaining :	$2,260,000
-Salary Average :	$5,650,000
-Salary Average Remaining :	$2,260,000
Jani Hakanpaa	$4,755,000 (1)
-Salary Remaining :	$1,902,000
-Salary Average :	$4,755,000
-Salary Average Remaining :	$1,902,000
Simon Benoit	$4,107,000 (3)
-Salary Remaining :	$1,642,800
-Salary Average :	$4,107,000
-Salary Average Remaining :	$1,642,800
Tory Dello	$4,000,000 (1)
-Salary Remaining :	$1,600,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$1,600,000
Daniel Walcott	$4,000,000 (1)
-Salary Remaining :	$1,600,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$1,600,000
Jared McCann	$3,560,000 (1)
-Salary Remaining :	$1,424,000
-Salary Average :	$2,984,000
-Salary Average Remaining :	$1,193,600
Nick Blankenburg	$3,550,000 (3)
-Salary Remaining :	$1,420,000
-Salary Average :	$3,550,000
-Salary Average Remaining :	$1,420,000
Barrett Hayton	$3,370,000 (3)
-Salary Remaining :	$1,348,000
-Salary Average :	$3,370,000
-Salary Average Remaining :	$1,348,000
Andrei Kuzmenko	$3,336,000 (1)
-Salary Remaining :	$1,334,400
-Salary Average :	$3,336,000
-Salary Average Remaining :	$1,334,400
Devon Toews	$3,312,000 (1)
-Salary Remaining :	$1,324,800
-Salary Average :	$2,189,000
-Salary Average Remaining :	$875,600
Elvis Merzlikins	$3,179,000 (1)
-Salary Remaining :	$1,271,600
-Salary Average :	$780,000
-Salary Average Remaining :	$312,000
Urho Vaakanainen	$1,893,000 (3)
-Salary Remaining :	$757,200
-Salary Average :	$1,893,000
-Salary Average Remaining :	$757,200
Ty Young	$1,245,000 (3)
-Salary Remaining :	$498,000
-Salary Average :	$1,245,000
-Salary Average Remaining :	$498,000
Cayden Primeau	$983,000 (1)
-Salary Remaining :	$393,200
-Salary Average :	$824,000
-Salary Average Remaining :	$329,600
Keaton Mastrodonato	$950,000 (1)
-Salary Remaining :	$380,000
-Salary Average :	$950,000
-Salary Average Remaining :	$380,000
Sam Morton	$950,000 (1)
-Salary Remaining :	$380,000
-Salary Average :	$950,000
-Salary Average Remaining :	$380,000
Ozzy Wiesblatt	$863,333 (1)
-Salary Remaining :	$345,333
-Salary Average :	$863,333
-Salary Average Remaining :	$345,333
Paul Cotter	$856,000 (1)
-Salary Remaining :	$342,400
-Salary Average :	$750,000
-Salary Average Remaining :	$300,000
Total Pro Players	22
Salary Commitment
Year 2025 : $75,234,333
Year 2026 : $37,370,000
Year 2027 : $31,115,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $70,871,333
Year 2026 : $37,370,000
Year 2027 : $31,115,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $75,234,333
Year 2026 : $37,370,000
Year 2027 : $31,115,000
Year 2028 : $0

Farm Players Salaries
Troy Terry	$236,100 (2)
Salary Remaining :	$84,321
Salary Average :	$75,000
Salary Average Remaining :	$26,786
Sam Bennett	$205,000 (1)
Salary Remaining :	$73,214
Salary Average :	$120,900
Salary Average Remaining :	$43,179
Jack Quinn	$181,100 (2)
Salary Remaining :	$64,679
Salary Average :	$89,004
Salary Average Remaining :	$31,787
Ryan Donato	$176,500 (2)
Salary Remaining :	$63,036
Salary Average :	$92,500
Salary Average Remaining :	$33,036
William Wallinder	$160,000 (3)
Salary Remaining :	$57,143
Salary Average :	$160,000
Salary Average Remaining :	$57,143
Mikey Eyssimont	$154,300 (2)
Salary Remaining :	$55,107
Salary Average :	$82,276
Salary Average Remaining :	$29,384
Matt Savoie	$147,100 (3)
Salary Remaining :	$52,536
Salary Average :	$147,100
Salary Average Remaining :	$52,536
Joakim Ryan	$141,400 (2)
Salary Remaining :	$50,500
Salary Average :	$141,400
