He Shoots He Scores FHL

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	6000 - $100 - 4,529 - 75.49%
Level 2:	5000 - $65 - 3,689 - 73.77%
Level 3:	2000 - $42 - 1,544 - 77.18%
Level 4:	4000 - $30 - 2,580 - 64.49%
Luxury :	1000 - $150 - 974 - 97.38%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $35 - 1,373 - 68.65%
Farm Level 2:	1000 - $15 - 780 - 77.98%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	37
Average Attendance - %	13,315 - 73.97%
Average Income per Game	$1,461,632
Year to Date Revenue	$8,769,792
Farm
Home Games Left	37
Average Attendance - %	2,153 - 71.76%
Average Income per Game	$89,031
Year to Date Revenue	$534,187
Expense
Pro Players Total Salaries	$67,474,000
Farm Players Total Salaries	$2,832,117
Coaches Total Salaries	$1,750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$9,700,489
Farm Year To Date Expenses	$543,711
Pro Salary Cap To Date	$9,558,811
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$54,080,384
Farm Estimated Season Revenue	$3,294,153
Pro Remaining Season Days	103
Pro Expenses Per Days	$570,617
Pro Estimated Expenses	$58,773,551
Farm Remaining Season Days	95
Farm Expenses Per Days	$31,983
Farm Estimated Expenses	$3,038,385
Estimated Season Expenses	$61,811,936
Estimated Season Salary Cap	$67,473,960
Estimate Under Maximum Salary Cap of $74,500,000	$7,026,040
Estimate Over Minimum Salary Cap of $58,500,000	$8,973,960
Current Bank Account	$110,311,295
Projected Bank Account	$105,873,896

Pro Players Salaries
Nikita Kucherov	$9,500,000 (1)
-Salary Remaining :	$8,154,167
-Salary Average :	$9,500,000
-Salary Average Remaining :	$8,154,167
Valeri Nichushkin	$6,000,000 (3)
-Salary Remaining :	$5,150,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$5,150,000
Jack Eichel	$4,602,000 (2)
-Salary Remaining :	$3,950,050
-Salary Average :	$3,495,000
-Salary Average Remaining :	$2,999,875
Kevin Fiala	$4,591,000 (3)
-Salary Remaining :	$3,940,608
-Salary Average :	$4,591,000
-Salary Average Remaining :	$3,940,608
Teuvo Teravainen	$4,500,000 (1)
-Salary Remaining :	$3,862,500
-Salary Average :	$4,500,000
-Salary Average Remaining :	$3,862,500
Drew Doughty	$4,316,000 (2)
-Salary Remaining :	$3,704,567
-Salary Average :	$4,385,000
-Salary Average Remaining :	$3,763,792
Mitch Marner	$4,179,000 (2)
-Salary Remaining :	$3,586,975
-Salary Average :	$4,179,000
-Salary Average Remaining :	$3,586,975
Shea Theodore	$3,458,000 (2)
-Salary Remaining :	$2,968,117
-Salary Average :	$3,017,000
-Salary Average Remaining :	$2,589,592
Tom Wilson	$3,300,000 (2)
-Salary Remaining :	$2,832,500
-Salary Average :	$3,300,000
-Salary Average Remaining :	$2,832,500
Stuart Skinner	$3,226,000 (2)
-Salary Remaining :	$2,768,983
-Salary Average :	$3,226,000
-Salary Average Remaining :	$2,768,983
Dougie Hamilton	$3,146,000 (1)
-Salary Remaining :	$2,700,317
-Salary Average :	$3,940,000
-Salary Average Remaining :	$3,381,833
Sam Reinhart	$2,964,000 (1)
-Salary Remaining :	$2,544,100
-Salary Average :	$1,814,000
-Salary Average Remaining :	$1,557,017
Nick Paul	$2,948,000 (2)
-Salary Remaining :	$2,530,367
-Salary Average :	$2,948,000
-Salary Average Remaining :	$2,530,367
Rasmus Andersson	$2,108,000 (1)
-Salary Remaining :	$1,809,367
-Salary Average :	$2,100,000
-Salary Average Remaining :	$1,802,500
Alex Steeves	$1,559,000 (3)
-Salary Remaining :	$1,338,142
-Salary Average :	$1,559,000
-Salary Average Remaining :	$1,338,142
Colin White	$1,458,000 (1)
-Salary Remaining :	$1,251,450
-Salary Average :	$750,000
-Salary Average Remaining :	$643,750
Luca Del Bel Belluz	$1,412,000 (3)
-Salary Remaining :	$1,211,967
-Salary Average :	$1,412,000
-Salary Average Remaining :	$1,211,967
Isaiah George	$1,382,000 (3)
-Salary Remaining :	$1,186,217
-Salary Average :	$1,382,000
-Salary Average Remaining :	$1,186,217
Alexandre Carrier	$1,067,000 (2)
-Salary Remaining :	$915,842
-Salary Average :	$1,777,000
-Salary Average Remaining :	$1,525,258
Trevor van Riemsdyk	$938,000 (1)
-Salary Remaining :	$805,117
-Salary Average :	$1,042,000
-Salary Average Remaining :	$894,383
Leevi Merilainen	$820,000 (1)
-Salary Remaining :	$703,833
-Salary Average :	$820,000
-Salary Average Remaining :	$703,833
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 :	$138,768
Salary Average :	$163,600
Salary Average Remaining :	$138,768
Ville Ottavainen	$139,700 (3)
Salary Remaining :	$118,496
Salary Average :	$139,700
Salary Average Remaining :	$118,496
Jacob Bernard-Docker	$135,000 (2)
Salary Remaining :	$114,509
Salary Average :	$135,000
Salary Average Remaining :	$114,509
Domenick Fensore	$135,000 (3)
Salary Remaining :	$114,509
Salary Average :	$135,000
Salary Average Remaining :	$114,509
Ty Smith	$132,500 (2)
Salary Remaining :	$112,388
Salary Average :	$132,500
Salary Average Remaining :	$112,388
Ben Hemmerling	$131,700 (3)
Salary Remaining :	$111,710
Salary Average :	$131,700
Salary Average Remaining :	$111,710
Seamus Casey	$131,700 (3)
Salary Remaining :	$111,710
Salary Average :	$131,700
Salary Average Remaining :	$111,710
Maxim Barbashev	$129,100 (3)
Salary Remaining :	$109,504
Salary Average :	$129,100
Salary Average Remaining :	$109,504
Jett Luchanko	$128,700 (3)
Salary Remaining :	$109,165
Salary Average :	$128,700
Salary Average Remaining :	$109,165
Roman Schmidt	$127,700 (3)
Salary Remaining :	$108,317
Salary Average :	$127,700
Salary Average Remaining :	$108,317
Calle Odelius	$127,700 (3)
Salary Remaining :	$108,317
Salary Average :	$127,700
Salary Average Remaining :	$108,317
Gleb Trikozov	$125,700 (3)
Salary Remaining :	$106,621
Salary Average :	$125,700
Salary Average Remaining :	$106,621
Jake Wise	$120,600 (3)
Salary Remaining :	$102,295
Salary Average :	$120,600
Salary Average Remaining :	$102,295
Alex Jefferies	$116,700 (3)
Salary Remaining :	$98,987
Salary Average :	$116,700
Salary Average Remaining :	$98,987
Reece Newkirk	$113,000 (3)
Salary Remaining :	$95,848
Salary Average :	$113,000
Salary Average Remaining :	$95,848
Brandon Biro	$112,500 (1)
Salary Remaining :	$95,424
Salary Average :	$112,500
Salary Average Remaining :	$95,424
Jack LaFontaine	$110,100 (3)
Salary Remaining :	$93,388
Salary Average :	$110,100
Salary Average Remaining :	$93,388
Nikita Pavlychev	$101,400 (2)
Salary Remaining :	$86,009
Salary Average :	$101,400
Salary Average Remaining :	$86,009
Ivan Miroshnichenko	$95,000 (2)
Salary Remaining :	$80,580
Salary Average :	$95,000
Salary Average Remaining :	$80,580
Jakub Skarek	$94,800 (2)
Salary Remaining :	$80,411
Salary Average :	$94,800
Salary Average Remaining :	$80,411
Jan Mysak	$90,250 (1)
Salary Remaining :	$76,551
Salary Average :	$90,250
Salary Average Remaining :	$76,551
Mason Geertsen	$90,000 (2)
Salary Remaining :	$76,339
Salary Average :	$90,000
Salary Average Remaining :	$76,339
Hayden Hodgson	$90,000 (2)
Salary Remaining :	$76,339
Salary Average :	$90,000
Salary Average Remaining :	$76,339
Zayde Wisdom	$89,667 (1)
Salary Remaining :	$76,057
Salary Average :	$89,667
Salary Average Remaining :	$76,057
Total Farm Players	24
Salary Commitment
Year 2025 : $2,832,117
Year 2026 : $2,539,700
Year 2027 : $1,637,400
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,832,117
Year 2026 : $2,539,700
Year 2027 : $1,637,400
Year 2028 : $0

Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	6000 - $100 - 4,414 - 73.57%
Level 2:	5000 - $60 - 4,766 - 95.31%
Level 3:	2000 - $35 - 1,975 - 98.75%
Level 4:	4000 - $20 - 3,911 - 97.77%
Luxury :	1000 - $125 - 1,000 - 100.00%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $35 - 1,443 - 72.14%
Farm Level 2:	1000 - $15 - 764 - 76.36%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	36
Average Attendance - %	16,066 - 89.25%
Average Income per Game	$1,489,531
Year to Date Revenue	$10,426,715
Farm
Home Games Left	36
Average Attendance - %	2,206 - 73.54%
Average Income per Game	$92,303
Year to Date Revenue	$646,124
Expense
Pro Players Total Salaries	$59,285,667
Farm Players Total Salaries	$3,005,317
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$8,540,477
Farm Year To Date Expenses	$607,954
Pro Salary Cap To Date	$8,398,799
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$53,623,106
Farm Estimated Season Revenue	$3,322,923
Pro Remaining Season Days	103
Pro Expenses Per Days	$502,381
Pro Estimated Expenses	$51,745,243
Farm Remaining Season Days	95
Farm Expenses Per Days	$35,762
Farm Estimated Expenses	$3,397,390
Estimated Season Expenses	$55,142,633
Estimated Season Salary Cap	$59,285,640
Estimate Under Maximum Salary Cap of $74,500,000	$15,214,360
Estimate Over Minimum Salary Cap of $58,500,000	$785,640
Current Bank Account	$81,980,002
Projected Bank Account	$83,783,398

Pro Players Salaries
Anthony DeAngelo	$4,750,000 (1)
-Salary Remaining :	$4,077,083
-Salary Average :	$4,750,000
-Salary Average Remaining :	$4,077,083
Jason Zucker	$4,550,000 (1)
-Salary Remaining :	$3,905,417
-Salary Average :	$4,550,000
-Salary Average Remaining :	$3,905,417
J.T. Compher	$3,000,000 (2)
-Salary Remaining :	$2,575,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$2,575,000
Casey Dornbach	$2,999,000 (1)
-Salary Remaining :	$2,574,142
-Salary Average :	$2,999,000
-Salary Average Remaining :	$2,574,142
Brennan Saulnier	$2,999,000 (1)
-Salary Remaining :	$2,574,142
-Salary Average :	$2,999,000
-Salary Average Remaining :	$2,574,142
Travis Mitchell	$2,999,000 (1)
-Salary Remaining :	$2,574,142
-Salary Average :	$2,999,000
-Salary Average Remaining :	$2,574,142
Sam Bitten	$2,999,000 (1)
-Salary Remaining :	$2,574,142
-Salary Average :	$2,999,000
-Salary Average Remaining :	$2,574,142
Mark Duarte	$2,999,000 (1)
-Salary Remaining :	$2,574,142
-Salary Average :	$2,999,000
-Salary Average Remaining :	$2,574,142
Jake Middleton	$2,500,000 (3)
-Salary Remaining :	$2,145,833
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,145,833
Jonathan Drouin	$2,285,000 (1)
-Salary Remaining :	$1,961,292
-Salary Average :	$2,285,000
-Salary Average Remaining :	$1,961,292
Blake Lizotte	$2,250,000 (1)
-Salary Remaining :	$1,931,250
-Salary Average :	$2,250,000
-Salary Average Remaining :	$1,931,250
Parker Kelly	$2,242,000 (3)
-Salary Remaining :	$1,924,383
-Salary Average :	$2,242,000
-Salary Average Remaining :	$1,924,383
Yegor Chinakhov	$2,228,000 (3)
-Salary Remaining :	$1,912,367
-Salary Average :	$2,228,000
-Salary Average Remaining :	$1,912,367
Ryan Poehling	$1,657,000 (1)
-Salary Remaining :	$1,422,258
-Salary Average :	$1,657,000
-Salary Average Remaining :	$1,422,258
Artyom Levshunov	$1,474,000 (3)
-Salary Remaining :	$1,265,183
-Salary Average :	$1,474,000
-Salary Average Remaining :	$1,265,183
Liam Foudy	$1,445,000 (2)
-Salary Remaining :	$1,240,292
-Salary Average :	$1,445,000
-Salary Average Remaining :	$1,240,292
Tyler Inamoto	$1,320,000 (3)
-Salary Remaining :	$1,133,000
-Salary Average :	$1,320,000
-Salary Average Remaining :	$1,133,000
Ty Dellandrea	$1,291,000 (2)
-Salary Remaining :	$1,108,108
-Salary Average :	$789,699
-Salary Average Remaining :	$677,825
Jakub Stancl	$1,252,000 (3)
-Salary Remaining :	$1,074,633
-Salary Average :	$1,252,000
-Salary Average Remaining :	$1,074,633
Connor Dewar	$1,241,000 (1)
-Salary Remaining :	$1,065,192
-Salary Average :	$1,241,000
-Salary Average Remaining :	$1,065,192
Michael Amadio	$1,167,000 (1)
-Salary Remaining :	$1,001,675
-Salary Average :	$1,296,667
-Salary Average Remaining :	$1,112,973
Marc Del Gaizo	$1,137,000 (2)
-Salary Remaining :	$975,925
-Salary Average :	$1,137,000
-Salary Average Remaining :	$975,925
Lucas Johansen	$1,001,000 (2)
-Salary Remaining :	$859,192
-Salary Average :	$1,001,000
-Salary Average Remaining :	$859,192
Adam Erne	$1,000,000 (1)
-Salary Remaining :	$858,333
-Salary Average :	$1,000,000
-Salary Average Remaining :	$858,333
Ryan McGregor	$991,000 (2)
-Salary Remaining :	$850,608
-Salary Average :	$991,000
-Salary Average Remaining :	$850,608
Brayden Pachal	$989,000 (1)
-Salary Remaining :	$848,892
-Salary Average :	$989,000
-Salary Average Remaining :	$848,892
Lucas Edmonds	$950,000 (1)
-Salary Remaining :	$815,417
-Salary Average :	$950,000
-Salary Average Remaining :	$815,417
Eetu Makiniemi	$949,000 (3)
-Salary Remaining :	$814,558
-Salary Average :	$949,000
-Salary Average Remaining :	$814,558
Devon Levi	$925,000 (1)
-Salary Remaining :	$793,958
-Salary Average :	$925,000
-Salary Average Remaining :	$793,958
Conor Timmins	$850,000 (1)
-Salary Remaining :	$729,583
-Salary Average :	$850,000
-Salary Average Remaining :	$729,583
Adam Edstrom	$846,667 (1)
-Salary Remaining :	$726,723
-Salary Average :	$846,667
-Salary Average Remaining :	$726,723
Leo Loof	$0 (0)
Total Pro Players	32
Salary Commitment
Year 2025 : $59,285,667
Year 2026 : $20,830,000
Year 2027 : $11,965,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $58,914,033
Year 2026 : $20,328,699
Year 2027 : $11,965,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $59,285,667
Year 2026 : $20,830,000
Year 2027 : $11,965,000
Year 2028 : $0

Farm Players Salaries
Mark Senden	$299,900 (1)
Salary Remaining :	$254,379
Salary Average :	$299,900
Salary Average Remaining :	$254,379
Jake Bean	$295,000 (2)
Salary Remaining :	$250,223
Salary Average :	$295,000
Salary Average Remaining :	$250,223
Sebastian Aho2	$199,500 (1)
Salary Remaining :	$169,219
Salary Average :	$199,500
Salary Average Remaining :	$169,219
Jesse Ylonen	$186,400 (2)
Salary Remaining :	$158,107
Salary Average :	$186,400
Salary Average Remaining :	$158,107
Max Jones	$139,200 (2)
Salary Remaining :	$118,071
Salary Average :	$139,200
Salary Average Remaining :	$118,071
Jackson Kunz	$138,500 (3)
Salary Remaining :	$117,478
Salary Average :	$138,500
Salary Average Remaining :	$117,478
Luke Prokop	$135,200 (3)
Salary Remaining :	$114,679
Salary Average :	$135,200
Salary Average Remaining :	$114,679
Daniil Misyul	$134,800 (3)
Salary Remaining :	$114,339
Salary Average :	$134,800
Salary Average Remaining :	$114,339
Kyle Capobianco	$130,500 (2)
Salary Remaining :	$110,692
Salary Average :	$130,500
Salary Average Remaining :	$110,692
Guillaume Richard	$129,700 (3)
Salary Remaining :	$110,013
Salary Average :	$129,700
Salary Average Remaining :	$110,013
Anton Wahlberg	$128,600 (3)
Salary Remaining :	$109,080
Salary Average :	$128,600
Salary Average Remaining :	$109,080
Adam Sykora	$127,900 (3)
Salary Remaining :	$108,487
Salary Average :	$127,900
Salary Average Remaining :	$108,487
Gavin Hayes	$127,900 (3)
Salary Remaining :	$108,487
Salary Average :	$127,900
Salary Average Remaining :	$108,487
Ondrej Becher	$127,800 (3)
Salary Remaining :	$108,402
Salary Average :	$127,800
Salary Average Remaining :	$108,402
Gavin White	$127,100 (3)
Salary Remaining :	$107,808
Salary Average :	$127,100
Salary Average Remaining :	$107,808
Jaret Anderson-Dolan	$117,200 (1)
Salary Remaining :	$99,411
Salary Average :	$117,200
Salary Average Remaining :	$99,411
Hunter Skinner	$99,900 (2)
Salary Remaining :	$84,737
Salary Average :	$99,900
Salary Average Remaining :	$84,737
Marc Gatcomb	$97,300 (2)
Salary Remaining :	$82,531
Salary Average :	$97,300
Salary Average Remaining :	$82,531
Adam Ginning	$92,500 (1)
Salary Remaining :	$78,460
Salary Average :	$92,500
Salary Average Remaining :	$78,460
Magnus Chrona	$86,750 (1)
Salary Remaining :	$73,583
Salary Average :	$86,750
Salary Average Remaining :	$73,583
Remi Poirier	$83,667 (1)
Salary Remaining :	$70,967
Salary Average :	$83,667
Salary Average Remaining :	$70,967
Hank Kempf	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	22
Salary Commitment
Year 2025 : $3,005,317
Year 2026 : $2,125,800
Year 2027 : $1,177,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $3,005,317
Year 2026 : $2,125,800
Year 2027 : $1,177,500
Year 2028 : $0

Blue Jackets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	6000 - $90 - 5,890 - 98.17%
Level 2:	5000 - $62 - 4,039 - 80.78%
Level 3:	2000 - $30 - 1,992 - 99.60%
Level 4:	4000 - $15 - 3,980 - 99.49%
Luxury :	1000 - $170 - 1,000 - 100.00%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $35 - 1,369 - 68.43%
Farm Level 2:	1000 - $15 - 801 - 80.07%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	37
Average Attendance - %	16,901 - 93.89%
Average Income per Game	$1,594,275
Year to Date Revenue	$9,565,651
Farm
Home Games Left	37
Average Attendance - %	2,169 - 72.31%
Average Income per Game	$89,262
Year to Date Revenue	$535,574
Expense
Pro Players Total Salaries	$62,804,000
Farm Players Total Salaries	$2,739,000
Coaches Total Salaries	$3,600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$9,180,561
Farm Year To Date Expenses	$649,667
Pro Salary Cap To Date	$8,897,239
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$58,988,181
Farm Estimated Season Revenue	$3,302,706
Pro Remaining Season Days	103
Pro Expenses Per Days	$540,033
Pro Estimated Expenses	$55,623,399
Farm Remaining Season Days	95
Farm Expenses Per Days	$38,741
Farm Estimated Expenses	$3,680,395
Estimated Season Expenses	$59,303,794
Estimated Season Salary Cap	$62,804,040
Estimate Under Maximum Salary Cap of $74,500,000	$11,695,960
Estimate Over Minimum Salary Cap of $58,500,000	$4,304,040
Current Bank Account	$110,329,594
Projected Bank Account	$113,316,687

Pro Players Salaries
Connor Hellebuyck	$12,100,000 (1)
-Salary Remaining :	$10,385,833
-Salary Average :	$12,100,000
-Salary Average Remaining :	$10,385,833
Aleksander Barkov	$7,218,000 (3)
-Salary Remaining :	$6,195,450
-Salary Average :	$7,218,000
-Salary Average Remaining :	$6,195,450
Bryan Rust	$6,750,000 (2)
-Salary Remaining :	$5,793,750
-Salary Average :	$6,750,000
-Salary Average Remaining :	$5,793,750
Brad Marchand	$6,000,000 (3)
-Salary Remaining :	$5,150,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$5,150,000
Evgeni Malkin	$4,096,000 (1)
-Salary Remaining :	$3,515,733
-Salary Average :	$5,998,000
-Salary Average Remaining :	$5,148,283
Carson Soucy	$3,675,000 (2)
-Salary Remaining :	$3,154,375
-Salary Average :	$3,675,000
-Salary Average Remaining :	$3,154,375
Jaccob Slavin	$3,315,000 (3)
-Salary Remaining :	$2,845,375
-Salary Average :	$3,315,000
-Salary Average Remaining :	$2,845,375
Luke Schenn	$3,000,000 (3)
-Salary Remaining :	$2,575,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$2,575,000
Evan Rodrigues	$2,280,000 (1)
-Salary Remaining :	$1,957,000
-Salary Average :	$778,000
-Salary Average Remaining :	$667,783
Tanner Jeannot	$1,949,000 (2)
-Salary Remaining :	$1,672,892
-Salary Average :	$1,949,000
-Salary Average Remaining :	$1,672,892
Vladislav Gavrikov	$1,735,000 (1)
-Salary Remaining :	$1,489,208
-Salary Average :	$811,000
-Salary Average Remaining :	$696,108
Jonatan Berggren	$1,519,000 (3)
-Salary Remaining :	$1,303,808
-Salary Average :	$1,519,000
-Salary Average Remaining :	$1,303,808
Julien Gauthier	$1,500,000 (2)
-Salary Remaining :	$1,287,500
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,287,500
Gustav Forsling	$1,498,000 (1)
-Salary Remaining :	$1,285,783
-Salary Average :	$1,646,000
-Salary Average Remaining :	$1,412,817
Valtteri Puustinen	$1,481,000 (3)
-Salary Remaining :	$1,271,192
-Salary Average :	$1,481,000
-Salary Average Remaining :	$1,271,192
Jacob Moverare	$1,133,000 (1)
-Salary Remaining :	$972,492
-Salary Average :	$853,073
-Salary Average Remaining :	$732,221
Luke Cavallin	$1,000,000 (2)
-Salary Remaining :	$858,333
-Salary Average :	$1,000,000
-Salary Average Remaining :	$858,333
Trent Frederic	$930,000 (2)
-Salary Remaining :	$798,250
-Salary Average :	$925,000
-Salary Average Remaining :	$793,958
Connor Zary	$825,000 (2)
-Salary Remaining :	$708,125
-Salary Average :	$825,000
-Salary Average Remaining :	$708,125
Zachary L'Heureux	$800,000 (2)
-Salary Remaining :	$686,667
-Salary Average :	$800,000
-Salary Average Remaining :	$686,667
Total Pro Players	20
Salary Commitment
Year 2025 : $62,804,000
Year 2026 : $39,962,000
Year 2027 : $22,533,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $62,143,073
Year 2026 : $39,957,000
Year 2027 : $22,533,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $62,804,000
Year 2026 : $39,962,000
Year 2027 : $22,533,000
Year 2028 : $0

Farm Players Salaries
Egor Sokolov	$149,500 (3)
Salary Remaining :	$126,808
Salary Average :	$149,500
Salary Average Remaining :	$126,808
Kyle Jackson	$146,700 (3)
Salary Remaining :	$124,433
Salary Average :	$146,700
Salary Average Remaining :	$124,433
Isak Rosen	$145,000 (1)
Salary Remaining :	$122,991
Salary Average :	$145,000
Salary Average Remaining :	$122,991
Tristan Broz	$135,000 (3)
Salary Remaining :	$114,509
Salary Average :	$135,000
Salary Average Remaining :	$114,509
Owen Beck	$133,300 (3)
Salary Remaining :	$113,067
Salary Average :	$133,300
Salary Average Remaining :	$113,067
Adam Raska	$131,500 (3)
Salary Remaining :	$111,540
Salary Average :	$131,500
Salary Average Remaining :	$111,540
Trevor Connelly	$130,000 (3)
Salary Remaining :	$110,268
Salary Average :	$130,000
Salary Average Remaining :	$110,268
Connor Clattenburg	$126,500 (3)
Salary Remaining :	$107,299
Salary Average :	$126,500
Salary Average Remaining :	$107,299
Leon Muggli	$126,100 (3)
Salary Remaining :	$106,960
Salary Average :	$126,100
Salary Average Remaining :	$106,960
Tucker Robertson	$125,600 (3)
Salary Remaining :	$106,536
Salary Average :	$125,600
Salary Average Remaining :	$106,536
Jacob Ingham	$125,000 (3)
Salary Remaining :	$106,027
Salary Average :	$125,000
Salary Average Remaining :	$106,027
Glenn Gawdin	$124,000 (2)
Salary Remaining :	$105,179
Salary Average :	$124,000
Salary Average Remaining :	$105,179
Givani Smith	$113,600 (2)
Salary Remaining :	$96,357
Salary Average :	$113,600
Salary Average Remaining :	$96,357
Jacob Perreault	$110,600 (3)
Salary Remaining :	$93,813
Salary Average :	$110,600
Salary Average Remaining :	$93,813
Braden Hache	$100,000 (1)
Salary Remaining :	$84,821
Salary Average :	$100,000
Salary Average Remaining :	$84,821
Billy Sweezey	$100,000 (1)
Salary Remaining :	$84,821
Salary Average :	$100,000
Salary Average Remaining :	$84,821
Ben Zloty	$100,000 (1)
Salary Remaining :	$84,821
Salary Average :	$100,000
Salary Average Remaining :	$84,821
Connor Hughes	$100,000 (1)
Salary Remaining :	$84,821
Salary Average :	$100,000
Salary Average Remaining :	$84,821
Brian Halonen	$99,600 (1)
Salary Remaining :	$84,482
Salary Average :	$99,600
Salary Average Remaining :	$84,482
Cole Guttman	$95,000 (1)
Salary Remaining :	$80,580
Salary Average :	$95,000
Salary Average Remaining :	$80,580
Martin Chromiak	$82,000 (1)
Salary Remaining :	$69,554
Salary Average :	$82,000
Salary Average Remaining :	$69,554
Valtteri Pulli	$80,000 (2)
Salary Remaining :	$67,857
Salary Average :	$80,000
Salary Average Remaining :	$67,857
Tyson Feist	$80,000 (2)
Salary Remaining :	$67,857
Salary Average :	$80,000
Salary Average Remaining :	$67,857
Ethan Frisch	$80,000 (2)
Salary Remaining :	$67,857
Salary Average :	$80,000
Salary Average Remaining :	$67,857
Total Farm Players	24
Salary Commitment
Year 2025 : $2,739,000
Year 2026 : $1,917,400
Year 2027 : $1,439,800
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,739,000
Year 2026 : $1,917,400
Year 2027 : $1,439,800
Year 2028 : $0

Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scottrade Center
Level 1:	6000 - $91 - 5,573 - 92.88%
Level 2:	5000 - $55 - 4,942 - 98.84%
Level 3:	2000 - $40 - 1,632 - 81.58%
Level 4:	4000 - $18 - 3,853 - 96.33%
Luxury :	1000 - $170 - 977 - 97.74%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $28 - 1,953 - 97.65%
Farm Level 2:	1000 - $12 - 976 - 97.60%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	36
Average Attendance - %	16,977 - 94.32%
Average Income per Game	$1,608,763
Year to Date Revenue	$11,261,340
Farm
Home Games Left	36
Average Attendance - %	2,929 - 97.63%
Average Income per Game	$98,930
Year to Date Revenue	$692,510
Expense
Pro Players Total Salaries	$63,194,998
Farm Players Total Salaries	$5,285,534
Coaches Total Salaries	$4,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$2,600,000
Pro Year To Date Expenses	$9,278,764
Farm Year To Date Expenses	$1,079,382
Pro Salary Cap To Date	$8,995,425
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$57,915,463
Farm Estimated Season Revenue	$3,561,480
Pro Remaining Season Days	103
Pro Expenses Per Days	$543,292
Pro Estimated Expenses	$55,959,076
Farm Remaining Season Days	95
Farm Expenses Per Days	$65,049
Farm Estimated Expenses	$6,179,655
Estimated Season Expenses	$62,138,731
Estimated Season Salary Cap	$65,837,800
Estimate Under Maximum Salary Cap of $74,500,000	$8,662,200
Estimate Over Minimum Salary Cap of $58,500,000	$7,337,800
Current Bank Account	$241,046,456
Projected Bank Account	$240,384,668

Pro Players Salaries
Jaden Schwartz	$6,000,000 (2)
-Salary Remaining :	$5,150,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$5,150,000
Tyler Myers	$5,750,000 (2)
-Salary Remaining :	$4,935,417
-Salary Average :	$5,750,000
-Salary Average Remaining :	$4,935,417
Sean Walker	$5,500,000 (2)
-Salary Remaining :	$4,720,833
-Salary Average :	$5,500,000
-Salary Average Remaining :	$4,720,833
Taylor Hall	$4,750,000 (3)
-Salary Remaining :	$4,077,083
-Salary Average :	$4,750,000
-Salary Average Remaining :	$4,077,083
Jonathan Marchessault	$3,391,000 (1)
-Salary Remaining :	$2,910,608
-Salary Average :	$3,391,000
-Salary Average Remaining :	$2,910,608
Pius Suter	$2,999,999 (2)
-Salary Remaining :	$2,574,999
-Salary Average :	$2,999,999
-Salary Average Remaining :	$2,574,999
Victor Olofsson	$2,999,999 (3)
-Salary Remaining :	$2,574,999
-Salary Average :	$2,999,999
-Salary Average Remaining :	$2,574,999
David Kampf	$2,995,000 (2)
-Salary Remaining :	$2,570,708
-Salary Average :	$2,995,000
-Salary Average Remaining :	$2,570,708
Jacob Trouba	$2,972,000 (3)
-Salary Remaining :	$2,550,967
-Salary Average :	$2,702,000
-Salary Average Remaining :	$2,319,217
Jakob Chychrun	$2,946,000 (3)
-Salary Remaining :	$2,528,650
-Salary Average :	$2,946,000
-Salary Average Remaining :	$2,528,650
Juuse Saros	$2,844,000 (3)
-Salary Remaining :	$2,441,100
-Salary Average :	$2,586,000
-Salary Average Remaining :	$2,219,650
Kevin Lankinen	$2,800,000 (1)
-Salary Remaining :	$2,403,333
-Salary Average :	$2,800,000
-Salary Average Remaining :	$2,403,333
Boone Jenner	$2,728,000 (1)
-Salary Remaining :	$2,341,533
-Salary Average :	$6,089,000
-Salary Average Remaining :	$5,226,392
Brayden Point	$2,677,000 (1)
-Salary Remaining :	$2,297,758
-Salary Average :	$6,209,000
-Salary Average Remaining :	$5,329,392
Bowen Byram	$2,520,000 (2)
-Salary Remaining :	$2,163,000
-Salary Average :	$2,520,000
-Salary Average Remaining :	$2,163,000
Pavel Zacha	$2,477,000 (2)
-Salary Remaining :	$2,126,092
-Salary Average :	$1,680,000
-Salary Average Remaining :	$1,442,000
Adam Larsson	$2,239,000 (1)
-Salary Remaining :	$1,921,808
-Salary Average :	$3,482,000
-Salary Average Remaining :	$2,988,717
Mason Appleton	$2,100,000 (1)
-Salary Remaining :	$1,802,500
-Salary Average :	$2,100,000
-Salary Average Remaining :	$1,802,500
Brendan Gallagher	$1,750,000 (1)
-Salary Remaining :	$1,502,083
-Salary Average :	$1,750,000
-Salary Average Remaining :	$1,502,083
Zemgus Girgensons	$756,000 (1)
-Salary Remaining :	$648,900
-Salary Average :	$840,000
-Salary Average Remaining :	$721,000
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 :	$254,464
Salary Average :	$300,000
Salary Average Remaining :	$254,464
Caleb Jones	$300,000 (2)
Salary Remaining :	$254,464
Salary Average :	$300,000
Salary Average Remaining :	$254,464
Ryan Hartman	$290,000 (3)
Salary Remaining :	$245,982
Salary Average :	$290,000
Salary Average Remaining :	$245,982
Kevin Labanc	$280,000 (1)
Salary Remaining :	$237,500
Salary Average :	$280,000
Salary Average Remaining :	$237,500
Nick Perbix	$275,000 (3)
Salary Remaining :	$233,259
Salary Average :	$275,000
Salary Average Remaining :	$233,259
Talyn Boyko	$201,900 (3)
Salary Remaining :	$171,254
Salary Average :	$201,900
Salary Average Remaining :	$171,254
Cal Petersen	$200,000 (1)
Salary Remaining :	$169,643
Salary Average :	$200,000
Salary Average Remaining :	$169,643
Georgii Merkulov	$200,000 (1)
Salary Remaining :	$169,643
Salary Average :	$200,000
Salary Average Remaining :	$169,643
Danton Heinen	$200,000 (3)
Salary Remaining :	$169,643
Salary Average :	$200,000
Salary Average Remaining :	$169,643
Jonas Brodin	$181,800 (2)
Salary Remaining :	$154,205
Salary Average :	$207,700
Salary Average Remaining :	$176,174
Rory Kerins	$155,200 (3)
Salary Remaining :	$131,643
Salary Average :	$155,200
Salary Average Remaining :	$131,643
Emil Lilleberg	$150,000 (3)
Salary Remaining :	$127,232
Salary Average :	$150,000
Salary Average Remaining :	$127,232
John Leonard	$150,000 (3)
Salary Remaining :	$127,232
Salary Average :	$150,000
Salary Average Remaining :	$127,232
Jake Chiasson	$141,100 (3)
Salary Remaining :	$119,683
Salary Average :	$141,100
Salary Average Remaining :	$119,683
Sammy Blais	$140,000 (1)
Salary Remaining :	$118,750
Salary Average :	$140,000
Salary Average Remaining :	$118,750
Calum Ritchie	$126,800 (3)
Salary Remaining :	$107,554
Salary Average :	$126,800
Salary Average Remaining :	$107,554
Curtis Lazar	$125,000 (2)
Salary Remaining :	$106,027
Salary Average :	$125,000
Salary Average Remaining :	$106,027
Lucas Carlsson	$120,500 (2)
Salary Remaining :	$102,210
Salary Average :	$75,000
Salary Average Remaining :	$63,616
Mathias Laferriere	$117,000 (1)
Salary Remaining :	$99,241
Salary Average :	$117,000
Salary Average Remaining :	$99,241
Dino Kambeitz	$111,400 (3)
Salary Remaining :	$94,491
Salary Average :	$111,400
Salary Average Remaining :	$94,491
Philippe Myers	$108,500 (2)
Salary Remaining :	$92,031
Salary Average :	$93,000
Salary Average Remaining :	$78,884
Hunter McKown	$108,300 (1)
Salary Remaining :	$91,862
Salary Average :	$108,300
Salary Average Remaining :	$91,862
Mitchell Weeks	$106,000 (4)
Salary Remaining :	$89,911
Salary Average :	$106,000
Salary Average Remaining :	$89,911
Uvis Balinskis	$100,000 (3)
Salary Remaining :	$84,821
Salary Average :	$100,000
Salary Average Remaining :	$84,821
Jacob Quillan	$100,000 (2)
Salary Remaining :	$84,821
Salary Average :	$100,000
Salary Average Remaining :	$84,821
Maxim Tsyplakov	$100,000 (3)
Salary Remaining :	$84,821
Salary Average :	$100,000
Salary Average Remaining :	$84,821
Sasha Pastujov	$96,400 (3)
Salary Remaining :	$81,768
Salary Average :	$96,400
Salary Average Remaining :	$81,768
Ethan Del Mastro	$95,600 (3)
Salary Remaining :	$81,089
Salary Average :	$86,900
Salary Average Remaining :	$73,710
Pavel Cajan	$92,700 (1)
Salary Remaining :	$78,629
Salary Average :	$102,967
Salary Average Remaining :	$87,338
Jimmy Huntington	$92,300 (1)
Salary Remaining :	$78,290
Salary Average :	$75,000
Salary Average Remaining :	$63,616
Albert Johansson	$91,917 (1)
Salary Remaining :	$77,965
Salary Average :	$91,917
Salary Average Remaining :	$77,965
Andrew Poturalski	$91,900 (1)
Salary Remaining :	$77,951
Salary Average :	$91,900
Salary Average Remaining :	$77,951
Logan Morrison	$90,000 (2)
Salary Remaining :	$76,339
Salary Average :	$90,000
Salary Average Remaining :	$76,339
Pavol Regenda	$86,800 (1)
Salary Remaining :	$73,625
Salary Average :	$86,800
Salary Average Remaining :	$73,625
Raivis Ansons	$84,417 (1)
Salary Remaining :	$71,603
Salary Average :	$84,417
Salary Average Remaining :	$71,603
Christoffer Sedoff	$75,000 (2)
Salary Remaining :	$63,616
Salary Average :	$75,000
Salary Average Remaining :	$63,616
Total Farm Players	36
Salary Commitment
Year 2025 : $5,285,534
Year 2026 : $3,691,500
Year 2027 : $2,282,000
Year 2028 : $106,000
Salary Average Commitment
Year 2025 : $5,234,701
Year 2026 : $3,656,400
Year 2027 : $2,290,700
Year 2028 : $106,000

Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Banknorth Garden
Level 1:	7000 - $75 - 5,979 - 85.41%
Level 2:	6000 - $50 - 5,006 - 83.43%
Level 3:	3000 - $30 - 2,120 - 70.66%
Level 4:	5000 - $20 - 3,909 - 78.19%
Luxury :	1000 - $200 - 731 - 73.09%
Total Capacity :	22000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $20 - 1,962 - 98.09%
Farm Level 2:	1000 - $10 - 996 - 99.57%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	36
Average Attendance - %	17,745 - 80.66%
Average Income per Game	$1,470,117
Year to Date Revenue	$10,290,819
Farm
Home Games Left	37
Average Attendance - %	2,958 - 98.58%
Average Income per Game	$73,298
Year to Date Revenue	$439,788
Expense
Pro Players Total Salaries	$74,559,000
Farm Players Total Salaries	$5,132,416
Coaches Total Salaries	$8,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$11,191,322
Farm Year To Date Expenses	$1,182,193
Pro Salary Cap To Date	$10,341,322
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$52,924,212
Farm Estimated Season Revenue	$2,712,026
Pro Remaining Season Days	103
Pro Expenses Per Days	$671,325
Pro Estimated Expenses	$69,146,475
Farm Remaining Season Days	95
Farm Expenses Per Days	$68,147
Farm Estimated Expenses	$6,473,965
Estimated Season Expenses	$75,620,440
Estimated Season Salary Cap	$74,337,797
Estimate Under Maximum Salary Cap of $74,500,000	$162,203
Estimate Over Minimum Salary Cap of $58,500,000	$15,837,797
Current Bank Account	$104,576,338
Projected Bank Account	$84,592,136

Pro Players Salaries
Brayden Schenn	$8,100,000 (2)
-Salary Remaining :	$6,952,500
-Salary Average :	$8,100,000
-Salary Average Remaining :	$6,952,500
Patrick Kane	$7,100,000 (2)
-Salary Remaining :	$6,094,167
-Salary Average :	$7,100,000
-Salary Average Remaining :	$6,094,167
Nathan MacKinnon	$6,648,000 (3)
-Salary Remaining :	$5,706,200
-Salary Average :	$6,044,000
-Salary Average Remaining :	$5,187,767
Ryan McDonagh	$6,000,000 (2)
-Salary Remaining :	$5,150,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$5,150,000
Anders Lee	$5,900,000 (3)
-Salary Remaining :	$5,064,167
-Salary Average :	$5,900,000
-Salary Average Remaining :	$5,064,167
Sergei Bobrovsky (1 Way Contract)	$4,780,000 (1)
-Salary Remaining :	$4,102,833
-Salary Average :	$4,780,000
-Salary Average Remaining :	$4,102,833
David Perron	$4,500,000 (2)
-Salary Remaining :	$3,862,500
-Salary Average :	$4,500,000
-Salary Average Remaining :	$3,862,500
Samuel Ersson	$3,079,000 (3)
-Salary Remaining :	$2,642,808
-Salary Average :	$3,079,000
-Salary Average Remaining :	$2,642,808
Erik Haula	$3,000,000 (2)
-Salary Remaining :	$2,575,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$2,575,000
Alex Killorn	$2,984,000 (2)
-Salary Remaining :	$2,561,267
-Salary Average :	$1,465,000
-Salary Average Remaining :	$1,257,458
Andrew Peeke	$2,963,000 (3)
-Salary Remaining :	$2,543,242
-Salary Average :	$2,963,000
-Salary Average Remaining :	$2,543,242
Joel Armia	$2,900,000 (5)
-Salary Remaining :	$2,489,167
-Salary Average :	$2,900,000
-Salary Average Remaining :	$2,489,167
Casey Cizikas	$2,700,000 (1)
-Salary Remaining :	$2,317,500
-Salary Average :	$2,700,000
-Salary Average Remaining :	$2,317,500
Brandon Montour	$2,369,000 (2)
-Salary Remaining :	$2,033,392
-Salary Average :	$1,384,000
-Salary Average Remaining :	$1,187,933
Hampus Lindholm	$2,190,000 (2)
-Salary Remaining :	$1,879,750
-Salary Average :	$1,585,000
-Salary Average Remaining :	$1,360,458
Olli Maatta	$2,000,000 (3)
-Salary Remaining :	$1,716,667
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,716,667
Erik Gudbranson	$2,000,000 (3)
-Salary Remaining :	$1,716,667
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,716,667
Stefan Noesen	$2,000,000 (3)
-Salary Remaining :	$1,716,667
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,716,667
Gustav Nyquist	$1,500,000 (1)
-Salary Remaining :	$1,287,500
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,287,500
Johnathan Kovacevic	$1,024,000 (1)
-Salary Remaining :	$878,933
-Salary Average :	$750,000
-Salary Average Remaining :	$643,750
Brandon Duhaime	$822,000 (1)
-Salary Remaining :	$705,550
-Salary Average :	$750,000
-Salary Average Remaining :	$643,750
Total Pro Players	21
Salary Commitment
Year 2025 : $74,559,000
Year 2026 : $62,375,000
Year 2027 : $26,281,000
Year 2028 : $2,900,000
Salary Average Commitment
Year 2025 : $70,500,000
Year 2026 : $60,020,000
Year 2027 : $26,886,000
Year 2028 : $2,900,000
Salary Cap with 1 Way Contract
Year 2025 : $74,559,000
Year 2026 : $63,733,000
Year 2027 : $27,490,000
Year 2028 : $2,900,000

Farm Players Salaries
Jeff Petry	$300,000 (2)
Salary Remaining :	$254,464
Salary Average :	$300,000
Salary Average Remaining :	$254,464
Nick Jensen	$300,000 (3)
Salary Remaining :	$254,464
Salary Average :	$300,000
Salary Average Remaining :	$254,464
Cam Atkinson	$289,000 (1)
Salary Remaining :	$245,134
Salary Average :	$289,000
Salary Average Remaining :	$245,134
Ryan Graves	$250,000 (5)
Salary Remaining :	$212,054
Salary Average :	$250,000
Salary Average Remaining :	$212,054
David Rittich	$200,400 (1)
Salary Remaining :	$169,982
Salary Average :	$222,733
Salary Average Remaining :	$188,926
Anthony Duclair	$200,000 (3)
Salary Remaining :	$169,643
Salary Average :	$200,000
Salary Average Remaining :	$169,643
Noah Gregor	$200,000 (3)
Salary Remaining :	$169,643
Salary Average :	$200,000
Salary Average Remaining :	$169,643
TJ Brodie	$200,000 (3)
Salary Remaining :	$169,643
Salary Average :	$200,000
Salary Average Remaining :	$169,643
Robby Fabbri	$200,000 (3)
Salary Remaining :	$169,643
Salary Average :	$200,000
Salary Average Remaining :	$169,643
Thomas Novak	$200,000 (3)
Salary Remaining :	$169,643
Salary Average :	$200,000
Salary Average Remaining :	$169,643
Darren Raddysh	$200,000 (3)
Salary Remaining :	$169,643
Salary Average :	$200,000
Salary Average Remaining :	$169,643
Taylor Raddysh	$200,000 (3)
Salary Remaining :	$169,643
Salary Average :	$200,000
Salary Average Remaining :	$169,643
Denton Mateychuk	$161,500 (3)
Salary Remaining :	$136,987
Salary Average :	$161,500
Salary Average Remaining :	$136,987
Cam Dineen	$152,600 (3)
Salary Remaining :	$129,438
Salary Average :	$152,600
Salary Average Remaining :	$129,438
Cale Fleury	$147,600 (3)
Salary Remaining :	$125,196
Salary Average :	$147,600
Salary Average Remaining :	$125,196
Ayrton Martino	$144,200 (3)
Salary Remaining :	$122,313
Salary Average :	$144,200
Salary Average Remaining :	$122,313
Jordan Sambrook	$140,800 (3)
Salary Remaining :	$119,429
Salary Average :	$140,800
Salary Average Remaining :	$119,429
Isaak Phillips	$139,200 (2)
Salary Remaining :	$118,071
Salary Average :	$139,200
Salary Average Remaining :	$118,071
Kasper Halttunen	$132,600 (3)
Salary Remaining :	$112,473
Salary Average :	$132,600
Salary Average Remaining :	$112,473
Dylan Duke	$130,600 (3)
Salary Remaining :	$110,777
Salary Average :	$130,600
Salary Average Remaining :	$110,777
Ty Gallagher	$127,600 (3)
Salary Remaining :	$108,232
Salary Average :	$127,600
Salary Average Remaining :	$108,232
Alexander Holtz	$118,600 (2)
Salary Remaining :	$100,598
Salary Average :	$118,600
Salary Average Remaining :	$100,598
Maxim Groshev	$118,100 (3)
Salary Remaining :	$100,174
Salary Average :	$107,300
Salary Average Remaining :	$91,013
Nikita Alexandrov	$113,500 (2)
Salary Remaining :	$96,272
Salary Average :	$113,500
Salary Average Remaining :	$96,272
Michael Karow	$110,200 (3)
Salary Remaining :	$93,473
Salary Average :	$110,200
Salary Average Remaining :	$93,473
Cameron Crotty	$109,300 (2)
Salary Remaining :	$92,710
Salary Average :	$109,300
Salary Average Remaining :	$92,710
Nathan Bastian	$101,000 (2)
Salary Remaining :	$85,670
Salary Average :	$75,000
Salary Average Remaining :	$63,616
Vincent Desharnais	$100,000 (2)
Salary Remaining :	$84,821
Salary Average :	$100,000
Salary Average Remaining :	$84,821
Francesco Pinelli	$95,200 (3)
Salary Remaining :	$80,750
Salary Average :	$95,200
Salary Average Remaining :	$80,750
Joel Blomqvist	$88,667 (2)
Salary Remaining :	$75,208
Salary Average :	$88,667
Salary Average Remaining :	$75,208
Maxwell Crozier	$86,750 (1)
Salary Remaining :	$73,583
Salary Average :	$86,750
Salary Average Remaining :	$73,583
Matthew Highmore	$75,000 (2)
Salary Remaining :	$63,616
Salary Average :	$75,000
Salary Average Remaining :	$63,616
Jaydon Dureau	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	33
Salary Commitment
Year 2025 : $5,132,417
Year 2026 : $4,545,467
Year 2027 : $3,389,500
Year 2028 : $250,000
Salary Average Commitment
Year 2025 : $5,117,950
Year 2026 : $4,519,467
Year 2027 : $3,400,200
Year 2028 : $250,000

Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell Centre
Level 1:	6000 - $85 - 5,717 - 95.28%
Level 2:	5000 - $58 - 4,802 - 96.04%
Level 3:	2000 - $39 - 1,667 - 83.36%
Level 4:	4000 - $27 - 2,754 - 68.84%
Luxury :	1000 - $135 - 994 - 99.41%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $26 - 1,930 - 96.51%
Farm Level 2:	1000 - $20 - 582 - 58.20%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	36
Average Attendance - %	15,934 - 88.52%
Average Income per Game	$1,546,685
Year to Date Revenue	$10,826,794
Farm
Home Games Left	36
Average Attendance - %	2,512 - 83.74%
Average Income per Game	$92,123
Year to Date Revenue	$644,861
Expense
Pro Players Total Salaries	$60,329,000
Farm Players Total Salaries	$3,150,533
Coaches Total Salaries	$1,950,000
Luxury Taxe Total	$0
Special Salary Cap Value	$8
Pro Year To Date Expenses	$8,789,272
Farm Year To Date Expenses	$573,540
Pro Salary Cap To Date	$8,619,272
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$55,680,655
Farm Estimated Season Revenue	$3,316,428
Pro Remaining Season Days	103
Pro Expenses Per Days	$512,742
Pro Estimated Expenses	$52,812,426
Farm Remaining Season Days	95
Farm Expenses Per Days	$34,826
Farm Estimated Expenses	$3,308,470
Estimated Season Expenses	$56,120,896
Estimated Season Salary Cap	$60,401,706
Estimate Under Maximum Salary Cap of $74,500,000	$14,098,294
Estimate Over Minimum Salary Cap of $58,500,000	$1,901,706
Current Bank Account	$66,239,625
Projected Bank Account	$69,115,812

Pro Players Salaries
Patrik Laine	$7,555,000 (3)
-Salary Remaining :	$6,484,708
-Salary Average :	$7,555,000
-Salary Average Remaining :	$6,484,708
Dylan DeMelo	$7,000,000 (2)
-Salary Remaining :	$6,008,333
-Salary Average :	$7,000,000
-Salary Average Remaining :	$6,008,333
Josh Anderson	$5,900,000 (2)
-Salary Remaining :	$5,064,167
-Salary Average :	$5,900,000
-Salary Average Remaining :	$5,064,167
Ryan Lindgren	$4,800,000 (3)
-Salary Remaining :	$4,120,000
-Salary Average :	$4,800,000
-Salary Average Remaining :	$4,120,000
Reilly Smith	$3,776,000 (1)
-Salary Remaining :	$3,241,067
-Salary Average :	$3,776,000
-Salary Average Remaining :	$3,241,067
Filip Gustavsson	$3,710,000 (2)
-Salary Remaining :	$3,184,417
-Salary Average :	$1,310,000
-Salary Average Remaining :	$1,124,417
Joel Edmundson	$3,465,000 (2)
-Salary Remaining :	$2,974,125
-Salary Average :	$3,465,000
-Salary Average Remaining :	$2,974,125
Philip Broberg	$3,348,000 (3)
-Salary Remaining :	$2,873,700
-Salary Average :	$3,348,000
-Salary Average Remaining :	$2,873,700
Jeremy Lauzon	$2,786,000 (2)
-Salary Remaining :	$2,391,317
-Salary Average :	$2,786,000
-Salary Average Remaining :	$2,391,317
Mattias Janmark	$2,500,000 (1)
-Salary Remaining :	$2,145,833
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,145,833
Jesperi Kotkaniemi	$2,225,000 (3)
-Salary Remaining :	$1,909,792
-Salary Average :	$2,225,000
-Salary Average Remaining :	$1,909,792
Mason Marchment	$2,136,000 (2)
-Salary Remaining :	$1,833,400
-Salary Average :	$2,136,000
-Salary Average Remaining :	$1,833,400
Vladislav Namestnikov	$2,094,000 (2)
-Salary Remaining :	$1,797,350
-Salary Average :	$2,094,000
-Salary Average Remaining :	$1,797,350
Ville Husso	$1,771,000 (1)
-Salary Remaining :	$1,520,108
-Salary Average :	$2,750,000
-Salary Average Remaining :	$2,360,417
Seth Jarvis	$1,748,000 (2)
-Salary Remaining :	$1,500,367
-Salary Average :	$1,748,000
-Salary Average Remaining :	$1,500,367
Nicolas Aube-Kubel	$1,552,000 (1)
-Salary Remaining :	$1,332,133
-Salary Average :	$1,552,000
-Salary Average Remaining :	$1,332,133
Brett Leason	$1,300,000 (1)
-Salary Remaining :	$1,115,833
-Salary Average :	$750,000
-Salary Average Remaining :	$643,750
Marat Khusnutdinov	$925,000 (1)
-Salary Remaining :	$793,958
-Salary Average :	$925,000
-Salary Average Remaining :	$793,958
P.O Joseph	$879,000 (1)
-Salary Remaining :	$754,475
-Salary Average :	$750,000
-Salary Average Remaining :	$643,750
Trey Fix-Wolansky	$859,000 (1)
-Salary Remaining :	$737,308
-Salary Average :	$750,000
-Salary Average Remaining :	$643,750
Total Pro Players	20
Salary Commitment
Year 2025 : $60,329,000
Year 2026 : $46,767,000
Year 2027 : $17,928,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $58,120,000
Year 2026 : $44,367,000
Year 2027 : $17,928,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $60,329,000
Year 2026 : $46,767,000
Year 2027 : $17,928,000
Year 2028 : $0

Farm Players Salaries
Sonny Milano	$204,200 (1)
Salary Remaining :	$173,205
Salary Average :	$226,800
Salary Average Remaining :	$192,375
Drake Caggiula	$155,500 (1)
Salary Remaining :	$131,897
Salary Average :	$155,500
Salary Average Remaining :	$131,897
Conor Geekie	$148,500 (3)
Salary Remaining :	$125,960
Salary Average :	$148,500
Salary Average Remaining :	$125,960
Travis Dermott	$146,000 (1)
Salary Remaining :	$123,839
Salary Average :	$146,000
Salary Average Remaining :	$123,839
Rutger McGroarty	$141,700 (3)
Salary Remaining :	$120,192
Salary Average :	$141,700
Salary Average Remaining :	$120,192
Logan Mailloux	$138,300 (3)
Salary Remaining :	$117,308
Salary Average :	$138,300
Salary Average Remaining :	$117,308
Stian Solberg	$131,300 (3)
Salary Remaining :	$111,371
Salary Average :	$131,300
Salary Average Remaining :	$111,371
Adam Engstrom	$131,000 (3)
Salary Remaining :	$111,116
Salary Average :	$131,000
Salary Average Remaining :	$111,116
Dans Locmelis	$129,300 (3)
Salary Remaining :	$109,674
Salary Average :	$129,300
Salary Average Remaining :	$109,674
Chris Driedger	$128,200 (1)
Salary Remaining :	$108,741
Salary Average :	$128,200
Salary Average Remaining :	$108,741
David Goyette	$127,700 (3)
Salary Remaining :	$108,317
Salary Average :	$127,700
Salary Average Remaining :	$108,317
Topias Vilen	$127,400 (3)
Salary Remaining :	$108,063
Salary Average :	$127,400
Salary Average Remaining :	$108,063
David Reinbacher	$127,400 (3)
Salary Remaining :	$108,063
Salary Average :	$127,400
Salary Average Remaining :	$108,063
Marc-Andre Gaudet	$126,900 (3)
Salary Remaining :	$107,638
Salary Average :	$126,900
Salary Average Remaining :	$107,638
Ryan Greene	$126,400 (3)
Salary Remaining :	$107,214
Salary Average :	$126,400
Salary Average Remaining :	$107,214
Justin Ertel	$126,400 (3)
Salary Remaining :	$107,214
Salary Average :	$126,400
Salary Average Remaining :	$107,214
Hendrix Lapierre	$110,583 (1)
Salary Remaining :	$93,798
Salary Average :	$110,583
Salary Average Remaining :	$93,798
Connor Ingram	$100,000 (3)
Salary Remaining :	$84,821
Salary Average :	$100,000
Salary Average Remaining :	$84,821
Filip Larsson	$100,000 (1)
Salary Remaining :	$84,821
Salary Average :	$100,000
Salary Average Remaining :	$84,821
Tyler Pitlick	$99,900 (1)
Salary Remaining :	$84,737
Salary Average :	$99,900
Salary Average Remaining :	$84,737
William Dufour	$92,500 (1)
Salary Remaining :	$78,460
Salary Average :	$92,500
Salary Average Remaining :	$78,460
Samuel Knazko	$90,250 (1)
Salary Remaining :	$76,551
Salary Average :	$90,250
Salary Average Remaining :	$76,551
Oskar Olausson	$89,417 (1)
Salary Remaining :	$75,845
Salary Average :	$89,417
Salary Average Remaining :	$75,845
Jack Ahcan	$85,100 (1)
Salary Remaining :	$72,183
Salary Average :	$75,000
Salary Average Remaining :	$63,616
Ronan Seeley	$83,750 (1)
Salary Remaining :	$71,038
Salary Average :	$83,750
Salary Average Remaining :	$71,038
Ryan Winterton	$82,833 (2)
Salary Remaining :	$70,260
Salary Average :	$82,833
Salary Average Remaining :	$70,260
Ben Meehan	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	27
Salary Commitment
Year 2025 : $3,150,533
Year 2026 : $1,765,133
Year 2027 : $1,682,300
Year 2028 : $0
Salary Average Commitment
Year 2025 : $3,163,033
Year 2026 : $1,765,133
Year 2027 : $1,682,300
Year 2028 : $0

Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Arena
Level 1:	6000 - $100 - 4,443 - 74.05%
Level 2:	5000 - $55 - 4,931 - 98.62%
Level 3:	2000 - $35 - 1,974 - 98.71%
Level 4:	4000 - $20 - 3,859 - 96.47%
Luxury :	1000 - $200 - 731 - 73.08%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $35 - 1,373 - 68.64%
Farm Level 2:	1000 - $15 - 733 - 73.33%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	37
Average Attendance - %	15,938 - 88.54%
Average Income per Game	$1,501,862
Year to Date Revenue	$9,011,170
Farm
Home Games Left	36
Average Attendance - %	2,106 - 70.20%
Average Income per Game	$87,976
Year to Date Revenue	$615,832
Expense
Pro Players Total Salaries	$58,873,333
Farm Players Total Salaries	$2,492,266
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$8,482,048
Farm Year To Date Expenses	$530,077
Pro Salary Cap To Date	$8,340,387
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$55,568,882
Farm Estimated Season Revenue	$3,167,136
Pro Remaining Season Days	103
Pro Expenses Per Days	$498,944
Pro Estimated Expenses	$51,391,232
Farm Remaining Season Days	95
Farm Expenses Per Days	$31,181
Farm Estimated Expenses	$2,962,195
Estimated Season Expenses	$54,353,427
Estimated Season Salary Cap	$58,873,320
Estimate Under Maximum Salary Cap of $74,500,000	$15,626,680
Estimate Over Minimum Salary Cap of $58,500,000	$373,320
Current Bank Account	$21,619,709
Projected Bank Account	$26,002,300

Pro Players Salaries
Macklin Celebrini	$3,791,000 (3)
-Salary Remaining :	$3,253,942
-Salary Average :	$3,791,000
-Salary Average Remaining :	$3,253,942
Alex Swetlikoff	$2,999,000 (1)
-Salary Remaining :	$2,574,142
-Salary Average :	$2,999,000
-Salary Average Remaining :	$2,574,142
Justin Pearson	$2,999,000 (1)
-Salary Remaining :	$2,574,142
-Salary Average :	$2,999,000
-Salary Average Remaining :	$2,574,142
Brendan Warren	$2,999,000 (1)
-Salary Remaining :	$2,574,142
-Salary Average :	$2,999,000
-Salary Average Remaining :	$2,574,142
Jaxsen Wiebe	$2,999,000 (1)
-Salary Remaining :	$2,574,142
-Salary Average :	$2,999,000
-Salary Average Remaining :	$2,574,142
Tarun Fizer	$2,999,000 (1)
-Salary Remaining :	$2,574,142
-Salary Average :	$2,999,000
-Salary Average Remaining :	$2,574,142
Mike O'Leary	$2,999,000 (1)
-Salary Remaining :	$2,574,142
-Salary Average :	$2,999,000
-Salary Average Remaining :	$2,574,142
Ryan McLeod	$2,955,000 (1)
-Salary Remaining :	$2,536,375
-Salary Average :	$2,955,000
-Salary Average Remaining :	$2,536,375
Jet Greaves	$2,804,000 (3)
-Salary Remaining :	$2,406,767
-Salary Average :	$2,804,000
-Salary Average Remaining :	$2,406,767
Matvei Michkov	$2,772,000 (3)
-Salary Remaining :	$2,379,300
-Salary Average :	$2,772,000
-Salary Average Remaining :	$2,379,300
Marco Kasper	$2,172,000 (3)
-Salary Remaining :	$1,864,300
-Salary Average :	$2,172,000
-Salary Average Remaining :	$1,864,300
Jakub Lauko	$1,995,000 (1)
-Salary Remaining :	$1,712,375
-Salary Average :	$1,995,000
-Salary Average Remaining :	$1,712,375
Kole Lind	$1,995,000 (1)
-Salary Remaining :	$1,712,375
-Salary Average :	$1,995,000
-Salary Average Remaining :	$1,712,375
Scott Morrow	$1,414,000 (3)
-Salary Remaining :	$1,213,683
-Salary Average :	$1,414,000
-Salary Average Remaining :	$1,213,683
Owen Lindmark	$1,383,000 (3)
-Salary Remaining :	$1,187,075
-Salary Average :	$1,383,000
-Salary Average Remaining :	$1,187,075
Pavel Dorofeyev	$1,377,000 (2)
-Salary Remaining :	$1,181,925
-Salary Average :	$994,753
-Salary Average Remaining :	$853,830
Fabian Zetterlund	$1,329,000 (1)
-Salary Remaining :	$1,140,725
-Salary Average :	$1,329,000
-Salary Average Remaining :	$1,140,725
Dryden Hunt	$1,310,000 (1)
-Salary Remaining :	$1,124,417
-Salary Average :	$1,267,000
-Salary Average Remaining :	$1,087,508
John Farinacci	$1,295,000 (3)
-Salary Remaining :	$1,111,542
-Salary Average :	$1,295,000
-Salary Average Remaining :	$1,111,542
MacKenzie Entwistle	$1,237,000 (1)
-Salary Remaining :	$1,061,758
-Salary Average :	$1,237,000
-Salary Average Remaining :	$1,061,758
Nikita Novikov	$1,222,000 (3)
-Salary Remaining :	$1,048,883
-Salary Average :	$1,222,000
-Salary Average Remaining :	$1,048,883
Kevin Wall	$1,096,000 (3)
-Salary Remaining :	$940,733
-Salary Average :	$1,096,000
-Salary Average Remaining :	$940,733
Oskar Pettersson	$1,094,000 (3)
-Salary Remaining :	$939,017
-Salary Average :	$1,094,000
-Salary Average Remaining :	$939,017
Wyatte Wylie	$1,059,000 (2)
-Salary Remaining :	$908,975
-Salary Average :	$1,059,000
-Salary Average Remaining :	$908,975
Tyler Boucher	$1,041,000 (3)
-Salary Remaining :	$893,525
-Salary Average :	$1,041,000
-Salary Average Remaining :	$893,525
Andreas Englund	$1,025,000 (1)
-Salary Remaining :	$879,792
-Salary Average :	$1,250,000
-Salary Average Remaining :	$1,072,917
Landon Slaggert	$912,500 (1)
-Salary Remaining :	$783,229
-Salary Average :	$912,500
-Salary Average Remaining :	$783,229
Colten Ellis	$850,833 (2)
-Salary Remaining :	$730,298
-Salary Average :	$850,833
-Salary Average Remaining :	$730,298
Ryan Chyzowski	$850,000 (3)
-Salary Remaining :	$729,583
-Salary Average :	$850,000
-Salary Average Remaining :	$729,583
Taige Harding	$850,000 (3)
-Salary Remaining :	$729,583
-Salary Average :	$850,000
-Salary Average Remaining :	$729,583
Cole McWard	$800,000 (1)
-Salary Remaining :	$686,667
-Salary Average :	$800,000
-Salary Average Remaining :	$686,667
Josh Doan	$750,000 (1)
-Salary Remaining :	$643,750
-Salary Average :	$750,000
-Salary Average Remaining :	$643,750
Emil Andrae	$750,000 (1)
-Salary Remaining :	$643,750
-Salary Average :	$750,000
-Salary Average Remaining :	$643,750
Corson Ceulemans	$750,000 (1)
-Salary Remaining :	$643,750
-Salary Average :	$750,000
-Salary Average Remaining :	$643,750
Total Pro Players	34
Salary Commitment
Year 2025 : $58,873,333
Year 2026 : $25,070,833
Year 2027 : $21,784,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $58,673,086
Year 2026 : $24,688,586
Year 2027 : $21,784,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $58,873,333
Year 2026 : $25,070,833
Year 2027 : $21,784,000
Year 2028 : $0

Farm Players Salaries
Ondrej Pavel	$299,900 (1)
Salary Remaining :	$254,379
Salary Average :	$299,900
Salary Average Remaining :	$254,379
Scott Walford	$134,100 (3)
Salary Remaining :	$113,746
Salary Average :	$134,100
Salary Average Remaining :	$113,746
Roni Hirvonen	$133,700 (3)
Salary Remaining :	$113,406
Salary Average :	$133,700
Salary Average Remaining :	$113,406
Josh Lopina	$133,200 (3)
Salary Remaining :	$112,982
Salary Average :	$133,200
Salary Average Remaining :	$112,982
Casey Fitzgerald	$131,800 (1)
Salary Remaining :	$111,795
Salary Average :	$75,000
Salary Average Remaining :	$63,616
Chase De Leo	$131,400 (1)
Salary Remaining :	$111,455
Salary Average :	$96,100
Salary Average Remaining :	$81,513
Marcel Marcel	$128,400 (3)
Salary Remaining :	$108,911
Salary Average :	$128,400
Salary Average Remaining :	$108,911
Christian Kyrou	$126,900 (3)
Salary Remaining :	$107,638
Salary Average :	$126,900
Salary Average Remaining :	$107,638
Jonas Rondbjerg	$125,600 (2)
Salary Remaining :	$106,536
Salary Average :	$125,600
Salary Average Remaining :	$106,536
Mason Shaw	$125,400 (3)
Salary Remaining :	$106,366
Salary Average :	$125,400
Salary Average Remaining :	$106,366
Amadeus Lombardi	$123,500 (3)
Salary Remaining :	$104,754
Salary Average :	$123,500
Salary Average Remaining :	$104,754
Garrett Pilon	$104,300 (1)
Salary Remaining :	$88,469
Salary Average :	$104,300
Salary Average Remaining :	$88,469
Olivier Rodrigue	$97,900 (2)
Salary Remaining :	$83,040
Salary Average :	$97,900
Salary Average Remaining :	$83,040
Shane Bowers	$94,000 (1)
Salary Remaining :	$79,732
Salary Average :	$94,000
Salary Average Remaining :	$79,732
John Ludvig	$92,500 (1)
Salary Remaining :	$78,460
Salary Average :	$92,500
Salary Average Remaining :	$78,460
Linus Karlsson	$92,500 (1)
Salary Remaining :	$78,460
Salary Average :	$92,500
Salary Average Remaining :	$78,460
William Trudeau	$90,333 (1)
Salary Remaining :	$76,622
Salary Average :	$90,333
Salary Average Remaining :	$76,622
Antonio Stranges	$89,333 (1)
Salary Remaining :	$75,774
Salary Average :	$89,333
Salary Average Remaining :	$75,774
Roby Jarventie	$85,000 (3)
Salary Remaining :	$72,098
Salary Average :	$85,000
Salary Average Remaining :	$72,098
Matt Tomkins	$77,500 (1)
Salary Remaining :	$65,737
Salary Average :	$77,500
Salary Average Remaining :	$65,737
Michael Benning	$75,000 (2)
Salary Remaining :	$63,616
Salary Average :	$75,000
Salary Average Remaining :	$63,616
Total Farm Players	21
Salary Commitment
Year 2025 : $2,492,266
Year 2026 : $1,288,700
Year 2027 : $990,200
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,400,166
Year 2026 : $1,288,700
Year 2027 : $990,200
Year 2028 : $0

Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Verizon Center
Level 1:	7000 - $70 - 5,995 - 85.64%
Level 2:	6000 - $45 - 5,119 - 85.31%
Level 3:	3500 - $32 - 2,144 - 61.27%
Level 4:	4000 - $22 - 3,855 - 96.39%
Luxury :	1500 - $130 - 1,043 - 69.55%
Total Capacity :	22000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $19 - 1,982 - 99.09%
Farm Level 2:	1000 - $14 - 954 - 95.40%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	36
Average Attendance - %	18,156 - 82.53%
Average Income per Game	$1,399,169
Year to Date Revenue	$9,794,182
Farm
Home Games Left	36
Average Attendance - %	2,936 - 97.86%
Average Income per Game	$76,003
Year to Date Revenue	$532,020
Expense
Pro Players Total Salaries	$72,042,000
Farm Players Total Salaries	$5,508,342
Coaches Total Salaries	$1,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$10,312,200
Farm Year To Date Expenses	$949,926
Pro Salary Cap To Date	$10,205,950
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$50,370,079
Farm Estimated Season Revenue	$2,736,103
Pro Remaining Season Days	103
Pro Expenses Per Days	$606,600
Pro Estimated Expenses	$62,479,800
Farm Remaining Season Days	95
Farm Expenses Per Days	$55,878
Farm Estimated Expenses	$5,308,410
Estimated Season Expenses	$67,788,210
Estimated Season Salary Cap	$72,042,000
Estimate Under Maximum Salary Cap of $74,500,000	$2,458,000
Estimate Over Minimum Salary Cap of $58,500,000	$13,542,000
Current Bank Account	$121,070,774
Projected Bank Account	$106,388,746

Pro Players Salaries
Kris Letang	$8,500,000 (2)
-Salary Remaining :	$7,295,833
-Salary Average :	$8,500,000
-Salary Average Remaining :	$7,295,833
Bo Horvat	$6,623,000 (2)
-Salary Remaining :	$5,684,742
-Salary Average :	$1,238,000
-Salary Average Remaining :	$1,062,617
Vincent Trocheck	$5,473,000 (3)
-Salary Remaining :	$4,697,658
-Salary Average :	$4,975,000
-Salary Average Remaining :	$4,270,208
Niko Mikkola	$5,100,000 (3)
-Salary Remaining :	$4,377,500
-Salary Average :	$5,100,000
-Salary Average Remaining :	$4,377,500
Zach Werenski	$5,000,000 (3)
-Salary Remaining :	$4,291,667
-Salary Average :	$5,000,000
-Salary Average Remaining :	$4,291,667
Alex Pietrangelo	$4,626,000 (1)
-Salary Remaining :	$3,970,650
-Salary Average :	$2,223,000
-Salary Average Remaining :	$1,908,075
Brady Tkachuk	$4,403,000 (3)
-Salary Remaining :	$3,779,242
-Salary Average :	$4,403,000
-Salary Average Remaining :	$3,779,242
Leon Draisaitl	$4,324,000 (2)
-Salary Remaining :	$3,711,433
-Salary Average :	$5,613,000
-Salary Average Remaining :	$4,817,825
Matthew Tkachuk	$3,762,000 (3)
-Salary Remaining :	$3,229,050
-Salary Average :	$14,900,000
-Salary Average Remaining :	$12,789,167
Ryan O'Reilly	$3,492,000 (2)
-Salary Remaining :	$2,997,300
-Salary Average :	$0
-Salary Average Remaining :	$0
Josh Morrissey	$3,276,000 (3)
-Salary Remaining :	$2,811,900
-Salary Average :	$3,276,000
-Salary Average Remaining :	$2,811,900
Sebastian Aho	$3,238,000 (2)
-Salary Remaining :	$2,779,283
-Salary Average :	$7,010,000
-Salary Average Remaining :	$6,016,917
Kirill Kaprizov	$3,203,000 (2)
-Salary Remaining :	$2,749,242
-Salary Average :	$908,748
-Salary Average Remaining :	$780,009
William Nylander	$2,714,000 (1)
-Salary Remaining :	$2,329,517
-Salary Average :	$2,977,750
-Salary Average Remaining :	$2,555,902
Gabriel Vilardi	$2,328,000 (3)
-Salary Remaining :	$1,998,200
-Salary Average :	$2,328,000
-Salary Average Remaining :	$1,998,200
Morgan Geekie	$1,500,000 (2)
-Salary Remaining :	$1,287,500
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,287,500
Mackenzie Blackwood	$1,451,000 (1)
-Salary Remaining :	$1,245,442
-Salary Average :	$3,031,000
-Salary Average Remaining :	$2,601,608
Darcy Kuemper	$1,100,000 (2)
-Salary Remaining :	$944,167
-Salary Average :	$1,100,000
-Salary Average Remaining :	$944,167
Aliaksei Protas	$1,004,000 (2)
-Salary Remaining :	$861,767
-Salary Average :	$1,004,000
-Salary Average Remaining :	$861,767
Jake Sanderson	$925,000 (1)
-Salary Remaining :	$793,958
-Salary Average :	$925,000
-Salary Average Remaining :	$793,958
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 :	$254,464
Salary Average :	$300,000
Salary Average Remaining :	$254,464
Matty Beniers	$290,000 (3)
Salary Remaining :	$245,982
Salary Average :	$290,000
Salary Average Remaining :	$245,982
Cutter Gauthier	$276,200 (3)
Salary Remaining :	$234,277
Salary Average :	$276,200
Salary Average Remaining :	$234,277
Charlie McAvoy	$261,100 (2)
Salary Remaining :	$221,469
Salary Average :	$81,666
Salary Average Remaining :	$69,270
Jordan Binnington	$252,800 (1)
Salary Remaining :	$214,429
Salary Average :	$252,800
Salary Average Remaining :	$214,429
Artem Zub	$240,200 (2)
Salary Remaining :	$203,741
Salary Average :	$296,800
Salary Average Remaining :	$251,750
Jack McBain	$223,400 (3)
Salary Remaining :	$189,491
Salary Average :	$223,400
Salary Average Remaining :	$189,491
Cody Ceci	$186,200 (1)
Salary Remaining :	$157,938
Salary Average :	$130,700
Salary Average Remaining :	$110,862
Kasperi Kapanen	$158,500 (3)
Salary Remaining :	$134,442
Salary Average :	$158,500
Salary Average Remaining :	$134,442
Nic Dowd	$150,000 (2)
Salary Remaining :	$127,232
Salary Average :	$150,000
Salary Average Remaining :	$127,232
Brett Murray	$147,100 (1)
Salary Remaining :	$124,772
Salary Average :	$147,100
Salary Average Remaining :	$124,772
Nils Lundkvist	$140,200 (2)
Salary Remaining :	$118,920
Salary Average :	$140,200
Salary Average Remaining :	$118,920
Erik Brannstrom	$135,600 (3)
Salary Remaining :	$115,018
Salary Average :	$135,600
Salary Average Remaining :	$115,018
Raphael Lavoie	$134,200 (2)
Salary Remaining :	$113,830
Salary Average :	$134,200
Salary Average Remaining :	$113,830
Nikita Prishchepov	$130,600 (3)
Salary Remaining :	$110,777
Salary Average :	$130,600
Salary Average Remaining :	$110,777
Cam Squires	$128,500 (3)
Salary Remaining :	$108,996
Salary Average :	$128,500
Salary Average Remaining :	$108,996
Kieron Walton	$126,800 (3)
Salary Remaining :	$107,554
Salary Average :	$126,800
Salary Average Remaining :	$107,554
Quentin Musty	$126,600 (3)
Salary Remaining :	$107,384
Salary Average :	$126,600
Salary Average Remaining :	$107,384
Jason Dickinson	$120,000 (3)
Salary Remaining :	$101,786
Salary Average :	$120,000
Salary Average Remaining :	$101,786
Ilya Solovyov	$118,300 (1)
Salary Remaining :	$100,344
Salary Average :	$118,300
Salary Average Remaining :	$100,344
Tobias Bjornfot	$116,500 (1)
Salary Remaining :	$98,817
Salary Average :	$116,500
Salary Average Remaining :	$98,817
Gabriel Fortier	$113,800 (2)
Salary Remaining :	$96,527
Salary Average :	$113,800
Salary Average Remaining :	$96,527
Cole Perfetti	$112,700 (2)
Salary Remaining :	$95,594
Salary Average :	$78,686
Salary Average Remaining :	$66,743
Andrew Copp	$110,000 (3)
Salary Remaining :	$93,304
Salary Average :	$110,000
Salary Average Remaining :	$93,304
Travis Hamonic	$110,000 (2)
Salary Remaining :	$93,304
Salary Average :	$110,000
Salary Average Remaining :	$93,304
Oskar Sundqvist	$110,000 (2)
Salary Remaining :	$93,304
Salary Average :	$110,000
Salary Average Remaining :	$93,304
Grigori Denisenko	$107,800 (2)
Salary Remaining :	$91,438
Salary Average :	$99,352
Salary Average Remaining :	$84,272
Lukas Reichel	$99,800 (3)
Salary Remaining :	$84,652
Salary Average :	$99,800
Salary Average Remaining :	$84,652
Zach Benson	$95,000 (2)
Salary Remaining :	$80,580
Salary Average :	$95,000
Salary Average Remaining :	$80,580
Luke Evangelista	$89,667 (1)
Salary Remaining :	$76,057
Salary Average :	$89,667
Salary Average Remaining :	$76,057
Ryan O'Rourke	$89,417 (1)
Salary Remaining :	$75,845
Salary Average :	$89,417
Salary Average Remaining :	$75,845
Jayden Struble	$86,750 (1)
Salary Remaining :	$73,583
Salary Average :	$86,750
Salary Average Remaining :	$73,583
Brennan Othmann	$86,333 (2)
Salary Remaining :	$73,229
Salary Average :	$86,333
Salary Average Remaining :	$73,229
Henrik Tikkanen	$82,375 (1)
Salary Remaining :	$69,872
Salary Average :	$82,375
Salary Average Remaining :	$69,872
Jordan Spence	$76,900 (2)
Salary Remaining :	$65,228
Salary Average :	$76,900
Salary Average Remaining :	$65,228
Robert Bortuzzo	$75,000 (1)
Salary Remaining :	$63,616
Salary Average :	$75,000
Salary Average Remaining :	$63,616
Max McCormick	$75,000 (1)
Salary Remaining :	$63,616
Salary Average :	$75,000
Salary Average Remaining :	$63,616
Aaron Dell	$75,000 (2)
Salary Remaining :	$63,616
Salary Average :	$75,000
Salary Average Remaining :	$63,616
Louis Domingue	$75,000 (2)
Salary Remaining :	$63,616
Salary Average :	$75,000
Salary Average Remaining :	$63,616
Jack Campbell	$75,000 (3)
Salary Remaining :	$63,616
Salary Average :	$75,000
Salary Average Remaining :	$63,616
Total Farm Players	40
Salary Commitment
Year 2025 : $5,508,342
Year 2026 : $4,189,233
Year 2027 : $2,301,000
Year 2028 : $300,000
Salary Average Commitment
Year 2025 : $5,287,546
Year 2026 : $4,023,937
Year 2027 : $2,301,000
Year 2028 : $300,000

Coyotes

Arena Capacity - Ticket Price Attendance - %
Arena Name	Jobing.com Arena
Level 1:	6000 - $80 - 5,708 - 95.13%
Level 2:	5000 - $60 - 4,740 - 94.80%
Level 3:	2000 - $40 - 1,643 - 82.16%
Level 4:	4000 - $20 - 3,953 - 98.81%
Luxury :	1000 - $150 - 988 - 98.76%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $25 - 1,914 - 95.70%
Farm Level 2:	1000 - $10 - 989 - 98.93%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	36
Average Attendance - %	17,031 - 94.62%
Average Income per Game	$1,540,526
Year to Date Revenue	$10,783,681
Farm
Home Games Left	36
Average Attendance - %	2,903 - 96.78%
Average Income per Game	$86,037
Year to Date Revenue	$602,258
Expense
Pro Players Total Salaries	$63,062,333
Farm Players Total Salaries	$4,082,233
Coaches Total Salaries	$1,950,000
Luxury Taxe Total	$0
Special Salary Cap Value	$250,000
Pro Year To Date Expenses	$9,074,657
Farm Year To Date Expenses	$732,349
Pro Salary Cap To Date	$8,904,657
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$55,458,931
Farm Estimated Season Revenue	$3,097,327
Pro Remaining Season Days	103
Pro Expenses Per Days	$535,519
Pro Estimated Expenses	$55,158,457
Farm Remaining Season Days	95
Farm Expenses Per Days	$43,145
Farm Estimated Expenses	$4,098,775
Estimated Season Expenses	$59,257,232
Estimated Season Salary Cap	$63,283,114
Estimate Under Maximum Salary Cap of $74,500,000	$11,216,886
Estimate Over Minimum Salary Cap of $58,500,000	$4,783,114
Current Bank Account	$68,161,183
Projected Bank Account	$67,460,209

Pro Players Salaries
Erik Karlsson	$8,500,000 (3)
-Salary Remaining :	$7,295,833
-Salary Average :	$8,500,000
-Salary Average Remaining :	$7,295,833
Matthew Benning	$3,711,000 (2)
-Salary Remaining :	$3,185,275
-Salary Average :	$3,711,000
-Salary Average Remaining :	$3,185,275
Rocco Grimaldi	$3,000,000 (2)
-Salary Remaining :	$2,575,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$2,575,000
Craig Smith	$2,505,000 (1)
-Salary Remaining :	$2,150,125
-Salary Average :	$2,505,000
-Salary Average Remaining :	$2,150,125
Trevor Lewis	$2,474,000 (1)
-Salary Remaining :	$2,123,517
-Salary Average :	$2,474,000
-Salary Average Remaining :	$2,123,517
Jack Johnson	$2,400,000 (1)
-Salary Remaining :	$2,060,000
-Salary Average :	$2,400,000
-Salary Average Remaining :	$2,060,000
Ryan Carpenter	$2,224,000 (3)
-Salary Remaining :	$1,908,933
-Salary Average :	$2,224,000
-Salary Average Remaining :	$1,908,933
Patrick Maroon	$2,000,000 (1)
-Salary Remaining :	$1,716,667
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,716,667
Karel Vejmelka	$2,000,000 (3)
-Salary Remaining :	$1,716,667
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,716,667
Ben Hutton	$2,000,000 (1)
-Salary Remaining :	$1,716,667
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,716,667
Drew Helleson	$1,927,000 (3)
-Salary Remaining :	$1,654,008
-Salary Average :	$1,927,000
-Salary Average Remaining :	$1,654,008
Jaycob Megna	$1,600,000 (3)
-Salary Remaining :	$1,373,333
-Salary Average :	$1,600,000
-Salary Average Remaining :	$1,373,333
Dominic Toninato	$1,500,000 (2)
-Salary Remaining :	$1,287,500
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,287,500
Jonas Johansson	$1,500,000 (3)
-Salary Remaining :	$1,287,500
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,287,500
Owen Pickering	$1,464,000 (3)
-Salary Remaining :	$1,256,600
-Salary Average :	$1,464,000
-Salary Average Remaining :	$1,256,600
Gunnarwolfe Fontaine	$1,381,000 (3)
-Salary Remaining :	$1,185,358
-Salary Average :	$1,381,000
-Salary Average Remaining :	$1,185,358
Tyler Tucker	$1,338,000 (2)
-Salary Remaining :	$1,148,450
-Salary Average :	$1,338,000
-Salary Average Remaining :	$1,148,450
John Parker-Jones	$1,334,000 (3)
-Salary Remaining :	$1,145,017
-Salary Average :	$1,334,000
-Salary Average Remaining :	$1,145,017
Chaz Lucius	$1,325,000 (1)
-Salary Remaining :	$1,137,292
-Salary Average :	$1,325,000
-Salary Average Remaining :	$1,137,292
Joni Jurmo	$1,322,000 (3)
-Salary Remaining :	$1,134,717
-Salary Average :	$1,322,000
-Salary Average Remaining :	$1,134,717
Florian Xhekaj	$1,289,000 (3)
-Salary Remaining :	$1,106,392
-Salary Average :	$1,289,000
-Salary Average Remaining :	$1,106,392
Bryce Montgomery	$1,288,000 (3)
-Salary Remaining :	$1,105,533
-Salary Average :	$1,288,000
-Salary Average Remaining :	$1,105,533
Caedan Bankier	$1,281,000 (3)
-Salary Remaining :	$1,099,525
-Salary Average :	$1,281,000
-Salary Average Remaining :	$1,099,525
Harrison Brunicke	$1,277,000 (3)
-Salary Remaining :	$1,096,092
-Salary Average :	$1,277,000
-Salary Average Remaining :	$1,096,092
Chase Pietila	$1,263,000 (3)
-Salary Remaining :	$1,084,075
-Salary Average :	$1,263,000
-Salary Average Remaining :	$1,084,075
Tanner Pearson	$1,132,000 (3)
-Salary Remaining :	$971,633
-Salary Average :	$1,132,000
-Salary Average Remaining :	$971,633
Jonny Brodzinski	$1,127,000 (3)
-Salary Remaining :	$967,342
-Salary Average :	$1,127,000
-Salary Average Remaining :	$967,342
Martin Frk	$1,119,000 (3)
-Salary Remaining :	$960,475
-Salary Average :	$1,119,000
-Salary Average Remaining :	$960,475
Matt Luff	$1,114,000 (3)
-Salary Remaining :	$956,183
-Salary Average :	$1,114,000
-Salary Average Remaining :	$956,183
Vinni Lettieri	$1,114,000 (1)
-Salary Remaining :	$956,183
-Salary Average :	$1,114,000
-Salary Average Remaining :	$956,183
Anthony Angello	$1,068,000 (1)
-Salary Remaining :	$916,700
-Salary Average :	$1,068,000
-Salary Average Remaining :	$916,700
Carson Golder	$1,041,000 (3)
-Salary Remaining :	$893,525
-Salary Average :	$1,041,000
-Salary Average Remaining :	$893,525
Luke Hughes	$925,000 (1)
-Salary Remaining :	$793,958
-Salary Average :	$925,000
-Salary Average Remaining :	$793,958
Devante Stephens	$906,000 (1)
-Salary Remaining :	$777,650
-Salary Average :	$906,000
-Salary Average Remaining :	$777,650
Sebastian Cossa	$863,333 (2)
-Salary Remaining :	$741,027
-Salary Average :	$863,333
-Salary Average Remaining :	$741,027
Henrik Rybinski	$750,000 (1)
-Salary Remaining :	$643,750
-Salary Average :	$750,000
-Salary Average Remaining :	$643,750
Devin Shore	$0 (0)
Total Pro Players	37
Salary Commitment
Year 2025 : $63,062,333
Year 2026 : $45,595,333
Year 2027 : $35,183,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $63,062,333
Year 2026 : $45,595,333
Year 2027 : $35,183,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $63,062,333
Year 2026 : $45,595,333
Year 2027 : $35,183,000
Year 2028 : $0

Farm Players Salaries
Luke Philp	$221,400 (1)
Salary Remaining :	$187,795
Salary Average :	$221,400
Salary Average Remaining :	$187,795
Brogan Rafferty	$217,700 (1)
Salary Remaining :	$184,656
Salary Average :	$217,700
Salary Average Remaining :	$184,656
Arshdeep Bains	$217,000 (1)
Salary Remaining :	$184,063
Salary Average :	$217,000
Salary Average Remaining :	$184,063
Nick Abruzzese	$217,000 (1)
Salary Remaining :	$184,063
Salary Average :	$217,000
Salary Average Remaining :	$184,063
Ryan Reaves	$213,600 (1)
Salary Remaining :	$181,179
Salary Average :	$213,600
Salary Average Remaining :	$181,179
Vyacheslav Buteyets	$195,000 (3)
Salary Remaining :	$165,402
Salary Average :	$195,000
Salary Average Remaining :	$165,402
Calle Rosen	$150,000 (1)
Salary Remaining :	$127,232
Salary Average :	$150,000
Salary Average Remaining :	$127,232
Alex Belzile	$150,000 (2)
Salary Remaining :	$127,232
Salary Average :	$150,000
Salary Average Remaining :	$127,232
Max McCue	$137,900 (3)
Salary Remaining :	$116,969
Salary Average :	$137,900
Salary Average Remaining :	$116,969
Danila Klimovich	$134,700 (3)
Salary Remaining :	$114,254
Salary Average :	$134,700
Salary Average Remaining :	$114,254
Filip Bystedt	$134,100 (3)
Salary Remaining :	$113,746
Salary Average :	$134,100
Salary Average Remaining :	$113,746
Samuel Helenius	$134,000 (3)
Salary Remaining :	$113,661
Salary Average :	$134,000
Salary Average Remaining :	$113,661
Luke Tuch	$134,000 (3)
Salary Remaining :	$113,661
Salary Average :	$134,000
Salary Average Remaining :	$113,661
Ty Mueller	$133,100 (3)
Salary Remaining :	$112,897
Salary Average :	$133,100
Salary Average Remaining :	$112,897
Ryan Ufko	$129,800 (3)
Salary Remaining :	$110,098
Salary Average :	$129,800
Salary Average Remaining :	$110,098
Olivier Nadeau	$128,600 (3)
Salary Remaining :	$109,080
Salary Average :	$128,600
Salary Average Remaining :	$109,080
Noah Laba	$128,000 (3)
Salary Remaining :	$108,571
Salary Average :	$128,000
Salary Average Remaining :	$108,571
Michael Buchinger	$127,500 (3)
Salary Remaining :	$108,147
Salary Average :	$127,500
Salary Average Remaining :	$108,147
Yaniv Perets	$125,000 (3)
Salary Remaining :	$106,027
Salary Average :	$125,000
Salary Average Remaining :	$106,027
Jakub Demek	$119,700 (3)
Salary Remaining :	$101,531
Salary Average :	$119,700
Salary Average Remaining :	$101,531
Ronnie Attard	$118,800 (3)
Salary Remaining :	$100,768
Salary Average :	$118,800
Salary Average Remaining :	$100,768
Tyler Madden	$114,100 (2)
Salary Remaining :	$96,781
Salary Average :	$114,100
Salary Average Remaining :	$96,781
Emil Bemstrom	$108,700 (3)
Salary Remaining :	$92,201
Salary Average :	$108,700
Salary Average Remaining :	$92,201
Robbie Russo	$107,800 (1)
Salary Remaining :	$91,438
Salary Average :	$107,800
Salary Average Remaining :	$91,438
Spencer Smallman	$104,500 (1)
Salary Remaining :	$88,638
Salary Average :	$104,500
Salary Average Remaining :	$88,638
Xavier Parent	$102,400 (2)
Salary Remaining :	$86,857
Salary Average :	$102,400
Salary Average Remaining :	$86,857
Ben Gaudreau	$100,000 (1)
Salary Remaining :	$84,821
Salary Average :	$100,000
Salary Average Remaining :	$84,821
Kevin Korchinski	$91,833 (2)
Salary Remaining :	$77,894
Salary Average :	$91,833
Salary Average Remaining :	$77,894
Owen Sillinger	$86,000 (1)
Salary Remaining :	$72,946
Salary Average :	$75,000
Salary Average Remaining :	$63,616
Total Farm Players	29
Salary Commitment
Year 2025 : $4,082,233
Year 2026 : $2,447,233
Year 2027 : $1,988,900
Year 2028 : $0
Salary Average Commitment
Year 2025 : $4,071,233
Year 2026 : $2,447,233
Year 2027 : $1,988,900
Year 2028 : $0

Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	6000 - $100 - 4,569 - 76.15%
Level 2:	5000 - $60 - 4,850 - 97.00%
Level 3:	2000 - $35 - 1,993 - 99.67%
Level 4:	4000 - $20 - 3,891 - 97.28%
Luxury :	1000 - $200 - 743 - 74.29%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $35 - 1,407 - 70.37%
Farm Level 2:	1000 - $15 - 750 - 75.03%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	36
Average Attendance - %	16,046 - 89.15%
Average Income per Game	$1,555,639
Year to Date Revenue	$10,889,471
Farm
Home Games Left	37
Average Attendance - %	2,158 - 71.92%
Average Income per Game	$90,162
Year to Date Revenue	$540,974
Expense
Pro Players Total Salaries	$74,029,000
Farm Players Total Salaries	$2,836,900
Coaches Total Salaries	$4,250,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$10,847,538
Farm Year To Date Expenses	$624,607
Pro Salary Cap To Date	$10,422,538
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$56,002,994
Farm Estimated Season Revenue	$3,336,006
Pro Remaining Season Days	103
Pro Expenses Per Days	$641,908
Pro Estimated Expenses	$66,116,524
Farm Remaining Season Days	95
Farm Expenses Per Days	$36,490
Farm Estimated Expenses	$3,466,550
Estimated Season Expenses	$69,583,074
Estimated Season Salary Cap	$73,964,062
Estimate Under Maximum Salary Cap of $74,500,000	$535,938
Estimate Over Minimum Salary Cap of $58,500,000	$15,464,062
Current Bank Account	$9,921,449
Projected Bank Account	($322,625)

Pro Players Salaries
Claude Giroux	$9,500,000 (3)
-Salary Remaining :	$8,154,167
-Salary Average :	$9,500,000
-Salary Average Remaining :	$8,154,167
Jake McCabe	$7,500,000 (1)
-Salary Remaining :	$6,437,500
-Salary Average :	$7,500,000
-Salary Average Remaining :	$6,437,500
Tim Stutzle	$5,199,000 (2)
-Salary Remaining :	$4,462,475
-Salary Average :	$5,199,000
-Salary Average Remaining :	$4,462,475
Radko Gudas	$4,600,000 (2)
-Salary Remaining :	$3,948,333
-Salary Average :	$4,600,000
-Salary Average Remaining :	$3,948,333
Jesper Bratt	$4,505,000 (2)
-Salary Remaining :	$3,866,792
-Salary Average :	$4,505,000
-Salary Average Remaining :	$3,866,792
Derek Forbort	$4,500,000 (2)
-Salary Remaining :	$3,862,500
-Salary Average :	$4,500,000
-Salary Average Remaining :	$3,862,500
Pavel Buchnevich	$4,500,000 (3)
-Salary Remaining :	$3,862,500
-Salary Average :	$4,500,000
-Salary Average Remaining :	$3,862,500
Jack Hughes	$4,242,000 (1)
-Salary Remaining :	$3,641,050
-Salary Average :	$4,242,000
-Salary Average Remaining :	$3,641,050
Rasmus Dahlin	$3,938,000 (3)
-Salary Remaining :	$3,380,117
-Salary Average :	$3,938,000
-Salary Average Remaining :	$3,380,117
Owen Tippett	$3,685,000 (3)
-Salary Remaining :	$3,162,958
-Salary Average :	$3,685,000
-Salary Average Remaining :	$3,162,958
Drew O'Connor	$3,500,000 (3)
-Salary Remaining :	$3,004,167
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,004,167
Linus Ullmark	$3,498,000 (2)
-Salary Remaining :	$3,002,450
-Salary Average :	$3,498,000
-Salary Average Remaining :	$3,002,450
Dawson Mercer	$3,150,000 (3)
-Salary Remaining :	$2,703,750
-Salary Average :	$3,150,000
-Salary Average Remaining :	$2,703,750
Jesse Puljujarvi	$2,500,000 (3)
-Salary Remaining :	$2,145,833
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,145,833
Luke Glendening	$2,250,000 (2)
-Salary Remaining :	$1,931,250
-Salary Average :	$2,250,000
-Salary Average Remaining :	$1,931,250
Helge Grans	$1,452,000 (3)
-Salary Remaining :	$1,246,300
-Salary Average :	$1,452,000
-Salary Average Remaining :	$1,246,300
Nico Sturm	$1,252,000 (1)
-Salary Remaining :	$1,074,633
-Salary Average :	$1,097,000
-Salary Average Remaining :	$941,592
Christian Fischer	$1,208,000 (2)
-Salary Remaining :	$1,036,867
-Salary Average :	$1,659,000
-Salary Average Remaining :	$1,423,975
Ethan Haider	$1,072,000 (3)
-Salary Remaining :	$920,133
-Salary Average :	$1,072,000
-Salary Average Remaining :	$920,133
Peter DiLiberatore	$990,000 (2)
-Salary Remaining :	$849,750
-Salary Average :	$990,000
-Salary Average Remaining :	$849,750
Layton Ahac	$988,000 (2)
-Salary Remaining :	$848,033
-Salary Average :	$988,000
-Salary Average Remaining :	$848,033
Total Pro Players	21
Salary Commitment
Year 2025 : $74,029,000
Year 2026 : $61,035,000
Year 2027 : $33,297,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $74,325,000
Year 2026 : $61,486,000
Year 2027 : $33,297,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $74,029,000
Year 2026 : $61,035,000
Year 2027 : $33,297,000
Year 2028 : $0

Farm Players Salaries
Dylan Coghlan	$250,000 (3)
Salary Remaining :	$212,054
Salary Average :	$250,000
Salary Average Remaining :	$212,054
Philipp Grubauer	$200,000 (2)
Salary Remaining :	$169,643
Salary Average :	$200,000
Salary Average Remaining :	$169,643
Vitek Vanecek	$160,000 (3)
Salary Remaining :	$135,714
Salary Average :	$160,000
Salary Average Remaining :	$135,714
Jakob Pelletier	$148,800 (3)
Salary Remaining :	$126,214
Salary Average :	$148,800
Salary Average Remaining :	$126,214
Matthew Robertson	$140,200 (3)
Salary Remaining :	$118,920
Salary Average :	$140,200
Salary Average Remaining :	$118,920
Samuel Johannesson	$137,200 (3)
Salary Remaining :	$116,375
Salary Average :	$137,200
Salary Average Remaining :	$116,375
Donovan Sebrango	$135,600 (3)
Salary Remaining :	$115,018
Salary Average :	$135,600
Salary Average Remaining :	$115,018
Ethan Edwards	$134,100 (3)
Salary Remaining :	$113,746
Salary Average :	$134,100
Salary Average Remaining :	$113,746
David Gustafsson	$133,300 (2)
Salary Remaining :	$113,067
Salary Average :	$133,300
Salary Average Remaining :	$113,067
Alex Beaucage	$131,500 (3)
Salary Remaining :	$111,540
Salary Average :	$131,500
Salary Average Remaining :	$111,540
Anton Johansson	$127,900 (3)
Salary Remaining :	$108,487
Salary Average :	$127,900
Salary Average Remaining :	$108,487
Fabian Wagner	$127,700 (3)
Salary Remaining :	$108,317
Salary Average :	$127,700
Salary Average Remaining :	$108,317
Josh Bloom	$127,100 (3)
Salary Remaining :	$107,808
Salary Average :	$127,100
Salary Average Remaining :	$107,808
Jayden Grubbe	$126,800 (3)
Salary Remaining :	$107,554
Salary Average :	$126,800
Salary Average Remaining :	$107,554
Jack Rathbone	$123,200 (2)
Salary Remaining :	$104,500
Salary Average :	$123,200
Salary Average Remaining :	$104,500
Ethan Samson	$122,700 (3)
Salary Remaining :	$104,076
Salary Average :	$122,700
Salary Average Remaining :	$104,076
Hugh McGing	$110,000 (2)
Salary Remaining :	$93,304
Salary Average :	$110,000
Salary Average Remaining :	$93,304
Eetu Liukas	$109,500 (3)
Salary Remaining :	$92,879
Salary Average :	$109,500
Salary Average Remaining :	$92,879
Trevor Kuntar	$109,300 (3)
Salary Remaining :	$92,710
Salary Average :	$109,300
Salary Average Remaining :	$92,710
Chris Wilkie	$100,000 (1)
Salary Remaining :	$84,821
Salary Average :	$100,000
Salary Average Remaining :	$84,821
Matthew Maggio	$82,000 (2)
Salary Remaining :	$69,554
Salary Average :	$82,000
Salary Average Remaining :	$69,554
Total Farm Players	21
Salary Commitment
Year 2025 : $2,836,900
Year 2026 : $2,736,900
Year 2027 : $2,088,400
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,836,900
Year 2026 : $2,736,900
Year 2027 : $2,088,400
Year 2028 : $0

Ducks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	6000 - $90 - 5,607 - 93.45%
Level 2:	5000 - $70 - 3,520 - 70.41%
Level 3:	2000 - $40 - 1,569 - 78.44%
Level 4:	4000 - $25 - 2,965 - 74.13%
Luxury :	1000 - $180 - 961 - 96.13%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $40 - 1,253 - 62.64%
Farm Level 2:	1000 - $20 - 560 - 56.03%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	36
Average Attendance - %	14,622 - 81.23%
Average Income per Game	$1,580,809
Year to Date Revenue	$11,065,665
Farm
Home Games Left	36
Average Attendance - %	1,813 - 60.44%
Average Income per Game	$91,367
Year to Date Revenue	$639,566
Expense
Pro Players Total Salaries	$69,728,000
Farm Players Total Salaries	$3,795,117
Coaches Total Salaries	$9,750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$10,999,128
Farm Year To Date Expenses	$1,332,324
Pro Salary Cap To Date	$10,326,217
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$56,909,134
Farm Estimated Season Revenue	$3,289,197
Pro Remaining Season Days	103
Pro Expenses Per Days	$620,650
Pro Estimated Expenses	$63,926,950
Farm Remaining Season Days	95
Farm Expenses Per Days	$78,528
Farm Estimated Expenses	$7,460,160
Estimated Season Expenses	$71,387,110
Estimated Season Salary Cap	$70,176,118
Estimate Under Maximum Salary Cap of $74,500,000	$4,323,882
Estimate Over Minimum Salary Cap of $58,500,000	$11,676,118
Current Bank Account	$123,270,234
Projected Bank Account	$112,081,455

Pro Players Salaries
Kyle Connor	$9,260,000 (3)
-Salary Remaining :	$7,948,167
-Salary Average :	$9,260,000
-Salary Average Remaining :	$7,948,167
Justin Faulk	$9,000,000 (2)
-Salary Remaining :	$7,725,000
-Salary Average :	$9,000,000
-Salary Average Remaining :	$7,725,000
Jake Walman	$8,350,000 (3)
-Salary Remaining :	$7,167,083
-Salary Average :	$8,350,000
-Salary Average Remaining :	$7,167,083
Tyler Bertuzzi	$5,950,000 (3)
-Salary Remaining :	$5,107,083
-Salary Average :	$5,950,000
-Salary Average Remaining :	$5,107,083
Scott Laughton	$5,250,000 (2)
-Salary Remaining :	$4,506,250
-Salary Average :	$5,250,000
-Salary Average Remaining :	$4,506,250
Ross Colton	$4,850,000 (3)
-Salary Remaining :	$4,162,917
-Salary Average :	$4,850,000
-Salary Average Remaining :	$4,162,917
Tyler Toffoli	$4,165,000 (2)
-Salary Remaining :	$3,574,958
-Salary Average :	$4,165,000
-Salary Average Remaining :	$3,574,958
Dylan Larkin	$3,544,000 (2)
-Salary Remaining :	$3,041,933
-Salary Average :	$3,363,000
-Salary Average Remaining :	$2,886,575
Casey Mittelstadt	$3,362,000 (3)
-Salary Remaining :	$2,885,717
-Salary Average :	$3,362,000
-Salary Average Remaining :	$2,885,717
Zach Hyman	$3,175,000 (3)
-Salary Remaining :	$2,725,208
-Salary Average :	$3,175,000
-Salary Average Remaining :	$2,725,208
Noah Cates	$2,857,000 (3)
-Salary Remaining :	$2,452,258
-Salary Average :	$2,857,000
-Salary Average Remaining :	$2,452,258
Josh Manson	$2,524,000 (3)
-Salary Remaining :	$2,166,433
-Salary Average :	$2,524,000
-Salary Average Remaining :	$2,166,433
MacKenzie Weegar	$2,472,000 (1)
-Salary Remaining :	$2,121,800
-Salary Average :	$964,000
-Salary Average Remaining :	$827,433
Warren Foegele	$2,000,000 (1)
-Salary Remaining :	$1,716,667
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,716,667
Joey Daccord	$1,205,000 (2)
-Salary Remaining :	$1,034,292
-Salary Average :	$875,710
-Salary Average Remaining :	$751,651
Keaton Middleton	$1,171,000 (2)
-Salary Remaining :	$1,005,108
-Salary Average :	$1,171,000
-Salary Average Remaining :	$1,005,108
Will Cranley	$1,075,000 (3)
-Salary Remaining :	$922,708
-Salary Average :	$1,075,000
-Salary Average Remaining :	$922,708
Mikey Anderson	$958,000 (1)
-Salary Remaining :	$822,283
-Salary Average :	$958,000
-Salary Average Remaining :	$822,283
Dakota Joshua	$900,000 (1)
-Salary Remaining :	$772,500
-Salary Average :	$900,000
-Salary Average Remaining :	$772,500
Jordan Greenway	$835,000 (2)
-Salary Remaining :	$716,708
-Salary Average :	$913,234
-Salary Average Remaining :	$783,859
Total Pro Players	20
Salary Commitment
Year 2025 : $72,903,000
Year 2026 : $66,573,000
Year 2027 : $41,403,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $70,962,944
Year 2026 : $66,140,944
Year 2027 : $41,403,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $72,903,000
Year 2026 : $66,573,000
Year 2027 : $41,403,000
Year 2028 : $0

Farm Players Salaries
Jan Rutta	$290,000 (2)
Salary Remaining :	$245,982
Salary Average :	$290,000
Salary Average Remaining :	$245,982
Cole Smith	$250,000 (3)
Salary Remaining :	$212,054
Salary Average :	$250,000
Salary Average Remaining :	$212,054
Spencer Knight	$247,200 (2)
Salary Remaining :	$209,679
Salary Average :	$92,500
Salary Average Remaining :	$78,460
Sam Lafferty	$220,000 (2)
Salary Remaining :	$186,607
Salary Average :	$220,000
Salary Average Remaining :	$186,607
Dysin Mayo	$193,400 (2)
Salary Remaining :	$164,045
Salary Average :	$193,400
Salary Average Remaining :	$164,045
Matt Grzelcyk	$180,000 (2)
Salary Remaining :	$152,679
Salary Average :	$180,000
Salary Average Remaining :	$152,679
Devin Cooley	$175,000 (2)
Salary Remaining :	$148,438
Salary Average :	$175,000
Salary Average Remaining :	$148,438
Jake Allen	$165,000 (2)
Salary Remaining :	$139,955
Salary Average :	$165,000
Salary Average Remaining :	$139,955
Ryan Lomberg	$150,000 (3)
Salary Remaining :	$127,232
Salary Average :	$150,000
Salary Average Remaining :	$127,232
Anthony Beauvillier	$143,000 (1)
Salary Remaining :	$121,295
Salary Average :	$285,100
Salary Average Remaining :	$241,826
Bradly Nadeau	$142,200 (3)
Salary Remaining :	$120,616
Salary Average :	$142,200
Salary Average Remaining :	$120,616
Rhett Pitlick	$135,200 (3)
Salary Remaining :	$114,679
Salary Average :	$135,200
Salary Average Remaining :	$114,679
Riley Hughes	$131,900 (3)
Salary Remaining :	$111,879
Salary Average :	$131,900
Salary Average Remaining :	$111,879
Connor Mackey	$131,900 (1)
Salary Remaining :	$111,879
Salary Average :	$131,900
Salary Average Remaining :	$111,879
Marek Alscher	$128,600 (3)
Salary Remaining :	$109,080
Salary Average :	$128,600
Salary Average Remaining :	$109,080
Elias Salomonsson	$128,400 (3)
Salary Remaining :	$108,911
Salary Average :	$128,400
Salary Average Remaining :	$108,911
Francesco Arcuri	$126,800 (3)
Salary Remaining :	$107,554
Salary Average :	$126,800
Salary Average Remaining :	$107,554
Julian Lutz	$125,800 (3)
Salary Remaining :	$106,705
Salary Average :	$125,800
Salary Average Remaining :	$106,705
Kyle Masters	$103,700 (3)
Salary Remaining :	$87,960
Salary Average :	$103,700
Salary Average Remaining :	$87,960
Brett Brochu	$100,000 (3)
Salary Remaining :	$84,821
Salary Average :	$100,000
Salary Average Remaining :	$84,821
Cole Schwindt	$93,400 (1)
Salary Remaining :	$79,223
Salary Average :	$84,304
Salary Average Remaining :	$71,508
Brandon Coe	$92,500 (1)
Salary Remaining :	$78,460
Salary Average :	$92,500
Salary Average Remaining :	$78,460
Mikael Pyyhtia	$89,750 (1)
Salary Remaining :	$76,127
Salary Average :	$89,750
Salary Average Remaining :	$76,127
Vadim Zherenko	$84,667 (1)
Salary Remaining :	$71,816
Salary Average :	$84,667
Salary Average Remaining :	$71,816
Jared Davidson	$84,200 (3)
Salary Remaining :	$71,420
Salary Average :	$84,200
Salary Average Remaining :	$71,420
Ryder Rolston	$82,500 (1)
Salary Remaining :	$69,978
Salary Average :	$82,500
Salary Average Remaining :	$69,978
Total Farm Players	26
Salary Commitment
Year 2025 : $3,795,117
Year 2026 : $3,077,400
Year 2027 : $1,606,800
Year 2028 : $0
Salary Average Commitment
Year 2025 : $3,773,421
Year 2026 : $2,922,700
Year 2027 : $1,606,800
Year 2028 : $0

Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Saddledome
Level 1:	6000 - $85 - 5,843 - 97.38%
Level 2:	5000 - $60 - 4,787 - 95.74%
Level 3:	2000 - $45 - 1,451 - 72.54%
Level 4:	4000 - $30 - 2,450 - 61.25%
Luxury :	1000 - $120 - 999 - 99.91%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $50 - 1,004 - 50.18%
Farm Level 2:	1000 - $30 - 500 - 50.00%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	36
Average Attendance - %	15,530 - 86.28%
Average Income per Game	$1,553,358
Year to Date Revenue	$10,873,505
Farm
Home Games Left	36
Average Attendance - %	1,504 - 50.12%
Average Income per Game	$97,116
Year to Date Revenue	$679,812
Expense
Pro Players Total Salaries	$74,461,167
Farm Players Total Salaries	$2,945,595
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$10,690,331
Farm Year To Date Expenses	$598,893
Pro Salary Cap To Date	$10,548,670
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$55,920,883
Farm Estimated Season Revenue	$3,496,176
Pro Remaining Season Days	103
Pro Expenses Per Days	$628,843
Pro Estimated Expenses	$64,770,829
Farm Remaining Season Days	95
Farm Expenses Per Days	$35,229
Farm Estimated Expenses	$3,346,755
Estimated Season Expenses	$68,117,584
Estimated Season Salary Cap	$74,461,200
Estimate Under Maximum Salary Cap of $74,500,000	$38,800
Estimate Over Minimum Salary Cap of $58,500,000	$15,961,200
Current Bank Account	$59,208,509
Projected Bank Account	$50,507,984

Pro Players Salaries
Brock Nelson	$9,420,000 (3)
-Salary Remaining :	$8,085,500
-Salary Average :	$9,420,000
-Salary Average Remaining :	$8,085,500
Sidney Crosby	$7,860,000 (1)
-Salary Remaining :	$6,746,500
-Salary Average :	$7,860,000
-Salary Average Remaining :	$6,746,500
John Tavares	$6,594,000 (2)
-Salary Remaining :	$5,659,850
-Salary Average :	$5,662,000
-Salary Average Remaining :	$4,859,883
Igor Shesterkin	$5,628,000 (1)
-Salary Remaining :	$4,830,700
-Salary Average :	$786,000
-Salary Average Remaining :	$674,650
Chris Kreider	$5,330,000 (2)
-Salary Remaining :	$4,574,917
-Salary Average :	$7,999,500
-Salary Average Remaining :	$6,866,238
Jake Guentzel	$4,302,000 (3)
-Salary Remaining :	$3,692,550
-Salary Average :	$4,302,000
-Salary Average Remaining :	$3,692,550
Ryan Nugent-Hopkins	$4,083,000 (1)
-Salary Remaining :	$3,504,575
-Salary Average :	$5,441,000
-Salary Average Remaining :	$4,670,192
Ilya Samsonov	$3,960,000 (2)
-Salary Remaining :	$3,399,000
-Salary Average :	$3,960,000
-Salary Average Remaining :	$3,399,000
K'Andre Miller	$3,944,000 (2)
-Salary Remaining :	$3,385,267
-Salary Average :	$3,944,000
-Salary Average Remaining :	$3,385,267
Colton Parayko	$3,415,000 (1)
-Salary Remaining :	$2,931,208
-Salary Average :	$5,670,000
-Salary Average Remaining :	$4,866,750
Brett Kulak	$2,995,000 (1)
-Salary Remaining :	$2,570,708
-Salary Average :	$2,995,000
-Salary Average Remaining :	$2,570,708
Ty Emberson	$2,950,000 (5)
-Salary Remaining :	$2,532,083
-Salary Average :	$2,950,000
-Salary Average Remaining :	$2,532,083
Tyler Motte	$2,600,000 (1)
-Salary Remaining :	$2,231,667
-Salary Average :	$2,600,000
-Salary Average Remaining :	$2,231,667
Steven Lorentz	$2,555,000 (1)
-Salary Remaining :	$2,193,042
-Salary Average :	$2,555,000
-Salary Average Remaining :	$2,193,042
Samuel Girard	$2,275,000 (2)
-Salary Remaining :	$1,952,708
-Salary Average :	$802,645
-Salary Average Remaining :	$688,937
Logan O'Connor	$1,887,000 (1)
-Salary Remaining :	$1,619,675
-Salary Average :	$1,887,000
-Salary Average Remaining :	$1,619,675
Kevin Bahl	$1,442,000 (2)
-Salary Remaining :	$1,237,717
-Salary Average :	$1,442,000
-Salary Average Remaining :	$1,237,717
Mark Kastelic	$1,402,000 (2)
-Salary Remaining :	$1,203,383
-Salary Average :	$1,402,000
-Salary Average Remaining :	$1,203,383
Dmitri Voronkov	$925,000 (1)
-Salary Remaining :	$793,958
-Salary Average :	$925,000
-Salary Average Remaining :	$793,958
Mavrik Bourque	$894,167 (1)
-Salary Remaining :	$767,493
-Salary Average :	$894,167
-Salary Average Remaining :	$767,493
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 :	$237,500
Salary Average :	$280,000
Salary Average Remaining :	$237,500
Kyle Burroughs	$255,500 (1)
Salary Remaining :	$216,719
Salary Average :	$255,500
Salary Average Remaining :	$216,719
Felix Sandstrom	$158,500 (2)
Salary Remaining :	$134,442
Salary Average :	$158,500
Salary Average Remaining :	$134,442
Oskar Back	$148,500 (3)
Salary Remaining :	$125,960
Salary Average :	$148,500
Salary Average Remaining :	$125,960
Dylan Roobroeck	$139,000 (3)
Salary Remaining :	$117,902
Salary Average :	$139,000
Salary Average Remaining :	$117,902
Dylan Peterson	$135,300 (3)
Salary Remaining :	$114,763
Salary Average :	$135,300
Salary Average Remaining :	$114,763
Benoit-Olivier Groulx	$134,000 (2)
Salary Remaining :	$113,661
Salary Average :	$134,000
Salary Average Remaining :	$113,661
Cole Clayton	$133,600 (3)
Salary Remaining :	$113,321
Salary Average :	$133,600
Salary Average Remaining :	$113,321
Anthony Romano	$132,000 (3)
Salary Remaining :	$111,964
Salary Average :	$132,000
Salary Average Remaining :	$111,964
Shakir Mukhamadullin	$129,417 (1)
Salary Remaining :	$109,773
Salary Average :	$129,417
Salary Average Remaining :	$109,773
Shai Buium	$128,700 (3)
Salary Remaining :	$109,165
Salary Average :	$128,700
Salary Average Remaining :	$109,165
Luca Pinelli	$128,400 (3)
Salary Remaining :	$108,911
Salary Average :	$128,400
Salary Average Remaining :	$108,911
Nathan Aspinall	$126,900 (3)
Salary Remaining :	$107,638
Salary Average :	$126,900
Salary Average Remaining :	$107,638
Ryan Suzuki	$124,300 (2)
Salary Remaining :	$105,433
Salary Average :	$124,300
Salary Average Remaining :	$105,433
Michael Kesselring	$114,400 (2)
Salary Remaining :	$97,036
Salary Average :	$114,400
Salary Average Remaining :	$97,036
Aku Raty	$110,800 (3)
Salary Remaining :	$93,982
Salary Average :	$110,800
Salary Average Remaining :	$93,982
Curtis Douglas	$106,600 (2)
Salary Remaining :	$90,420
Salary Average :	$106,600
Salary Average Remaining :	$90,420
Aaron Ness	$100,000 (1)
Salary Remaining :	$84,821
Salary Average :	$100,000
Salary Average Remaining :	$84,821
Mike Hardman	$99,000 (1)
Salary Remaining :	$83,973
Salary Average :	$99,000
Salary Average Remaining :	$83,973
Bokondji Imama	$91,400 (1)
Salary Remaining :	$77,527
Salary Average :	$91,400
Salary Average Remaining :	$77,527
Erik Portillo	$87,500 (1)
Salary Remaining :	$74,219
Salary Average :	$87,500
Salary Average Remaining :	$74,219
William Villeneuve	$81,778 (1)
Salary Remaining :	$69,365
Salary Average :	$81,778
Salary Average Remaining :	$69,365
Total Farm Players	22
Salary Commitment
Year 2025 : $2,945,595
Year 2026 : $2,101,000
Year 2027 : $1,183,200
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,945,595
Year 2026 : $2,101,000
Year 2027 : $1,183,200
Year 2028 : $0