Salary Average Remaining :	$50,500
Ian Moore	$138,200 (3)
Salary Remaining :	$49,357
Salary Average :	$138,200
Salary Average Remaining :	$49,357
Artem Shlaine	$133,900 (3)
Salary Remaining :	$47,821
Salary Average :	$133,900
Salary Average Remaining :	$47,821
Quinn Olson	$133,300 (3)
Salary Remaining :	$47,607
Salary Average :	$133,300
Salary Average Remaining :	$47,607
Samuel Savoie	$128,900 (3)
Salary Remaining :	$46,036
Salary Average :	$128,900
Salary Average Remaining :	$46,036
Samuel Honzek	$127,700 (3)
Salary Remaining :	$45,607
Salary Average :	$127,700
Salary Average Remaining :	$45,607
Aatu Jamsen	$126,600 (3)
Salary Remaining :	$45,214
Salary Average :	$126,600
Salary Average Remaining :	$45,214
Koehn Ziemmer	$126,500 (3)
Salary Remaining :	$45,179
Salary Average :	$126,500
Salary Average Remaining :	$45,179
Mathieu Olivier	$124,000 (1)
Salary Remaining :	$44,286
Salary Average :	$124,000
Salary Average Remaining :	$44,286
Eetu Luostarinen	$114,800 (1)
Salary Remaining :	$41,000
Salary Average :	$80,100
Salary Average Remaining :	$28,607
Carsen Twarynski	$104,400 (1)
Salary Remaining :	$37,286
Salary Average :	$104,400
Salary Average Remaining :	$37,286
Jeremy Brodeur	$100,000 (1)
Salary Remaining :	$35,714
Salary Average :	$100,000
Salary Average Remaining :	$35,714
Cooper Black	$100,000 (1)
Salary Remaining :	$35,714
Salary Average :	$100,000
Salary Average Remaining :	$35,714
Aidan Fulp	$95,000 (1)
Salary Remaining :	$33,929
Salary Average :	$95,000
Salary Average Remaining :	$33,929
Anton Malmstrom	$95,000 (1)
Salary Remaining :	$33,929
Salary Average :	$95,000
Salary Average Remaining :	$33,929
Will MacKinnon	$95,000 (1)
Salary Remaining :	$33,929
Salary Average :	$95,000
Salary Average Remaining :	$33,929
Montana Onyebuchi	$95,000 (1)
Salary Remaining :	$33,929
Salary Average :	$95,000
Salary Average Remaining :	$33,929
Jeremie Bucheler	$95,000 (1)
Salary Remaining :	$33,929
Salary Average :	$95,000
Salary Average Remaining :	$33,929
Daniel Torgersson	$92,500 (1)
Salary Remaining :	$33,036
Salary Average :	$92,500
Salary Average Remaining :	$33,036
Chris Jandric	$80,000 (2)
Salary Remaining :	$28,571
Salary Average :	$80,000
Salary Average Remaining :	$28,571
Total Farm Players	27
Salary Commitment
Year 2025 : $3,507,300
Year 2026 : $2,191,600
Year 2027 : $1,222,200
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,979,280
Year 2026 : $1,782,380
Year 2027 : $1,222,200
Year 2028 : $0

Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	6000 - $100 - 5,671 - 94.51%
Level 2:	5000 - $60 - 4,906 - 98.12%
Level 3:	2000 - $40 - 1,909 - 95.43%
Level 4:	4000 - $25 - 3,669 - 91.72%
Luxury :	1000 - $250 - 604 - 60.42%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $25 - 1,973 - 98.63%
Farm Level 2:	1000 - $10 - 993 - 99.33%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	15
Average Attendance - %	16,758 - 93.10%
Average Income per Game	$1,646,145
Year to Date Revenue	$46,092,055
Farm
Home Games Left	13
Average Attendance - %	2,966 - 98.86%
Average Income per Game	$88,278
Year to Date Revenue	$2,648,326
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	$44,656,318
Farm Year To Date Expenses	$4,160,810
Pro Salary Cap To Date	$40,756,366
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$24,692,172
Farm Estimated Season Revenue	$1,147,608
Pro Remaining Season Days	48
Pro Expenses Per Days	$619,919
Pro Estimated Expenses	$29,756,112
Farm Remaining Season Days	40