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wells Fargo Center
Level 1:	6000 - $75 - 5,786 - 96.43%
Level 2:	5000 - $40 - 4,967 - 99.34%
Level 3:	2000 - $30 - 1,989 - 99.47%
Level 4:	4000 - $20 - 3,960 - 99.01%
Luxury :	1000 - $300 - 600 - 60.00%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $25 - 1,912 - 95.60%
Farm Level 2:	1000 - $10 - 994 - 99.43%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	37
Average Attendance - %	17,303 - 96.13%
Average Income per Game	$1,417,751
Year to Date Revenue	$8,506,506
Farm
Home Games Left	36
Average Attendance - %	2,906 - 96.88%
Average Income per Game	$86,037
Year to Date Revenue	$602,257
Expense
Pro Players Total Salaries	$72,185,000
Farm Players Total Salaries	$6,010,467
Coaches Total Salaries	$1,850,000
Luxury Taxe Total	$0
Special Salary Cap Value	$2,250,000
Pro Year To Date Expenses	$10,336,210
Farm Year To Date Expenses	$1,021,406
Pro Salary Cap To Date	$10,180,377
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$52,456,787
Farm Estimated Season Revenue	$3,097,322
Pro Remaining Season Days	103
Pro Expenses Per Days	$610,708
Pro Estimated Expenses	$62,902,924
Farm Remaining Season Days	95
Farm Expenses Per Days	$60,361
Farm Estimated Expenses	$5,734,295
Estimated Season Expenses	$68,637,219
Estimated Season Salary Cap	$74,389,203
Estimate Under Maximum Salary Cap of $74,500,000	$110,797
Estimate Over Minimum Salary Cap of $58,500,000	$15,889,203
Current Bank Account	$22,561,875
Projected Bank Account	$9,478,765

Pro Players Salaries
Steven Stamkos	$14,900,000 (2)
-Salary Remaining :	$12,789,167
-Salary Average :	$14,900,000
-Salary Average Remaining :	$12,789,167
Alex Ovechkin	$14,000,000 (2)
-Salary Remaining :	$12,016,667
-Salary Average :	$14,000,000
-Salary Average Remaining :	$12,016,667
Seth Jones	$9,555,000 (3)
-Salary Remaining :	$8,201,375
-Salary Average :	$9,555,000
-Salary Average Remaining :	$8,201,375
Petr Mrazek	$8,255,000 (2)
-Salary Remaining :	$7,085,542
-Salary Average :	$8,255,000
-Salary Average Remaining :	$7,085,542
Darnell Nurse	$7,550,000 (3)
-Salary Remaining :	$6,480,417
-Salary Average :	$7,550,000
-Salary Average Remaining :	$6,480,417
Anthony Mantha	$6,525,000 (2)
-Salary Remaining :	$5,600,625
-Salary Average :	$6,525,000
-Salary Average Remaining :	$5,600,625
Bryan Yoon	$900,000 (2)
-Salary Remaining :	$772,500
-Salary Average :	$900,000
-Salary Average Remaining :	$772,500
Bogdan Trineyev	$750,000 (1)
-Salary Remaining :	$643,750
-Salary Average :	$750,000
-Salary Average Remaining :	$643,750
Anton Blidh	$750,000 (1)
-Salary Remaining :	$643,750
-Salary Average :	$750,000
-Salary Average Remaining :	$643,750
Brendan Gaunce	$750,000 (1)
-Salary Remaining :	$643,750
-Salary Average :	$750,000
-Salary Average Remaining :	$643,750
Austin Watson	$750,000 (1)
-Salary Remaining :	$643,750
-Salary Average :	$750,000
-Salary Average Remaining :	$643,750
Atley Calvert	$750,000 (1)
-Salary Remaining :	$643,750
-Salary Average :	$750,000
-Salary Average Remaining :	$643,750
Isaac Poulter	$750,000 (2)
-Salary Remaining :	$643,750
-Salary Average :	$934,000
-Salary Average Remaining :	$801,683
Ryder Korczak	$750,000 (1)
-Salary Remaining :	$643,750
-Salary Average :	$750,000
-Salary Average Remaining :	$643,750
Ashton Sautner	$750,000 (1)
-Salary Remaining :	$643,750
-Salary Average :	$750,000
-Salary Average Remaining :	$643,750
Matteo Pietroniro	$750,000 (2)
-Salary Remaining :	$643,750
-Salary Average :	$750,000
-Salary Average Remaining :	$643,750
Austin Strand	$750,000 (1)
-Salary Remaining :	$643,750
-Salary Average :	$750,000
-Salary Average Remaining :	$643,750
Connor MacEachern	$750,000 (1)
-Salary Remaining :	$643,750
-Salary Average :	$750,000
-Salary Average Remaining :	$643,750
Briley Wood	$750,000 (1)
-Salary Remaining :	$643,750
-Salary Average :	$750,000
-Salary Average Remaining :	$643,750
Artur Cholach	$750,000 (1)
-Salary Remaining :	$643,750
-Salary Average :	$750,000
-Salary Average Remaining :	$643,750
Austin Wagner	$750,000 (1)
-Salary Remaining :	$643,750
-Salary Average :	$750,000
-Salary Average Remaining :	$643,750
Klim Kostin	$0 (0)
Total Pro Players	22
Salary Commitment
Year 2025 : $72,185,000
Year 2026 : $64,085,000
Year 2027 : $17,105,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $72,369,000
Year 2026 : $63,369,000
Year 2027 : $17,105,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $72,185,000
Year 2026 : $63,185,000
Year 2027 : $17,105,000
Year 2028 : $0

Farm Players Salaries
Matt Nieto	$300,000 (1)
Salary Remaining :	$254,464
Salary Average :	$300,000
Salary Average Remaining :	$254,464
Teddy Blueger	$299,500 (2)
Salary Remaining :	$254,040
Salary Average :	$299,500
Salary Average Remaining :	$254,040
Jansen Harkins	$290,000 (3)
Salary Remaining :	$245,982
Salary Average :	$290,000
Salary Average Remaining :	$245,982
William Lagesson	$195,500 (2)
Salary Remaining :	$165,826
Salary Average :	$195,500
Salary Average Remaining :	$165,826
Cody Glass	$189,400 (3)
Salary Remaining :	$160,652
Salary Average :	$189,400
Salary Average Remaining :	$160,652
Stephen Halliday	$154,600 (3)
Salary Remaining :	$131,134
Salary Average :	$154,600
Salary Average Remaining :	$131,134
Philipp Kurashev	$151,400 (3)
Salary Remaining :	$128,420
Salary Average :	$151,400
Salary Average Remaining :	$128,420
Carter Gylander	$150,000 (3)
Salary Remaining :	$127,232
Salary Average :	$150,000
Salary Average Remaining :	$127,232
Nikita Nesterenko	$148,600 (3)
Salary Remaining :	$126,045
Salary Average :	$148,600
Salary Average Remaining :	$126,045
Michael Pezzetta	$144,800 (3)
Salary Remaining :	$122,821
Salary Average :	$144,800
Salary Average Remaining :	$122,821
Nils Hoglander	$139,400 (2)
Salary Remaining :	$118,241
Salary Average :	$139,400
Salary Average Remaining :	$118,241
Luca Cagnoni	$138,400 (3)
Salary Remaining :	$117,393
Salary Average :	$138,400
Salary Average Remaining :	$117,393
David Spacek	$133,100 (3)
Salary Remaining :	$112,897
Salary Average :	$133,100
Salary Average Remaining :	$112,897
Xavier Bernard	$132,600 (3)
Salary Remaining :	$112,473
Salary Average :	$132,600
Salary Average Remaining :	$112,473
Hunter Brzustewicz	$132,200 (3)
Salary Remaining :	$112,134
Salary Average :	$132,200
Salary Average Remaining :	$112,134
Zach Solow	$131,700 (3)
Salary Remaining :	$111,710
Salary Average :	$131,700
Salary Average Remaining :	$111,710
Dylan Wells	$130,000 (3)
Salary Remaining :	$110,268
Salary Average :	$130,000
Salary Average Remaining :	$110,268
Samuel Bolduc	$127,800 (2)
Salary Remaining :	$108,402
Salary Average :	$127,800
Salary Average Remaining :	$108,402
Zayne Parekh	$127,800 (3)
Salary Remaining :	$108,402
Salary Average :	$127,800
Salary Average Remaining :	$108,402
Felix Unger Sorum	$127,700 (3)
Salary Remaining :	$108,317
Salary Average :	$127,700
Salary Average Remaining :	$108,317
Jakub Dvorak	$127,700 (3)
Salary Remaining :	$108,317
Salary Average :	$127,700
Salary Average Remaining :	$108,317
Parker Bell	$127,600 (3)
Salary Remaining :	$108,232
Salary Average :	$127,600
Salary Average Remaining :	$108,232
Ivan Demidov	$126,800 (3)
Salary Remaining :	$107,554
Salary Average :	$126,800
Salary Average Remaining :	$107,554
Oliver Moore	$126,400 (3)
Salary Remaining :	$107,214
Salary Average :	$126,400
Salary Average Remaining :	$107,214
Rodwin Dionicio	$126,400 (3)
Salary Remaining :	$107,214
Salary Average :	$126,400
Salary Average Remaining :	$107,214
Jamieson Rees	$123,800 (2)
Salary Remaining :	$105,009
Salary Average :	$123,800
Salary Average Remaining :	$105,009
Declan Carlile	$118,900 (3)
Salary Remaining :	$100,853
Salary Average :	$118,900
Salary Average Remaining :	$100,853
Kaedan Korczak	$113,400 (2)
Salary Remaining :	$96,188
Salary Average :	$113,400
Salary Average Remaining :	$96,188
Ryan Hofer	$113,000 (3)
Salary Remaining :	$95,848
Salary Average :	$113,000
Salary Average Remaining :	$95,848
Mads Sogaard	$109,400 (2)
Salary Remaining :	$92,795
Salary Average :	$109,400
Salary Average Remaining :	$92,795
Mitchell Vande Sompel	$106,500 (2)
Salary Remaining :	$90,335
Salary Average :	$106,500
Salary Average Remaining :	$90,335
Anthony Vincent	$103,500 (2)
Salary Remaining :	$87,790
Salary Average :	$103,500
Salary Average Remaining :	$87,790
Cameron Hebig	$101,400 (2)
Salary Remaining :	$86,009
Salary Average :	$101,400
Salary Average Remaining :	$86,009
Curtis Hall	$99,300 (2)
Salary Remaining :	$84,228
Salary Average :	$99,300
Salary Average Remaining :	$84,228
Carter George	$98,300 (3)
Salary Remaining :	$83,379
Salary Average :	$98,300
Salary Average Remaining :	$83,379
Daniel D'Amato	$97,900 (2)
Salary Remaining :	$83,040
Salary Average :	$97,900
Salary Average Remaining :	$83,040
Logan Nijhoff	$97,700 (2)
Salary Remaining :	$82,871
Salary Average :	$97,700
Salary Average Remaining :	$82,871
Riley McKay	$97,300 (2)
Salary Remaining :	$82,531
Salary Average :	$97,300
Salary Average Remaining :	$82,531
Ian McKinnon	$96,700 (2)
Salary Remaining :	$82,022
Salary Average :	$96,700
Salary Average Remaining :	$82,022
Ben Steeves	$95,000 (1)
Salary Remaining :	$80,580
Salary Average :	$95,000
Salary Average Remaining :	$80,580
Connor Bedard	$95,000 (2)
Salary Remaining :	$80,580
Salary Average :	$95,000
Salary Average Remaining :	$80,580
Riley Bezeau	$92,300 (2)
Salary Remaining :	$78,290
Salary Average :	$92,300
Salary Average Remaining :	$78,290
Tyler Kleven	$91,667 (1)
Salary Remaining :	$77,753
Salary Average :	$91,667
Salary Average Remaining :	$77,753
Zachary Massicotte	$90,000 (2)
Salary Remaining :	$76,339
Salary Average :	$90,000
Salary Average Remaining :	$76,339
Jake Livingstone	$90,000 (2)
Salary Remaining :	$76,339
Salary Average :	$90,000
Salary Average Remaining :	$76,339
Total Farm Players	45
Salary Commitment
Year 2025 : $6,010,467
Year 2026 : $5,523,800
Year 2027 : $3,247,400
Year 2028 : $0
Salary Average Commitment
Year 2025 : $6,010,467
Year 2026 : $5,523,800
Year 2027 : $3,247,400
Year 2028 : $0

Golden Knights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T-Mobile Center
Level 1:	6000 - $100 - 4,251 - 70.85%
Level 2:	5000 - $60 - 4,745 - 94.89%
Level 3:	2000 - $35 - 1,973 - 98.65%
Level 4:	4000 - $25 - 2,896 - 72.39%
Luxury :	1000 - $200 - 764 - 76.37%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $35 - 1,403 - 70.13%
Farm Level 2:	1000 - $15 - 789 - 78.85%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	36
Average Attendance - %	14,628 - 81.27%
Average Income per Game	$1,495,958
Year to Date Revenue	$10,471,704
Farm
Home Games Left	37
Average Attendance - %	2,191 - 73.04%
Average Income per Game	$90,772
Year to Date Revenue	$544,633
Expense
Pro Players Total Salaries	$64,046,000
Farm Players Total Salaries	$2,710,867
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$9,312,253
Farm Year To Date Expenses	$558,278
Pro Salary Cap To Date	$9,028,918
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$53,854,478
Farm Estimated Season Revenue	$3,358,570
Pro Remaining Season Days	103
Pro Expenses Per Days	$550,383
Pro Estimated Expenses	$56,689,449
Farm Remaining Season Days	95
Farm Expenses Per Days	$33,133
Farm Estimated Expenses	$3,147,635
Estimated Season Expenses	$59,837,084
Estimated Season Salary Cap	$64,001,769
Estimate Under Maximum Salary Cap of $74,500,000	$10,498,231
Estimate Over Minimum Salary Cap of $58,500,000	$5,501,769
Current Bank Account	$22,555,733
Projected Bank Account	$19,931,697

Pro Players Salaries
Nazem Kadri	$9,000,000 (3)
-Salary Remaining :	$7,725,000
-Salary Average :	$9,000,000
-Salary Average Remaining :	$7,725,000
Jordan Eberle	$9,000,000 (2)
-Salary Remaining :	$7,725,000
-Salary Average :	$9,000,000
-Salary Average Remaining :	$7,725,000
Martin Necas	$6,000,000 (2)
-Salary Remaining :	$5,150,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$5,150,000
Brett Pesce	$4,004,000 (2)
-Salary Remaining :	$3,436,767
-Salary Average :	$10,000,000
-Salary Average Remaining :	$8,583,333
Dmitry Kulikov	$4,000,000 (1)
-Salary Remaining :	$3,433,333
-Salary Average :	$4,000,000
-Salary Average Remaining :	$3,433,333
Oliver Ekman-Larsson	$3,802,000 (2)
-Salary Remaining :	$3,263,383
-Salary Average :	$3,802,000
-Salary Average Remaining :	$3,263,383
Marcus Foligno	$3,250,000 (2)
-Salary Remaining :	$2,789,583
-Salary Average :	$3,250,000
-Salary Average Remaining :	$2,789,583
Nate Schmidt	$3,000,000 (2)
-Salary Remaining :	$2,575,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$2,575,000
Logan Thompson	$2,815,000 (2)
-Salary Remaining :	$2,416,208
-Salary Average :	$3,098,000
-Salary Average Remaining :	$2,659,117
Drake Batherson	$2,778,000 (2)
-Salary Remaining :	$2,384,450
-Salary Average :	$804,399
-Salary Average Remaining :	$690,442
Nick Schmaltz	$2,384,000 (1)
-Salary Remaining :	$2,046,267
-Salary Average :	$2,384,000
-Salary Average Remaining :	$2,046,267
Mathieu Joseph	$2,273,000 (1)
-Salary Remaining :	$1,950,992
-Salary Average :	$2,273,000
-Salary Average Remaining :	$1,950,992
Cole Sillinger	$2,009,000 (3)
-Salary Remaining :	$1,724,392
-Salary Average :	$2,009,000
-Salary Average Remaining :	$1,724,392
Oliver Bjorkstrand	$1,667,000 (2)
-Salary Remaining :	$1,430,842
-Salary Average :	$2,022,000
-Salary Average Remaining :	$1,735,550
Juuso Valimaki	$1,468,000 (2)
-Salary Remaining :	$1,260,033
-Salary Average :	$999,813
-Salary Average Remaining :	$858,173
Tristan Luneau	$1,411,000 (3)
-Salary Remaining :	$1,211,108
-Salary Average :	$1,411,000
-Salary Average Remaining :	$1,211,108
Alexander Nylander	$1,119,000 (3)
-Salary Remaining :	$960,475
-Salary Average :	$1,119,000
-Salary Average Remaining :	$960,475
Ivan Fedotov	$1,100,000 (3)
-Salary Remaining :	$944,167
-Salary Average :	$1,100,000
-Salary Average Remaining :	$944,167
Ken Appleby	$1,094,000 (3)
-Salary Remaining :	$939,017
-Salary Average :	$1,094,000
-Salary Average Remaining :	$939,017
Carter Berger	$1,000,000 (1)
-Salary Remaining :	$858,333
-Salary Average :	$1,000,000
-Salary Average Remaining :	$858,333
Nick Bjugstad	$872,000 (3)
-Salary Remaining :	$748,467
-Salary Average :	$872,000
-Salary Average Remaining :	$748,467
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 :	$230,799
Salary Average :	$75,000
Salary Average Remaining :	$63,616
Elias Pettersson2	$141,200 (3)
Salary Remaining :	$119,768
Salary Average :	$141,200
Salary Average Remaining :	$119,768
Cole O'Hara	$135,400 (3)
Salary Remaining :	$114,848
Salary Average :	$135,400
Salary Average Remaining :	$114,848
Philippe Daoust	$133,800 (3)
Salary Remaining :	$113,491
Salary Average :	$133,800
Salary Average Remaining :	$113,491
Keean Washkurak	$133,100 (3)
Salary Remaining :	$112,897
Salary Average :	$133,100
Salary Average Remaining :	$112,897
Taylor Makar	$132,900 (3)
Salary Remaining :	$112,728
Salary Average :	$132,900
Salary Average Remaining :	$112,728
Graham Sward	$126,800 (3)
Salary Remaining :	$107,554
Salary Average :	$126,800
Salary Average Remaining :	$107,554
Dru Krebs	$126,300 (3)
Salary Remaining :	$107,129
Salary Average :	$126,300
Salary Average Remaining :	$107,129
Patrick Brown	$117,000 (3)
Salary Remaining :	$99,241
Salary Average :	$117,000
Salary Average Remaining :	$99,241
Gustav Lindstrom	$110,200 (3)
Salary Remaining :	$93,473
Salary Average :	$110,200
Salary Average Remaining :	$93,473
Spencer Martin	$109,000 (3)
Salary Remaining :	$92,455
Salary Average :	$109,000
Salary Average Remaining :	$92,455
Cole Reinhardt	$108,200 (2)
Salary Remaining :	$91,777
Salary Average :	$85,584
Salary Average Remaining :	$72,593
Vyacheslav Peksa	$107,800 (3)
Salary Remaining :	$91,438
Salary Average :	$107,800
Salary Average Remaining :	$91,438
Alex Alexeyev	$106,300 (1)
Salary Remaining :	$90,165
Salary Average :	$89,417
Salary Average Remaining :	$75,845
Riley Kidney	$105,500 (3)
Salary Remaining :	$89,487
Salary Average :	$105,500
Salary Average Remaining :	$89,487
Jett Woo	$101,500 (2)
Salary Remaining :	$86,094
Salary Average :	$101,500
Salary Average Remaining :	$86,094
Mason Primeau	$100,900 (2)
Salary Remaining :	$85,585
Salary Average :	$100,900
Salary Average Remaining :	$85,585
Cole Bardreau	$100,000 (1)
Salary Remaining :	$84,821
Salary Average :	$100,000
Salary Average Remaining :	$84,821
Colton Dach	$96,400 (3)
Salary Remaining :	$81,768
Salary Average :	$96,400
Salary Average Remaining :	$81,768
Michael Carcone	$89,500 (1)
Salary Remaining :	$75,915
Salary Average :	$89,500
Salary Average Remaining :	$75,915
Charles Hudon	$89,500 (1)
Salary Remaining :	$75,915
Salary Average :	$89,500
Salary Average Remaining :	$75,915
Mikko Kokkonen	$84,667 (1)
Salary Remaining :	$71,816
Salary Average :	$84,667
Salary Average Remaining :	$71,816
Mason Millman	$82,800 (3)
Salary Remaining :	$70,232
Salary Average :	$82,800
Salary Average Remaining :	$70,232
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 - 5,858 - 97.64%
Level 2:	5000 - $70 - 3,435 - 68.70%
Level 3:	2000 - $50 - 1,343 - 67.15%
Level 4:	4000 - $20 - 3,853 - 96.33%
Luxury :	1000 - $125 - 999 - 99.93%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $30 - 1,939 - 96.97%
Farm Level 2:	1000 - $15 - 748 - 74.77%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	37
Average Attendance - %	15,489 - 86.05%
Average Income per Game	$1,544,860
Year to Date Revenue	$9,269,157
Farm
Home Games Left	36
Average Attendance - %	2,687 - 89.57%
Average Income per Game	$103,404
Year to Date Revenue	$723,828
Expense
Pro Players Total Salaries	$73,806,833
Farm Players Total Salaries	$2,798,750
Coaches Total Salaries	$2,545,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$10,651,994
Farm Year To Date Expenses	$549,967
Pro Salary Cap To Date	$10,404,075
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$57,159,802
Farm Estimated Season Revenue	$3,722,544
Pro Remaining Season Days	103
Pro Expenses Per Days	$629,640
Pro Estimated Expenses	$64,852,920
Farm Remaining Season Days	95
Farm Expenses Per Days	$32,087
Farm Estimated Expenses	$3,048,265
Estimated Season Expenses	$67,901,185
Estimated Season Salary Cap	$73,754,946
Estimate Under Maximum Salary Cap of $74,500,000	$745,054
Estimate Over Minimum Salary Cap of $58,500,000	$15,254,946
Current Bank Account	$103,283,460
Projected Bank Account	$96,264,621

Pro Players Salaries
Jordan Kyrou	$14,900,000 (3)
-Salary Remaining :	$12,789,167
-Salary Average :	$14,900,000
-Salary Average Remaining :	$12,789,167
Mika Zibanejad	$8,088,000 (1)
-Salary Remaining :	$6,942,200
-Salary Average :	$9,733,000
-Salary Average Remaining :	$8,354,158
Tyler Seguin	$4,740,000 (2)
-Salary Remaining :	$4,068,500
-Salary Average :	$7,028,000
-Salary Average Remaining :	$6,032,367
Adam Pelech	$4,052,000 (1)
-Salary Remaining :	$3,477,967
-Salary Average :	$4,052,000
-Salary Average Remaining :	$3,477,967
Alex Tuch	$4,000,000 (3)
-Salary Remaining :	$3,433,333
-Salary Average :	$4,000,000
-Salary Average Remaining :	$3,433,333
Adrian Kempe	$3,783,000 (2)
-Salary Remaining :	$3,247,075
-Salary Average :	$1,528,000
-Salary Average Remaining :	$1,311,533
Michael McCarron	$3,755,500 (3)
-Salary Remaining :	$3,223,471
-Salary Average :	$3,755,500
-Salary Average Remaining :	$3,223,471
Alex DeBrincat	$3,708,000 (2)
-Salary Remaining :	$3,182,700
-Salary Average :	$3,562,250
-Salary Average Remaining :	$3,057,598
Esa Lindell	$3,656,000 (3)
-Salary Remaining :	$3,138,067
-Salary Average :	$3,656,000
-Salary Average Remaining :	$3,138,067
Ilya Sorokin	$3,391,000 (2)
-Salary Remaining :	$2,910,608
-Salary Average :	$892,819
-Salary Average Remaining :	$766,336
Colton Sissons	$3,289,000 (2)
-Salary Remaining :	$2,823,058
-Salary Average :	$3,289,000
-Salary Average Remaining :	$2,823,058
Ryan Pulock	$3,233,000 (3)
-Salary Remaining :	$2,774,992
-Salary Average :	$3,233,000
-Salary Average Remaining :	$2,774,992
Dan Vladar	$2,755,500 (3)
-Salary Remaining :	$2,365,138
-Salary Average :	$2,755,500
-Salary Average Remaining :	$2,365,138
Brandon Hagel	$2,663,000 (3)
-Salary Remaining :	$2,285,742
-Salary Average :	$2,663,000
-Salary Average Remaining :	$2,285,742
Ryan Shea	$2,555,500 (3)
-Salary Remaining :	$2,193,471
-Salary Average :	$2,555,500
-Salary Average Remaining :	$2,193,471
Mario Ferraro	$1,502,000 (1)
-Salary Remaining :	$1,289,217
-Salary Average :	$812,000
-Salary Average Remaining :	$696,967
Simon Holmstrom	$997,000 (1)
-Salary Remaining :	$855,758
-Salary Average :	$997,000
-Salary Average Remaining :	$855,758
Logan Cooley	$950,000 (2)
-Salary Remaining :	$815,417
-Salary Average :	$950,000
-Salary Average Remaining :	$815,417
J.J. Moser	$925,000 (1)
-Salary Remaining :	$793,958
-Salary Average :	$925,000
-Salary Average Remaining :	$793,958
Ridly Greig	$863,333 (1)
-Salary Remaining :	$741,027
-Salary Average :	$863,333
-Salary Average Remaining :	$741,027
Total Pro Players	20
Salary Commitment
Year 2025 : $73,806,833
Year 2026 : $57,379,500
Year 2027 : $37,518,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $72,150,902
Year 2026 : $54,768,569
Year 2027 : $37,518,500
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $73,806,833
Year 2026 : $57,379,500
Year 2027 : $37,518,500
Year 2028 : $0

Farm Players Salaries
Joey Anderson	$275,550 (3)
Salary Remaining :	$233,725
Salary Average :	$275,550
Salary Average Remaining :	$233,725
Joona Koppanen	$275,550 (3)
Salary Remaining :	$233,725
Salary Average :	$275,550
Salary Average Remaining :	$233,725
Mitchell Stephens	$222,500 (2)
Salary Remaining :	$188,728
Salary Average :	$222,500
Salary Average Remaining :	$188,728
Marc McLaughlin	$135,900 (2)
Salary Remaining :	$115,272
Salary Average :	$135,900
Salary Average Remaining :	$115,272
Kyle McDonald	$135,500 (2)
Salary Remaining :	$114,933
Salary Average :	$135,500
Salary Average Remaining :	$114,933
Pierrick Dube	$125,500 (2)
Salary Remaining :	$106,451
Salary Average :	$125,500
Salary Average Remaining :	$106,451
Walker Duehr	$121,200 (1)
Salary Remaining :	$102,804
Salary Average :	$121,200
Salary Average Remaining :	$102,804
Nikke Kokko	$120,000 (3)
Salary Remaining :	$101,786
Salary Average :	$120,000
Salary Average Remaining :	$101,786
Alex Limoges	$117,300 (1)
Salary Remaining :	$99,496
Salary Average :	$117,300
Salary Average Remaining :	$99,496
Blake McLaughlin	$92,500 (1)
Salary Remaining :	$78,460
Salary Average :	$92,500
Salary Average Remaining :	$78,460
Will Cuylle	$90,250 (1)
Salary Remaining :	$76,551
Salary Average :	$90,250
Salary Average Remaining :	$76,551
Nikita Tolopilo	$85,000 (2)
Salary Remaining :	$72,098
Salary Average :	$85,000
Salary Average Remaining :	$72,098
Egor Zamula	$85,000 (3)
Salary Remaining :	$72,098
Salary Average :	$85,000
Salary Average Remaining :	$72,098
Daniil Miromanov	$85,000 (3)
Salary Remaining :	$72,098
Salary Average :	$85,000
Salary Average Remaining :	$72,098
Jordan Oesterle	$85,000 (3)
Salary Remaining :	$72,098
Salary Average :	$85,000
Salary Average Remaining :	$72,098
Beck Malenstyn	$85,000 (3)
Salary Remaining :	$72,098
Salary Average :	$85,000
Salary Average Remaining :	$72,098
Jordan Harris	$85,000 (3)
Salary Remaining :	$72,098
Salary Average :	$85,000
Salary Average Remaining :	$72,098
Sam Poulin	$85,000 (3)
Salary Remaining :	$72,098
Salary Average :	$85,000
Salary Average Remaining :	$72,098
Grant Hutton	$85,000 (3)
Salary Remaining :	$72,098
Salary Average :	$85,000
Salary Average Remaining :	$72,098
Arttu Hyry	$85,000 (3)
Salary Remaining :	$72,098
Salary Average :	$85,000
Salary Average Remaining :	$72,098
Clay Stevenson	$85,000 (2)
Salary Remaining :	$72,098
Salary Average :	$85,000
Salary Average Remaining :	$72,098
Matt Rempe	$82,000 (1)
Salary Remaining :	$69,554
Salary Average :	$82,000
Salary Average Remaining :	$69,554
Lleyton Moore	$80,000 (1)
Salary Remaining :	$67,857
Salary Average :	$80,000
Salary Average Remaining :	$67,857
Vincent Sevigny	$75,000 (1)
Salary Remaining :	$63,616
Salary Average :	$75,000
Salary Average Remaining :	$63,616
Total Farm Players	24
Salary Commitment
Year 2025 : $2,798,750
Year 2026 : $2,140,500
Year 2027 : $1,351,100
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,798,750
Year 2026 : $2,140,500
Year 2027 : $1,351,100
Year 2028 : $0

Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	MTS Centre
Level 1:	6000 - $99 - 4,479 - 74.65%
Level 2:	5000 - $79 - 3,076 - 61.52%
Level 3:	2000 - $59 - 1,200 - 60.00%
Level 4:	4000 - $39 - 2,400 - 60.00%
Luxury :	1000 - $149 - 985 - 98.48%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $25 - 1,888 - 94.40%
Farm Level 2:	1000 - $10 - 982 - 98.17%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	37
Average Attendance - %	12,140 - 67.44%
Average Income per Game	$1,486,392
Year to Date Revenue	$8,918,351
Farm
Home Games Left	36
Average Attendance - %	2,870 - 95.66%
Average Income per Game	$84,956
Year to Date Revenue	$594,689
Expense
Pro Players Total Salaries	$60,481,332
Farm Players Total Salaries	$4,330,133
Coaches Total Salaries	$2,050,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$8,590,521
Farm Year To Date Expenses	$795,260
Pro Salary Cap To Date	$8,413,432
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$54,996,498
Farm Estimated Season Revenue	$3,058,401
Pro Remaining Season Days	103
Pro Expenses Per Days	$514,428
Pro Estimated Expenses	$52,986,084
Farm Remaining Season Days	95
Farm Expenses Per Days	$45,805
Farm Estimated Expenses	$4,351,475
Estimated Season Expenses	$57,337,559
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	($3,479,509)
Projected Bank Account	($2,762,169)

Pro Players Salaries
Alexander Kerfoot	$9,000,000 (2)
-Salary Remaining :	$7,725,000
-Salary Average :	$9,000,000
-Salary Average Remaining :	$7,725,000
Blake Coleman	$6,250,000 (3)
-Salary Remaining :	$5,364,583
-Salary Average :	$6,250,000
-Salary Average Remaining :	$5,364,583
Scott Mayfield	$5,000,000 (2)
-Salary Remaining :	$4,291,667
-Salary Average :	$5,000,000
-Salary Average Remaining :	$4,291,667
Ilya Lyubushkin	$4,000,000 (3)
-Salary Remaining :	$3,433,333
-Salary Average :	$4,000,000
-Salary Average Remaining :	$3,433,333
Morgan Rielly	$3,865,000 (2)
-Salary Remaining :	$3,317,458
-Salary Average :	$3,865,000
-Salary Average Remaining :	$3,317,458
Alexander Wennberg	$3,860,000 (2)
-Salary Remaining :	$3,313,167
-Salary Average :	$3,823,000
-Salary Average Remaining :	$3,281,408
James van Riemsdyk	$3,750,000 (1)
-Salary Remaining :	$3,218,750
-Salary Average :	$3,750,000
-Salary Average Remaining :	$3,218,750
Dmitry Orlov	$3,615,000 (2)
-Salary Remaining :	$3,102,875
-Salary Average :	$1,746,000
-Salary Average Remaining :	$1,498,650
Erik Johnson	$2,999,999 (2)
-Salary Remaining :	$2,574,999
-Salary Average :	$2,999,999
-Salary Average Remaining :	$2,574,999
Justin Danforth	$2,133,000 (1)
-Salary Remaining :	$1,830,825
-Salary Average :	$2,133,000
-Salary Average Remaining :	$1,830,825
Ukko-Pekka Luukkonen	$2,000,000 (3)
-Salary Remaining :	$1,716,667
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,716,667
Michael DiPietro	$1,958,000 (3)
-Salary Remaining :	$1,680,617
-Salary Average :	$1,958,000
-Salary Average Remaining :	$1,680,617
Quinton Byfield	$1,756,000 (2)
-Salary Remaining :	$1,507,233
-Salary Average :	$1,756,000
-Salary Average Remaining :	$1,507,233
Troy Stecher	$1,600,000 (3)
-Salary Remaining :	$1,373,333
-Salary Average :	$1,600,000
-Salary Average Remaining :	$1,373,333
Tomas Nosek	$1,600,000 (3)
-Salary Remaining :	$1,373,333
-Salary Average :	$1,600,000
-Salary Average Remaining :	$1,373,333
Adam Klapka	$1,238,000 (2)
-Salary Remaining :	$1,062,617
-Salary Average :	$1,238,000
-Salary Average Remaining :	$1,062,617
Collin Delia	$1,200,000 (2)
-Salary Remaining :	$1,030,000
-Salary Average :	$1,200,000
-Salary Average Remaining :	$1,030,000
Mathew Dumba	$1,109,000 (3)
-Salary Remaining :	$951,892
-Salary Average :	$1,109,000
-Salary Average Remaining :	$951,892
Leo Carlsson	$950,000 (2)
-Salary Remaining :	$815,417
-Salary Average :	$950,000
-Salary Average Remaining :	$815,417
Mackie Samoskevich	$925,000 (1)
-Salary Remaining :	$793,958
-Salary Average :	$925,000
-Salary Average Remaining :	$793,958
Tyson Foerster	$863,333 (1)
-Salary Remaining :	$741,027
-Salary Average :	$863,333
-Salary Average Remaining :	$741,027
Rasmus Asplund	$809,000 (3)
-Salary Remaining :	$694,392
-Salary Average :	$809,000
-Salary Average Remaining :	$694,392
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 :	$190,848
Salary Average :	$225,000
Salary Average Remaining :	$190,848
James Reimer	$221,100 (3)
Salary Remaining :	$187,540
Salary Average :	$221,100
Salary Average Remaining :	$187,540
Joseph Blandisi	$219,000 (1)
Salary Remaining :	$185,759
Salary Average :	$219,000
Salary Average Remaining :	$185,759
Marcus Hogberg	$218,000 (3)
Salary Remaining :	$184,911
Salary Average :	$218,000
Salary Average Remaining :	$184,911
Ross Johnston	$216,000 (1)
Salary Remaining :	$183,214
Salary Average :	$216,000
Salary Average Remaining :	$183,214
Chase Priskie	$215,700 (1)
Salary Remaining :	$182,960
Salary Average :	$215,700
Salary Average Remaining :	$182,960
Dillon Heatherington	$212,600 (1)
Salary Remaining :	$180,330
Salary Average :	$212,600
Salary Average Remaining :	$180,330
Oliver Kylington	$200,000 (3)
Salary Remaining :	$169,643
Salary Average :	$200,000
Salary Average Remaining :	$169,643
Kurtis MacDermid	$200,000 (2)
Salary Remaining :	$169,643
Salary Average :	$200,000
Salary Average Remaining :	$169,643
Tyson Jost	$200,000 (3)
Salary Remaining :	$169,643
Salary Average :	$200,000
Salary Average Remaining :	$169,643
John Klingberg	$175,000 (3)
Salary Remaining :	$148,438
Salary Average :	$175,000
Salary Average Remaining :	$148,438
Phillip Di Giuseppe	$175,000 (3)
Salary Remaining :	$148,438
Salary Average :	$175,000
Salary Average Remaining :	$148,438
Chris Wagner	$160,000 (3)
Salary Remaining :	$135,714
Salary Average :	$160,000
Salary Average Remaining :	$135,714
Jakub Vrana	$160,000 (3)
Salary Remaining :	$135,714
Salary Average :	$160,000
Salary Average Remaining :	$135,714
Alex Barre-Boulet	$152,400 (2)
Salary Remaining :	$129,268
Salary Average :	$152,400
Salary Average Remaining :	$129,268
Adam Boqvist	$148,400 (3)
Salary Remaining :	$125,875
Salary Average :	$148,400
Salary Average Remaining :	$125,875
Connor Kelley	$133,000 (3)
Salary Remaining :	$112,813
Salary Average :	$133,000
Salary Average Remaining :	$112,813
Kalan Lind	$132,600 (3)
Salary Remaining :	$112,473
Salary Average :	$132,600
Salary Average Remaining :	$112,473
Devin Kaplan	$126,500 (3)
Salary Remaining :	$107,299
Salary Average :	$126,500
Salary Average Remaining :	$107,299
Gustav Olofsson	$120,000 (2)
Salary Remaining :	$101,786
Salary Average :	$120,000
Salary Average Remaining :	$101,786
Chase Wouters	$106,400 (2)
Salary Remaining :	$90,250
Salary Average :	$106,400
Salary Average Remaining :	$90,250
Wyatt Bongiovanni	$106,333 (1)
Salary Remaining :	$90,193
Salary Average :	$106,333
Salary Average Remaining :	$90,193
Nikolas Brouillard	$104,100 (1)
Salary Remaining :	$88,299
Salary Average :	$104,100
Salary Average Remaining :	$88,299
Kevin Conley	$102,600 (1)
Salary Remaining :	$87,027
Salary Average :	$102,600
Salary Average Remaining :	$87,027
Thomas Milic	$102,500 (3)
Salary Remaining :	$86,942
Salary Average :	$102,500
Salary Average Remaining :	$86,942
Travis Howe	$100,700 (1)
Salary Remaining :	$85,415
Salary Average :	$100,700
Salary Average Remaining :	$85,415
Taylor Ward	$97,200 (1)
Salary Remaining :	$82,446
Salary Average :	$97,200
Salary Average Remaining :	$82,446
Total Farm Players	27
Salary Commitment
Year 2025 : $4,330,133
Year 2026 : $2,730,900
Year 2027 : $2,152,100
Year 2028 : $0
Salary Average Commitment
Year 2025 : $4,330,133
Year 2026 : $2,730,900
Year 2027 : $2,152,100
Year 2028 : $0

Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Stapes Center
Level 1:	6000 - $80 - 5,697 - 94.95%
Level 2:	5000 - $50 - 4,811 - 96.22%
Level 3:	2000 - $30 - 2,000 - 100.00%
Level 4:	4000 - $15 - 3,916 - 97.90%
Luxury :	1000 - $140 - 992 - 99.16%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $30 - 1,897 - 94.86%
Farm Level 2:	1000 - $15 - 762 - 76.19%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	36
Average Attendance - %	17,415 - 96.75%
Average Income per Game	$1,421,249
Year to Date Revenue	$9,948,744
Farm
Home Games Left	36
Average Attendance - %	2,659 - 88.64%
Average Income per Game	$101,836
Year to Date Revenue	$712,852
Expense
Pro Players Total Salaries	$74,476,000
Farm Players Total Salaries	$3,166,800
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$10,692,439
Farm Year To Date Expenses	$632,468
Pro Salary Cap To Date	$10,550,761
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$51,164,969
Farm Estimated Season Revenue	$3,666,096
Pro Remaining Season Days	103
Pro Expenses Per Days	$628,967
Pro Estimated Expenses	$64,783,601
Farm Remaining Season Days	95
Farm Expenses Per Days	$37,204
Farm Estimated Expenses	$3,534,380
Estimated Season Expenses	$68,317,981
Estimated Season Salary Cap	$74,475,960
Estimate Under Maximum Salary Cap of $74,500,000	$24,040
Estimate Over Minimum Salary Cap of $58,500,000	$15,975,960
Current Bank Account	$26,712,728
Projected Bank Account	$13,225,812

Pro Players Salaries
Aaron Ekblad	$8,550,000 (1)
-Salary Remaining :	$7,338,750
-Salary Average :	$8,550,000
-Salary Average Remaining :	$7,338,750
Quinn Hughes	$7,500,000 (3)
-Salary Remaining :	$6,437,500
-Salary Average :	$7,500,000
-Salary Average Remaining :	$6,437,500
William Karlsson	$7,500,000 (1)
-Salary Remaining :	$6,437,500
-Salary Average :	$7,500,000
-Salary Average Remaining :	$6,437,500
Matt Boldy	$7,000,000 (5)
-Salary Remaining :	$6,008,333
-Salary Average :	$7,000,000
-Salary Average Remaining :	$6,008,333
Mark Stone	$6,500,000 (3)
-Salary Remaining :	$5,579,167
-Salary Average :	$6,500,000
-Salary Average Remaining :	$5,579,167
Sean Monahan	$6,500,000 (3)
-Salary Remaining :	$5,579,167
-Salary Average :	$6,500,000
-Salary Average Remaining :	$5,579,167
Thatcher Demko	$5,007,000 (1)
-Salary Remaining :	$4,297,675
-Salary Average :	$1,384,000
-Salary Average Remaining :	$1,187,933
Lucas Raymond	$4,883,000 (3)
-Salary Remaining :	$4,191,242
-Salary Average :	$4,883,000
-Salary Average Remaining :	$4,191,242
Alex Vlasic	$4,831,000 (3)
-Salary Remaining :	$4,146,608
-Salary Average :	$4,831,000
-Salary Average Remaining :	$4,146,608
Chandler Stephenson	$4,715,000 (2)
-Salary Remaining :	$4,047,042
-Salary Average :	$4,155,000
-Salary Average Remaining :	$3,566,375
Shane Pinto	$3,125,000 (5)
-Salary Remaining :	$2,682,292
-Salary Average :	$3,125,000
-Salary Average Remaining :	$2,682,292
Kirill Marchenko	$1,562,500 (1)
-Salary Remaining :	$1,341,146
-Salary Average :	$1,562,500
-Salary Average Remaining :	$1,341,146
Andrew Lucas	$1,000,000 (1)
-Salary Remaining :	$858,333
-Salary Average :	$1,000,000
-Salary Average Remaining :	$858,333
Adam McCormick	$1,000,000 (1)
-Salary Remaining :	$858,333
-Salary Average :	$1,000,000
-Salary Average Remaining :	$858,333
Justin Sourdif	$902,500 (1)
-Salary Remaining :	$774,646
-Salary Average :	$902,500
-Salary Average Remaining :	$774,646
Brendan Furry	$800,000 (1)
-Salary Remaining :	$686,667
-Salary Average :	$800,000
-Salary Average Remaining :	$686,667
Magnus Hellberg	$800,000 (2)
-Salary Remaining :	$686,667
-Salary Average :	$800,000
-Salary Average Remaining :	$686,667
Boris Katchouk	$800,000 (1)
-Salary Remaining :	$686,667
-Salary Average :	$800,000
-Salary Average Remaining :	$686,667
A.J. Greer	$750,000 (1)
-Salary Remaining :	$643,750
-Salary Average :	$750,000
-Salary Average Remaining :	$643,750
Alexander Petrovic	$750,000 (1)
-Salary Remaining :	$643,750
-Salary Average :	$750,000
-Salary Average Remaining :	$643,750
Total Pro Players	20
Salary Commitment
Year 2025 : $74,476,000
Year 2026 : $45,854,000
Year 2027 : $40,339,000
Year 2028 : $10,125,000
Salary Average Commitment
Year 2025 : $70,293,000
Year 2026 : $45,294,000
Year 2027 : $40,339,000
Year 2028 : $10,125,000
Salary Cap with 1 Way Contract
Year 2025 : $74,476,000
Year 2026 : $45,854,000
Year 2027 : $40,339,000
Year 2028 : $10,125,000

Farm Players Salaries
Jake Evans	$299,500 (1)
Salary Remaining :	$254,040
Salary Average :	$299,500
Salary Average Remaining :	$254,040
Filip Hronek	$277,200 (2)
Salary Remaining :	$235,125
Salary Average :	$91,688
Salary Average Remaining :	$77,771
Sean Kuraly	$255,500 (1)
Salary Remaining :	$216,719
Salary Average :	$255,500
Salary Average Remaining :	$216,719
Radek Faksa	$234,000 (2)
Salary Remaining :	$198,482
Salary Average :	$234,000
Salary Average Remaining :	$198,482
Timothy Liljegren	$219,600 (2)
Salary Remaining :	$186,268
Salary Average :	$219,600
Salary Average Remaining :	$186,268
Hudson Fasching	$211,500 (1)
Salary Remaining :	$179,397
Salary Average :	$211,500
Salary Average Remaining :	$179,397
Mattias Samuelsson	$187,700 (2)
Salary Remaining :	$159,210
Salary Average :	$99,492
Salary Average Remaining :	$84,391
Nick Swaney	$142,400 (3)
Salary Remaining :	$120,786
Salary Average :	$142,400
Salary Average Remaining :	$120,786
Cedric Pare	$135,700 (3)
Salary Remaining :	$115,103
Salary Average :	$135,700
Salary Average Remaining :	$115,103
Jaroslav Chmelar	$133,900 (3)
Salary Remaining :	$113,576
Salary Average :	$133,900
Salary Average Remaining :	$113,576
Ty Murchison	$128,800 (3)
Salary Remaining :	$109,250
Salary Average :	$128,800
Salary Average Remaining :	$109,250
Emmitt Finnie	$127,700 (3)
Salary Remaining :	$108,317
Salary Average :	$127,700
Salary Average Remaining :	$108,317
Skyler Brind'Amour	$125,800 (3)
Salary Remaining :	$106,705
Salary Average :	$125,800
Salary Average Remaining :	$106,705
Vladislav Kolyachonok	$124,900 (2)
Salary Remaining :	$105,942
Salary Average :	$124,900
Salary Average Remaining :	$105,942
Jonathan Aspirot	$120,000 (3)
Salary Remaining :	$101,786
Salary Average :	$120,000
Salary Average Remaining :	$101,786
Alexey Toropchenko	$110,100 (2)
Salary Remaining :	$93,388
Salary Average :	$93,400
Salary Average Remaining :	$79,223
Yaroslav Askarov	$92,500 (1)
Salary Remaining :	$78,460
Salary Average :	$92,500
Salary Average Remaining :	$78,460
Austin Poganski	$80,000 (1)
Salary Remaining :	$67,857
Salary Average :	$80,000
Salary Average Remaining :	$67,857
Alex Doucet	$80,000 (1)
Salary Remaining :	$67,857
Salary Average :	$80,000
Salary Average Remaining :	$67,857
Mark Sinclair	$80,000 (2)
Salary Remaining :	$67,857
Salary Average :	$80,000
Salary Average Remaining :	$67,857
Total Farm Players	20
Salary Commitment
Year 2025 : $3,166,800
Year 2026 : $2,147,800
Year 2027 : $914,300
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,876,380
Year 2026 : $1,857,380
Year 2027 : $914,300
Year 2028 : $0

Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	St. Pete Times Forum
Level 1:	6000 - $100 - 4,558 - 75.96%
Level 2:	5000 - $60 - 4,867 - 97.33%
Level 3:	2000 - $35 - 1,962 - 98.09%
Level 4:	4000 - $20 - 3,858 - 96.46%
Luxury :	1000 - $200 - 751 - 75.06%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $35 - 1,380 - 69.01%
Farm Level 2:	1000 - $15 - 778 - 77.76%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	36
Average Attendance - %	15,995 - 88.86%
Average Income per Game	$1,555,143
Year to Date Revenue	$10,886,000
Farm
Home Games Left	36
Average Attendance - %	2,158 - 71.93%
Average Income per Game	$89,361
Year to Date Revenue	$625,525
Expense
Pro Players Total Salaries	$63,681,333
Farm Players Total Salaries	$2,663,333
Coaches Total Salaries	$6,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$9,921,582
Farm Year To Date Expenses	$535,500
Pro Salary Cap To Date	$9,213,259
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$55,985,143
Farm Estimated Season Revenue	$3,216,986
Pro Remaining Season Days	103
Pro Expenses Per Days	$572,344
Pro Estimated Expenses	$58,951,432
Farm Remaining Season Days	95
Farm Expenses Per Days	$32,708
Farm Estimated Expenses	$3,107,260
Estimated Season Expenses	$62,058,692
Estimated Season Salary Cap	$63,873,093
Estimate Under Maximum Salary Cap of $74,500,000	$10,626,907
Estimate Over Minimum Salary Cap of $58,500,000	$5,373,093
Current Bank Account	$73,384,721
Projected Bank Account	$70,528,158

Pro Players Salaries
Charlie Coyle	$7,325,000 (1)
-Salary Remaining :	$6,287,292
-Salary Average :	$7,325,000
-Salary Average Remaining :	$6,287,292
Artturi Lehkonen	$6,555,000 (1)
-Salary Remaining :	$5,626,375
-Salary Average :	$6,555,000
-Salary Average Remaining :	$5,626,375
Victor Hedman	$5,727,000 (3)
-Salary Remaining :	$4,915,675
-Salary Average :	$5,727,000
-Salary Average Remaining :	$4,915,675
Auston Matthews	$5,600,000 (1)
-Salary Remaining :	$4,806,667
-Salary Average :	$5,600,000
-Salary Average Remaining :	$4,806,667
Brenden Dillon	$4,124,000 (1)
-Salary Remaining :	$3,539,767
-Salary Average :	$4,124,000
-Salary Average Remaining :	$3,539,767
Jason Polin	$4,000,000 (1)
-Salary Remaining :	$3,433,333
-Salary Average :	$4,000,000
-Salary Average Remaining :	$3,433,333
Ryan McAllister	$4,000,000 (1)
-Salary Remaining :	$3,433,333
-Salary Average :	$4,000,000
-Salary Average Remaining :	$3,433,333
Rickard Rakell	$3,647,000 (2)
-Salary Remaining :	$3,130,342
-Salary Average :	$1,265,000
-Salary Average Remaining :	$1,085,792
Mikael Granlund	$3,371,000 (2)
-Salary Remaining :	$2,893,442
-Salary Average :	$4,244,000
-Salary Average Remaining :	$3,642,767
Pyotr Kochetkov	$3,326,000 (3)
-Salary Remaining :	$2,854,817
-Salary Average :	$3,326,000
-Salary Average Remaining :	$2,854,817
Zach Whitecloud	$2,500,000 (3)
-Salary Remaining :	$2,145,833
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,145,833
Jimmy Vesey	$2,292,000 (1)
-Salary Remaining :	$1,967,300
-Salary Average :	$2,292,000
-Salary Average Remaining :	$1,967,300
John Marino	$1,977,000 (1)
-Salary Remaining :	$1,696,925
-Salary Average :	$763,000
-Salary Average Remaining :	$654,908
Justin Barron	$1,561,000 (2)
-Salary Remaining :	$1,339,858
-Salary Average :	$1,561,000
-Salary Average Remaining :	$1,339,858
Jack Roslovic	$1,517,000 (1)
-Salary Remaining :	$1,302,092
-Salary Average :	$1,153,000
-Salary Average Remaining :	$989,658
Cameron Hughes	$1,406,000 (2)
-Salary Remaining :	$1,206,817
-Salary Average :	$1,406,000
-Salary Average Remaining :	$1,206,817
Kaiden Guhle	$1,283,333 (1)
-Salary Remaining :	$1,101,527
-Salary Average :	$1,283,333
-Salary Average Remaining :	$1,101,527
Cameron Whitehead	$1,277,000 (3)
-Salary Remaining :	$1,096,092
-Salary Average :	$1,277,000
-Salary Average Remaining :	$1,096,092
Filip Roos	$1,268,000 (2)
-Salary Remaining :	$1,088,367
-Salary Average :	$1,268,000
-Salary Average Remaining :	$1,088,367
Nils Aman	$925,000 (1)
-Salary Remaining :	$793,958
-Salary Average :	$925,000
-Salary Average Remaining :	$793,958
Total Pro Players	20
Salary Commitment
Year 2025 : $63,681,333
Year 2026 : $24,083,000
Year 2027 : $12,830,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $60,594,333
Year 2026 : $22,574,000
Year 2027 : $12,830,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $63,681,333
Year 2026 : $24,083,000
Year 2027 : $12,830,000
Year 2028 : $0

Farm Players Salaries
Ethan Cardwell	$146,100 (3)
Salary Remaining :	$123,924
Salary Average :	$146,100
Salary Average Remaining :	$123,924
Chase Bradley	$134,500 (3)
Salary Remaining :	$114,085
Salary Average :	$134,500
Salary Average Remaining :	$114,085
Blake Biondi	$133,500 (3)
Salary Remaining :	$113,237
Salary Average :	$133,500
Salary Average Remaining :	$113,237
Eduard Sale	$129,000 (3)
Salary Remaining :	$109,420
Salary Average :	$129,000
Salary Average Remaining :	$109,420
Sandis Vilmanis	$128,800 (3)
Salary Remaining :	$109,250
Salary Average :	$128,800
Salary Average Remaining :	$109,250
Charles-Alexis Legault	$128,700 (3)
Salary Remaining :	$109,165
Salary Average :	$128,700
Salary Average Remaining :	$109,165
Konnor Smith	$128,600 (3)
Salary Remaining :	$109,080
Salary Average :	$128,600
Salary Average Remaining :	$109,080
Noel Nordh	$126,600 (3)
Salary Remaining :	$107,384
Salary Average :	$126,600
Salary Average Remaining :	$107,384
Ethan Gauthier	$126,600 (3)
Salary Remaining :	$107,384
Salary Average :	$126,600
Salary Average Remaining :	$107,384
Lukas Fischer	$126,000 (3)
Salary Remaining :	$106,875
Salary Average :	$126,000
Salary Average Remaining :	$106,875
Isaac Belliveau	$125,500 (3)
Salary Remaining :	$106,451
Salary Average :	$125,500
Salary Average Remaining :	$106,451
Sergei Murashov	$117,000 (3)
Salary Remaining :	$99,241
Salary Average :	$117,000
Salary Average Remaining :	$99,241
Brayden Tracey	$114,600 (2)
Salary Remaining :	$97,205
Salary Average :	$114,600
Salary Average Remaining :	$97,205
Tanner Dickinson	$113,500 (3)
Salary Remaining :	$96,272
Salary Average :	$113,500
Salary Average Remaining :	$96,272
Avery Hayes	$90,000 (1)
Salary Remaining :	$76,339
Salary Average :	$90,000
Salary Average Remaining :	$76,339
Chase Wheatcroft	$90,000 (1)
Salary Remaining :	$76,339
Salary Average :	$90,000
Salary Average Remaining :	$76,339
Tristan Allard	$90,000 (1)
Salary Remaining :	$76,339
Salary Average :	$90,000
Salary Average Remaining :	$76,339
Wyatt Aamodt	$90,000 (1)
Salary Remaining :	$76,339
Salary Average :	$90,000
Salary Average Remaining :	$76,339
Ryan Sandelin	$90,000 (1)
Salary Remaining :	$76,339
Salary Average :	$90,000
Salary Average Remaining :	$76,339
Tobie Bisson	$90,000 (1)
Salary Remaining :	$76,339
Salary Average :	$90,000
Salary Average Remaining :	$76,339
Stefan Matteau	$90,000 (1)
Salary Remaining :	$76,339
Salary Average :	$90,000
Salary Average Remaining :	$76,339
Dan Renouf	$90,000 (1)
Salary Remaining :	$76,339
Salary Average :	$90,000
Salary Average Remaining :	$76,339
Dennis Hildeby	$84,333 (1)
Salary Remaining :	$71,533
Salary Average :	$84,333
Salary Average Remaining :	$71,533
Matt Villalta	$80,000 (2)
Salary Remaining :	$67,857
Salary Average :	$80,000
Salary Average Remaining :	$67,857
Total Farm Players	24
Salary Commitment
Year 2025 : $2,663,333
Year 2026 : $1,859,000
Year 2027 : $1,664,400
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,663,333
Year 2026 : $1,859,000
Year 2027 : $1,664,400
Year 2028 : $0

Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Centre
Level 1:	6000 - $91 - 5,479 - 91.31%
Level 2:	5000 - $60 - 4,587 - 91.73%
Level 3:	2000 - $42 - 1,551 - 77.53%
Level 4:	4000 - $19 - 3,828 - 95.70%
Luxury :	1000 - $145 - 993 - 99.25%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $35 - 1,378 - 68.88%
Farm Level 2:	1000 - $15 - 767 - 76.74%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	37
Average Attendance - %	16,436 - 91.31%
Average Income per Game	$1,572,698
Year to Date Revenue	$9,436,188
Farm
Home Games Left	36
Average Attendance - %	2,145 - 71.50%
Average Income per Game	$88,992
Year to Date Revenue	$622,947
Expense
Pro Players Total Salaries	$60,446,500
Farm Players Total Salaries	$3,414,167
Coaches Total Salaries	$1,750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$8,704,918
Farm Year To Date Expenses	$632,060
Pro Salary Cap To Date	$8,563,257
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$58,189,826
Farm Estimated Season Revenue	$3,203,727
Pro Remaining Season Days	103
Pro Expenses Per Days	$512,054
Pro Estimated Expenses	$52,741,562
Farm Remaining Season Days	95
Farm Expenses Per Days	$37,180
Farm Estimated Expenses	$3,532,100
Estimated Season Expenses	$56,273,662
Estimated Season Salary Cap	$60,446,520
Estimate Under Maximum Salary Cap of $74,500,000	$14,053,480
Estimate Over Minimum Salary Cap of $58,500,000	$1,946,520
Current Bank Account	$98,250,597
Projected Bank Account	$103,370,488

Pro Players Salaries
Marcus Pettersson	$5,955,000 (1)
-Salary Remaining :	$5,111,375
-Salary Average :	$5,955,000
-Salary Average Remaining :	$5,111,375
Andre Burakovsky	$5,355,500 (1)
-Salary Remaining :	$4,596,804
-Salary Average :	$5,355,500
-Salary Average Remaining :	$4,596,804
Calvin Pickard	$4,995,000 (2)
-Salary Remaining :	$4,287,375
-Salary Average :	$4,995,000
-Salary Average Remaining :	$4,287,375
Matt Roy	$4,500,000 (3)
-Salary Remaining :	$3,862,500
-Salary Average :	$4,500,000
-Salary Average Remaining :	$3,862,500
Tyler Johnson	$3,995,000 (2)
-Salary Remaining :	$3,429,042
-Salary Average :	$3,995,000
-Salary Average Remaining :	$3,429,042
Travis Konecny	$3,539,000 (3)
-Salary Remaining :	$3,037,642
-Salary Average :	$3,539,000
-Salary Average Remaining :	$3,037,642
Yakov Trenin	$3,501,000 (2)
-Salary Remaining :	$3,005,025
-Salary Average :	$3,501,000
-Salary Average Remaining :	$3,005,025
Calle Jarnkrok	$3,207,000 (2)
-Salary Remaining :	$2,752,675
-Salary Average :	$3,830,000
-Salary Average Remaining :	$3,287,417
Ivan Barbashev	$2,750,000 (2)
-Salary Remaining :	$2,360,417
-Salary Average :	$2,750,000
-Salary Average Remaining :	$2,360,417
Adam Gaudette	$1,747,000 (3)
-Salary Remaining :	$1,499,508
-Salary Average :	$1,747,000
-Salary Average Remaining :	$1,499,508
Joseph Woll	$1,736,000 (2)
-Salary Remaining :	$1,490,067
-Salary Average :	$1,736,000
-Salary Average Remaining :	$1,490,067
Eeli Tolvanen	$1,464,000 (3)
-Salary Remaining :	$1,256,600
-Salary Average :	$1,464,000
-Salary Average Remaining :	$1,256,600
Bear Hughes	$1,442,000 (3)
-Salary Remaining :	$1,237,717
-Salary Average :	$1,442,000
-Salary Average Remaining :	$1,237,717
Cole Krygier	$1,377,000 (3)
-Salary Remaining :	$1,181,925
-Salary Average :	$1,377,000
-Salary Average Remaining :	$1,181,925
Connor McMichael	$1,344,000 (2)
-Salary Remaining :	$1,153,600
-Salary Average :	$1,344,000
-Salary Average Remaining :	$1,153,600
Jack Malone	$1,342,000 (3)
-Salary Remaining :	$1,151,883
-Salary Average :	$1,342,000
-Salary Average Remaining :	$1,151,883
Dante Fabbro	$1,200,000 (3)
-Salary Remaining :	$1,030,000
-Salary Average :	$1,200,000
-Salary Average Remaining :	$1,030,000
Declan Chisholm	$1,180,000 (2)
-Salary Remaining :	$1,012,833
-Salary Average :	$1,180,000
-Salary Average Remaining :	$1,012,833
Isaac Ratcliffe	$1,088,000 (2)
-Salary Remaining :	$933,867
-Salary Average :	$1,088,000
-Salary Average Remaining :	$933,867
Joel Hofer	$1,064,000 (2)
-Salary Remaining :	$913,267
-Salary Average :	$1,064,000
-Salary Average Remaining :	$913,267
Garin Bjorklund	$1,019,000 (3)
-Salary Remaining :	$874,642
-Salary Average :	$1,019,000
-Salary Average Remaining :	$874,642
Jon Merrill	$1,000,000 (1)
-Salary Remaining :	$858,333
-Salary Average :	$1,000,000
-Salary Average Remaining :	$858,333
Joel Hanley	$1,000,000 (1)
-Salary Remaining :	$858,333
-Salary Average :	$1,000,000
-Salary Average Remaining :	$858,333
Blade Jenkins	$971,000 (2)
-Salary Remaining :	$833,442
-Salary Average :	$971,000
-Salary Average Remaining :	$833,442
Nicolas Roy	$950,000 (1)
-Salary Remaining :	$815,417
-Salary Average :	$950,000
-Salary Average Remaining :	$815,417
Mason Lohrei	$925,000 (1)
-Salary Remaining :	$793,958
-Salary Average :	$925,000
-Salary Average Remaining :	$793,958
Ryker Evans	$925,000 (1)
-Salary Remaining :	$793,958
-Salary Average :	$925,000
-Salary Average Remaining :	$793,958
Alex Laferriere	$875,000 (1)
-Salary Remaining :	$751,042
-Salary Average :	$875,000
-Salary Average Remaining :	$751,042
Total Pro Players	28
Salary Commitment
Year 2025 : $60,446,500
Year 2026 : $43,461,000
Year 2027 : $17,630,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $61,069,500
Year 2026 : $44,084,000
Year 2027 : $17,630,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $60,446,500
Year 2026 : $43,461,000
Year 2027 : $17,630,000
Year 2028 : $0

Farm Players Salaries
Rafael Harvey-Pinard	$222,700 (2)
Salary Remaining :	$188,897
Salary Average :	$222,700
Salary Average Remaining :	$188,897
Ivan Ivan	$195,500 (2)
Salary Remaining :	$165,826
Salary Average :	$195,500
Salary Average Remaining :	$165,826
Nikolai Kovalenko	$149,500 (3)
Salary Remaining :	$126,808
Salary Average :	$149,500
Salary Average Remaining :	$126,808
Oliver Wahlstrom	$145,200 (3)
Salary Remaining :	$123,161
Salary Average :	$145,200
Salary Average Remaining :	$123,161
Justin Robidas	$142,100 (3)
Salary Remaining :	$120,531
Salary Average :	$142,100
Salary Average Remaining :	$120,531
Ville Koivunen	$138,700 (3)
Salary Remaining :	$117,647
Salary Average :	$138,700
Salary Average Remaining :	$117,647
Judd Caulfield	$138,100 (3)
Salary Remaining :	$117,138
Salary Average :	$138,100
Salary Average Remaining :	$117,138
Andre Lee	$137,800 (3)
Salary Remaining :	$116,884
Salary Average :	$137,800
Salary Average Remaining :	$116,884
Cade Webber	$134,500 (3)
Salary Remaining :	$114,085
Salary Average :	$134,500
Salary Average Remaining :	$114,085
Riley Duran	$134,500 (3)
Salary Remaining :	$114,085
Salary Average :	$134,500
Salary Average Remaining :	$114,085
Matias Rajaniemi	$134,400 (3)
Salary Remaining :	$114,000
Salary Average :	$134,400
Salary Average Remaining :	$114,000
Robert Mastrosimone	$131,900 (3)
Salary Remaining :	$111,879
Salary Average :	$131,900
Salary Average Remaining :	$111,879
Paul Ludwinski	$128,000 (3)
Salary Remaining :	$108,571
Salary Average :	$128,000
Salary Average Remaining :	$108,571
Scott Reedy	$125,300 (2)
Salary Remaining :	$106,281
Salary Average :	$125,300
Salary Average Remaining :	$106,281
Ben McCartney	$125,300 (3)
Salary Remaining :	$106,281
Salary Average :	$125,300
Salary Average Remaining :	$106,281
Dawson Barteaux	$110,600 (3)
Salary Remaining :	$93,813
Salary Average :	$110,600
Salary Average Remaining :	$93,813
Jonathan Gruden	$109,200 (2)
Salary Remaining :	$92,625
Salary Average :	$109,200
Salary Average Remaining :	$92,625
Keith Petruzzelli	$106,100 (3)
Salary Remaining :	$89,996
Salary Average :	$106,100
Salary Average Remaining :	$89,996
Tristan Lennox	$102,600 (3)
Salary Remaining :	$87,027
Salary Average :	$102,600
Salary Average Remaining :	$87,027
Jacob MacDonald	$100,000 (1)
Salary Remaining :	$84,821
Salary Average :	$100,000
Salary Average Remaining :	$84,821
Travis Barron	$97,300 (2)
Salary Remaining :	$82,531
Salary Average :	$97,300
Salary Average Remaining :	$82,531
Kevin Mandolese	$94,200 (2)
Salary Remaining :	$79,902
Salary Average :	$94,200
Salary Average Remaining :	$79,902
Elmer Soderblom	$92,500 (1)
Salary Remaining :	$78,460
Salary Average :	$92,500
Salary Average Remaining :	$78,460
Ryan Johnson	$92,500 (1)
Salary Remaining :	$78,460
Salary Average :	$92,500
Salary Average Remaining :	$78,460
Olle Lycksell	$87,500 (1)
Salary Remaining :	$74,219
Salary Average :	$87,500
Salary Average Remaining :	$74,219
James Malatesta	$84,167 (2)
Salary Remaining :	$71,391
Salary Average :	$84,167
Salary Average Remaining :	$71,391
Ben King	$79,000 (2)
Salary Remaining :	$67,009
Salary Average :	$79,000
Salary Average Remaining :	$67,009
Noel Hoefenmayer	$75,000 (1)
Salary Remaining :	$63,616
Salary Average :	$75,000
Salary Average Remaining :	$63,616
Aidan McDonough	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Carson Bantle	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	30
Salary Commitment
Year 2025 : $3,414,167
Year 2026 : $2,966,667
Year 2027 : $1,959,300
Year 2028 : $0
Salary Average Commitment
Year 2025 : $3,414,167
Year 2026 : $2,966,667
Year 2027 : $1,959,300
Year 2028 : $0

Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rexall Place
Level 1:	7000 - $85 - 5,841 - 83.45%
Level 2:	6000 - $60 - 5,056 - 84.27%
Level 3:	3500 - $40 - 2,450 - 70.00%
Level 4:	4000 - $20 - 3,826 - 95.66%
Luxury :	1500 - $120 - 1,079 - 71.91%
Total Capacity :	22000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $30 - 1,901 - 95.05%
Farm Level 2:	1000 - $15 - 754 - 75.40%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	36
Average Attendance - %	18,253 - 82.97%
Average Income per Game	$1,644,753
Year to Date Revenue	$11,513,274
Farm
Home Games Left	36
Average Attendance - %	2,655 - 88.50%
Average Income per Game	$101,827
Year to Date Revenue	$712,786
Expense
Pro Players Total Salaries	$74,529,417
Farm Players Total Salaries	$4,450,370
Coaches Total Salaries	$3,100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$10,661,765
Farm Year To Date Expenses	$984,681
Pro Salary Cap To Date	$10,505,926
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$59,211,123
Farm Estimated Season Revenue	$3,665,757
Pro Remaining Season Days	103
Pro Expenses Per Days	$630,245
Pro Estimated Expenses	$64,915,235
Farm Remaining Season Days	95
Farm Expenses Per Days	$57,593
Farm Estimated Expenses	$5,471,335
Estimated Season Expenses	$70,386,570
Estimated Season Salary Cap	$74,476,960
Estimate Under Maximum Salary Cap of $74,500,000	$23,040
Estimate Over Minimum Salary Cap of $58,500,000	$15,976,960
Current Bank Account	$133,876,536
Projected Bank Account	$126,366,846

Pro Players Salaries
John Carlson	$10,750,000 (2)
-Salary Remaining :	$9,227,083
-Salary Average :	$10,750,000
-Salary Average Remaining :	$9,227,083
Jonathan Huberdeau	$7,550,000 (1)
-Salary Remaining :	$6,480,417
-Salary Average :	$7,550,000
-Salary Average Remaining :	$6,480,417
Connor Murphy	$5,500,000 (2)
-Salary Remaining :	$4,720,833
-Salary Average :	$5,500,000
-Salary Average Remaining :	$4,720,833
Marc-Andre Fleury	$5,250,000 (2)
-Salary Remaining :	$4,506,250
-Salary Average :	$5,250,000
-Salary Average Remaining :	$4,506,250
Cam Talbot	$4,550,000 (3)
-Salary Remaining :	$3,905,417
-Salary Average :	$4,550,000
-Salary Average Remaining :	$3,905,417
Kevin Hayes	$3,802,000 (1)
-Salary Remaining :	$3,263,383
-Salary Average :	$4,614,000
-Salary Average Remaining :	$3,960,350
Ben Chiarot	$3,750,000 (1)
-Salary Remaining :	$3,218,750
-Salary Average :	$3,750,000
-Salary Average Remaining :	$3,218,750
Ondrej Palat	$3,500,000 (2)
-Salary Remaining :	$3,004,167
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,004,167
Joel Eriksson Ek	$3,212,000 (1)
-Salary Remaining :	$2,756,967
-Salary Average :	$2,018,000
-Salary Average Remaining :	$1,732,117
Brandon Tanev	$3,010,000 (2)
-Salary Remaining :	$2,583,583
-Salary Average :	$3,010,000
-Salary Average Remaining :	$2,583,583
Jonathan Quick (1 Way Contract)	$3,000,000 (2)
-1 Way Contract Salary Cap :	$3,000,000
-Salary Remaining :	$2,575,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$2,575,000
Marcus Johansson	$3,000,000 (1)
-Salary Remaining :	$2,575,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$2,575,000
Jordan Martinook	$2,995,000 (2)
-Salary Remaining :	$2,570,708
-Salary Average :	$2,995,000
-Salary Average Remaining :	$2,570,708
Max Domi	$2,374,000 (3)
-Salary Remaining :	$2,037,683
-Salary Average :	$2,374,000
-Salary Average Remaining :	$2,037,683
Thomas Chabot	$2,350,000 (2)
-Salary Remaining :	$2,017,083
-Salary Average :	$906,756
-Salary Average Remaining :	$778,299
Alex Newhook	$2,030,000 (2)
-Salary Remaining :	$1,742,417
-Salary Average :	$2,030,000
-Salary Average Remaining :	$1,742,417
Jamie Oleksiak	$2,000,000 (2)
-Salary Remaining :	$1,716,667
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,716,667
Erik Cernak	$1,754,000 (2)
-Salary Remaining :	$1,505,517
-Salary Average :	$750,000
-Salary Average Remaining :	$643,750
Kevin Stenlund	$1,139,000 (2)
-Salary Remaining :	$977,642
-Salary Average :	$750,000
-Salary Average Remaining :	$643,750
Hunter Shepard	$1,088,000 (2)
-Salary Remaining :	$933,867
-Salary Average :	$788,000
-Salary Average Remaining :	$676,367
Wyatt Johnston	$1,000,417 (1)
-Salary Remaining :	$858,691
-Salary Average :	$1,000,417
-Salary Average Remaining :	$858,691
Matej Blumel	$925,000 (1)
-Salary Remaining :	$793,958
-Salary Average :	$925,000
-Salary Average Remaining :	$793,958
Total Pro Players	22
Salary Commitment
Year 2025 : $74,529,417
Year 2026 : $51,290,000
Year 2027 : $6,924,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $71,011,173
Year 2026 : $48,153,756
Year 2027 : $6,924,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $74,529,417
Year 2026 : $51,290,000
Year 2027 : $6,924,000
Year 2028 : $0