Farm Expenses Per Days	$57,822
Farm Estimated Expenses	$2,312,880
Estimated Season Expenses	$32,068,992
Estimated Season Salary Cap	$67,912,510
Estimate Under Maximum Salary Cap of $74,500,000	$6,587,490
Estimate Over Minimum Salary Cap of $58,500,000	$9,412,510
Current Bank Account	$184,137,452
Projected Bank Account	$177,908,240

Pro Players Salaries
J.T. Miller	$11,200,000 (1)
-Salary Remaining :	$4,480,000
-Salary Average :	$11,200,000
-Salary Average Remaining :	$4,480,000
Mike Matheson (1 Way Contract)	$6,000,000 (3)
-Salary Remaining :	$2,400,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$2,400,000
Joshua Norris	$5,512,000 (3)
-Salary Remaining :	$2,204,800
-Salary Average :	$5,512,000
-Salary Average Remaining :	$2,204,800
Matt Duchene	$4,569,000 (3)
-Salary Remaining :	$1,827,600
-Salary Average :	$4,569,000
-Salary Average Remaining :	$1,827,600
Andrei Svechnikov	$4,500,000 (5)
-Salary Remaining :	$1,800,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$1,800,000
Juraj Slafkovsky	$4,450,000 (1)
-Salary Remaining :	$1,780,000
-Salary Average :	$4,450,000
-Salary Average Remaining :	$1,780,000
Jake Oettinger	$3,974,000 (3)
-Salary Remaining :	$1,589,600
-Salary Average :	$3,612,000
-Salary Average Remaining :	$1,444,800
Noah Hanifin	$3,672,000 (3)
-Salary Remaining :	$1,468,800
-Salary Average :	$3,672,000
-Salary Average Remaining :	$1,468,800
Pierre-Luc Dubois	$3,620,000 (2)
-Salary Remaining :	$1,448,000
-Salary Average :	$750,000
-Salary Average Remaining :	$300,000
Dylan Cozens	$3,172,000 (2)
-Salary Remaining :	$1,268,800
-Salary Average :	$894,167
-Salary Average Remaining :	$357,667
Trevor Zegras	$3,101,000 (2)
-Salary Remaining :	$1,240,400
-Salary Average :	$750,830
-Salary Average Remaining :	$300,332
Lane Hutson	$3,023,000 (3)
-Salary Remaining :	$1,209,200
-Salary Average :	$3,023,000
-Salary Average Remaining :	$1,209,200
Jason Robertson	$2,945,000 (1)
-Salary Remaining :	$1,178,000
-Salary Average :	$816,000
-Salary Average Remaining :	$326,400
William Eklund	$1,744,167 (1)
-Salary Remaining :	$697,667
-Salary Average :	$1,744,167
-Salary Average Remaining :	$697,667
Dylan Guenther	$1,744,167 (1)
-Salary Remaining :	$697,667
-Salary Average :	$1,744,167
-Salary Average Remaining :	$697,667
Thomas Harley	$1,314,000 (2)
-Salary Remaining :	$525,600
-Salary Average :	$968,892
-Salary Average Remaining :	$387,557
Jakub Dobes	$925,000 (1)
-Salary Remaining :	$370,000
-Salary Average :	$925,000
-Salary Average Remaining :	$370,000
Matthew Knies	$925,000 (1)
-Salary Remaining :	$370,000
-Salary Average :	$925,000
-Salary Average Remaining :	$370,000
Zach Bogosian	$750,000 (1)
-Salary Remaining :	$300,000
-Salary Average :	$750,000
-Salary Average Remaining :	$300,000
Rasmus Ristolainen	$750,000 (1)
-Salary Remaining :	$300,000
-Salary Average :	$750,000
-Salary Average Remaining :	$300,000
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 :	$107,143
Salary Average :	$300,000
Salary Average Remaining :	$107,143
Arvid Soderblom	$254,300 (3)
Salary Remaining :	$90,821
Salary Average :	$254,300
Salary Average Remaining :	$90,821
Andrew Mangiapane	$200,600 (3)
Salary Remaining :	$71,643
Salary Average :	$200,600
Salary Average Remaining :	$71,643
Vince Dunn	$195,000 (1)
Salary Remaining :	$69,643
Salary Average :	$81,000
Salary Average Remaining :	$28,929
Jonas Siegenthaler	$193,300 (2)
Salary Remaining :	$69,036
Salary Average :	$75,478
Salary Average Remaining :	$26,956