Farm Players Salaries
Eric Comrie	$300,000 (3)
Salary Remaining :	$254,464
Salary Average :	$300,000
Salary Average Remaining :	$254,464
Matt Murray	$290,000 (3)
Salary Remaining :	$245,982
Salary Average :	$290,000
Salary Average Remaining :	$245,982
Charlie Lindgren	$243,700 (3)
Salary Remaining :	$206,710
Salary Average :	$243,700
Salary Average Remaining :	$206,710
Frederik Andersen	$233,100 (2)
Salary Remaining :	$197,719
Salary Average :	$455,200
Salary Average Remaining :	$386,107
Casey DeSmith	$225,000 (2)
Salary Remaining :	$190,848
Salary Average :	$225,000
Salary Average Remaining :	$190,848
Alexander Romanov	$196,300 (2)
Salary Remaining :	$166,504
Salary Average :	$89,417
Salary Average Remaining :	$75,845
Dennis Gilbert	$162,470 (1)
Salary Remaining :	$137,809
Salary Average :	$75,000
Salary Average Remaining :	$63,616
Philip Tomasino	$162,000 (2)
Salary Remaining :	$137,411
Salary Average :	$98,577
Salary Average Remaining :	$83,614
Dakota Mermis	$150,000 (2)
Salary Remaining :	$127,232
Salary Average :	$150,000
Salary Average Remaining :	$127,232
Jack St. Ivany	$150,000 (2)
Salary Remaining :	$127,232
Salary Average :	$150,000
Salary Average Remaining :	$127,232
Gabriel Landeskog	$148,700 (2)
Salary Remaining :	$126,129
Salary Average :	$148,700
Salary Average Remaining :	$126,129
Luke Kunin	$146,700 (2)
Salary Remaining :	$124,433
Salary Average :	$75,000
Salary Average Remaining :	$63,616
Joel Farabee	$145,200 (1)
Salary Remaining :	$123,161
Salary Average :	$80,700
Salary Average Remaining :	$68,451
Brendan Lemieux	$135,000 (1)
Salary Remaining :	$114,509
Salary Average :	$136,100
Salary Average Remaining :	$115,442
Logan Stanley	$132,400 (3)
Salary Remaining :	$112,304
Salary Average :	$132,400
Salary Average Remaining :	$112,304
Miko Matikka	$131,600 (3)
Salary Remaining :	$111,625
Salary Average :	$131,600
Salary Average Remaining :	$111,625
Otto Stenberg	$128,700 (3)
Salary Remaining :	$109,165
Salary Average :	$128,700
Salary Average Remaining :	$109,165
Jake Furlong	$128,600 (3)
Salary Remaining :	$109,080
Salary Average :	$128,600
Salary Average Remaining :	$109,080
Nathan Villeneuve	$126,600 (3)
Salary Remaining :	$107,384
Salary Average :	$126,600
Salary Average Remaining :	$107,384
Anders Bjork	$114,200 (2)
Salary Remaining :	$96,866
Salary Average :	$172,000
Salary Average Remaining :	$145,893
Brett Seney	$109,900 (1)
Salary Remaining :	$93,219
Salary Average :	$75,000
Salary Average Remaining :	$63,616
Carson Meyer	$107,300 (2)
Salary Remaining :	$91,013
Salary Average :	$81,816
Salary Average Remaining :	$69,398
Carter Mazur	$107,300 (3)
Salary Remaining :	$91,013
Salary Average :	$107,300
Salary Average Remaining :	$91,013
Kailer Yamamoto	$106,700 (3)
Salary Remaining :	$90,504
Salary Average :	$106,700
Salary Average Remaining :	$90,504
Yan Kuznetsov	$105,800 (3)
Salary Remaining :	$89,741
Salary Average :	$105,800
Salary Average Remaining :	$89,741
Jeremy Davies	$105,600 (1)
Salary Remaining :	$89,571
Salary Average :	$75,000
Salary Average Remaining :	$63,616
Sam Malinski	$100,000 (2)
Salary Remaining :	$84,821
Salary Average :	$100,000
Salary Average Remaining :	$84,821
Callahan Burke	$87,500 (1)
Salary Remaining :	$74,219
Salary Average :	$87,500
Salary Average Remaining :	$74,219
Nolan Allan	$85,000 (2)
Salary Remaining :	$72,098
Salary Average :	$85,000
Salary Average Remaining :	$72,098
Connor Corcoran	$85,000 (5)
Salary Remaining :	$72,098
Salary Average :	$85,000
Salary Average Remaining :	$72,098
Total Farm Players	30
Salary Commitment
Year 2025 : $4,450,370
Year 2026 : $3,704,700
Year 2027 : $1,886,400
Year 2028 : $85,000
Salary Average Commitment
Year 2025 : $4,246,410
Year 2026 : $3,717,110
Year 2027 : $1,886,400
Year 2028 : $85,000

Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	BankAtlantic Center
Level 1:	6000 - $102 - 4,414 - 73.56%
Level 2:	5000 - $62 - 3,921 - 78.42%
Level 3:	2000 - $37 - 1,947 - 97.35%
Level 4:	4000 - $22 - 3,905 - 97.63%
Luxury :	1000 - $200 - 760 - 76.02%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $35 - 1,399 - 69.94%
Farm Level 2:	1000 - $15 - 768 - 76.84%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	37
Average Attendance - %	14,947 - 83.04%
Average Income per Game	$1,494,900
Year to Date Revenue	$8,969,401
Farm
Home Games Left	36
Average Attendance - %	2,167 - 72.24%
Average Income per Game	$90,117
Year to Date Revenue	$630,822
Expense
Pro Players Total Salaries	$59,159,667
Farm Players Total Salaries	$2,715,200
Coaches Total Salaries	$4,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$8,876,788
Farm Year To Date Expenses	$563,907
Pro Salary Cap To Date	$8,380,949
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$55,311,306
Farm Estimated Season Revenue	$3,244,227
Pro Remaining Season Days	103
Pro Expenses Per Days	$522,164
Pro Estimated Expenses	$53,782,892
Farm Remaining Season Days	95
Farm Expenses Per Days	$33,171
Farm Estimated Expenses	$3,151,245
Estimated Season Expenses	$56,934,137
Estimated Season Salary Cap	$59,159,640
Estimate Under Maximum Salary Cap of $74,500,000	$15,340,360
Estimate Over Minimum Salary Cap of $58,500,000	$659,640
Current Bank Account	$61,010,980
Projected Bank Account	$62,632,376

Pro Players Salaries
Brandon Saad	$4,950,000 (1)
-Salary Remaining :	$4,248,750
-Salary Average :	$4,950,000
-Salary Average Remaining :	$4,248,750
Anthony Stolarz	$4,500,000 (3)
-Salary Remaining :	$3,862,500
-Salary Average :	$4,500,000
-Salary Average Remaining :	$3,862,500
Ilya Mikheyev	$4,500,000 (1)
-Salary Remaining :	$3,862,500
-Salary Average :	$4,500,000
-Salary Average Remaining :	$3,862,500
Andreas Athanasiou	$4,200,000 (1)
-Salary Remaining :	$3,605,000
-Salary Average :	$4,200,000
-Salary Average Remaining :	$3,605,000
Jayson Megna	$4,000,000 (1)
-Salary Remaining :	$3,433,333
-Salary Average :	$4,000,000
-Salary Average Remaining :	$3,433,333
Mason McTavish	$3,394,167 (1)
-Salary Remaining :	$2,913,327
-Salary Average :	$3,394,167
-Salary Average Remaining :	$2,913,327
Calvin de Haan	$3,103,000 (1)
-Salary Remaining :	$2,663,408
-Salary Average :	$6,412,500
-Salary Average Remaining :	$5,504,063
Cade Borchardt	$2,000,000 (1)
-Salary Remaining :	$1,716,667
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,716,667
Brayden Low	$2,000,000 (1)
-Salary Remaining :	$1,716,667
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,716,667
Brendan Less	$2,000,000 (1)
-Salary Remaining :	$1,716,667
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,716,667
Brandon Gignac	$2,000,000 (1)
-Salary Remaining :	$1,716,667
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,716,667
Brett Davis	$2,000,000 (1)
-Salary Remaining :	$1,716,667
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,716,667
C.J. Smith	$2,000,000 (1)
-Salary Remaining :	$1,716,667
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,716,667
Brian Pinho	$2,000,000 (1)
-Salary Remaining :	$1,716,667
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,716,667
Colin Miller	$1,722,000 (1)
-Salary Remaining :	$1,478,050
-Salary Average :	$1,722,000
-Salary Average Remaining :	$1,478,050
Vasily Podkolzin	$1,699,000 (3)
-Salary Remaining :	$1,458,308
-Salary Average :	$1,699,000
-Salary Average Remaining :	$1,458,308
Lian Bichsel	$1,592,000 (3)
-Salary Remaining :	$1,366,467
-Salary Average :	$1,592,000
-Salary Average Remaining :	$1,366,467
Jesper Wallstedt	$1,350,000 (1)
-Salary Remaining :	$1,158,750
-Salary Average :	$1,350,000
-Salary Average Remaining :	$1,158,750
Alex Nedeljkovic	$1,255,000 (1)
-Salary Remaining :	$1,077,208
-Salary Average :	$1,653,000
-Salary Average Remaining :	$1,418,825
Brandon Scanlin	$966,000 (1)
-Salary Remaining :	$829,150
-Salary Average :	$966,000
-Salary Average Remaining :	$829,150
Martin Pospisil	$941,000 (1)
-Salary Remaining :	$807,692
-Salary Average :	$941,000
-Salary Average Remaining :	$807,692
John Beecher	$925,000 (1)
-Salary Remaining :	$793,958
-Salary Average :	$925,000
-Salary Average Remaining :	$793,958
Shane Wright	$918,333 (2)
-Salary Remaining :	$788,236
-Salary Average :	$918,333
-Salary Average Remaining :	$788,236
Dylan Garand	$902,500 (1)
-Salary Remaining :	$774,646
-Salary Average :	$902,500
-Salary Average Remaining :	$774,646
Aatu Raty	$902,500 (1)
-Salary Remaining :	$774,646
-Salary Average :	$902,500
-Salary Average Remaining :	$774,646
Olen Zellweger	$844,167 (2)
-Salary Remaining :	$724,577
-Salary Average :	$844,167
-Salary Average Remaining :	$724,577
Adam Wilsby	$842,500 (1)
-Salary Remaining :	$723,146
-Salary Average :	$842,500
-Salary Average Remaining :	$723,146
Pontus Holmberg	$827,500 (1)
-Salary Remaining :	$710,271
-Salary Average :	$827,500
-Salary Average Remaining :	$710,271
Zack Ostapchuk	$825,000 (2)
-Salary Remaining :	$708,125
-Salary Average :	$825,000
-Salary Average Remaining :	$708,125
Total Pro Players	29
Salary Commitment
Year 2025 : $59,159,667
Year 2026 : $10,378,500
Year 2027 : $7,791,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $62,867,167
Year 2026 : $10,378,500
Year 2027 : $7,791,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $59,159,667
Year 2026 : $10,378,500
Year 2027 : $7,791,000
Year 2028 : $0

Farm Players Salaries
Matias Maccelli	$147,900 (3)
Salary Remaining :	$125,451
Salary Average :	$147,900
Salary Average Remaining :	$125,451
Dominik Badinka	$136,600 (3)
Salary Remaining :	$115,866
Salary Average :	$136,600
Salary Average Remaining :	$115,866
Jake Schmaltz	$135,400 (3)
Salary Remaining :	$114,848
Salary Average :	$135,400
Salary Average Remaining :	$114,848
Topi Niemela	$134,200 (3)
Salary Remaining :	$113,830
Salary Average :	$134,200
Salary Average Remaining :	$113,830
Aleksanteri Kaskimaki	$134,000 (3)
Salary Remaining :	$113,661
Salary Average :	$134,000
Salary Average Remaining :	$113,661
Lucas Mercuri	$133,800 (3)
Salary Remaining :	$113,491
Salary Average :	$133,800
Salary Average Remaining :	$113,491
Christian Krygier	$132,200 (3)
Salary Remaining :	$112,134
Salary Average :	$132,200
Salary Average Remaining :	$112,134
Luke Henman	$132,000 (3)
Salary Remaining :	$111,964
Salary Average :	$132,000
Salary Average Remaining :	$111,964
Ty Nelson	$130,900 (3)
Salary Remaining :	$111,031
Salary Average :	$130,900
Salary Average Remaining :	$111,031
Damian Clara	$129,100 (3)
Salary Remaining :	$109,504
Salary Average :	$129,100
Salary Average Remaining :	$109,504
Vsevolod Komarov	$128,600 (3)
Salary Remaining :	$109,080
Salary Average :	$128,600
Salary Average Remaining :	$109,080
Ryan Mast	$128,500 (3)
Salary Remaining :	$108,996
Salary Average :	$128,500
Salary Average Remaining :	$108,996
Jack Peart	$127,500 (3)
Salary Remaining :	$108,147
Salary Average :	$127,500
Salary Average Remaining :	$108,147
Jack Beck	$127,300 (3)
Salary Remaining :	$107,978
Salary Average :	$127,300
Salary Average Remaining :	$107,978
Graeme Clarke	$126,000 (2)
Salary Remaining :	$106,875
Salary Average :	$126,000
Salary Average Remaining :	$106,875
Lane Pederson	$117,200 (1)
Salary Remaining :	$99,411
Salary Average :	$117,200
Salary Average Remaining :	$99,411
Daylan Kuefler	$113,000 (3)
Salary Remaining :	$95,848
Salary Average :	$113,000
Salary Average Remaining :	$95,848
Brett Harrison	$110,600 (3)
Salary Remaining :	$93,813
Salary Average :	$110,600
Salary Average Remaining :	$93,813
Josiah Slavin	$106,500 (2)
Salary Remaining :	$90,335
Salary Average :	$106,500
Salary Average Remaining :	$90,335
Tyce Thompson	$100,700 (2)
Salary Remaining :	$85,415
Salary Average :	$100,700
Salary Average Remaining :	$85,415
Samuel Laberge	$97,400 (1)
Salary Remaining :	$82,616
Salary Average :	$97,400
Salary Average Remaining :	$82,616
Jesper Vikman	$85,800 (2)
Salary Remaining :	$72,777
Salary Average :	$85,800
Salary Average Remaining :	$72,777
Trevor Janicke	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Matt Anderson	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	24
Salary Commitment
Year 2025 : $2,715,200
Year 2026 : $2,500,600
Year 2027 : $2,081,600
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,715,200
Year 2026 : $2,500,600
Year 2027 : $2,081,600
Year 2028 : $0

Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Consol Energy Center
Level 1:	6000 - $125 - 3,644 - 60.73%
Level 2:	5000 - $65 - 3,833 - 76.66%
Level 3:	2000 - $35 - 1,979 - 98.97%
Level 4:	4000 - $25 - 3,015 - 75.37%
Luxury :	1000 - $225 - 652 - 65.21%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $35 - 1,382 - 69.10%
Farm Level 2:	1000 - $15 - 753 - 75.29%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	36
Average Attendance - %	13,123 - 72.91%
Average Income per Game	$1,484,016
Year to Date Revenue	$10,388,115
Farm
Home Games Left	36
Average Attendance - %	2,135 - 71.16%
Average Income per Game	$88,898
Year to Date Revenue	$622,284
Expense
Pro Players Total Salaries	$70,495,791
Farm Players Total Salaries	$4,349,500
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$10,128,566
Farm Year To Date Expenses	$811,971
Pro Salary Cap To Date	$9,986,905
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$53,424,591
Farm Estimated Season Revenue	$3,200,318
Pro Remaining Season Days	103
Pro Expenses Per Days	$595,798
Pro Estimated Expenses	$61,367,194
Farm Remaining Season Days	95
Farm Expenses Per Days	$47,763
Farm Estimated Expenses	$4,537,485
Estimated Season Expenses	$65,904,679
Estimated Season Salary Cap	$70,495,800
Estimate Under Maximum Salary Cap of $74,500,000	$4,004,200
Estimate Over Minimum Salary Cap of $58,500,000	$11,995,800
Current Bank Account	$29,850,815
Projected Bank Account	$20,571,045

Pro Players Salaries
Dustin Tokarski	$2,999,999 (1)
-Salary Remaining :	$2,574,999
-Salary Average :	$2,999,999
-Salary Average Remaining :	$2,574,999
Ethan de Jong	$2,999,999 (1)
-Salary Remaining :	$2,574,999
-Salary Average :	$2,999,999
-Salary Average Remaining :	$2,574,999
Alex Gallant	$2,999,999 (1)
-Salary Remaining :	$2,574,999
-Salary Average :	$2,999,999
-Salary Average Remaining :	$2,574,999
Kale Kessy	$2,999,999 (1)
-Salary Remaining :	$2,574,999
-Salary Average :	$2,999,999
-Salary Average Remaining :	$2,574,999
Justin Hryckowian	$2,999,999 (1)
-Salary Remaining :	$2,574,999
-Salary Average :	$2,999,999
-Salary Average Remaining :	$2,574,999
Simon Pinard	$2,999,999 (1)
-Salary Remaining :	$2,574,999
-Salary Average :	$2,999,999
-Salary Average Remaining :	$2,574,999
Brett Budgell	$2,999,999 (1)
-Salary Remaining :	$2,574,999
-Salary Average :	$2,999,999
-Salary Average Remaining :	$2,574,999
Dennis Cesana	$2,999,999 (1)
-Salary Remaining :	$2,574,999
-Salary Average :	$2,999,999
-Salary Average Remaining :	$2,574,999
Grant Cruikshank	$2,999,999 (1)
-Salary Remaining :	$2,574,999
-Salary Average :	$2,999,999
-Salary Average Remaining :	$2,574,999
Noah Juulsen	$2,999,900 (3)
-Salary Remaining :	$2,574,914
-Salary Average :	$2,999,900
-Salary Average Remaining :	$2,574,914
Haydn Fleury	$2,999,900 (3)
-Salary Remaining :	$2,574,914
-Salary Average :	$2,999,900
-Salary Average Remaining :	$2,574,914
Brett Howden	$2,992,000 (3)
-Salary Remaining :	$2,568,133
-Salary Average :	$2,992,000
-Salary Average Remaining :	$2,568,133
Frank Nazar	$2,528,000 (3)
-Salary Remaining :	$2,169,867
-Salary Average :	$2,528,000
-Salary Average Remaining :	$2,169,867
Connor Clifton	$2,302,000 (2)
-Salary Remaining :	$1,975,883
-Salary Average :	$2,302,000
-Salary Average Remaining :	$1,975,883
Noah Dobson	$1,955,000 (1)
-Salary Remaining :	$1,678,042
-Salary Average :	$788,000
-Salary Average Remaining :	$676,367
David Jiricek	$1,950,000 (1)
-Salary Remaining :	$1,673,750
-Salary Average :	$1,950,000
-Salary Average Remaining :	$1,673,750
Jani Nyman	$1,852,000 (3)
-Salary Remaining :	$1,589,633
-Salary Average :	$1,852,000
-Salary Average Remaining :	$1,589,633
Kieffer Bellows	$1,565,000 (3)
-Salary Remaining :	$1,343,292
-Salary Average :	$1,565,000
-Salary Average Remaining :	$1,343,292
Cam Hausinger	$1,471,000 (3)
-Salary Remaining :	$1,262,608
-Salary Average :	$1,471,000
-Salary Average Remaining :	$1,262,608
Matthew Kessel	$1,407,000 (3)
-Salary Remaining :	$1,207,675
-Salary Average :	$1,407,000
-Salary Average Remaining :	$1,207,675
Jonathan Lekkerimaki	$1,389,000 (3)
-Salary Remaining :	$1,192,225
-Salary Average :	$1,389,000
-Salary Average Remaining :	$1,192,225
Reece Vitelli	$1,382,000 (3)
-Salary Remaining :	$1,186,217
-Salary Average :	$1,382,000
-Salary Average Remaining :	$1,186,217
Jackson Dorrington	$1,316,000 (3)
-Salary Remaining :	$1,129,567
-Salary Average :	$1,316,000
-Salary Average Remaining :	$1,129,567
Jaden Lipinski	$1,266,000 (3)
-Salary Remaining :	$1,086,650
-Salary Average :	$1,266,000
-Salary Average Remaining :	$1,086,650
Bryce McConnell-Barker	$1,263,000 (3)
-Salary Remaining :	$1,084,075
-Salary Average :	$1,263,000
-Salary Average Remaining :	$1,084,075
Jack Studnicka	$1,169,000 (1)
-Salary Remaining :	$1,003,392
-Salary Average :	$1,169,000
-Salary Average Remaining :	$1,003,392
Matt Kiersted	$1,119,000 (1)
-Salary Remaining :	$960,475
-Salary Average :	$1,119,000
-Salary Average Remaining :	$960,475
Greg Meireles	$1,094,000 (3)
-Salary Remaining :	$939,017
-Salary Average :	$1,094,000
-Salary Average Remaining :	$939,017
Justin Kirkland	$1,077,000 (1)
-Salary Remaining :	$924,425
-Salary Average :	$1,077,000
-Salary Average Remaining :	$924,425
Ben Kraws	$1,000,000 (1)
-Salary Remaining :	$858,333
-Salary Average :	$1,000,000
-Salary Average Remaining :	$858,333
Corey Andonovski	$987,000 (2)
-Salary Remaining :	$847,175
-Salary Average :	$987,000
-Salary Average Remaining :	$847,175
Navrin Mutter	$969,000 (2)
-Salary Remaining :	$831,725
-Salary Average :	$969,000
-Salary Average Remaining :	$831,725
Patrick Giles	$961,000 (2)
-Salary Remaining :	$824,858
-Salary Average :	$961,000
-Salary Average Remaining :	$824,858
Joey Abate	$956,000 (2)
-Salary Remaining :	$820,567
-Salary Average :	$956,000
-Salary Average Remaining :	$820,567
Michael Milne	$950,000 (1)
-Salary Remaining :	$815,417
-Salary Average :	$950,000
-Salary Average Remaining :	$815,417
Adam Fantilli	$950,000 (2)
-Salary Remaining :	$815,417
-Salary Average :	$950,000
-Salary Average Remaining :	$815,417
Jaxson Stauber	$876,000 (1)
-Salary Remaining :	$751,900
-Salary Average :	$876,000
-Salary Average Remaining :	$751,900
Alex Lyon	$750,000 (1)
-Salary Remaining :	$643,750
-Salary Average :	$750,000
-Salary Average Remaining :	$643,750
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 :	$254,464
Salary Average :	$300,000
Salary Average Remaining :	$254,464
Akito Hirose	$300,000 (1)
Salary Remaining :	$254,464
Salary Average :	$300,000
Salary Average Remaining :	$254,464
Cooper Walker	$300,000 (1)
Salary Remaining :	$254,464
Salary Average :	$300,000
Salary Average Remaining :	$254,464
Tag Bertuzzi	$300,000 (1)
Salary Remaining :	$254,464
Salary Average :	$300,000
Salary Average Remaining :	$254,464
Luke Krys	$300,000 (1)
Salary Remaining :	$254,464
Salary Average :	$300,000
Salary Average Remaining :	$254,464
Colin Felix	$300,000 (1)
Salary Remaining :	$254,464
Salary Average :	$300,000
Salary Average Remaining :	$254,464
Ben Berard	$300,000 (1)
Salary Remaining :	$254,464
Salary Average :	$300,000
Salary Average Remaining :	$254,464
Jacob Fowler	$171,500 (3)
Salary Remaining :	$145,469
Salary Average :	$171,500
Salary Average Remaining :	$145,469
Trenton Bliss	$142,000 (3)
Salary Remaining :	$120,446
Salary Average :	$142,000
Salary Average Remaining :	$120,446
Griffin Luce	$140,600 (3)
Salary Remaining :	$119,259
Salary Average :	$140,600
Salary Average Remaining :	$119,259
Eamon Powell	$136,600 (3)
Salary Remaining :	$115,866
Salary Average :	$136,600
Salary Average Remaining :	$115,866
Oscar Fisker Molgaard	$130,400 (3)
Salary Remaining :	$110,607
Salary Average :	$130,400
Salary Average Remaining :	$110,607
Viktor Neuchev	$128,900 (3)
Salary Remaining :	$109,335
Salary Average :	$128,900
Salary Average Remaining :	$109,335
Connor Kurth	$128,700 (3)
Salary Remaining :	$109,165
Salary Average :	$128,700
Salary Average Remaining :	$109,165
Jagger Firkus	$128,600 (3)
Salary Remaining :	$109,080
Salary Average :	$128,600
Salary Average Remaining :	$109,080
Matvey Petrov	$128,500 (3)
Salary Remaining :	$108,996
Salary Average :	$128,500
Salary Average Remaining :	$108,996
Noah Warren	$128,400 (3)
Salary Remaining :	$108,911
Salary Average :	$128,400
Salary Average Remaining :	$108,911
Gavin Brindley	$128,000 (3)
Salary Remaining :	$108,571
Salary Average :	$128,000
Salary Average Remaining :	$108,571
Filip Mesar	$127,700 (3)
Salary Remaining :	$108,317
Salary Average :	$127,700
Salary Average Remaining :	$108,317
Akil Thomas	$113,200 (2)
Salary Remaining :	$96,018
Salary Average :	$113,200
Salary Average Remaining :	$96,018
Joel Teasdale	$107,800 (1)
Salary Remaining :	$91,438
Salary Average :	$107,800
Salary Average Remaining :	$91,438
Ryan Fanti	$107,600 (3)
Salary Remaining :	$91,268
Salary Average :	$107,600
Salary Average Remaining :	$91,268
Jackson Cates	$104,000 (1)
Salary Remaining :	$88,214
Salary Average :	$104,000
Salary Average Remaining :	$88,214
Roman Ahcan	$98,600 (2)
Salary Remaining :	$83,634
Salary Average :	$98,600
Salary Average Remaining :	$83,634
Alex Kannok Leipert	$98,400 (2)
Salary Remaining :	$83,464
Salary Average :	$98,400
Salary Average Remaining :	$83,464
Aidan Thompson	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	26
Salary Commitment
Year 2025 : $4,349,500
Year 2026 : $2,037,700
Year 2027 : $1,727,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $4,349,500
Year 2026 : $2,037,700
Year 2027 : $1,727,500
Year 2028 : $0

Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone Arena
Level 1:	6000 - $72 - 5,842 - 97.36%
Level 2:	5000 - $65 - 3,728 - 74.57%
Level 3:	2000 - $35 - 1,989 - 99.46%
Level 4:	4000 - $25 - 2,893 - 72.33%
Luxury :	1000 - $170 - 981 - 98.13%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $30 - 1,928 - 96.41%
Farm Level 2:	1000 - $4 - 1,000 - 100.00%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	36
Average Attendance - %	15,434 - 85.74%
Average Income per Game	$1,447,864
Year to Date Revenue	$10,135,048
Farm
Home Games Left	36
Average Attendance - %	2,928 - 97.60%
Average Income per Game	$92,148
Year to Date Revenue	$645,036
Expense
Pro Players Total Salaries	$59,361,000
Farm Players Total Salaries	$2,765,200
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$8,559,212
Farm Year To Date Expenses	$562,338
Pro Salary Cap To Date	$8,417,551
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$52,123,104
Farm Estimated Season Revenue	$3,317,328
Pro Remaining Season Days	103
Pro Expenses Per Days	$503,008
Pro Estimated Expenses	$51,809,824
Farm Remaining Season Days	95
Farm Expenses Per Days	$33,618
Farm Estimated Expenses	$3,193,710
Estimated Season Expenses	$55,003,534
Estimated Season Salary Cap	$59,369,076
Estimate Under Maximum Salary Cap of $74,500,000	$15,130,924
Estimate Over Minimum Salary Cap of $58,500,000	$869,076
Current Bank Account	$12,681,769
Projected Bank Account	$13,118,667

Pro Players Salaries
Andrei Vasilevskiy	$4,316,000 (2)
-Salary Remaining :	$3,704,567
-Salary Average :	$3,041,000
-Salary Average Remaining :	$2,610,192
Artemi Panarin	$3,627,000 (2)
-Salary Remaining :	$3,113,175
-Salary Average :	$6,666,000
-Salary Average Remaining :	$5,721,650
David Pastrnak	$3,625,000 (1)
-Salary Remaining :	$3,111,458
-Salary Average :	$1,682,000
-Salary Average Remaining :	$1,443,717
Marco Rossi	$3,382,000 (3)
-Salary Remaining :	$2,902,883
-Salary Average :	$3,382,000
-Salary Average Remaining :	$2,902,883
Blake Hillman	$3,100,000 (1)
-Salary Remaining :	$2,660,833
-Salary Average :	$3,100,000
-Salary Average Remaining :	$2,660,833
Roman Josi	$3,000,000 (3)
-Salary Remaining :	$2,575,000
-Salary Average :	$3,795,000
-Salary Average Remaining :	$3,257,375
Mats Zuccarello	$2,894,000 (1)
-Salary Remaining :	$2,484,017
-Salary Average :	$4,728,000
-Salary Average Remaining :	$4,058,200
Cam York	$2,864,000 (3)
-Salary Remaining :	$2,458,267
-Salary Average :	$2,864,000
-Salary Average Remaining :	$2,458,267
Carter Verhaeghe	$2,705,000 (3)
-Salary Remaining :	$2,321,792
-Salary Average :	$2,705,000
-Salary Average Remaining :	$2,321,792
Miro Heiskanen	$2,645,000 (3)
-Salary Remaining :	$2,270,292
-Salary Average :	$2,405,000
-Salary Average Remaining :	$2,064,292
Yanni Gourde	$2,500,000 (3)
-Salary Remaining :	$2,145,833
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,145,833
Cal O'Reilly	$2,000,000 (1)
-Salary Remaining :	$1,716,667
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,716,667
Cam Thiesing	$2,000,000 (1)
-Salary Remaining :	$1,716,667
-Salary Average :	$750,000
-Salary Average Remaining :	$643,750
Cameron Wright	$2,000,000 (1)
-Salary Remaining :	$1,716,667
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,716,667
Chad Hillebrand	$2,000,000 (1)
-Salary Remaining :	$1,716,667
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,716,667
Carl Grundstrom	$2,000,000 (1)
-Salary Remaining :	$1,716,667
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,716,667
Owen Power	$1,850,000 (1)
-Salary Remaining :	$1,587,917
-Salary Average :	$1,850,000
-Salary Average Remaining :	$1,587,917
Jake Christiansen	$1,468,000 (3)
-Salary Remaining :	$1,260,033
-Salary Average :	$1,468,000
-Salary Average Remaining :	$1,260,033
Cameron Butler	$1,309,000 (3)
-Salary Remaining :	$1,123,558
-Salary Average :	$1,309,000
-Salary Average Remaining :	$1,123,558
Gabe Perreault	$1,264,000 (3)
-Salary Remaining :	$1,084,933
-Salary Average :	$1,264,000
-Salary Average Remaining :	$1,084,933
Justin Gill	$1,259,000 (3)
-Salary Remaining :	$1,080,642
-Salary Average :	$1,259,000
-Salary Average Remaining :	$1,080,642
Dennis Cholowski	$1,256,000 (2)
-Salary Remaining :	$1,078,067
-Salary Average :	$1,256,000
-Salary Average Remaining :	$1,078,067
Cole Koepke	$1,142,000 (2)
-Salary Remaining :	$980,217
-Salary Average :	$1,142,000
-Salary Average Remaining :	$980,217
Ben Meyers	$1,130,000 (2)
-Salary Remaining :	$969,917
-Salary Average :	$1,130,000
-Salary Average Remaining :	$969,917
Chad Nychuk	$1,065,000 (2)
-Salary Remaining :	$914,125
-Salary Average :	$1,065,000
-Salary Average Remaining :	$914,125
Jiri Patera	$1,020,000 (2)
-Salary Remaining :	$875,500
-Salary Average :	$1,020,000
-Salary Average Remaining :	$875,500
Ville Heinola	$1,015,000 (1)
-Salary Remaining :	$871,208
-Salary Average :	$1,015,000
-Salary Average Remaining :	$871,208
Juuso Parssinen	$925,000 (1)
-Salary Remaining :	$793,958
-Salary Average :	$925,000
-Salary Average Remaining :	$793,958
Total Pro Players	28
Salary Commitment
Year 2025 : $59,361,000
Year 2026 : $35,281,000
Year 2027 : $21,916,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $60,321,000
Year 2026 : $38,271,000
Year 2027 : $22,951,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $59,361,000
Year 2026 : $35,952,000
Year 2027 : $22,396,000
Year 2028 : $0

Farm Players Salaries
Cam Berg	$200,000 (1)
Salary Remaining :	$169,643
Salary Average :	$200,000
Salary Average Remaining :	$169,643
C.J. Suess	$200,000 (1)
Salary Remaining :	$169,643
Salary Average :	$200,000
Salary Average Remaining :	$169,643
Brandon Hickey	$200,000 (1)
Salary Remaining :	$169,643
Salary Average :	$200,000
Salary Average Remaining :	$169,643
Ben Harpur	$140,100 (3)
Salary Remaining :	$118,835
Salary Average :	$140,100
Salary Average Remaining :	$118,835
Ben Jones	$138,600 (3)
Salary Remaining :	$117,563
Salary Average :	$138,600
Salary Average Remaining :	$117,563
Ethan Keppen	$133,900 (3)
Salary Remaining :	$113,576
Salary Average :	$133,900
Salary Average Remaining :	$113,576
Yegor Sidorov	$131,500 (3)
Salary Remaining :	$111,540
Salary Average :	$131,500
Salary Average Remaining :	$111,540
Otto Salin	$129,300 (3)
Salary Remaining :	$109,674
Salary Average :	$129,300
Salary Average Remaining :	$109,674
Artem Duda	$128,900 (3)
Salary Remaining :	$109,335
Salary Average :	$128,900
Salary Average Remaining :	$109,335
Jordan Dumais	$127,900 (3)
Salary Remaining :	$108,487
Salary Average :	$127,900
Salary Average Remaining :	$108,487
Joshua Brown	$127,500 (1)
Salary Remaining :	$108,147
Salary Average :	$127,500
Salary Average Remaining :	$108,147
Ryan Leonard	$126,800 (3)
Salary Remaining :	$107,554
Salary Average :	$126,800
Salary Average Remaining :	$107,554
Angus Booth	$126,300 (3)
Salary Remaining :	$107,129
Salary Average :	$126,300
Salary Average Remaining :	$107,129
Jesse Pulkkinen	$126,300 (3)
Salary Remaining :	$107,129
Salary Average :	$126,300
Salary Average Remaining :	$107,129
Adam Scheel	$114,000 (3)
Salary Remaining :	$96,696
Salary Average :	$114,000
Salary Average Remaining :	$96,696
Bradley Marek	$111,100 (3)
Salary Remaining :	$94,237
Salary Average :	$111,100
Salary Average Remaining :	$94,237
Carl Berglund	$110,900 (3)
Salary Remaining :	$94,067
Salary Average :	$110,900
Salary Average Remaining :	$94,067
Tye Felhaber	$104,500 (1)
Salary Remaining :	$88,638
Salary Average :	$104,500
Salary Average Remaining :	$88,638
Matthew Seminoff	$104,100 (3)
Salary Remaining :	$88,299
Salary Average :	$104,100
Salary Average Remaining :	$88,299
Dryden McKay	$100,000 (1)
Salary Remaining :	$84,821
Salary Average :	$100,000
Salary Average Remaining :	$84,821
Joshua Roy	$83,500 (2)
Salary Remaining :	$70,826
Salary Average :	$83,500
Salary Average Remaining :	$70,826
Total Farm Players	21
Salary Commitment
Year 2025 : $2,765,200
Year 2026 : $1,833,200
Year 2027 : $1,749,700
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,765,200
Year 2026 : $1,833,200
Year 2027 : $1,749,700
Year 2028 : $0

Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	6000 - $102 - 4,242 - 70.70%
Level 2:	5000 - $55 - 4,848 - 96.97%
Level 3:	2000 - $40 - 1,669 - 83.44%
Level 4:	4000 - $25 - 2,896 - 72.39%
Luxury :	1000 - $205 - 717 - 71.73%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $35 - 1,427 - 71.33%
Farm Level 2:	1000 - $15 - 768 - 76.83%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	37
Average Attendance - %	14,372 - 79.84%
Average Income per Game	$1,468,449
Year to Date Revenue	$8,810,695
Farm
Home Games Left	37
Average Attendance - %	2,195 - 73.17%
Average Income per Game	$91,573
Year to Date Revenue	$549,438
Expense
Pro Players Total Salaries	$59,104,000
Farm Players Total Salaries	$2,575,200
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$8,514,739
Farm Year To Date Expenses	$531,953
Pro Salary Cap To Date	$8,373,061
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$54,332,619
Farm Estimated Season Revenue	$3,388,201
Pro Remaining Season Days	103
Pro Expenses Per Days	$500,867
Pro Estimated Expenses	$51,589,301
Farm Remaining Season Days	95
Farm Expenses Per Days	$31,921
Farm Estimated Expenses	$3,032,495
Estimated Season Expenses	$54,621,796
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	$124,496,578
Projected Bank Account	$127,595,602