Jack Drury	$170,100 (3)
Salary Remaining :	$60,750
Salary Average :	$170,100
Salary Average Remaining :	$60,750
Kirby Dach	$169,400 (1)
Salary Remaining :	$60,500
Salary Average :	$77,300
Salary Average Remaining :	$27,607
Mark Jankowski	$150,000 (1)
Salary Remaining :	$53,571
Salary Average :	$150,000
Salary Average Remaining :	$53,571
Jackson Blake	$148,700 (3)
Salary Remaining :	$53,107
Salary Average :	$148,700
Salary Average Remaining :	$53,107
Peyton Krebs	$146,700 (2)
Salary Remaining :	$52,393
Salary Average :	$90,937
Salary Average Remaining :	$32,478
Dylan Samberg	$145,000 (2)
Salary Remaining :	$51,786
Salary Average :	$80,185
Salary Average Remaining :	$28,638
Joakim Kemell	$145,000 (1)
Salary Remaining :	$51,786
Salary Average :	$145,000
Salary Average Remaining :	$51,786
Brett Berard	$142,200 (3)
Salary Remaining :	$50,786
Salary Average :	$142,200
Salary Average Remaining :	$50,786
Dalibor Dvorsky	$142,000 (3)
Salary Remaining :	$50,714
Salary Average :	$142,000
Salary Average Remaining :	$50,714
Brandon Bussi	$141,300 (2)
Salary Remaining :	$50,464
Salary Average :	$75,000
Salary Average Remaining :	$26,786
Sean Farrell	$141,100 (3)
Salary Remaining :	$50,393
Salary Average :	$141,100
Salary Average Remaining :	$50,393
Maveric Lamoureux	$141,000 (3)
Salary Remaining :	$50,357
Salary Average :	$141,000
Salary Average Remaining :	$50,357
Arthur Kaliyev	$139,700 (2)
Salary Remaining :	$49,893
Salary Average :	$85,967
Salary Average Remaining :	$30,702
Lukas Dostal	$132,900 (1)
Salary Remaining :	$47,464
Salary Average :	$90,477
Salary Average Remaining :	$32,313
Josh Filmon	$131,700 (3)
Salary Remaining :	$47,036
Salary Average :	$131,700
Salary Average Remaining :	$47,036
Mats Lindgren	$131,200 (3)
Salary Remaining :	$46,857
Salary Average :	$131,200
Salary Average Remaining :	$46,857
Niko Huuhtanen	$129,200 (3)
Salary Remaining :	$46,143
Salary Average :	$129,200
Salary Average Remaining :	$46,143
Alexis Gendron	$128,800 (3)
Salary Remaining :	$46,000
Salary Average :	$128,800
Salary Average Remaining :	$46,000
Jack Devine	$128,500 (3)
Salary Remaining :	$45,893
Salary Average :	$128,500
Salary Average Remaining :	$45,893
Samu Tuomaala	$128,200 (3)
Salary Remaining :	$45,786
Salary Average :	$128,200
Salary Average Remaining :	$45,786
Carson Rehkopf	$127,100 (3)
Salary Remaining :	$45,393
Salary Average :	$127,100
Salary Average Remaining :	$45,393
Stanislav Svozil	$113,400 (3)
Salary Remaining :	$40,500
Salary Average :	$113,400
Salary Average Remaining :	$40,500
Chad Ruhwedel	$101,800 (1)
Salary Remaining :	$36,357
Salary Average :	$101,800
Salary Average Remaining :	$36,357
Collin Graf	$100,000 (3)
Salary Remaining :	$35,714
Salary Average :	$100,000
Salary Average Remaining :	$35,714
Carl Lindbom	$98,300 (3)
Salary Remaining :	$35,107
Salary Average :	$98,300
Salary Average Remaining :	$35,107
Aleksei Kolosov	$98,000 (3)
Salary Remaining :	$35,000
Salary Average :	$98,000
Salary Average Remaining :	$35,000
Brock Faber	$92,500 (1)
Salary Remaining :	$33,036
Salary Average :	$92,500
Salary Average Remaining :	$33,036
Pavel Mintyukov	$91,833 (2)
Salary Remaining :	$32,798
Salary Average :	$91,833
Salary Average Remaining :	$32,798
Wyatt Kaiser	$91,667 (1)
Salary Remaining :	$32,738
Salary Average :	$91,667
Salary Average Remaining :	$32,738
Jack Thompson	$90,250 (1)
Salary Remaining :	$32,232
Salary Average :	$90,250
Salary Average Remaining :	$32,232
Samuel Fagemo	$89,100 (1)
Salary Remaining :	$31,821
Salary Average :	$81,014
Salary Average Remaining :	$28,933
Fedor Svechkov	$85,000 (3)
Salary Remaining :	$30,357
Salary Average :	$85,000
Salary Average Remaining :	$30,357
Jeremie Poirier	$83,333 (1)
Salary Remaining :	$29,762
Salary Average :	$83,333
Salary Average Remaining :	$29,762
Trent Miner	$82,833 (2)
Salary Remaining :	$29,583
Salary Average :	$82,833
Salary Average Remaining :	$29,583
Marshall Warren	$80,000 (3)
Salary Remaining :	$28,571
Salary Average :	$80,000
Salary Average Remaining :	$28,571
Tye Kartye	$75,000 (1)
Salary Remaining :	$26,786
Salary Average :	$75,000
Salary Average Remaining :	$26,786
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	$106,266,627	$67,460,304	$7,039,696	$8,960,304	$2,899,688	$96,100,312	21	25	46
Blackhawks	$74,715,791	$59,282,155	$15,217,845	$782,155	$3,317,808	$95,682,192	32	24	56
Blue Jackets	$105,164,256	$65,043,862	$9,456,138	$6,543,862	$2,632,483	$96,367,517	21	24	45
Blues	$244,019,157	$65,926,300	$8,573,700	$7,426,300	$5,194,902	$93,805,098	20	36	56
Bruins	$96,701,554	$74,036,198	$463,802	$15,536,198	$5,356,090	$93,643,910	21	35	56
Canadiens	$68,617,592	$64,431,787	$10,068,213	$5,931,787	$3,220,021	$95,779,979	17	29	46
Canucks	$21,651,224	$60,606,643	$13,893,357	$2,106,643	$2,445,281	$96,554,719	35	22	57
Capitals	$116,093,925	$72,063,975	$2,436,025	$13,563,975	$5,507,044	$93,492,956	20	40	60
Coyotes	$70,565,817	$62,164,378	$12,335,622	$3,664,378	$4,182,221	$94,817,779	34	32	66
Devils	$1,316,805	$73,971,622	$528,378	$15,471,622	$3,065,423	$95,934,577	21	24	45
Ducks	$118,138,757	$73,607,099	$892,901	$15,107,099	$3,721,071	$95,278,929	20	26	46
Flames	$53,839,098	$74,429,583	$70,417	$15,929,583	$2,943,100	$96,056,900	20	22	42
Flyers	$15,654,066	$69,103,988	$5,396,012	$10,603,988	$5,949,637	$93,050,363	23	44	67
Golden Knights	$24,350,332	$64,001,769	$10,498,231	$5,501,769	$2,705,866	$96,294,134	21	23	44
Islanders	$102,611,274	$74,302,214	$197,786	$15,802,214	$2,751,218	$96,248,782	21	23	44
Jets	($28,456)	$60,326,565	$14,173,435	$1,826,565	$4,346,719	$94,653,281	22	27	49
Kings	$11,698,022	$74,409,328	$90,672	$15,909,328	$3,223,952	$95,776,048	21	21	42
Lightning	$73,638,105	$62,411,409	$12,088,591	$3,911,409	$2,628,996	$96,371,004	21	24	45
Maple Leafs	$106,095,869	$58,618,554	$15,881,446	$118,554	$3,555,586	$95,444,414	26	32	58
Oilers	$133,220,027	$74,139,635	$360,365	$15,639,635	$4,489,281	$94,510,719	21	31	52
Panthers	$54,580,065	$59,325,894	$15,174,106	$825,894	$2,962,255	$96,037,745	30	25	55
Penguins	$27,491,814	$70,495,800	$4,004,200	$11,995,800	$4,349,520	$94,650,480	38	26	64
Predators	$16,546,027	$58,659,076	$15,840,924	$159,076	$2,924,378	$96,075,622	27	23	50
Rangers	$124,114,954	$59,103,960	$15,396,040	$603,960	$2,636,833	$96,363,167	21	22	43
Red Wings	$139,500,150	$59,066,594	$15,433,406	$566,594	$2,930,969	$96,069,031	25	24	49
Sabres	$107,116,175	$68,656,288	$5,843,712	$10,156,288	$3,438,808	$95,561,192	21	22	43
Senators	$140,576,525	$67,854,495	$6,645,505	$9,354,495	$2,609,171	$96,390,829	21	23	44
Sharks	$109,697,762	$74,138,788	$361,212	$15,638,788	$3,710,467	$95,289,533	21	24	45
Stars	$109,417,840	$74,289,111	$210,889	$15,789,111	$8,324,564	$90,675,436	24	50	74
Whalers	$78,749,032	$74,388,232	$111,768	$15,888,232	$3,574,047	$95,425,953	22	27	49
Wild	$184,137,452	$67,912,510	$6,587,490	$9,412,510	$5,473,642	$93,526,358	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 - %