Pro Players Salaries
Frank Vatrano	$12,255,000 (2)
-Salary Remaining :	$10,518,875
-Salary Average :	$12,255,000
-Salary Average Remaining :	$10,518,875
Phillip Danault (1 Way Contract)	$4,500,000 (3)
-Salary Remaining :	$3,862,500
-Salary Average :	$4,500,000
-Salary Average Remaining :	$3,862,500
Conor Garland	$4,000,000 (3)
-Salary Remaining :	$3,433,333
-Salary Average :	$4,000,000
-Salary Average Remaining :	$3,433,333
Brady Skjei	$3,753,000 (2)
-Salary Remaining :	$3,221,325
-Salary Average :	$5,500,000
-Salary Average Remaining :	$4,720,833
Neal Pionk	$3,623,000 (2)
-Salary Remaining :	$3,109,742
-Salary Average :	$3,561,000
-Salary Average Remaining :	$3,056,525
Michael Rasmussen	$3,500,000 (2)
-Salary Remaining :	$3,004,167
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,004,167
Brayden McNabb	$3,467,000 (1)
-Salary Remaining :	$2,975,842
-Salary Average :	$4,232,000
-Salary Average Remaining :	$3,632,467
Lawson Crouse	$2,816,000 (2)
-Salary Remaining :	$2,417,067
-Salary Average :	$2,484,000
-Salary Average Remaining :	$2,132,100
Bobby Brink	$2,651,000 (3)
-Salary Remaining :	$2,275,442
-Salary Average :	$2,651,000
-Salary Average Remaining :	$2,275,442
Travis Sanheim	$2,426,000 (1)
-Salary Remaining :	$2,082,317
-Salary Average :	$1,862,000
-Salary Average Remaining :	$1,598,217
Dustin Wolf	$2,234,000 (2)
-Salary Remaining :	$1,917,517
-Salary Average :	$2,234,000
-Salary Average Remaining :	$1,917,517
Vincent Hinostroza	$1,952,000 (1)
-Salary Remaining :	$1,675,467
-Salary Average :	$1,952,000
-Salary Average Remaining :	$1,675,467
Henry Thrun	$1,691,000 (3)
-Salary Remaining :	$1,451,442
-Salary Average :	$1,691,000
-Salary Average Remaining :	$1,451,442
Joseph Veleno	$1,665,000 (3)
-Salary Remaining :	$1,429,125
-Salary Average :	$1,665,000
-Salary Average Remaining :	$1,429,125
Nicholas Robertson	$1,600,000 (3)
-Salary Remaining :	$1,373,333
-Salary Average :	$1,600,000
-Salary Average Remaining :	$1,373,333
Josh Mahura	$1,389,000 (2)
-Salary Remaining :	$1,192,225
-Salary Average :	$1,389,000
-Salary Average Remaining :	$1,192,225
Rasmus Kupari	$1,322,000 (1)
-Salary Remaining :	$1,134,717
-Salary Average :	$750,000
-Salary Average Remaining :	$643,750
Parker Wotherspoon	$1,173,000 (2)
-Salary Remaining :	$1,006,825
-Salary Average :	$1,173,000
-Salary Average Remaining :	$1,006,825
Dylan Ferguson	$1,164,000 (3)
-Salary Remaining :	$999,100
-Salary Average :	$1,164,000
-Salary Average Remaining :	$999,100
Jan Bednar	$1,073,000 (3)
-Salary Remaining :	$920,992
-Salary Average :	$1,073,000
-Salary Average Remaining :	$920,992
Kent Johnson	$850,000 (1)
-Salary Remaining :	$729,583
-Salary Average :	$850,000
-Salary Average Remaining :	$729,583
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 :	$194,071
Salary Average :	$228,800
Salary Average Remaining :	$194,071
Nikolas Matinpalo	$147,100 (3)
Salary Remaining :	$124,772
Salary Average :	$147,100
Salary Average Remaining :	$124,772
Jonah Gadjovich	$145,300 (3)
Salary Remaining :	$123,246
Salary Average :	$145,300
Salary Average Remaining :	$123,246
Matthew Phillips	$143,100 (3)
Salary Remaining :	$121,379
Salary Average :	$143,100
Salary Average Remaining :	$121,379
Ryan Chesley	$132,400 (3)
Salary Remaining :	$112,304
Salary Average :	$132,400
Salary Average Remaining :	$112,304
Alex Ciernik	$129,600 (3)
Salary Remaining :	$109,929
Salary Average :	$129,600
Salary Average Remaining :	$109,929
Simon Robertsson	$129,200 (3)
Salary Remaining :	$109,589
Salary Average :	$129,200
Salary Average Remaining :	$109,589
Carson Lambos	$127,200 (3)
Salary Remaining :	$107,893
Salary Average :	$127,200
Salary Average Remaining :	$107,893
Jorian Donovan	$126,300 (3)
Salary Remaining :	$107,129
Salary Average :	$126,300
Salary Average Remaining :	$107,129
Ben Gleason	$121,500 (3)
Salary Remaining :	$103,058
Salary Average :	$121,500
Salary Average Remaining :	$103,058
Noel Gunler	$120,000 (3)
Salary Remaining :	$101,786
Salary Average :	$120,000
Salary Average Remaining :	$101,786
Riley Tufte	$117,100 (1)
Salary Remaining :	$99,326
Salary Average :	$117,100
Salary Average Remaining :	$99,326
Alex Turcotte	$113,600 (2)
Salary Remaining :	$96,357
Salary Average :	$113,600
Salary Average Remaining :	$96,357
Ruslan Khazheyev	$111,400 (3)
Salary Remaining :	$94,491
Salary Average :	$111,400
Salary Average Remaining :	$94,491
Nikita Chibrikov	$111,100 (3)
Salary Remaining :	$94,237
Salary Average :	$111,100
Salary Average Remaining :	$94,237
Fabian Lysell	$106,500 (1)
Salary Remaining :	$90,335
Salary Average :	$106,500
Salary Average Remaining :	$90,335
Colson Gengenbach	$100,000 (1)
Salary Remaining :	$84,821
Salary Average :	$100,000
Salary Average Remaining :	$84,821
Jiri Kulich	$95,000 (1)
Salary Remaining :	$80,580
Salary Average :	$95,000
Salary Average Remaining :	$80,580
Louis Crevier	$92,500 (1)
Salary Remaining :	$78,460
Salary Average :	$92,500
Salary Average Remaining :	$78,460
Jack Finley	$89,667 (1)
Salary Remaining :	$76,057
Salary Average :	$89,667
Salary Average Remaining :	$76,057
Calle Clang	$87,833 (1)
Salary Remaining :	$74,501
Salary Average :	$87,833
Salary Average Remaining :	$74,501
Total Farm Players	21
Salary Commitment
Year 2025 : $2,575,200
Year 2026 : $1,886,600
Year 2027 : $1,544,200
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,575,200
Year 2026 : $1,886,600
Year 2027 : $1,544,200
Year 2028 : $0

Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Joe Louis Arena
Level 1:	6000 - $100 - 4,460 - 74.34%
Level 2:	5000 - $60 - 4,769 - 95.38%
Level 3:	2000 - $35 - 1,955 - 97.76%
Level 4:	4000 - $20 - 3,850 - 96.25%
Luxury :	1000 - $200 - 771 - 77.10%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $35 - 1,419 - 70.97%
Farm Level 2:	1000 - $15 - 753 - 75.32%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	36
Average Attendance - %	15,806 - 87.81%
Average Income per Game	$1,537,405
Year to Date Revenue	$10,761,832
Farm
Home Games Left	37
Average Attendance - %	2,173 - 72.42%
Average Income per Game	$90,852
Year to Date Revenue	$545,110
Expense
Pro Players Total Salaries	$60,061,000
Farm Players Total Salaries	$2,606,850
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$8,551,746
Farm Year To Date Expenses	$522,318
Pro Salary Cap To Date	$8,410,070
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$55,346,565
Farm Estimated Season Revenue	$3,361,512
Pro Remaining Season Days	103
Pro Expenses Per Days	$508,842
Pro Estimated Expenses	$52,410,726
Farm Remaining Season Days	95
Farm Expenses Per Days	$32,204
Farm Estimated Expenses	$3,059,380
Estimated Season Expenses	$55,470,106
Estimated Season Salary Cap	$59,962,394
Estimate Under Maximum Salary Cap of $74,500,000	$14,537,606
Estimate Over Minimum Salary Cap of $58,500,000	$1,462,394
Current Bank Account	$140,197,948
Projected Bank Account	$143,435,919

Pro Players Salaries
John Gibson	$4,860,000 (1)
-Salary Remaining :	$4,171,500
-Salary Average :	$4,860,000
-Salary Average Remaining :	$4,171,500
Jake DeBrusk	$4,099,000 (1)
-Salary Remaining :	$3,518,308
-Salary Average :	$4,099,000
-Salary Average Remaining :	$3,518,308
Clayton Keller	$3,830,000 (2)
-Salary Remaining :	$3,287,417
-Salary Average :	$773,256
-Salary Average Remaining :	$663,711
Adam Lowry	$3,727,000 (2)
-Salary Remaining :	$3,199,008
-Salary Average :	$1,093,000
-Salary Average Remaining :	$938,158
Ivan Provorov	$3,315,000 (1)
-Salary Remaining :	$2,845,375
-Salary Average :	$4,361,000
-Salary Average Remaining :	$3,743,192
Nino Niederreiter (1 Way Contract)	$3,208,000 (1)
-Salary Remaining :	$2,753,533
-Salary Average :	$8,800,000
-Salary Average Remaining :	$7,553,333
Jared Spurgeon	$3,032,000 (1)
-Salary Remaining :	$2,602,467
-Salary Average :	$4,791,000
-Salary Average Remaining :	$4,112,275
Max Pacioretty	$2,925,000 (1)
-Salary Remaining :	$2,510,625
-Salary Average :	$2,925,000
-Salary Average Remaining :	$2,510,625
Adam Fox	$2,786,000 (1)
-Salary Remaining :	$2,391,317
-Salary Average :	$820,000
-Salary Average Remaining :	$703,833
Alec Martinez	$2,650,000 (1)
-Salary Remaining :	$2,274,583
-Salary Average :	$2,650,000
-Salary Average Remaining :	$2,274,583
Frederick Gaudreau	$2,580,000 (1)
-Salary Remaining :	$2,214,500
-Salary Average :	$2,580,000
-Salary Average Remaining :	$2,214,500
Christian Dvorak	$2,492,000 (1)
-Salary Remaining :	$2,138,967
-Salary Average :	$1,971,000
-Salary Average Remaining :	$1,691,775
Alex Iafallo	$2,267,000 (2)
-Salary Remaining :	$1,945,842
-Salary Average :	$1,631,000
-Salary Average Remaining :	$1,399,942
Isac Lundestrom	$2,230,000 (3)
-Salary Remaining :	$1,914,083
-Salary Average :	$2,230,000
-Salary Average Remaining :	$1,914,083
Brandon Baddock	$2,000,000 (1)
-Salary Remaining :	$1,716,667
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,716,667
Cam Lund	$2,000,000 (1)
-Salary Remaining :	$1,716,667
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,716,667
Braeden Kressler	$2,000,000 (1)
-Salary Remaining :	$1,716,667
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,716,667
Andrew Agozzino	$2,000,000 (1)
-Salary Remaining :	$1,716,667
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,716,667
Georgi Romanov	$1,500,000 (3)
-Salary Remaining :	$1,287,500
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,287,500
Michael Callahan	$1,407,000 (3)
-Salary Remaining :	$1,207,675
-Salary Average :	$1,407,000
-Salary Average Remaining :	$1,207,675
William Stromgren	$1,390,000 (3)
-Salary Remaining :	$1,193,083
-Salary Average :	$1,390,000
-Salary Average Remaining :	$1,193,083
Alex Suzdalev	$1,000,000 (1)
-Salary Remaining :	$858,333
-Salary Average :	$1,000,000
-Salary Average Remaining :	$858,333
Scott Perunovich	$968,000 (1)
-Salary Remaining :	$830,867
-Salary Average :	$968,000
-Salary Average Remaining :	$830,867
Emil Heineman	$925,000 (1)
-Salary Remaining :	$793,958
-Salary Average :	$925,000
-Salary Average Remaining :	$793,958
Matthew Poitras	$870,000 (2)
-Salary Remaining :	$746,750
-Salary Average :	$870,000
-Salary Average Remaining :	$746,750
Total Pro Players	25
Salary Commitment
Year 2025 : $60,061,000
Year 2026 : $17,221,000
Year 2027 : $6,527,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $59,644,256
Year 2026 : $10,894,256
Year 2027 : $6,527,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $60,061,000
Year 2026 : $17,221,000
Year 2027 : $6,527,000
Year 2028 : $0

Farm Players Salaries
Braeden Bowman	$200,000 (1)
Salary Remaining :	$169,643
Salary Average :	$200,000
Salary Average Remaining :	$169,643
Andy Welinski	$200,000 (1)
Salary Remaining :	$169,643
Salary Average :	$200,000
Salary Average Remaining :	$169,643
Frederic Brunet	$133,100 (3)
Salary Remaining :	$112,897
Salary Average :	$133,100
Salary Average Remaining :	$112,897
Nate Danielson	$128,600 (3)
Salary Remaining :	$109,080
Salary Average :	$128,600
Salary Average Remaining :	$109,080
Lucas Ciona	$128,300 (3)
Salary Remaining :	$108,826
Salary Average :	$128,300
Salary Average Remaining :	$108,826
Nico Myatovic	$128,200 (3)
Salary Remaining :	$108,741
Salary Average :	$128,200
Salary Average Remaining :	$108,741
Jeremy Hanzel	$128,000 (3)
Salary Remaining :	$108,571
Salary Average :	$128,000
Salary Average Remaining :	$108,571
Jackson Edward	$127,800 (3)
Salary Remaining :	$108,402
Salary Average :	$127,800
Salary Average Remaining :	$108,402
Adam Beckman	$124,100 (2)
Salary Remaining :	$105,263
Salary Average :	$124,100
Salary Average Remaining :	$105,263
Jean-Luc Foudy	$122,000 (2)
Salary Remaining :	$103,482
Salary Average :	$122,000
Salary Average Remaining :	$103,482
Xavier Bourgault	$116,750 (1)
Salary Remaining :	$99,029
Salary Average :	$116,750
Salary Average Remaining :	$99,029
Nathan Gaucher	$110,700 (3)
Salary Remaining :	$93,897
Salary Average :	$110,700
Salary Average Remaining :	$93,897
Hunter Miska	$100,000 (1)
Salary Remaining :	$84,821
Salary Average :	$100,000
Salary Average Remaining :	$84,821
Brandon Halverson	$100,000 (1)
Salary Remaining :	$84,821
Salary Average :	$100,000
Salary Average Remaining :	$84,821
Alex Campbell	$100,000 (1)
Salary Remaining :	$84,821
Salary Average :	$100,000
Salary Average Remaining :	$84,821
Brett Chorske	$100,000 (1)
Salary Remaining :	$84,821
Salary Average :	$100,000
Salary Average Remaining :	$84,821
Brady Stonehouse	$100,000 (1)
Salary Remaining :	$84,821
Salary Average :	$100,000
Salary Average Remaining :	$84,821
Connor Carrick	$100,000 (1)
Salary Remaining :	$84,821
Salary Average :	$100,000
Salary Average Remaining :	$84,821
Joseph Cecconi	$99,400 (1)
Salary Remaining :	$84,313
Salary Average :	$99,400
Salary Average Remaining :	$84,313
Andrew Perrott	$95,000 (2)
Salary Remaining :	$80,580
Salary Average :	$95,000
Salary Average Remaining :	$80,580
Hunter Drew	$89,900 (1)
Salary Remaining :	$76,254
Salary Average :	$89,900
Salary Average Remaining :	$76,254
Filip Engaras	$75,000 (1)
Salary Remaining :	$63,616
Salary Average :	$75,000
Salary Average Remaining :	$63,616
Total Farm Players	22
Salary Commitment
Year 2025 : $2,606,850
Year 2026 : $1,225,800
Year 2027 : $884,700
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,606,850
Year 2026 : $1,225,800
Year 2027 : $884,700
Year 2028 : $0

Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	HSBC Arena
Level 1:	6000 - $118 - 3,841 - 64.01%
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 - 709 - 70.85%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $26 - 1,941 - 97.03%
Farm Level 2:	1000 - $15 - 748 - 74.75%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	37
Average Attendance - %	11,149 - 61.94%
Average Income per Game	$1,614,980
Year to Date Revenue	$9,689,878
Farm
Home Games Left	37
Average Attendance - %	2,688 - 89.61%
Average Income per Game	$91,888
Year to Date Revenue	$551,328
Expense
Pro Players Total Salaries	$68,325,667
Farm Players Total Salaries	$3,431,033
Coaches Total Salaries	$6,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$10,180,164
Farm Year To Date Expenses	$673,390
Pro Salary Cap To Date	$9,471,829
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$59,754,248
Farm Estimated Season Revenue	$3,399,856
Pro Remaining Season Days	103
Pro Expenses Per Days	$611,047
Pro Estimated Expenses	$62,937,841
Farm Remaining Season Days	95
Farm Expenses Per Days	$39,563
Farm Estimated Expenses	$3,758,485
Estimated Season Expenses	$66,696,326
Estimated Season Salary Cap	$68,118,072
Estimate Under Maximum Salary Cap of $74,500,000	$6,381,928
Estimate Over Minimum Salary Cap of $58,500,000	$9,618,072
Current Bank Account	$109,977,059
Projected Bank Account	$106,434,837

Pro Players Salaries
Anze Kopitar	$8,500,000 (2)
-Salary Remaining :	$7,295,833
-Salary Average :	$8,500,000
-Salary Average Remaining :	$7,295,833
Semyon Varlamov	$7,000,000 (1)
-Salary Remaining :	$6,008,333
-Salary Average :	$7,000,000
-Salary Average Remaining :	$6,008,333
Tomas Tatar	$5,500,000 (1)
-Salary Remaining :	$4,720,833
-Salary Average :	$5,500,000
-Salary Average Remaining :	$4,720,833
Nikita Zadorov	$4,500,000 (1)
-Salary Remaining :	$3,862,500
-Salary Average :	$4,500,000
-Salary Average Remaining :	$3,862,500
Simon Nemec	$4,200,000 (1)
-Salary Remaining :	$3,605,000
-Salary Average :	$4,200,000
-Salary Average Remaining :	$3,605,000
Adam Henrique	$3,770,000 (1)
-Salary Remaining :	$3,235,917
-Salary Average :	$3,770,000
-Salary Average Remaining :	$3,235,917
Brock Boeser	$3,621,000 (2)
-Salary Remaining :	$3,108,025
-Salary Average :	$4,621,000
-Salary Average Remaining :	$3,966,358
Cam Fowler	$3,574,000 (1)
-Salary Remaining :	$3,067,683
-Salary Average :	$4,239,000
-Salary Average Remaining :	$3,638,475
Ryan Suter	$3,500,000 (2)
-Salary Remaining :	$3,004,167
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,004,167
Trevor Moore	$2,999,000 (1)
-Salary Remaining :	$2,574,142
-Salary Average :	$2,999,000
-Salary Average Remaining :	$2,574,142
Tristan Jarry	$2,995,500 (3)
-Salary Remaining :	$2,571,138
-Salary Average :	$2,995,500
-Salary Average Remaining :	$2,571,138
Michael Bunting	$2,950,000 (3)
-Salary Remaining :	$2,532,083
-Salary Average :	$2,950,000
-Salary Average Remaining :	$2,532,083
Rasmus Sandin	$2,840,000 (3)
-Salary Remaining :	$2,437,667
-Salary Average :	$2,840,000
-Salary Average Remaining :	$2,437,667
Nicolas Hague	$2,601,000 (3)
-Salary Remaining :	$2,232,525
-Salary Average :	$2,601,000
-Salary Average Remaining :	$2,232,525
Daniel Sprong	$2,500,000 (1)
-Salary Remaining :	$2,145,833
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,145,833
Kaapo Kakko	$2,166,000 (1)
-Salary Remaining :	$1,859,150
-Salary Average :	$2,166,000
-Salary Average Remaining :	$1,859,150
Morgan Barron	$1,791,000 (2)
-Salary Remaining :	$1,537,275
-Salary Average :	$1,235,000
-Salary Average Remaining :	$1,060,042
Fraser Minten	$1,476,000 (3)
-Salary Remaining :	$1,266,900
-Salary Average :	$1,476,000
-Salary Average Remaining :	$1,266,900
Jesper Boqvist	$1,028,000 (1)
-Salary Remaining :	$882,367
-Salary Average :	$774,000
-Salary Average Remaining :	$664,350
Logan Stankoven	$814,167 (2)
-Salary Remaining :	$698,827
-Salary Average :	$814,167
-Salary Average Remaining :	$698,827
Total Pro Players	20
Salary Commitment
Year 2025 : $68,325,667
Year 2026 : $31,088,667
Year 2027 : $12,862,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $69,180,667
Year 2026 : $31,532,667
Year 2027 : $12,862,500
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $68,325,667
Year 2026 : $31,088,667
Year 2027 : $12,862,500
Year 2028 : $0

Farm Players Salaries
Graham Slaggert	$299,900 (1)
Salary Remaining :	$254,379
Salary Average :	$299,900
Salary Average Remaining :	$254,379
Jon-Randall Avon	$299,900 (1)
Salary Remaining :	$254,379
Salary Average :	$299,900
Salary Average Remaining :	$254,379
Marshall Rifai	$299,900 (1)
Salary Remaining :	$254,379
Salary Average :	$299,900
Salary Average Remaining :	$254,379
Jagger Joshua	$299,900 (1)
Salary Remaining :	$254,379
Salary Average :	$299,900
Salary Average Remaining :	$254,379
Jacob Gaucher	$299,900 (1)
Salary Remaining :	$254,379
Salary Average :	$299,900
Salary Average Remaining :	$254,379
Victor Mancini	$153,800 (3)
Salary Remaining :	$130,455
Salary Average :	$153,800
Salary Average Remaining :	$130,455
Filip Kral	$134,900 (3)
Salary Remaining :	$114,424
Salary Average :	$134,900
Salary Average Remaining :	$114,424
Noah Ostlund	$133,700 (3)
Salary Remaining :	$113,406
Salary Average :	$133,700
Salary Average Remaining :	$113,406
Maxence Guenette	$129,000 (3)
Salary Remaining :	$109,420
Salary Average :	$129,000
Salary Average Remaining :	$109,420
Konsta Helenius	$128,900 (3)
Salary Remaining :	$109,335
Salary Average :	$128,900
Salary Average Remaining :	$109,335
Axel Landen	$127,800 (3)
Salary Remaining :	$108,402
Salary Average :	$127,800
Salary Average Remaining :	$108,402
Coulson Pitre	$127,700 (3)
Salary Remaining :	$108,317
Salary Average :	$127,700
Salary Average Remaining :	$108,317
Matthew Wood	$126,900 (3)
Salary Remaining :	$107,638
Salary Average :	$126,900
Salary Average Remaining :	$107,638
Gabriel Carriere	$100,000 (1)
Salary Remaining :	$84,821
Salary Average :	$100,000
Salary Average Remaining :	$84,821
Callum Tung	$100,000 (1)
Salary Remaining :	$84,821
Salary Average :	$100,000
Salary Average Remaining :	$84,821
Aleksandr Kisakov	$100,000 (1)
Salary Remaining :	$84,821
Salary Average :	$100,000
Salary Average Remaining :	$84,821
Cam McDonald	$100,000 (1)
Salary Remaining :	$84,821
Salary Average :	$100,000
Salary Average Remaining :	$84,821
Anthony Callin	$100,000 (1)
Salary Remaining :	$84,821
Salary Average :	$100,000
Salary Average Remaining :	$84,821
Axel Jonsson-Fjallby	$100,000 (1)
Salary Remaining :	$84,821
Salary Average :	$100,000
Salary Average Remaining :	$84,821
Spencer Stastney	$92,500 (1)
Salary Remaining :	$78,460
Salary Average :	$92,500
Salary Average Remaining :	$78,460
Drew Commesso	$92,500 (2)
Salary Remaining :	$78,460
Salary Average :	$92,500
Salary Average Remaining :	$78,460
Angus Crookshank	$83,833 (1)
Salary Remaining :	$71,109
Salary Average :	$83,833
Salary Average Remaining :	$71,109
Total Farm Players	22
Salary Commitment
Year 2025 : $3,431,033
Year 2026 : $1,155,200
Year 2027 : $1,062,700
Year 2028 : $0
Salary Average Commitment
Year 2025 : $3,431,033
Year 2026 : $1,155,200
Year 2027 : $1,062,700
Year 2028 : $0

Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Place
Level 1:	6000 - $90 - 5,705 - 95.09%
Level 2:	5000 - $55 - 4,781 - 95.61%
Level 3:	2000 - $35 - 1,982 - 99.10%
Level 4:	4000 - $20 - 3,944 - 98.60%
Luxury :	1000 - $180 - 963 - 96.33%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $35 - 1,403 - 70.15%
Farm Level 2:	1000 - $15 - 774 - 77.44%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	36
Average Attendance - %	17,375 - 96.53%
Average Income per Game	$1,636,119
Year to Date Revenue	$11,452,834
Farm
Home Games Left	36
Average Attendance - %	2,177 - 72.58%
Average Income per Game	$90,475
Year to Date Revenue	$633,323
Expense
Pro Players Total Salaries	$67,229,500
Farm Players Total Salaries	$2,681,450
Coaches Total Salaries	$4,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$10,020,004
Farm Year To Date Expenses	$546,288
Pro Salary Cap To Date	$9,524,182
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$58,900,289
Farm Estimated Season Revenue	$3,257,090
Pro Remaining Season Days	103
Pro Expenses Per Days	$589,412
Pro Estimated Expenses	$60,709,436
Farm Remaining Season Days	95
Farm Expenses Per Days	$32,870
Farm Estimated Expenses	$3,122,650
Estimated Season Expenses	$63,832,086
Estimated Season Salary Cap	$67,229,520
Estimate Under Maximum Salary Cap of $74,500,000	$7,270,480
Estimate Over Minimum Salary Cap of $58,500,000	$8,729,520
Current Bank Account	$139,988,052
Projected Bank Account	$138,313,345

Pro Players Salaries
Jeremy Swayman	$9,250,000 (4)
-Salary Remaining :	$7,939,583
-Salary Average :	$9,250,000
-Salary Average Remaining :	$7,939,583
Mikko Rantanen	$6,657,000 (2)
-Salary Remaining :	$5,713,925
-Salary Average :	$4,052,000
-Salary Average Remaining :	$3,477,967
Filip Forsberg	$6,000,000 (3)
-Salary Remaining :	$5,150,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$5,150,000
Elias Lindholm	$5,320,000 (1)
-Salary Remaining :	$4,566,333
-Salary Average :	$7,157,000
-Salary Average Remaining :	$6,143,092
Nico Hischier	$4,873,000 (2)
-Salary Remaining :	$4,182,658
-Salary Average :	$4,873,000
-Salary Average Remaining :	$4,182,658
Jamie Benn	$4,000,000 (1)
-Salary Remaining :	$3,433,333
-Salary Average :	$4,000,000
-Salary Average Remaining :	$3,433,333
Braden Schneider	$3,925,000 (3)
-Salary Remaining :	$3,368,958
-Salary Average :	$3,925,000
-Salary Average Remaining :	$3,368,958
Roope Hintz	$3,768,000 (1)
-Salary Remaining :	$3,234,200
-Salary Average :	$750,000
-Salary Average Remaining :	$643,750
Shayne Gostisbehere	$3,250,000 (1)
-Salary Remaining :	$2,789,583
-Salary Average :	$3,250,000
-Salary Average Remaining :	$2,789,583
Sean Durzi	$3,250,000 (3)
-Salary Remaining :	$2,789,583
-Salary Average :	$3,250,000
-Salary Average Remaining :	$2,789,583
Martin Fehervary	$3,215,000 (1)
-Salary Remaining :	$2,759,542
-Salary Average :	$3,215,000
-Salary Average Remaining :	$2,759,542
Viktor Arvidsson	$3,000,000 (2)
-Salary Remaining :	$2,575,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$2,575,000
Cole Caufield	$2,834,000 (2)
-Salary Remaining :	$2,432,517
-Salary Average :	$2,834,000
-Salary Average Remaining :	$2,432,517
Jacob Bryson	$1,462,000 (1)
-Salary Remaining :	$1,254,883
-Salary Average :	$1,462,000
-Salary Average Remaining :	$1,254,883
Sam Colangelo	$1,250,000 (5)
-Salary Remaining :	$1,072,917
-Salary Average :	$1,250,000
-Salary Average Remaining :	$1,072,917
Nico Daws	$1,188,000 (3)
-Salary Remaining :	$1,019,700
-Salary Average :	$1,188,000
-Salary Average Remaining :	$1,019,700
Yegor Sharangovich	$1,152,000 (1)
-Salary Remaining :	$988,800
-Salary Average :	$1,914,000
-Salary Average Remaining :	$1,642,850
Morgan Frost	$1,078,000 (1)
-Salary Remaining :	$925,283
-Salary Average :	$824,000
-Salary Average Remaining :	$707,267
Vincent Iorio	$894,167 (1)
-Salary Remaining :	$767,493
-Salary Average :	$894,167
-Salary Average Remaining :	$767,493
Jake Neighbours	$863,333 (1)
-Salary Remaining :	$741,027
-Salary Average :	$863,333
-Salary Average Remaining :	$741,027
Total Pro Players	20
Salary Commitment
Year 2025 : $67,229,500
Year 2026 : $41,561,000
Year 2027 : $24,863,000
Year 2028 : $10,500,000
Salary Average Commitment
Year 2025 : $63,951,500
Year 2026 : $39,622,000
Year 2027 : $24,863,000
Year 2028 : $10,500,000
Salary Cap with 1 Way Contract
Year 2025 : $67,229,500
Year 2026 : $42,227,000
Year 2027 : $24,863,000
Year 2028 : $10,500,000

Farm Players Salaries
Logan Brown	$153,000 (3)
Salary Remaining :	$129,777
Salary Average :	$153,000
Salary Average Remaining :	$129,777
Nate Smith	$140,900 (3)
Salary Remaining :	$119,513
Salary Average :	$140,900
Salary Average Remaining :	$119,513
Massimo Rizzo	$134,100 (3)
Salary Remaining :	$113,746
Salary Average :	$134,100
Salary Average Remaining :	$113,746
Luke Reid	$133,800 (3)
Salary Remaining :	$113,491
Salary Average :	$133,800
Salary Average Remaining :	$113,491
Hunter Haight	$131,400 (3)
Salary Remaining :	$111,455
Salary Average :	$131,400
Salary Average Remaining :	$111,455
Aleksi Heimosalmi	$127,700 (3)
Salary Remaining :	$108,317
Salary Average :	$127,700
Salary Average Remaining :	$108,317
Akira Schmid	$127,200 (3)
Salary Remaining :	$107,893
Salary Average :	$127,200
Salary Average Remaining :	$107,893
Brad Lambert	$120,000 (1)
Salary Remaining :	$101,786
Salary Average :	$120,000
Salary Average Remaining :	$101,786
Hunter McDonald	$119,200 (3)
Salary Remaining :	$101,107
Salary Average :	$119,200
Salary Average Remaining :	$101,107
Simon Lundmark	$116,100 (3)
Salary Remaining :	$98,478
Salary Average :	$116,100
Salary Average Remaining :	$98,478
Hardy Haman Aktell	$115,400 (3)
Salary Remaining :	$97,884
Salary Average :	$115,400
Salary Average Remaining :	$97,884
Jakub Brabenec	$110,700 (3)
Salary Remaining :	$93,897
Salary Average :	$110,700
Salary Average Remaining :	$93,897
Gavin Hain	$109,600 (3)
Salary Remaining :	$92,964
Salary Average :	$109,600
Salary Average Remaining :	$92,964
Domenic DiVincentiis	$100,000 (1)
Salary Remaining :	$84,821
Salary Average :	$100,000
Salary Average Remaining :	$84,821
Alexandre Texier	$100,000 (1)
Salary Remaining :	$84,821
Salary Average :	$100,000
Salary Average Remaining :	$84,821
Ales Stezka	$100,000 (1)
Salary Remaining :	$84,821
Salary Average :	$100,000
Salary Average Remaining :	$84,821
Adam Mechura	$100,000 (1)
Salary Remaining :	$84,821
Salary Average :	$100,000
Salary Average Remaining :	$84,821
Mac Hollowell	$97,100 (1)
Salary Remaining :	$82,362
Salary Average :	$97,100
Salary Average Remaining :	$82,362
Brendan Brisson	$92,500 (1)
Salary Remaining :	$78,460
Salary Average :	$92,500
Salary Average Remaining :	$78,460
Henri Nikkanen	$92,500 (1)
Salary Remaining :	$78,460
Salary Average :	$92,500
Salary Average Remaining :	$78,460
Lukas Svejkovsky	$92,500 (1)
Salary Remaining :	$78,460
Salary Average :	$92,500
Salary Average Remaining :	$78,460
Cross Hanas	$92,500 (1)
Salary Remaining :	$78,460
Salary Average :	$92,500
Salary Average Remaining :	$78,460
Daemon Hunt	$90,250 (1)
Salary Remaining :	$76,551
Salary Average :	$90,250
Salary Average Remaining :	$76,551
Tyson Kozak	$85,000 (1)
Salary Remaining :	$72,098
Salary Average :	$85,000
Salary Average Remaining :	$72,098
Total Farm Players	24
Salary Commitment
Year 2025 : $2,681,450
Year 2026 : $1,519,100
Year 2027 : $1,519,100
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,681,450
Year 2026 : $1,519,100
Year 2027 : $1,519,100
Year 2028 : $0

Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	HP Pavilion
Level 1:	6000 - $75 - 5,706 - 95.10%
Level 2:	5000 - $50 - 4,892 - 97.85%
Level 3:	2000 - $35 - 1,978 - 98.91%
Level 4:	4000 - $20 - 3,823 - 95.57%
Luxury :	1000 - $125 - 996 - 99.64%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $15 - 2,000 - 100.00%
Farm Level 2:	1000 - $10 - 974 - 97.35%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	36
Average Attendance - %	17,396 - 96.64%
Average Income per Game	$1,404,789
Year to Date Revenue	$9,833,523
Farm
Home Games Left	37
Average Attendance - %	2,974 - 99.12%
Average Income per Game	$59,205
Year to Date Revenue	$355,231
Expense
Pro Players Total Salaries	$75,946,600
Farm Players Total Salaries	$3,824,366
Coaches Total Salaries	$2,750,000
Luxury Taxe Total	$5,441
Special Salary Cap Value	($2,250,000)
Pro Year To Date Expenses	$10,863,164
Farm Year To Date Expenses	$713,536
Pro Salary Cap To Date	$10,579,825
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$50,572,404
Farm Estimated Season Revenue	$2,190,591
Pro Remaining Season Days	103
Pro Expenses Per Days	$649,555
Pro Estimated Expenses	$66,904,165
Farm Remaining Season Days	95
Farm Expenses Per Days	$40,843
Farm Estimated Expenses	$3,880,085
Estimated Season Expenses	$70,784,250
Estimated Season Salary Cap	$73,517,289
Estimate Under Maximum Salary Cap of $74,500,000	$982,711
Estimate Over Minimum Salary Cap of $58,500,000	$15,017,289
Current Bank Account	$122,550,565
Projected Bank Account	$104,529,310

Pro Players Salaries
Cale Makar	$14,000,100 (3)
-Salary Remaining :	$12,016,753
-Salary Average :	$14,000,099
-Salary Average Remaining :	$12,016,752
Sean Couturier	$5,250,000 (2)
-Salary Remaining :	$4,506,250
-Salary Average :	$5,250,000
-Salary Average Remaining :	$4,506,250
Tomas Hertl	$5,019,000 (2)
-Salary Remaining :	$4,307,975
-Salary Average :	$5,166,000
-Salary Average Remaining :	$4,434,150
Connor McDavid	$4,455,000 (2)
-Salary Remaining :	$3,823,875
-Salary Average :	$6,664,000
-Salary Average Remaining :	$5,719,933
Jackson LaCombe	$4,360,000 (3)
-Salary Remaining :	$3,742,333
-Salary Average :	$4,360,000
-Salary Average Remaining :	$3,742,333
Mark Scheifele	$4,355,000 (2)
-Salary Remaining :	$3,738,042
-Salary Average :	$1,907,000
-Salary Average Remaining :	$1,636,842
Chris Tanev	$4,164,000 (1)
-Salary Remaining :	$3,574,100
-Salary Average :	$4,164,000
-Salary Average Remaining :	$3,574,100
Mattias Ekholm	$4,138,000 (1)
-Salary Remaining :	$3,551,783
-Salary Average :	$4,138,000
-Salary Average Remaining :	$3,551,783
Ian Cole	$4,100,000 (1)
-Salary Remaining :	$3,519,167
-Salary Average :	$4,100,000
-Salary Average Remaining :	$3,519,167
Jacob Markstrom	$3,816,000 (2)
-Salary Remaining :	$3,275,400
-Salary Average :	$1,461,000
-Salary Average Remaining :	$1,254,025
Tage Thompson	$3,562,000 (3)
-Salary Remaining :	$3,057,383
-Salary Average :	$3,562,000
-Salary Average Remaining :	$3,057,383
Dylan Holloway	$3,365,000 (3)
-Salary Remaining :	$2,888,292
-Salary Average :	$3,365,000
-Salary Average Remaining :	$2,888,292
Alexandar Georgiev	$3,259,000 (2)
-Salary Remaining :	$2,797,308
-Salary Average :	$1,818,000
-Salary Average Remaining :	$1,560,450
Damon Severson	$3,150,000 (3)
-Salary Remaining :	$2,703,750
-Salary Average :	$3,150,000
-Salary Average Remaining :	$2,703,750
Mikhail Sergachev	$3,080,000 (2)
-Salary Remaining :	$2,643,667
-Salary Average :	$826,928
-Salary Average Remaining :	$709,780
Corey Perry	$1,520,000 (1)
-Salary Remaining :	$1,304,667
-Salary Average :	$1,520,000
-Salary Average Remaining :	$1,304,667
Gage Goncalves	$1,487,000 (3)
-Salary Remaining :	$1,276,342
-Salary Average :	$1,487,000
-Salary Average Remaining :	$1,276,342
Jimmy Snuggerud	$1,264,000 (3)
-Salary Remaining :	$1,084,933
-Salary Average :	$1,264,000
-Salary Average Remaining :	$1,084,933
Zach Dean	$852,500 (2)
-Salary Remaining :	$731,729
-Salary Average :	$852,500
-Salary Average Remaining :	$731,729
Nick Cousins	$750,000 (1)
-Salary Remaining :	$643,750
-Salary Average :	$750,000
-Salary Average Remaining :	$643,750
Total Pro Players	20
Salary Commitment
Year 2025 : $75,946,600
Year 2026 : $60,829,600
Year 2027 : $31,188,100
Year 2028 : $0
Salary Average Commitment
Year 2025 : $69,805,527
Year 2026 : $55,133,527
Year 2027 : $31,188,099
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $75,946,600
Year 2026 : $61,274,600
Year 2027 : $31,188,100
Year 2028 : $0

Farm Players Salaries
Jalen Chatfield	$285,000 (2)
Salary Remaining :	$241,741
Salary Average :	$285,000
Salary Average Remaining :	$241,741
Justin Brazeau	$285,000 (3)
Salary Remaining :	$241,741
Salary Average :	$285,000
Salary Average Remaining :	$241,741
Timo Meier	$261,800 (2)
Salary Remaining :	$222,063
Salary Average :	$329,800
Salary Average Remaining :	$279,741
Mathew Barzal	$261,000 (2)
Salary Remaining :	$221,384
Salary Average :	$92,500
Salary Average Remaining :	$78,460
Nick Suzuki	$258,600 (1)
Salary Remaining :	$219,348
Salary Average :	$79,500
Salary Average Remaining :	$67,433
Anthony Cirelli	$256,400 (2)
Salary Remaining :	$217,482
Salary Average :	$83,579
Salary Average Remaining :	$70,893
Tyson Barrie	$246,300 (1)
Salary Remaining :	$208,915
Salary Average :	$346,700
Salary Average Remaining :	$294,076
Adin Hill	$215,000 (1)
Salary Remaining :	$182,366
Salary Average :	$215,000
Salary Average Remaining :	$182,366
Bobby McMann	$212,500 (2)
Salary Remaining :	$180,246
Salary Average :	$212,500
Salary Average Remaining :	$180,246
Alexis Lafreniere	$179,700 (2)
Salary Remaining :	$152,424
Salary Average :	$92,500
Salary Average Remaining :	$78,460
Keegan Kolesar	$175,000 (2)
Salary Remaining :	$148,438
Salary Average :	$175,000
Salary Average Remaining :	$148,438
Arber Xhekaj	$134,000 (1)
Salary Remaining :	$113,661
Salary Average :	$148,833
Salary Average Remaining :	$126,243
Liam Ohgren	$133,800 (3)
Salary Remaining :	$113,491
Salary Average :	$133,800
Salary Average Remaining :	$113,491
Oliver Kapanen	$130,700 (3)
Salary Remaining :	$110,862
Salary Average :	$130,700
Salary Average Remaining :	$110,862
Sam Rinzel	$127,500 (3)
Salary Remaining :	$108,147
Salary Average :	$127,500
Salary Average Remaining :	$108,147
Reid Schaefer	$114,700 (3)
Salary Remaining :	$97,290
Salary Average :	$114,700
Salary Average Remaining :	$97,290
Connor Murphy2	$100,000 (1)
Salary Remaining :	$84,821
Salary Average :	$100,000
Salary Average Remaining :	$84,821
Artem Grushnikov	$100,000 (1)
Salary Remaining :	$84,821
Salary Average :	$100,000
Salary Average Remaining :	$84,821
Jake Leschyshyn	$99,700 (1)
Salary Remaining :	$84,567
Salary Average :	$99,700
Salary Average Remaining :	$84,567
Tristen Robins	$86,333 (1)
Salary Remaining :	$73,229
Salary Average :	$86,333
Salary Average Remaining :	$73,229
Brandt Clarke	$86,333 (2)
Salary Remaining :	$73,229
Salary Average :	$86,333
Salary Average Remaining :	$73,229
Liam O'Brien	$75,000 (1)
Salary Remaining :	$63,616
Salary Average :	$75,000
Salary Average Remaining :	$63,616
Total Farm Players	22
Salary Commitment
Year 2025 : $3,824,366
Year 2026 : $2,483,833
Year 2027 : $791,700
Year 2028 : $0
Salary Average Commitment
Year 2025 : $3,399,978
Year 2026 : $2,148,912
Year 2027 : $791,700
Year 2028 : $0

Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	6000 - $100 - 4,484 - 74.73%
Level 2:	5000 - $60 - 4,798 - 95.96%
Level 3:	2000 - $35 - 1,963 - 98.14%
Level 4:	4000 - $20 - 3,921 - 98.03%
Luxury :	1000 - $200 - 760 - 75.97%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $35 - 1,396 - 69.82%
Farm Level 2:	1000 - $15 - 754 - 75.42%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	37
Average Attendance - %	15,925 - 88.47%
Average Income per Game	$1,542,576
Year to Date Revenue	$9,255,456
Farm
Home Games Left	37
Average Attendance - %	2,151 - 71.68%
Average Income per Game	$89,675
Year to Date Revenue	$538,047
Expense
Pro Players Total Salaries	$72,684,435
Farm Players Total Salaries	$8,485,450
Coaches Total Salaries	$6,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$11,082,698
Farm Year To Date Expenses	$1,431,462
Pro Salary Cap To Date	$10,374,366
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$57,075,312
Farm Estimated Season Revenue	$3,317,956
Pro Remaining Season Days	103
Pro Expenses Per Days	$647,370
Pro Estimated Expenses	$66,679,110
Farm Remaining Season Days	95
Farm Expenses Per Days	$84,692
Farm Estimated Expenses	$8,045,740
Estimated Season Expenses	$74,724,850
Estimated Season Salary Cap	$72,761,878
Estimate Under Maximum Salary Cap of $74,500,000	$1,738,122
Estimate Over Minimum Salary Cap of $58,500,000	$14,261,878
Current Bank Account	$116,007,262
Projected Bank Account	$101,675,680

Pro Players Salaries
Jean-Gabriel Pageau	$6,500,000 (2)
-Salary Remaining :	$5,579,167
-Salary Average :	$6,500,000
-Salary Average Remaining :	$5,579,167
Moritz Seider	$5,737,000 (3)
-Salary Remaining :	$4,924,258
-Salary Average :	$5,737,000
-Salary Average Remaining :	$4,924,258
Nick Foligno	$5,500,000 (2)
-Salary Remaining :	$4,720,833
-Salary Average :	$5,500,000
-Salary Average Remaining :	$4,720,833
Robert Thomas	$4,892,000 (3)
-Salary Remaining :	$4,198,967
-Salary Average :	$4,892,000
-Salary Average Remaining :	$4,198,967
Elias Pettersson	$4,884,000 (3)
-Salary Remaining :	$4,192,100
-Salary Average :	$4,884,000
-Salary Average Remaining :	$4,192,100
Ryan Strome	$4,500,000 (1)
-Salary Remaining :	$3,862,500
-Salary Average :	$4,500,000
-Salary Average Remaining :	$3,862,500
Jeff Skinner	$4,073,000 (3)
-Salary Remaining :	$3,495,992
-Salary Average :	$4,073,000
-Salary Average Remaining :	$3,495,992
Miles Wood	$4,000,000 (2)
-Salary Remaining :	$3,433,333
-Salary Average :	$4,000,000
-Salary Average Remaining :	$3,433,333
Anton Lundell	$3,340,000 (3)
-Salary Remaining :	$2,866,833
-Salary Average :	$3,340,000
-Salary Average Remaining :	$2,866,833
Dylan Strome	$3,246,000 (1)
-Salary Remaining :	$2,786,150
-Salary Average :	$3,246,000
-Salary Average Remaining :	$2,786,150
Sam Montembeault	$2,999,999 (2)
-Salary Remaining :	$2,574,999
-Salary Average :	$2,999,999
-Salary Average Remaining :	$2,574,999
Lars Eller	$2,739,000 (2)
-Salary Remaining :	$2,350,975
-Salary Average :	$2,739,000
-Salary Average Remaining :	$2,350,975
Will Borgen	$2,500,000 (2)
-Salary Remaining :	$2,145,833
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,145,833
Kiefer Sherwood	$2,499,999 (2)
-Salary Remaining :	$2,145,832
-Salary Average :	$2,499,999
-Salary Average Remaining :	$2,145,832
Scott Wedgewood	$2,499,999 (1)
-Salary Remaining :	$2,145,832
-Salary Average :	$2,499,999
-Salary Average Remaining :	$2,145,832
Brian Dumoulin	$2,499,999 (2)
-Salary Remaining :	$2,145,832
-Salary Average :	$2,499,999
-Salary Average Remaining :	$2,145,832
Nikolaj Ehlers	$2,492,000 (3)
-Salary Remaining :	$2,138,967
-Salary Average :	$2,492,000
-Salary Average Remaining :	$2,138,967
Brandon Carlo	$2,490,000 (1)
-Salary Remaining :	$2,137,250
-Salary Average :	$4,161,000
-Salary Average Remaining :	$3,571,525
Evan Bouchard	$1,610,000 (1)
-Salary Remaining :	$1,381,917
-Salary Average :	$750,000
-Salary Average Remaining :	$643,750
Jamie Drysdale	$1,080,000 (2)
-Salary Remaining :	$927,000
-Salary Average :	$1,006,081
-Salary Average Remaining :	$863,553
Simon Edvinsson	$1,071,439 (1)
-Salary Remaining :	$919,652
-Salary Average :	$1,071,439
-Salary Average Remaining :	$919,652
Anthony Richard	$780,000 (3)
-Salary Remaining :	$669,500
-Salary Average :	$780,000
-Salary Average Remaining :	$669,500
Brent Burns	$750,000 (1)
-Salary Remaining :	$643,750
-Salary Average :	$750,000
-Salary Average Remaining :	$643,750
Total Pro Players	23
Salary Commitment
Year 2025 : $72,684,435
Year 2026 : $56,516,997
Year 2027 : $26,198,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $73,421,516
Year 2026 : $56,443,078
Year 2027 : $26,198,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $72,684,435
Year 2026 : $56,516,997
Year 2027 : $26,198,000
Year 2028 : $0

Farm Players Salaries
Anton Forsberg	$300,000 (2)
Salary Remaining :	$254,464
Salary Average :	$300,000
Salary Average Remaining :	$254,464
Evgenii Dadonov	$293,600 (2)
Salary Remaining :	$249,036
Salary Average :	$293,600
Salary Average Remaining :	$249,036
Garnet Hathaway	$292,800 (2)
Salary Remaining :	$248,357
Salary Average :	$292,800
Salary Average Remaining :	$248,357
Sam Steel	$290,000 (3)
Salary Remaining :	$245,982
Salary Average :	$290,000
Salary Average Remaining :	$245,982
Filip Chytil	$280,000 (3)
Salary Remaining :	$237,500
Salary Average :	$280,000
Salary Average Remaining :	$237,500
Joel Kiviranta	$258,100 (3)
Salary Remaining :	$218,924
Salary Average :	$258,100
Salary Average Remaining :	$218,924
Noel Acciari	$250,000 (3)
Salary Remaining :	$212,054
Salary Average :	$250,000
Salary Average Remaining :	$212,054
Colin Blackwell	$250,000 (2)
Salary Remaining :	$212,054
Salary Average :	$250,000
Salary Average Remaining :	$212,054
Nick Seeler	$250,000 (2)
Salary Remaining :	$212,053
Salary Average :	$250,000
Salary Average Remaining :	$212,053
Rem Pitlick	$250,000 (2)
Salary Remaining :	$212,053
Salary Average :	$250,000
Salary Average Remaining :	$212,053
Jarred Tinordi	$240,000 (1)
Salary Remaining :	$203,571
Salary Average :	$240,000
Salary Average Remaining :	$203,571
Brendan Smith	$240,000 (1)
Salary Remaining :	$203,571
Salary Average :	$240,000
Salary Average Remaining :	$203,571
Brock McGinn	$230,000 (2)
Salary Remaining :	$195,089
Salary Average :	$230,000
Salary Average Remaining :	$195,089
Nick Leddy	$230,000 (3)
Salary Remaining :	$195,089
Salary Average :	$230,000
Salary Average Remaining :	$195,089
Henri Jokiharju	$224,700 (3)
Salary Remaining :	$190,594
Salary Average :	$224,700
Salary Average Remaining :	$190,594
Conor Sheary	$220,000 (3)
Salary Remaining :	$186,607
Salary Average :	$220,000
Salary Average Remaining :	$186,607
Nathan Walker	$220,000 (2)
Salary Remaining :	$186,607
Salary Average :	$220,000
Salary Average Remaining :	$186,607
Eric Robinson	$220,000 (3)
Salary Remaining :	$186,607
Salary Average :	$220,000
Salary Average Remaining :	$186,607
Barclay Goodrow	$220,000 (3)
Salary Remaining :	$186,607
Salary Average :	$220,000
Salary Average Remaining :	$186,607
Kevin Rooney	$200,000 (1)
Salary Remaining :	$169,643
Salary Average :	$200,000
Salary Average Remaining :	$169,643
Zach Aston-Reese	$150,000 (2)
Salary Remaining :	$127,232
Salary Average :	$150,000
Salary Average Remaining :	$127,232
Nolan Foote	$150,000 (3)
Salary Remaining :	$127,232
Salary Average :	$150,000
Salary Average Remaining :	$127,232
Derrick Pouliot	$150,000 (2)
Salary Remaining :	$127,232
Salary Average :	$150,000
Salary Average Remaining :	$127,232
Brad Hunt	$150,000 (2)
Salary Remaining :	$127,232
Salary Average :	$150,000
Salary Average Remaining :	$127,232
Travis Boyd	$150,000 (1)
Salary Remaining :	$127,232
Salary Average :	$150,000
Salary Average Remaining :	$127,232
Jakov Novak	$141,700 (3)
Salary Remaining :	$120,192
Salary Average :	$141,700
Salary Average Remaining :	$120,192
Antti Tuomisto	$134,600 (3)
Salary Remaining :	$114,170
Salary Average :	$134,600
Salary Average Remaining :	$114,170
Noah Beck	$134,300 (3)
Salary Remaining :	$113,915
Salary Average :	$134,300
Salary Average Remaining :	$113,915
Justus Annunen	$130,700 (2)
Salary Remaining :	$110,862
Salary Average :	$130,700
Salary Average Remaining :	$110,862
Santeri Hatakka	$130,500 (3)
Salary Remaining :	$110,692
Salary Average :	$130,500
Salary Average Remaining :	$110,692
Jared Wright	$129,500 (3)
Salary Remaining :	$109,844
Salary Average :	$129,500
Salary Average Remaining :	$109,844
Matyas Sapovaliv	$128,600 (3)
Salary Remaining :	$109,080
Salary Average :	$128,600
Salary Average Remaining :	$109,080
Jack Matier	$127,800 (3)
Salary Remaining :	$108,402
Salary Average :	$127,800
Salary Average Remaining :	$108,402
Aydar Suniev	$126,500 (3)
Salary Remaining :	$107,299
Salary Average :	$126,500
Salary Average Remaining :	$107,299
Ian Mitchell	$126,400 (2)
Salary Remaining :	$107,214
Salary Average :	$126,400
Salary Average Remaining :	$107,214
Chase Stillman	$125,100 (3)
Salary Remaining :	$106,112
Salary Average :	$125,100
Salary Average Remaining :	$106,112
Reilly Walsh	$118,100 (2)
Salary Remaining :	$100,174
Salary Average :	$118,100
Salary Average Remaining :	$100,174
Arturs Silovs	$110,600 (2)
Salary Remaining :	$93,813
Salary Average :	$110,600
Salary Average Remaining :	$93,813
Daniil Tarasov	$109,400 (2)
Salary Remaining :	$92,795
Salary Average :	$109,400
Salary Average Remaining :	$92,795
Artur Akhtyamov	$109,000 (3)
Salary Remaining :	$92,455
Salary Average :	$109,000
Salary Average Remaining :	$92,455
Danny Zhilkin	$104,200 (3)
Salary Remaining :	$88,384
Salary Average :	$104,200
Salary Average Remaining :	$88,384
Riley Sutter	$104,000 (1)
Salary Remaining :	$88,214
Salary Average :	$75,000
Salary Average Remaining :	$63,616
Thomas Bordeleau	$92,500 (1)
Salary Remaining :	$78,460
Salary Average :	$92,500
Salary Average Remaining :	$78,460
Tyrel Bauer	$92,500 (1)
Salary Remaining :	$78,460
Salary Average :	$92,500
Salary Average Remaining :	$78,460
Daniil Chayka	$90,250 (1)
Salary Remaining :	$76,551
Salary Average :	$90,250
Salary Average Remaining :	$76,551
Eemil Viro	$90,250 (1)
Salary Remaining :	$76,551
Salary Average :	$90,250
Salary Average Remaining :	$76,551
Elliot Desnoyers	$85,417 (1)
Salary Remaining :	$72,452
Salary Average :	$85,417
Salary Average Remaining :	$72,452
Will Smith	$80,000 (3)
Salary Remaining :	$67,857
Salary Average :	$80,000
Salary Average Remaining :	$67,857
Lukas Cormier	$79,333 (1)
Salary Remaining :	$67,292
Salary Average :	$79,333
Salary Average Remaining :	$67,292
Xavier Simoneau	$75,000 (1)
Salary Remaining :	$63,616
Salary Average :	$75,000
Salary Average Remaining :	$63,616
Ilya Nikolaev	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	51
Salary Commitment
Year 2025 : $8,485,450
Year 2026 : $6,946,200
Year 2027 : $3,814,600
Year 2028 : $0
Salary Average Commitment
Year 2025 : $8,456,450
Year 2026 : $6,946,200
Year 2027 : $3,814,600
Year 2028 : $0

Whalers

Arena Capacity - Ticket Price Attendance - %
Arena Name	RBC Center
Level 1:	6000 - $110 - 4,131 - 68.85%
Level 2:	5000 - $65 - 3,590 - 71.80%
Level 3:	2000 - $40 - 1,625 - 81.24%
Level 4:	4000 - $24 - 3,201 - 80.03%
Luxury :	1000 - $212 - 718 - 71.84%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $35 - 1,436 - 71.79%
Farm Level 2:	1000 - $16 - 703 - 70.29%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	36
Average Attendance - %	13,265 - 73.70%
Average Income per Game	$1,462,972
Year to Date Revenue	$10,240,807
Farm
Home Games Left	36
Average Attendance - %	2,139 - 71.29%
Average Income per Game	$91,636
Year to Date Revenue	$641,452
Expense
Pro Players Total Salaries	$73,021,333
Farm Players Total Salaries	$3,628,600
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$10,567,654
Farm Year To Date Expenses	$693,847
Pro Salary Cap To Date	$10,425,984
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$52,667,007
Farm Estimated Season Revenue	$3,298,896
Pro Remaining Season Days	103
Pro Expenses Per Days	$616,844
Pro Estimated Expenses	$63,534,932
Farm Remaining Season Days	95
Farm Expenses Per Days	$41,327
Farm Estimated Expenses	$3,926,065
Estimated Season Expenses	$67,460,997
Estimated Season Salary Cap	$73,102,617
Estimate Under Maximum Salary Cap of $74,500,000	$1,397,383
Estimate Over Minimum Salary Cap of $58,500,000	$14,602,617
Current Bank Account	$88,002,570
Projected Bank Account	$76,507,476

Pro Players Salaries
David Savard	$7,120,000 (1)
-Salary Remaining :	$6,111,333
-Salary Average :	$7,120,000
-Salary Average Remaining :	$6,111,333
Vladimir Tarasenko	$6,255,000 (2)
-Salary Remaining :	$5,368,875
-Salary Average :	$6,255,000
-Salary Average Remaining :	$5,368,875
Kyle Palmieri	$5,650,000 (3)
-Salary Remaining :	$4,849,583
-Salary Average :	$5,650,000
-Salary Average Remaining :	$4,849,583
Jordan Staal	$5,650,000 (3)
-Salary Remaining :	$4,849,583
-Salary Average :	$5,650,000
-Salary Average Remaining :	$4,849,583
Mikael Backlund	$5,650,000 (3)
-Salary Remaining :	$4,849,583
-Salary Average :	$5,650,000
-Salary Average Remaining :	$4,849,583
Jani Hakanpaa	$4,755,000 (1)
-Salary Remaining :	$4,081,375
-Salary Average :	$4,755,000
-Salary Average Remaining :	$4,081,375
Simon Benoit	$4,107,000 (3)
-Salary Remaining :	$3,525,175
-Salary Average :	$4,107,000
-Salary Average Remaining :	$3,525,175
Tory Dello	$4,000,000 (1)
-Salary Remaining :	$3,433,333
-Salary Average :	$4,000,000
-Salary Average Remaining :	$3,433,333
Daniel Walcott	$4,000,000 (1)
-Salary Remaining :	$3,433,333
-Salary Average :	$4,000,000
-Salary Average Remaining :	$3,433,333
Jared McCann	$3,560,000 (1)
-Salary Remaining :	$3,055,667
-Salary Average :	$2,984,000
-Salary Average Remaining :	$2,561,267
Nick Blankenburg	$3,550,000 (3)
-Salary Remaining :	$3,047,083
-Salary Average :	$3,550,000
-Salary Average Remaining :	$3,047,083
Barrett Hayton	$3,370,000 (3)
-Salary Remaining :	$2,892,583
-Salary Average :	$3,370,000
-Salary Average Remaining :	$2,892,583
Andrei Kuzmenko	$3,336,000 (1)
-Salary Remaining :	$2,863,400
-Salary Average :	$3,336,000
-Salary Average Remaining :	$2,863,400
Devon Toews	$3,312,000 (1)
-Salary Remaining :	$2,842,800
-Salary Average :	$2,189,000
-Salary Average Remaining :	$1,878,892
Elvis Merzlikins	$3,179,000 (1)
-Salary Remaining :	$2,728,642
-Salary Average :	$780,000
-Salary Average Remaining :	$669,500
Cayden Primeau	$983,000 (1)
-Salary Remaining :	$843,742
-Salary Average :	$824,000
-Salary Average Remaining :	$707,267
Keaton Mastrodonato	$950,000 (1)
-Salary Remaining :	$815,417
-Salary Average :	$950,000
-Salary Average Remaining :	$815,417
Sam Morton	$950,000 (1)
-Salary Remaining :	$815,417
-Salary Average :	$950,000
-Salary Average Remaining :	$815,417
Daniel Torgersson	$925,000 (1)
-Salary Remaining :	$793,958
-Salary Average :	$925,000
-Salary Average Remaining :	$793,958
Ozzy Wiesblatt	$863,333 (1)
-Salary Remaining :	$741,027
-Salary Average :	$863,333
-Salary Average Remaining :	$741,027
Paul Cotter	$856,000 (1)
-Salary Remaining :	$734,733
-Salary Average :	$750,000
-Salary Average Remaining :	$643,750
Total Pro Players	21
Salary Commitment
Year 2025 : $73,021,333
Year 2026 : $34,232,000
Year 2027 : $27,977,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $68,658,333
Year 2026 : $34,232,000
Year 2027 : $27,977,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $73,021,333
Year 2026 : $34,232,000
Year 2027 : $27,977,000
Year 2028 : $0

Farm Players Salaries
Troy Terry	$236,100 (2)
Salary Remaining :	$200,263
Salary Average :	$75,000
Salary Average Remaining :	$63,616
Sam Bennett	$205,000 (1)
Salary Remaining :	$173,884
Salary Average :	$120,900
Salary Average Remaining :	$102,549
Urho Vaakanainen	$189,300 (3)
Salary Remaining :	$160,567
Salary Average :	$189,300
Salary Average Remaining :	$160,567
Jack Quinn	$181,100 (2)
Salary Remaining :	$153,612
Salary Average :	$89,004
Salary Average Remaining :	$75,495
Ryan Donato	$176,500 (2)
Salary Remaining :	$149,710
Salary Average :	$92,500
Salary Average Remaining :	$78,460
William Wallinder	$160,000 (3)
Salary Remaining :	$135,714
Salary Average :	$160,000
Salary Average Remaining :	$135,714
Mikey Eyssimont	$154,300 (2)
Salary Remaining :	$130,879
Salary Average :	$82,276
Salary Average Remaining :	$69,787
Matt Savoie	$147,100 (3)
Salary Remaining :	$124,772
Salary Average :	$147,100
Salary Average Remaining :	$124,772
Joakim Ryan	$141,400 (2)
Salary Remaining :	$119,938
Salary Average :	$141,400
Salary Average Remaining :	$119,938
Ian Moore	$138,200 (3)
Salary Remaining :	$117,223
Salary Average :	$138,200
Salary Average Remaining :	$117,223
Artem Shlaine	$133,900 (3)
Salary Remaining :	$113,576
Salary Average :	$133,900
Salary Average Remaining :	$113,576
Quinn Olson	$133,300 (3)
Salary Remaining :	$113,067
Salary Average :	$133,300
Salary Average Remaining :	$113,067
Samuel Savoie	$128,900 (3)
Salary Remaining :	$109,335
Salary Average :	$128,900
Salary Average Remaining :	$109,335
Samuel Honzek	$127,700 (3)
Salary Remaining :	$108,317
Salary Average :	$127,700
Salary Average Remaining :	$108,317
Aatu Jamsen	$126,600 (3)
Salary Remaining :	$107,384
Salary Average :	$126,600
Salary Average Remaining :	$107,384
Koehn Ziemmer	$126,500 (3)
Salary Remaining :	$107,299
Salary Average :	$126,500
Salary Average Remaining :	$107,299
Ty Young	$124,500 (3)
Salary Remaining :	$105,603
Salary Average :	$124,500
Salary Average Remaining :	$105,603
Mathieu Olivier	$124,000 (1)
Salary Remaining :	$105,179
Salary Average :	$124,000
Salary Average Remaining :	$105,179
Eetu Luostarinen	$114,800 (1)
Salary Remaining :	$97,375
Salary Average :	$80,100
Salary Average Remaining :	$67,942
Carsen Twarynski	$104,400 (1)
Salary Remaining :	$88,554
Salary Average :	$104,400
Salary Average Remaining :	$88,554
Cooper Black	$100,000 (1)
Salary Remaining :	$84,821
Salary Average :	$100,000
Salary Average Remaining :	$84,821
Aidan Fulp	$95,000 (1)
Salary Remaining :	$80,580
Salary Average :	$95,000
Salary Average Remaining :	$80,580
Anton Malmstrom	$95,000 (1)
Salary Remaining :	$80,580
Salary Average :	$95,000
Salary Average Remaining :	$80,580
Will MacKinnon	$95,000 (1)
Salary Remaining :	$80,580
Salary Average :	$95,000
Salary Average Remaining :	$80,580
Montana Onyebuchi	$95,000 (1)
Salary Remaining :	$80,580
Salary Average :	$95,000
Salary Average Remaining :	$80,580
Jeremie Bucheler	$95,000 (1)
Salary Remaining :	$80,580
Salary Average :	$95,000
Salary Average Remaining :	$80,580
Chris Jandric	$80,000 (2)
Salary Remaining :	$67,857
Salary Average :	$80,000
Salary Average Remaining :	$67,857
Total Farm Players	27
Salary Commitment
Year 2025 : $3,628,600
Year 2026 : $2,505,400
Year 2027 : $1,536,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $3,100,580
Year 2026 : $2,096,180
Year 2027 : $1,536,000
Year 2028 : $0

Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	6000 - $80 - 5,816 - 96.93%
Level 2:	5000 - $50 - 4,839 - 96.78%
Level 3:	2000 - $35 - 1,995 - 99.74%
Level 4:	4000 - $20 - 3,879 - 96.97%
Luxury :	1000 - $400 - 600 - 60.00%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $25 - 1,927 - 96.34%
Farm Level 2:	1000 - $10 - 989 - 98.89%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	36
Average Attendance - %	17,128 - 95.16%
Average Income per Game	$1,630,983
Year to Date Revenue	$11,416,880
Farm
Home Games Left	36
Average Attendance - %	2,916 - 97.19%
Average Income per Game	$86,510
Year to Date Revenue	$605,567
Expense
Pro Players Total Salaries	$67,890,334
Farm Players Total Salaries	$5,476,016
Coaches Total Salaries	$7,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$10,538,623
Farm Year To Date Expenses	$982,974
Pro Salary Cap To Date	$9,617,801
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$58,715,383
Farm Estimated Season Revenue	$3,114,345
Pro Remaining Season Days	103
Pro Expenses Per Days	$619,919
Pro Estimated Expenses	$63,851,657
Farm Remaining Season Days	95
Farm Expenses Per Days	$57,822
Farm Estimated Expenses	$5,493,090
Estimated Season Expenses	$69,344,747
Estimated Season Salary Cap	$67,890,360
Estimate Under Maximum Salary Cap of $74,500,000	$6,609,640
Estimate Over Minimum Salary Cap of $58,500,000	$9,390,360
Current Bank Account	$184,715,049
Projected Bank Account	$177,200,030

Pro Players Salaries
J.T. Miller	$11,200,000 (1)
-Salary Remaining :	$9,613,333
-Salary Average :	$11,200,000
-Salary Average Remaining :	$9,613,333
Mike Matheson (1 Way Contract)	$6,000,000 (3)
-Salary Remaining :	$5,150,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$5,150,000
Joshua Norris	$5,512,000 (3)
-Salary Remaining :	$4,731,133
-Salary Average :	$5,512,000
-Salary Average Remaining :	$4,731,133
Matt Duchene	$4,569,000 (3)
-Salary Remaining :	$3,921,725
-Salary Average :	$4,569,000
-Salary Average Remaining :	$3,921,725
Andrei Svechnikov	$4,500,000 (5)
-Salary Remaining :	$3,862,500
-Salary Average :	$4,500,000
-Salary Average Remaining :	$3,862,500
Juraj Slafkovsky	$4,450,000 (1)
-Salary Remaining :	$3,819,583
-Salary Average :	$4,450,000
-Salary Average Remaining :	$3,819,583
Jake Oettinger	$3,974,000 (3)
-Salary Remaining :	$3,411,017
-Salary Average :	$3,612,000
-Salary Average Remaining :	$3,100,300
Noah Hanifin	$3,672,000 (3)
-Salary Remaining :	$3,151,800
-Salary Average :	$3,672,000
-Salary Average Remaining :	$3,151,800
Pierre-Luc Dubois	$3,620,000 (2)
-Salary Remaining :	$3,107,167
-Salary Average :	$750,000
-Salary Average Remaining :	$643,750
Dylan Cozens	$3,172,000 (2)
-Salary Remaining :	$2,722,633
-Salary Average :	$894,167
-Salary Average Remaining :	$767,493
Trevor Zegras	$3,101,000 (2)
-Salary Remaining :	$2,661,692
-Salary Average :	$750,830
-Salary Average Remaining :	$644,462
Lane Hutson	$3,023,000 (3)
-Salary Remaining :	$2,594,742
-Salary Average :	$3,023,000
-Salary Average Remaining :	$2,594,742
Jason Robertson	$2,945,000 (1)
-Salary Remaining :	$2,527,792
-Salary Average :	$816,000
-Salary Average Remaining :	$700,400
William Eklund	$1,744,167 (1)
-Salary Remaining :	$1,497,077
-Salary Average :	$1,744,167
-Salary Average Remaining :	$1,497,077
Dylan Guenther	$1,744,167 (1)
-Salary Remaining :	$1,497,077
-Salary Average :	$1,744,167
-Salary Average Remaining :	$1,497,077
Thomas Harley	$1,314,000 (2)
-Salary Remaining :	$1,127,850
-Salary Average :	$968,892
-Salary Average Remaining :	$831,632
Jakub Dobes	$925,000 (1)
-Salary Remaining :	$793,958
-Salary Average :	$925,000
-Salary Average Remaining :	$793,958
Matthew Knies	$925,000 (1)
-Salary Remaining :	$793,958
-Salary Average :	$925,000
-Salary Average Remaining :	$793,958
Zach Bogosian	$750,000 (1)
-Salary Remaining :	$643,750
-Salary Average :	$750,000
-Salary Average Remaining :	$643,750
Rasmus Ristolainen	$750,000 (1)
-Salary Remaining :	$643,750
-Salary Average :	$750,000
-Salary Average Remaining :	$643,750
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 :	$254,464
Salary Average :	$300,000
Salary Average Remaining :	$254,464
Arvid Soderblom	$254,300 (3)
Salary Remaining :	$215,701
Salary Average :	$254,300
Salary Average Remaining :	$215,701
Andrew Mangiapane	$200,600 (3)
Salary Remaining :	$170,152
Salary Average :	$200,600
Salary Average Remaining :	$170,152
Vince Dunn	$195,000 (1)
Salary Remaining :	$165,402
Salary Average :	$81,000
Salary Average Remaining :	$68,705
Jonas Siegenthaler	$193,300 (2)
Salary Remaining :	$163,960
Salary Average :	$75,478
Salary Average Remaining :	$64,021
Jack Drury	$170,100 (3)
Salary Remaining :	$144,281
Salary Average :	$170,100
Salary Average Remaining :	$144,281
Kirby Dach	$169,400 (1)
Salary Remaining :	$143,688
Salary Average :	$77,300
Salary Average Remaining :	$65,567
Mark Jankowski	$150,000 (1)
Salary Remaining :	$127,232
Salary Average :	$150,000
Salary Average Remaining :	$127,232
Jackson Blake	$148,700 (3)
Salary Remaining :	$126,129
Salary Average :	$148,700
Salary Average Remaining :	$126,129
Peyton Krebs	$146,700 (2)
Salary Remaining :	$124,433
Salary Average :	$90,937
Salary Average Remaining :	$77,134
Dylan Samberg	$145,000 (2)
Salary Remaining :	$122,991
Salary Average :	$80,185
Salary Average Remaining :	$68,014
Joakim Kemell	$145,000 (1)
Salary Remaining :	$122,991
Salary Average :	$145,000
Salary Average Remaining :	$122,991
Brett Berard	$142,200 (3)
Salary Remaining :	$120,616
Salary Average :	$142,200
Salary Average Remaining :	$120,616
Dalibor Dvorsky	$142,000 (3)
Salary Remaining :	$120,446
Salary Average :	$142,000
Salary Average Remaining :	$120,446
Brandon Bussi	$141,300 (2)
Salary Remaining :	$119,853
Salary Average :	$75,000
Salary Average Remaining :	$63,616
Sean Farrell	$141,100 (3)
Salary Remaining :	$119,683
Salary Average :	$141,100
Salary Average Remaining :	$119,683
Maveric Lamoureux	$141,000 (3)
Salary Remaining :	$119,598
Salary Average :	$141,000
Salary Average Remaining :	$119,598
Arthur Kaliyev	$139,700 (2)
Salary Remaining :	$118,496
Salary Average :	$85,967
Salary Average Remaining :	$72,918
Lukas Dostal	$132,900 (1)
Salary Remaining :	$112,728
Salary Average :	$90,477
Salary Average Remaining :	$76,743
Josh Filmon	$131,700 (3)
Salary Remaining :	$111,710
Salary Average :	$131,700
Salary Average Remaining :	$111,710
Mats Lindgren	$131,200 (3)
Salary Remaining :	$111,286
Salary Average :	$131,200
Salary Average Remaining :	$111,286
Niko Huuhtanen	$129,200 (3)
Salary Remaining :	$109,589
Salary Average :	$129,200
Salary Average Remaining :	$109,589
Alexis Gendron	$128,800 (3)
Salary Remaining :	$109,250
Salary Average :	$128,800
Salary Average Remaining :	$109,250
Jack Devine	$128,500 (3)
Salary Remaining :	$108,996
Salary Average :	$128,500
Salary Average Remaining :	$108,996
Samu Tuomaala	$128,200 (3)
Salary Remaining :	$108,741
Salary Average :	$128,200
Salary Average Remaining :	$108,741
Carson Rehkopf	$127,100 (3)
Salary Remaining :	$107,808
Salary Average :	$127,100
Salary Average Remaining :	$107,808
Stanislav Svozil	$113,400 (3)
Salary Remaining :	$96,188
Salary Average :	$113,400
Salary Average Remaining :	$96,188
Chad Ruhwedel	$101,800 (1)
Salary Remaining :	$86,348
Salary Average :	$101,800
Salary Average Remaining :	$86,348
Collin Graf	$100,000 (3)
Salary Remaining :	$84,821
Salary Average :	$100,000
Salary Average Remaining :	$84,821
Carl Lindbom	$98,300 (3)
Salary Remaining :	$83,379
Salary Average :	$98,300
Salary Average Remaining :	$83,379
Aleksei Kolosov	$98,000 (3)
Salary Remaining :	$83,125
Salary Average :	$98,000
Salary Average Remaining :	$83,125
Brock Faber	$92,500 (1)
Salary Remaining :	$78,460
Salary Average :	$92,500
Salary Average Remaining :	$78,460
Pavel Mintyukov	$91,833 (2)
Salary Remaining :	$77,894
Salary Average :	$91,833
Salary Average Remaining :	$77,894
Wyatt Kaiser	$91,667 (1)
Salary Remaining :	$77,753
Salary Average :	$91,667
Salary Average Remaining :	$77,753
Jack Thompson	$90,250 (1)
Salary Remaining :	$76,551
Salary Average :	$90,250
Salary Average Remaining :	$76,551
Samuel Fagemo	$89,100 (1)
Salary Remaining :	$75,576
Salary Average :	$81,014
Salary Average Remaining :	$68,717
Fedor Svechkov	$85,000 (3)
Salary Remaining :	$72,098
Salary Average :	$85,000
Salary Average Remaining :	$72,098
Jeremie Poirier	$83,333 (1)
Salary Remaining :	$70,684
Salary Average :	$83,333
Salary Average Remaining :	$70,684
Trent Miner	$82,833 (2)
Salary Remaining :	$70,260
Salary Average :	$82,833
Salary Average Remaining :	$70,260
Marshall Warren	$80,000 (3)
Salary Remaining :	$67,857
Salary Average :	$80,000
Salary Average Remaining :	$67,857
Tye Kartye	$75,000 (1)
Salary Remaining :	$63,616
Salary Average :	$75,000
Salary Average Remaining :	$63,616
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	$110,311,295	$67,473,960	$7,026,040	$8,973,960	$2,832,144	$96,167,856	21	24	45
Blackhawks	$81,980,002	$59,285,640	$15,214,360	$785,640	$3,005,296	$95,994,704	32	22	54
Blue Jackets	$110,329,594	$62,804,040	$11,695,960	$4,304,040	$2,730,030	$96,269,970	20	24	44
Blues	$241,046,456	$65,837,800	$8,662,200	$7,337,800	$5,244,048	$93,755,952	20	36	56
Bruins	$104,576,338	$74,337,797	$162,203	$15,837,797	$5,156,101	$93,843,899	21	33	54
Canadiens	$66,239,625	$60,401,706	$14,098,294	$1,901,706	$3,132,058	$95,867,942	20	27	47
Canucks	$21,619,709	$58,873,320	$15,626,680	$373,320	$2,492,224	$96,507,776	34	21	55
Capitals	$121,070,774	$72,042,000	$2,458,000	$13,542,000	$5,508,384	$93,491,616	20	40	60
Coyotes	$68,161,183	$63,283,114	$11,216,886	$4,783,114	$4,081,171	$94,918,829	37	29	66
Devils	$9,921,449	$73,964,062	$535,938	$15,464,062	$2,841,125	$96,158,875	21	21	42
Ducks	$123,270,234	$70,176,118	$4,323,882	$11,676,118	$3,792,468	$95,207,532	20	26	46
Flames	$59,208,509	$74,461,200	$38,800	$15,961,200	$2,945,600	$96,054,400	20	22	42
Flyers	$22,561,875	$74,389,203	$110,797	$15,889,203	$5,997,709	$93,002,291	22	45	67
Golden Knights	$22,555,733	$64,001,769	$10,498,231	$5,501,769	$2,705,866	$96,294,134	21	23	44
Islanders	$103,283,460	$73,754,946	$745,054	$15,254,946	$2,803,256	$96,196,744	20	24	44
Jets	($3,479,509)	$60,326,565	$14,173,435	$1,826,565	$4,346,719	$94,653,281	22	27	49
Kings	$26,712,728	$74,475,960	$24,040	$15,975,960	$3,166,800	$95,833,200	20	20	40
Lightning	$73,384,721	$63,873,093	$10,626,907	$5,373,093	$2,642,809	$96,357,191	20	24	44
Maple Leafs	$98,250,597	$60,446,520	$14,053,480	$1,946,520	$3,414,208	$95,585,792	28	30	58
Oilers	$133,876,536	$74,476,960	$23,040	$15,976,960	$4,455,936	$94,544,064	22	30	52
Panthers	$61,010,980	$59,159,640	$15,340,360	$659,640	$2,701,452	$96,298,548	29	24	53
Penguins	$29,850,815	$70,495,800	$4,004,200	$11,995,800	$4,349,520	$94,650,480	38	26	64
Predators	$12,681,769	$59,369,076	$15,130,924	$869,076	$2,756,000	$96,244,000	28	21	49
Rangers	$124,496,578	$59,103,960	$15,396,040	$603,960	$2,564,500	$96,435,500	21	21	42
Red Wings	$140,197,948	$59,962,394	$14,537,606	$1,462,394	$2,581,652	$96,418,348	25	22	47
Sabres	$109,977,059	$68,118,072	$6,381,928	$9,618,072	$3,431,827	$95,568,173	20	22	42
Senators	$139,988,052	$67,229,520	$7,270,480	$8,729,520	$2,669,002	$96,330,998	20	24	44
Sharks	$122,550,565	$73,517,289	$982,711	$15,017,289	$3,843,557	$95,156,443	20	22	42
Stars	$116,007,262	$72,761,878	$1,738,122	$14,261,878	$8,477,164	$90,522,836	23	51	74
Whalers	$88,002,570	$73,102,617	$1,397,383	$14,602,617	$3,619,864	$95,380,136	21	27	48
Wild	$184,715,049	$67,890,360	$6,609,640	$9,390,360	$5,476,016	$93,523,984	20	41	61

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %