He Shoots He Scores FHL

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $65 - 0 - 0.00%
Level 3:	2000 - $42 - 0 - 0.00%
Level 4:	4000 - $30 - 0 - 0.00%
Luxury :	1000 - $150 - 0 - 0.00%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	1
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	2
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$60,084,000
Farm Players Total Salaries	$3,116,117
Coaches Total Salaries	$1,750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $74,500,000	$0
Estimate Over Minimum Salary Cap of $58,500,000	$0
Current Bank Account	$111,251,516
Projected Bank Account	$111,251,516

Pro Players Salaries
Valeri Nichushkin	$6,000,000 (3)
-Salary Remaining :	$6,000,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$6,000,000
Jack Eichel	$4,602,000 (2)
-Salary Remaining :	$4,602,000
-Salary Average :	$3,495,000
-Salary Average Remaining :	$3,495,000
Kevin Fiala	$4,591,000 (3)
-Salary Remaining :	$4,591,000
-Salary Average :	$4,591,000
-Salary Average Remaining :	$4,591,000
Teuvo Teravainen	$4,500,000 (1)
-Salary Remaining :	$4,500,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$4,500,000
Drew Doughty	$4,316,000 (2)
-Salary Remaining :	$4,316,000
-Salary Average :	$4,385,000
-Salary Average Remaining :	$4,385,000
Mitch Marner	$4,179,000 (2)
-Salary Remaining :	$4,179,000
-Salary Average :	$4,179,000
-Salary Average Remaining :	$4,179,000
Alex Tuch	$4,000,000 (3)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Shea Theodore	$3,458,000 (2)
-Salary Remaining :	$3,458,000
-Salary Average :	$3,017,000
-Salary Average Remaining :	$3,017,000
Tom Wilson	$3,300,000 (2)
-Salary Remaining :	$3,300,000
-Salary Average :	$3,300,000
-Salary Average Remaining :	$3,300,000
Stuart Skinner	$3,226,000 (2)
-Salary Remaining :	$3,226,000
-Salary Average :	$3,226,000
-Salary Average Remaining :	$3,226,000
Dougie Hamilton	$3,146,000 (1)
-Salary Remaining :	$3,146,000
-Salary Average :	$3,940,000
-Salary Average Remaining :	$3,940,000
Sam Reinhart	$2,964,000 (1)
-Salary Remaining :	$2,964,000
-Salary Average :	$1,814,000
-Salary Average Remaining :	$1,814,000
Nick Paul	$2,948,000 (2)
-Salary Remaining :	$2,948,000
-Salary Average :	$2,948,000
-Salary Average Remaining :	$2,948,000
Rasmus Andersson	$2,108,000 (1)
-Salary Remaining :	$2,108,000
-Salary Average :	$2,100,000
-Salary Average Remaining :	$2,100,000
Alex Steeves	$1,559,000 (3)
-Salary Remaining :	$1,559,000
-Salary Average :	$1,559,000
-Salary Average Remaining :	$1,559,000
Luca Del Bel Belluz	$1,412,000 (3)
-Salary Remaining :	$1,412,000
-Salary Average :	$1,412,000
-Salary Average Remaining :	$1,412,000
Alexandre Carrier	$1,067,000 (2)
-Salary Remaining :	$1,067,000
-Salary Average :	$1,777,000
-Salary Average Remaining :	$1,777,000
Logan Cooley	$950,000 (2)
-Salary Remaining :	$950,000
-Salary Average :	$950,000
-Salary Average Remaining :	$950,000
Trevor van Riemsdyk	$938,000 (1)
-Salary Remaining :	$938,000
-Salary Average :	$1,042,000
-Salary Average Remaining :	$1,042,000
Leevi Merilainen	$820,000 (1)
-Salary Remaining :	$820,000
-Salary Average :	$820,000
-Salary Average Remaining :	$820,000
Total Pro Players	20
Salary Commitment
Year 2025 : $60,084,000
Year 2026 : $45,608,000
Year 2027 : $17,562,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $59,055,000
Year 2026 : $44,839,000
Year 2027 : $17,562,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $60,084,000
Year 2026 : $45,608,000
Year 2027 : $17,562,000
Year 2028 : $0

Farm Players Salaries
Calen Addison	$163,600 (2)
Salary Remaining :	$163,600
Salary Average :	$163,600
Salary Average Remaining :	$163,600
Colin White	$145,800 (1)
Salary Remaining :	$145,800
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Ville Ottavainen	$139,700 (3)
Salary Remaining :	$139,700
Salary Average :	$139,700
Salary Average Remaining :	$139,700
Isaiah George	$138,200 (3)
Salary Remaining :	$138,200
Salary Average :	$138,200
Salary Average Remaining :	$138,200
Domenick Fensore	$135,000 (3)
Salary Remaining :	$135,000
Salary Average :	$135,000
Salary Average Remaining :	$135,000
Jacob Bernard-Docker	$135,000 (2)
Salary Remaining :	$135,000
Salary Average :	$135,000
Salary Average Remaining :	$135,000
Ty Smith	$132,500 (2)
Salary Remaining :	$132,500
Salary Average :	$132,500
Salary Average Remaining :	$132,500
Ben Hemmerling	$131,700 (3)
Salary Remaining :	$131,700
Salary Average :	$131,700
Salary Average Remaining :	$131,700
Seamus Casey	$131,700 (3)
Salary Remaining :	$131,700
Salary Average :	$131,700
Salary Average Remaining :	$131,700
Maxim Barbashev	$129,100 (3)
Salary Remaining :	$129,100
Salary Average :	$129,100
Salary Average Remaining :	$129,100
Jett Luchanko	$128,700 (3)
Salary Remaining :	$128,700
Salary Average :	$128,700
Salary Average Remaining :	$128,700
Calle Odelius	$127,700 (3)
Salary Remaining :	$127,700
Salary Average :	$127,700
Salary Average Remaining :	$127,700
Roman Schmidt	$127,700 (3)
Salary Remaining :	$127,700
Salary Average :	$127,700
Salary Average Remaining :	$127,700
Gleb Trikozov	$125,700 (3)
Salary Remaining :	$125,700
Salary Average :	$125,700
Salary Average Remaining :	$125,700
Jake Wise	$120,600 (3)
Salary Remaining :	$120,600
Salary Average :	$120,600
Salary Average Remaining :	$120,600
Alex Jefferies	$116,700 (3)
Salary Remaining :	$116,700
Salary Average :	$116,700
Salary Average Remaining :	$116,700
Reece Newkirk	$113,000 (3)
Salary Remaining :	$113,000
Salary Average :	$113,000
Salary Average Remaining :	$113,000
Brandon Biro	$112,500 (1)
Salary Remaining :	$112,500
Salary Average :	$112,500
Salary Average Remaining :	$112,500
Jack LaFontaine	$110,100 (3)
Salary Remaining :	$110,100
Salary Average :	$110,100
Salary Average Remaining :	$110,100
Nikita Pavlychev	$101,400 (2)
Salary Remaining :	$101,400
Salary Average :	$101,400
Salary Average Remaining :	$101,400
Ivan Miroshnichenko	$95,000 (2)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Jakub Skarek	$94,800 (2)
Salary Remaining :	$94,800
Salary Average :	$94,800
Salary Average Remaining :	$94,800
Jan Mysak	$90,250 (1)
Salary Remaining :	$90,250
Salary Average :	$90,250
Salary Average Remaining :	$90,250
Hayden Hodgson	$90,000 (2)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Mason Geertsen	$90,000 (2)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Zayde Wisdom	$89,667 (1)
Salary Remaining :	$89,667
Salary Average :	$89,667
Salary Average Remaining :	$89,667
Total Farm Players	26
Salary Commitment
Year 2025 : $3,116,117
Year 2026 : $2,677,900
Year 2027 : $1,775,600
Year 2028 : $0
Salary Average Commitment
Year 2025 : $3,045,317
Year 2026 : $2,677,900
Year 2027 : $1,775,600
Year 2028 : $0

Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $20 - 0 - 0.00%
Luxury :	1000 - $125 - 0 - 0.00%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	2
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	2
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$37,776,667
Farm Players Total Salaries	$5,056,216
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $74,500,000	$0
Estimate Over Minimum Salary Cap of $58,500,000	$0
Current Bank Account	$85,055,594
Projected Bank Account	$85,055,594

Pro Players Salaries
Anthony DeAngelo	$4,750,000 (1)
-Salary Remaining :	$4,750,000
-Salary Average :	$4,750,000
-Salary Average Remaining :	$4,750,000
Jason Zucker	$4,550,000 (1)
-Salary Remaining :	$4,550,000
-Salary Average :	$4,550,000
-Salary Average Remaining :	$4,550,000
J.T. Compher	$3,000,000 (2)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Jake Middleton	$2,500,000 (3)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Jonathan Drouin	$2,285,000 (1)
-Salary Remaining :	$2,285,000
-Salary Average :	$2,285,000
-Salary Average Remaining :	$2,285,000
Blake Lizotte	$2,250,000 (1)
-Salary Remaining :	$2,250,000
-Salary Average :	$2,250,000
-Salary Average Remaining :	$2,250,000
Parker Kelly	$2,242,000 (3)
-Salary Remaining :	$2,242,000
-Salary Average :	$2,242,000
-Salary Average Remaining :	$2,242,000
Yegor Chinakhov	$2,228,000 (3)
-Salary Remaining :	$2,228,000
-Salary Average :	$2,228,000
-Salary Average Remaining :	$2,228,000
Ryan Poehling	$1,657,000 (1)
-Salary Remaining :	$1,657,000
-Salary Average :	$1,657,000
-Salary Average Remaining :	$1,657,000
Artyom Levshunov	$1,474,000 (3)
-Salary Remaining :	$1,474,000
-Salary Average :	$1,474,000
-Salary Average Remaining :	$1,474,000
Liam Foudy	$1,445,000 (2)
-Salary Remaining :	$1,445,000
-Salary Average :	$1,445,000
-Salary Average Remaining :	$1,445,000
Ty Dellandrea	$1,291,000 (2)
-Salary Remaining :	$1,291,000
-Salary Average :	$789,699
-Salary Average Remaining :	$789,699
Connor Dewar	$1,241,000 (1)
-Salary Remaining :	$1,241,000
-Salary Average :	$1,241,000
-Salary Average Remaining :	$1,241,000
Michael Amadio	$1,167,000 (1)
-Salary Remaining :	$1,167,000
-Salary Average :	$1,296,667
-Salary Average Remaining :	$1,296,667
Marc Del Gaizo	$1,137,000 (2)
-Salary Remaining :	$1,137,000
-Salary Average :	$1,137,000
-Salary Average Remaining :	$1,137,000
Brayden Pachal	$989,000 (1)
-Salary Remaining :	$989,000
-Salary Average :	$989,000
-Salary Average Remaining :	$989,000
Eetu Makiniemi	$949,000 (3)
-Salary Remaining :	$949,000
-Salary Average :	$949,000
-Salary Average Remaining :	$949,000
Devon Levi	$925,000 (1)
-Salary Remaining :	$925,000
-Salary Average :	$925,000
-Salary Average Remaining :	$925,000
Conor Timmins	$850,000 (1)
-Salary Remaining :	$850,000
-Salary Average :	$850,000
-Salary Average Remaining :	$850,000
Adam Edstrom	$846,667 (1)
-Salary Remaining :	$846,667
-Salary Average :	$846,667
-Salary Average Remaining :	$846,667
Leo Loof	$0 (0)
Total Pro Players	21
Salary Commitment
Year 2025 : $37,776,667
Year 2026 : $16,266,000
Year 2027 : $9,393,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $37,405,033
Year 2026 : $15,764,699
Year 2027 : $9,393,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $37,776,667
Year 2026 : $16,266,000
Year 2027 : $9,393,000
Year 2028 : $0

Farm Players Salaries
Sam Bitten	$299,900 (1)
Salary Remaining :	$299,900
Salary Average :	$299,900
Salary Average Remaining :	$299,900
Casey Dornbach	$299,900 (1)
Salary Remaining :	$299,900
Salary Average :	$299,900
Salary Average Remaining :	$299,900
Mark Duarte	$299,900 (1)
Salary Remaining :	$299,900
Salary Average :	$299,900
Salary Average Remaining :	$299,900
Travis Mitchell	$299,900 (1)
Salary Remaining :	$299,900
Salary Average :	$299,900
Salary Average Remaining :	$299,900
Mark Senden	$299,900 (1)
Salary Remaining :	$299,900
Salary Average :	$299,900
Salary Average Remaining :	$299,900
Brennan Saulnier	$299,900 (1)
Salary Remaining :	$299,900
Salary Average :	$299,900
Salary Average Remaining :	$299,900
Jake Bean	$295,000 (2)
Salary Remaining :	$295,000
Salary Average :	$295,000
Salary Average Remaining :	$295,000
Sebastian Aho2	$199,500 (1)
Salary Remaining :	$199,500
Salary Average :	$199,500
Salary Average Remaining :	$199,500
Jesse Ylonen	$186,400 (2)
Salary Remaining :	$186,400
Salary Average :	$186,400
Salary Average Remaining :	$186,400
Max Jones	$139,200 (2)
Salary Remaining :	$139,200
Salary Average :	$139,200
Salary Average Remaining :	$139,200
Jackson Kunz	$138,500 (3)
Salary Remaining :	$138,500
Salary Average :	$138,500
Salary Average Remaining :	$138,500
Luke Prokop	$135,200 (3)
Salary Remaining :	$135,200
Salary Average :	$135,200
Salary Average Remaining :	$135,200
Daniil Misyul	$134,800 (3)
Salary Remaining :	$134,800
Salary Average :	$134,800
Salary Average Remaining :	$134,800
Tyler Inamoto	$132,000 (3)
Salary Remaining :	$132,000
Salary Average :	$132,000
Salary Average Remaining :	$132,000
Kyle Capobianco	$130,500 (2)
Salary Remaining :	$130,500
Salary Average :	$130,500
Salary Average Remaining :	$130,500
Guillaume Richard	$129,700 (3)
Salary Remaining :	$129,700
Salary Average :	$129,700
Salary Average Remaining :	$129,700
Anton Wahlberg	$128,600 (3)
Salary Remaining :	$128,600
Salary Average :	$128,600
Salary Average Remaining :	$128,600
Adam Sykora	$127,900 (3)
Salary Remaining :	$127,900
Salary Average :	$127,900
Salary Average Remaining :	$127,900
Gavin Hayes	$127,900 (3)
Salary Remaining :	$127,900
Salary Average :	$127,900
Salary Average Remaining :	$127,900
Ondrej Becher	$127,800 (3)
Salary Remaining :	$127,800
Salary Average :	$127,800
Salary Average Remaining :	$127,800
Gavin White	$127,100 (3)
Salary Remaining :	$127,100
Salary Average :	$127,100
Salary Average Remaining :	$127,100
Jakub Stancl	$125,200 (3)
Salary Remaining :	$125,200
Salary Average :	$125,200
Salary Average Remaining :	$125,200
Jaret Anderson-Dolan	$117,200 (1)
Salary Remaining :	$117,200
Salary Average :	$117,200
Salary Average Remaining :	$117,200
Lucas Johansen	$100,100 (2)
Salary Remaining :	$100,100
Salary Average :	$100,100
Salary Average Remaining :	$100,100
Hunter Skinner	$99,900 (2)
Salary Remaining :	$99,900
Salary Average :	$99,900
Salary Average Remaining :	$99,900
Ryan McGregor	$99,100 (2)
Salary Remaining :	$99,100
Salary Average :	$99,100
Salary Average Remaining :	$99,100
Marc Gatcomb	$97,300 (2)
Salary Remaining :	$97,300
Salary Average :	$97,300
Salary Average Remaining :	$97,300
Lucas Edmonds	$95,000 (1)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Adam Ginning	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Magnus Chrona	$86,750 (1)
Salary Remaining :	$86,750
Salary Average :	$86,750
Salary Average Remaining :	$86,750
Remi Poirier	$83,667 (1)
Salary Remaining :	$83,667
Salary Average :	$83,667
Salary Average Remaining :	$83,667
Hank Kempf	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	32
Salary Commitment
Year 2025 : $5,056,217
Year 2026 : $2,582,200
Year 2027 : $1,434,700
Year 2028 : $0
Salary Average Commitment
Year 2025 : $5,056,217
Year 2026 : $2,582,200
Year 2027 : $1,434,700
Year 2028 : $0

Blue Jackets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	6000 - $90 - 0 - 0.00%
Level 2:	5000 - $62 - 0 - 0.00%
Level 3:	2000 - $30 - 0 - 0.00%
Level 4:	4000 - $15 - 0 - 0.00%
Luxury :	1000 - $170 - 0 - 0.00%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	2
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	2
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$62,804,000
Farm Players Total Salaries	$2,214,000
Coaches Total Salaries	$3,600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $74,500,000	$0
Estimate Over Minimum Salary Cap of $58,500,000	$0
Current Bank Account	$120,058,597
Projected Bank Account	$120,058,597

Pro Players Salaries
Connor Hellebuyck	$12,100,000 (1)
-Salary Remaining :	$12,100,000
-Salary Average :	$12,100,000
-Salary Average Remaining :	$12,100,000
Aleksander Barkov	$7,218,000 (3)
-Salary Remaining :	$7,218,000
-Salary Average :	$7,218,000
-Salary Average Remaining :	$7,218,000
Bryan Rust	$6,750,000 (2)
-Salary Remaining :	$6,750,000
-Salary Average :	$6,750,000
-Salary Average Remaining :	$6,750,000
Brad Marchand	$6,000,000 (3)
-Salary Remaining :	$6,000,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$6,000,000
Evgeni Malkin	$4,096,000 (1)
-Salary Remaining :	$4,096,000
-Salary Average :	$5,998,000
-Salary Average Remaining :	$5,998,000
Carson Soucy	$3,675,000 (2)
-Salary Remaining :	$3,675,000
-Salary Average :	$3,675,000
-Salary Average Remaining :	$3,675,000
Jaccob Slavin	$3,315,000 (3)
-Salary Remaining :	$3,315,000
-Salary Average :	$3,315,000
-Salary Average Remaining :	$3,315,000
Luke Schenn	$3,000,000 (3)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Evan Rodrigues	$2,280,000 (1)
-Salary Remaining :	$2,280,000
-Salary Average :	$778,000
-Salary Average Remaining :	$778,000
Tanner Jeannot	$1,949,000 (2)
-Salary Remaining :	$1,949,000
-Salary Average :	$1,949,000
-Salary Average Remaining :	$1,949,000
Vladislav Gavrikov	$1,735,000 (1)
-Salary Remaining :	$1,735,000
-Salary Average :	$811,000
-Salary Average Remaining :	$811,000
Jonatan Berggren	$1,519,000 (3)
-Salary Remaining :	$1,519,000
-Salary Average :	$1,519,000
-Salary Average Remaining :	$1,519,000
Julien Gauthier	$1,500,000 (2)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Gustav Forsling	$1,498,000 (1)
-Salary Remaining :	$1,498,000
-Salary Average :	$1,646,000
-Salary Average Remaining :	$1,646,000
Valtteri Puustinen	$1,481,000 (3)
-Salary Remaining :	$1,481,000
-Salary Average :	$1,481,000
-Salary Average Remaining :	$1,481,000
Jacob Moverare	$1,133,000 (1)
-Salary Remaining :	$1,133,000
-Salary Average :	$853,073
-Salary Average Remaining :	$853,073
Luke Cavallin	$1,000,000 (2)
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
Trent Frederic	$930,000 (2)
-Salary Remaining :	$930,000
-Salary Average :	$925,000
-Salary Average Remaining :	$925,000
Connor Zary	$825,000 (2)
-Salary Remaining :	$825,000
-Salary Average :	$825,000
-Salary Average Remaining :	$825,000
Zachary L'Heureux	$800,000 (2)
-Salary Remaining :	$800,000
-Salary Average :	$800,000
-Salary Average Remaining :	$800,000
Jacob Ingham	$0 (0)
Total Pro Players	21
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 :	$149,500
Salary Average :	$149,500
Salary Average Remaining :	$149,500
Kyle Jackson	$146,700 (3)
Salary Remaining :	$146,700
Salary Average :	$146,700
Salary Average Remaining :	$146,700
Isak Rosen	$145,000 (1)
Salary Remaining :	$145,000
Salary Average :	$145,000
Salary Average Remaining :	$145,000
Tristan Broz	$135,000 (3)
Salary Remaining :	$135,000
Salary Average :	$135,000
Salary Average Remaining :	$135,000
Owen Beck	$133,300 (3)
Salary Remaining :	$133,300
Salary Average :	$133,300
Salary Average Remaining :	$133,300
Adam Raska	$131,500 (3)
Salary Remaining :	$131,500
Salary Average :	$131,500
Salary Average Remaining :	$131,500
Trevor Connelly	$130,000 (3)
Salary Remaining :	$130,000
Salary Average :	$130,000
Salary Average Remaining :	$130,000
Connor Clattenburg	$126,500 (3)
Salary Remaining :	$126,500
Salary Average :	$126,500
Salary Average Remaining :	$126,500
Leon Muggli	$126,100 (3)
Salary Remaining :	$126,100
Salary Average :	$126,100
Salary Average Remaining :	$126,100
Tucker Robertson	$125,600 (3)
Salary Remaining :	$125,600
Salary Average :	$125,600
Salary Average Remaining :	$125,600
Glenn Gawdin	$124,000 (2)
Salary Remaining :	$124,000
Salary Average :	$124,000
Salary Average Remaining :	$124,000
Givani Smith	$113,600 (2)
Salary Remaining :	$113,600
Salary Average :	$113,600
Salary Average Remaining :	$113,600
Jacob Perreault	$110,600 (3)
Salary Remaining :	$110,600
Salary Average :	$110,600
Salary Average Remaining :	$110,600
Brian Halonen	$99,600 (1)
Salary Remaining :	$99,600
Salary Average :	$99,600
Salary Average Remaining :	$99,600
Cole Guttman	$95,000 (1)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Martin Chromiak	$82,000 (1)
Salary Remaining :	$82,000
Salary Average :	$82,000
Salary Average Remaining :	$82,000
Valtteri Pulli	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Ethan Frisch	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Tyson Feist	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Total Farm Players	19
Salary Commitment
Year 2025 : $2,214,000
Year 2026 : $1,792,400
Year 2027 : $1,314,800
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,214,000
Year 2026 : $1,792,400
Year 2027 : $1,314,800
Year 2028 : $0

Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scottrade Center
Level 1:	6000 - $91 - 0 - 0.00%
Level 2:	5000 - $55 - 0 - 0.00%
Level 3:	2000 - $40 - 0 - 0.00%
Level 4:	4000 - $18 - 0 - 0.00%
Luxury :	1000 - $170 - 0 - 0.00%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $28 - 0 - 0.00%
Farm Level 2:	1000 - $12 - 0 - 0.00%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	2
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	2
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$64,040,998
Farm Players Total Salaries	$3,923,734
Coaches Total Salaries	$4,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$900,000
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $74,500,000	$0
Estimate Over Minimum Salary Cap of $58,500,000	$0
Current Bank Account	$241,650,752
Projected Bank Account	$241,650,752

Pro Players Salaries
Jaden Schwartz	$6,000,000 (2)
-Salary Remaining :	$6,000,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$6,000,000
Tyler Myers	$5,750,000 (2)
-Salary Remaining :	$5,750,000
-Salary Average :	$5,750,000
-Salary Average Remaining :	$5,750,000
Sean Walker	$5,500,000 (2)
-Salary Remaining :	$5,500,000
-Salary Average :	$5,500,000
-Salary Average Remaining :	$5,500,000
Taylor Hall	$4,750,000 (3)
-Salary Remaining :	$4,750,000
-Salary Average :	$4,750,000
-Salary Average Remaining :	$4,750,000
Jonathan Marchessault	$3,391,000 (1)
-Salary Remaining :	$3,391,000
-Salary Average :	$3,391,000
-Salary Average Remaining :	$3,391,000
Pius Suter	$2,999,999 (2)
-Salary Remaining :	$2,999,999
-Salary Average :	$2,999,999
-Salary Average Remaining :	$2,999,999
Victor Olofsson	$2,999,999 (3)
-Salary Remaining :	$2,999,999
-Salary Average :	$2,999,999
-Salary Average Remaining :	$2,999,999
David Kampf	$2,995,000 (2)
-Salary Remaining :	$2,995,000
-Salary Average :	$2,995,000
-Salary Average Remaining :	$2,995,000
Jacob Trouba	$2,972,000 (3)
-Salary Remaining :	$2,972,000
-Salary Average :	$2,702,000
-Salary Average Remaining :	$2,702,000
Jakob Chychrun	$2,946,000 (3)
-Salary Remaining :	$2,946,000
-Salary Average :	$2,946,000
-Salary Average Remaining :	$2,946,000
Juuse Saros	$2,844,000 (3)
-Salary Remaining :	$2,844,000
-Salary Average :	$2,586,000
-Salary Average Remaining :	$2,586,000
Kevin Lankinen	$2,800,000 (1)
-Salary Remaining :	$2,800,000
-Salary Average :	$2,800,000
-Salary Average Remaining :	$2,800,000
Boone Jenner	$2,728,000 (1)
-Salary Remaining :	$2,728,000
-Salary Average :	$6,089,000
-Salary Average Remaining :	$6,089,000
Brayden Point	$2,677,000 (1)
-Salary Remaining :	$2,677,000
-Salary Average :	$6,209,000
-Salary Average Remaining :	$6,209,000
Bowen Byram	$2,520,000 (2)
-Salary Remaining :	$2,520,000
-Salary Average :	$2,520,000
-Salary Average Remaining :	$2,520,000
Pavel Zacha	$2,477,000 (2)
-Salary Remaining :	$2,477,000
-Salary Average :	$1,680,000
-Salary Average Remaining :	$1,680,000
Adam Larsson	$2,239,000 (1)
-Salary Remaining :	$2,239,000
-Salary Average :	$3,482,000
-Salary Average Remaining :	$3,482,000
Mason Appleton	$2,100,000 (1)
-Salary Remaining :	$2,100,000
-Salary Average :	$2,100,000
-Salary Average Remaining :	$2,100,000
Danton Heinen	$2,000,000 (3)
-Salary Remaining :	$2,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$2,000,000
Jonas Brodin	$1,818,000 (2)
-Salary Remaining :	$1,818,000
-Salary Average :	$2,077,000
-Salary Average Remaining :	$2,077,000
Brendan Gallagher	$1,750,000 (1)
-Salary Remaining :	$1,750,000
-Salary Average :	$1,750,000
-Salary Average Remaining :	$1,750,000
Zemgus Girgensons	$756,000 (1)
-Salary Remaining :	$756,000
-Salary Average :	$840,000
-Salary Average Remaining :	$840,000
Total Pro Players	22
Salary Commitment
Year 2025 : $67,012,998
Year 2026 : $48,043,998
Year 2027 : $17,455,999
Year 2028 : $0
Salary Average Commitment
Year 2025 : $74,166,998
Year 2026 : $47,505,998
Year 2027 : $17,983,999
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $67,012,998
Year 2026 : $48,571,998
Year 2027 : $18,511,999
Year 2028 : $0

Farm Players Salaries
Joonas Korpisalo	$300,000 (2)
Salary Remaining :	$300,000
Salary Average :	$300,000
Salary Average Remaining :	$300,000
Caleb Jones	$300,000 (2)
Salary Remaining :	$300,000
Salary Average :	$300,000
Salary Average Remaining :	$300,000
Ryan Hartman	$290,000 (3)
Salary Remaining :	$290,000
Salary Average :	$290,000
Salary Average Remaining :	$290,000
Kevin Labanc (Out of Payroll)	$280,000 (1)
Salary Remaining :	$280,000
Salary Average :	$280,000
Salary Average Remaining :	$280,000
Nick Perbix	$275,000 (3)
Salary Remaining :	$275,000
Salary Average :	$275,000
Salary Average Remaining :	$275,000
Talyn Boyko	$201,900 (3)
Salary Remaining :	$201,900
Salary Average :	$201,900
Salary Average Remaining :	$201,900
Cal Petersen	$200,000 (1)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
Rory Kerins	$155,200 (3)
Salary Remaining :	$155,200
Salary Average :	$155,200
Salary Average Remaining :	$155,200
Jake Chiasson	$141,100 (3)
Salary Remaining :	$141,100
Salary Average :	$141,100
Salary Average Remaining :	$141,100
Sammy Blais	$140,000 (1)
Salary Remaining :	$140,000
Salary Average :	$140,000
Salary Average Remaining :	$140,000
Calum Ritchie	$126,800 (3)
Salary Remaining :	$126,800
Salary Average :	$126,800
Salary Average Remaining :	$126,800
Curtis Lazar	$125,000 (2)
Salary Remaining :	$125,000
Salary Average :	$125,000
Salary Average Remaining :	$125,000
Lucas Carlsson	$120,500 (2)
Salary Remaining :	$120,500
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Mathias Laferriere	$117,000 (1)
Salary Remaining :	$117,000
Salary Average :	$117,000
Salary Average Remaining :	$117,000
Dino Kambeitz	$111,400 (3)
Salary Remaining :	$111,400
Salary Average :	$111,400
Salary Average Remaining :	$111,400
Philippe Myers	$108,500 (2)
Salary Remaining :	$108,500
Salary Average :	$93,000
Salary Average Remaining :	$93,000
Hunter McKown	$108,300 (1)
Salary Remaining :	$108,300
Salary Average :	$108,300
Salary Average Remaining :	$108,300
Mitchell Weeks	$106,000 (4)
Salary Remaining :	$106,000
Salary Average :	$106,000
Salary Average Remaining :	$106,000
Maxim Tsyplakov	$100,000 (3)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Sasha Pastujov	$96,400 (3)
Salary Remaining :	$96,400
Salary Average :	$96,400
Salary Average Remaining :	$96,400
Ethan Del Mastro	$95,600 (3)
Salary Remaining :	$95,600
Salary Average :	$86,900
Salary Average Remaining :	$86,900
Pavel Cajan	$92,700 (1)
Salary Remaining :	$92,700
Salary Average :	$102,967
Salary Average Remaining :	$102,967
Jimmy Huntington	$92,300 (1)
Salary Remaining :	$92,300
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Albert Johansson	$91,917 (1)
Salary Remaining :	$91,917
Salary Average :	$91,917
Salary Average Remaining :	$91,917
Andrew Poturalski	$91,900 (1)
Salary Remaining :	$91,900
Salary Average :	$91,900
Salary Average Remaining :	$91,900
Logan Morrison	$90,000 (2)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Pavol Regenda	$86,800 (1)
Salary Remaining :	$86,800
Salary Average :	$86,800
Salary Average Remaining :	$86,800
Raivis Ansons	$84,417 (1)
Salary Remaining :	$84,417
Salary Average :	$84,417
Salary Average Remaining :	$84,417
Christoffer Sedoff	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Total Farm Players	29
Salary Commitment
Year 2025 : $4,203,734
Year 2026 : $2,809,700
Year 2027 : $1,682,000
Year 2028 : $106,000
Salary Average Commitment
Year 2025 : $4,127,001
Year 2026 : $2,748,700
Year 2027 : $1,690,700
Year 2028 : $106,000

Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Banknorth Garden
Level 1:	7000 - $75 - 0 - 0.00%
Level 2:	6000 - $50 - 0 - 0.00%
Level 3:	3000 - $30 - 0 - 0.00%
Level 4:	5000 - $20 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	22000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $20 - 0 - 0.00%
Farm Level 2:	1000 - $10 - 0 - 0.00%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	2
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	2
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$73,559,000
Farm Players Total Salaries	$5,232,416
Coaches Total Salaries	$8,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $74,500,000	$0
Estimate Over Minimum Salary Cap of $58,500,000	$0
Current Bank Account	$136,219,246
Projected Bank Account	$136,219,246

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

Farm Players Salaries
Jeff Petry	$300,000 (2)
Salary Remaining :	$300,000
Salary Average :	$300,000
Salary Average Remaining :	$300,000
Cam Atkinson	$289,000 (1)
Salary Remaining :	$289,000
Salary Average :	$289,000
Salary Average Remaining :	$289,000
Ryan Graves	$250,000 (5)
Salary Remaining :	$250,000
Salary Average :	$250,000
Salary Average Remaining :	$250,000
David Rittich	$200,400 (1)
Salary Remaining :	$200,400
Salary Average :	$222,733
Salary Average Remaining :	$222,733
Anthony Duclair	$200,000 (3)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
Noah Gregor	$200,000 (3)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
TJ Brodie	$200,000 (3)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
Robby Fabbri	$200,000 (3)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
Thomas Novak	$200,000 (3)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
Darren Raddysh	$200,000 (3)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
Taylor Raddysh	$200,000 (3)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
Erik Gudbranson	$200,000 (3)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
Olli Maatta	$200,000 (3)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
Denton Mateychuk	$161,500 (3)
Salary Remaining :	$161,500
Salary Average :	$161,500
Salary Average Remaining :	$161,500
Cam Dineen	$152,600 (3)
Salary Remaining :	$152,600
Salary Average :	$152,600
Salary Average Remaining :	$152,600
Cale Fleury	$147,600 (3)
Salary Remaining :	$147,600
Salary Average :	$147,600
Salary Average Remaining :	$147,600
Ayrton Martino	$144,200 (3)
Salary Remaining :	$144,200
Salary Average :	$144,200
Salary Average Remaining :	$144,200
Jordan Sambrook	$140,800 (3)
Salary Remaining :	$140,800
Salary Average :	$140,800
Salary Average Remaining :	$140,800
Isaak Phillips	$139,200 (2)
Salary Remaining :	$139,200
Salary Average :	$139,200
Salary Average Remaining :	$139,200
Kasper Halttunen	$132,600 (3)
Salary Remaining :	$132,600
Salary Average :	$132,600
Salary Average Remaining :	$132,600
Dylan Duke	$130,600 (3)
Salary Remaining :	$130,600
Salary Average :	$130,600
Salary Average Remaining :	$130,600
Ty Gallagher	$127,600 (3)
Salary Remaining :	$127,600
Salary Average :	$127,600
Salary Average Remaining :	$127,600
Alexander Holtz	$118,600 (2)
Salary Remaining :	$118,600
Salary Average :	$118,600
Salary Average Remaining :	$118,600
Maxim Groshev	$118,100 (3)
Salary Remaining :	$118,100
Salary Average :	$107,300
Salary Average Remaining :	$107,300
Nikita Alexandrov	$113,500 (2)
Salary Remaining :	$113,500
Salary Average :	$113,500
Salary Average Remaining :	$113,500
Michael Karow	$110,200 (3)
Salary Remaining :	$110,200
Salary Average :	$110,200
Salary Average Remaining :	$110,200
Cameron Crotty	$109,300 (2)
Salary Remaining :	$109,300
Salary Average :	$109,300
Salary Average Remaining :	$109,300
Nathan Bastian	$101,000 (2)
Salary Remaining :	$101,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Vincent Desharnais	$100,000 (2)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Francesco Pinelli	$95,200 (3)
Salary Remaining :	$95,200
Salary Average :	$95,200
Salary Average Remaining :	$95,200
Joel Blomqvist	$88,667 (2)
Salary Remaining :	$88,667
Salary Average :	$88,667
Salary Average Remaining :	$88,667
Maxwell Crozier	$86,750 (1)
Salary Remaining :	$86,750
Salary Average :	$86,750
Salary Average Remaining :	$86,750
Matthew Highmore	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Jaydon Dureau	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	34
Salary Commitment
Year 2025 : $5,232,417
Year 2026 : $4,645,467
Year 2027 : $3,489,500
Year 2028 : $250,000
Salary Average Commitment
Year 2025 : $5,217,950
Year 2026 : $4,619,467
Year 2027 : $3,500,200
Year 2028 : $250,000

Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell Centre
Level 1:	6000 - $85 - 0 - 0.00%
Level 2:	5000 - $58 - 0 - 0.00%
Level 3:	2000 - $39 - 0 - 0.00%
Level 4:	4000 - $27 - 0 - 0.00%
Luxury :	1000 - $135 - 0 - 0.00%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $26 - 0 - 0.00%
Farm Level 2:	1000 - $20 - 0 - 0.00%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	2
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	2
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$60,889,000
Farm Players Total Salaries	$2,994,533
Coaches Total Salaries	$1,950,000
Luxury Taxe Total	$0
Special Salary Cap Value	$8
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $74,500,000	$0
Estimate Over Minimum Salary Cap of $58,500,000	$0
Current Bank Account	$69,130,782
Projected Bank Account	$69,130,782

Pro Players Salaries
Patrik Laine	$7,555,000 (3)
-Salary Remaining :	$7,555,000
-Salary Average :	$7,555,000
-Salary Average Remaining :	$7,555,000
Dylan DeMelo	$7,000,000 (2)
-Salary Remaining :	$7,000,000
-Salary Average :	$7,000,000
-Salary Average Remaining :	$7,000,000
Josh Anderson	$5,900,000 (2)
-Salary Remaining :	$5,900,000
-Salary Average :	$5,900,000
-Salary Average Remaining :	$5,900,000
Ryan Lindgren	$4,800,000 (3)
-Salary Remaining :	$4,800,000
-Salary Average :	$4,800,000
-Salary Average Remaining :	$4,800,000
Reilly Smith	$3,776,000 (1)
-Salary Remaining :	$3,776,000
-Salary Average :	$3,776,000
-Salary Average Remaining :	$3,776,000
Filip Gustavsson	$3,710,000 (2)
-Salary Remaining :	$3,710,000
-Salary Average :	$1,310,000
-Salary Average Remaining :	$1,310,000
Joel Edmundson	$3,465,000 (2)
-Salary Remaining :	$3,465,000
-Salary Average :	$3,465,000
-Salary Average Remaining :	$3,465,000
Philip Broberg	$3,348,000 (3)
-Salary Remaining :	$3,348,000
-Salary Average :	$3,348,000
-Salary Average Remaining :	$3,348,000
Jeremy Lauzon	$2,786,000 (2)
-Salary Remaining :	$2,786,000
-Salary Average :	$2,786,000
-Salary Average Remaining :	$2,786,000
Mattias Janmark	$2,500,000 (1)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Jesperi Kotkaniemi	$2,225,000 (3)
-Salary Remaining :	$2,225,000
-Salary Average :	$2,225,000
-Salary Average Remaining :	$2,225,000
Mason Marchment	$2,136,000 (2)
-Salary Remaining :	$2,136,000
-Salary Average :	$2,136,000
-Salary Average Remaining :	$2,136,000
Vladislav Namestnikov	$2,094,000 (2)
-Salary Remaining :	$2,094,000
-Salary Average :	$2,094,000
-Salary Average Remaining :	$2,094,000
Ville Husso	$1,771,000 (1)
-Salary Remaining :	$1,771,000
-Salary Average :	$2,750,000
-Salary Average Remaining :	$2,750,000
Seth Jarvis	$1,748,000 (2)
-Salary Remaining :	$1,748,000
-Salary Average :	$1,748,000
-Salary Average Remaining :	$1,748,000
Nicolas Aube-Kubel	$1,552,000 (1)
-Salary Remaining :	$1,552,000
-Salary Average :	$1,552,000
-Salary Average Remaining :	$1,552,000
Conor Geekie	$1,485,000 (3)
-Salary Remaining :	$1,485,000
-Salary Average :	$1,485,000
-Salary Average Remaining :	$1,485,000
Brett Leason	$1,300,000 (1)
-Salary Remaining :	$1,300,000
-Salary Average :	$750,000
-Salary Average Remaining :	$750,000
P.O Joseph	$879,000 (1)
-Salary Remaining :	$879,000
-Salary Average :	$750,000
-Salary Average Remaining :	$750,000
Trey Fix-Wolansky	$859,000 (1)
-Salary Remaining :	$859,000
-Salary Average :	$750,000
-Salary Average Remaining :	$750,000
Total Pro Players	20
Salary Commitment
Year 2025 : $60,889,000
Year 2026 : $48,252,000
Year 2027 : $19,413,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $58,680,000
Year 2026 : $45,852,000
Year 2027 : $19,413,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $60,889,000
Year 2026 : $48,252,000
Year 2027 : $19,413,000
Year 2028 : $0

Farm Players Salaries
Sonny Milano	$204,200 (1)
Salary Remaining :	$204,200
Salary Average :	$226,800
Salary Average Remaining :	$226,800
Drake Caggiula	$155,500 (1)
Salary Remaining :	$155,500
Salary Average :	$155,500
Salary Average Remaining :	$155,500
Travis Dermott	$146,000 (1)
Salary Remaining :	$146,000
Salary Average :	$146,000
Salary Average Remaining :	$146,000
Rutger McGroarty	$141,700 (3)
Salary Remaining :	$141,700
Salary Average :	$141,700
Salary Average Remaining :	$141,700
Logan Mailloux	$138,300 (3)
Salary Remaining :	$138,300
Salary Average :	$138,300
Salary Average Remaining :	$138,300
Stian Solberg	$131,300 (3)
Salary Remaining :	$131,300
Salary Average :	$131,300
Salary Average Remaining :	$131,300
Adam Engstrom	$131,000 (3)
Salary Remaining :	$131,000
Salary Average :	$131,000
Salary Average Remaining :	$131,000
Dans Locmelis	$129,300 (3)
Salary Remaining :	$129,300
Salary Average :	$129,300
Salary Average Remaining :	$129,300
Chris Driedger	$128,200 (1)
Salary Remaining :	$128,200
Salary Average :	$128,200
Salary Average Remaining :	$128,200
David Goyette	$127,700 (3)
Salary Remaining :	$127,700
Salary Average :	$127,700
Salary Average Remaining :	$127,700
Topias Vilen	$127,400 (3)
Salary Remaining :	$127,400
Salary Average :	$127,400
Salary Average Remaining :	$127,400
David Reinbacher	$127,400 (3)
Salary Remaining :	$127,400
Salary Average :	$127,400
Salary Average Remaining :	$127,400
Marc-Andre Gaudet	$126,900 (3)
Salary Remaining :	$126,900
Salary Average :	$126,900
Salary Average Remaining :	$126,900
Ryan Greene	$126,400 (3)
Salary Remaining :	$126,400
Salary Average :	$126,400
Salary Average Remaining :	$126,400
Justin Ertel	$126,400 (3)
Salary Remaining :	$126,400
Salary Average :	$126,400
Salary Average Remaining :	$126,400
Hendrix Lapierre	$110,583 (1)
Salary Remaining :	$110,583
Salary Average :	$110,583
Salary Average Remaining :	$110,583
Connor Ingram	$100,000 (3)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Tyler Pitlick	$99,900 (1)
Salary Remaining :	$99,900
Salary Average :	$99,900
Salary Average Remaining :	$99,900
William Dufour	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Marat Khusnutdinov	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Samuel Knazko	$90,250 (1)
Salary Remaining :	$90,250
Salary Average :	$90,250
Salary Average Remaining :	$90,250
Oskar Olausson	$89,417 (1)
Salary Remaining :	$89,417
Salary Average :	$89,417
Salary Average Remaining :	$89,417
Jack Ahcan	$85,100 (1)
Salary Remaining :	$85,100
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Ronan Seeley	$83,750 (1)
Salary Remaining :	$83,750
Salary Average :	$83,750
Salary Average Remaining :	$83,750
Ryan Winterton	$82,833 (2)
Salary Remaining :	$82,833
Salary Average :	$82,833
Salary Average Remaining :	$82,833
Ben Meehan	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	26
Salary Commitment
Year 2025 : $2,994,533
Year 2026 : $1,616,633
Year 2027 : $1,533,800
Year 2028 : $0
Salary Average Commitment
Year 2025 : $3,007,033
Year 2026 : $1,616,633
Year 2027 : $1,533,800
Year 2028 : $0

Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Arena
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $55 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $20 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	2
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	2
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$32,117,333
Farm Players Total Salaries	$5,167,866
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $74,500,000	$0
Estimate Over Minimum Salary Cap of $58,500,000	$0
Current Bank Account	$21,004,832
Projected Bank Account	$21,004,832

Pro Players Salaries
Macklin Celebrini	$3,791,000 (3)
-Salary Remaining :	$3,791,000
-Salary Average :	$3,791,000
-Salary Average Remaining :	$3,791,000
Ryan McLeod	$2,955,000 (1)
-Salary Remaining :	$2,955,000
-Salary Average :	$2,955,000
-Salary Average Remaining :	$2,955,000
Jet Greaves	$2,804,000 (3)
-Salary Remaining :	$2,804,000
-Salary Average :	$2,804,000
-Salary Average Remaining :	$2,804,000
Matvei Michkov	$2,772,000 (3)
-Salary Remaining :	$2,772,000
-Salary Average :	$2,772,000
-Salary Average Remaining :	$2,772,000
Marco Kasper	$2,172,000 (3)
-Salary Remaining :	$2,172,000
-Salary Average :	$2,172,000
-Salary Average Remaining :	$2,172,000
Kole Lind	$1,995,000 (1)
-Salary Remaining :	$1,995,000
-Salary Average :	$1,995,000
-Salary Average Remaining :	$1,995,000
Jakub Lauko	$1,995,000 (1)
-Salary Remaining :	$1,995,000
-Salary Average :	$1,995,000
-Salary Average Remaining :	$1,995,000
Scott Morrow	$1,414,000 (3)
-Salary Remaining :	$1,414,000
-Salary Average :	$1,414,000
-Salary Average Remaining :	$1,414,000
Pavel Dorofeyev	$1,377,000 (2)
-Salary Remaining :	$1,377,000
-Salary Average :	$994,753
-Salary Average Remaining :	$994,753
Fabian Zetterlund	$1,329,000 (1)
-Salary Remaining :	$1,329,000
-Salary Average :	$1,329,000
-Salary Average Remaining :	$1,329,000
Dryden Hunt	$1,310,000 (1)
-Salary Remaining :	$1,310,000
-Salary Average :	$1,267,000
-Salary Average Remaining :	$1,267,000
Nikita Novikov	$1,222,000 (3)
-Salary Remaining :	$1,222,000
-Salary Average :	$1,222,000
-Salary Average Remaining :	$1,222,000
Garrett Pilon	$1,043,000 (1)
-Salary Remaining :	$1,043,000
-Salary Average :	$1,043,000
-Salary Average Remaining :	$1,043,000
Andreas Englund	$1,025,000 (1)
-Salary Remaining :	$1,025,000
-Salary Average :	$1,250,000
-Salary Average Remaining :	$1,250,000
Landon Slaggert	$912,500 (1)
-Salary Remaining :	$912,500
-Salary Average :	$912,500
-Salary Average Remaining :	$912,500
Colten Ellis	$850,833 (2)
-Salary Remaining :	$850,833
-Salary Average :	$850,833
-Salary Average Remaining :	$850,833
Taige Harding	$850,000 (3)
-Salary Remaining :	$850,000
-Salary Average :	$850,000
-Salary Average Remaining :	$850,000
Cole McWard	$800,000 (1)
-Salary Remaining :	$800,000
-Salary Average :	$800,000
-Salary Average Remaining :	$800,000
Josh Doan	$750,000 (1)
-Salary Remaining :	$750,000
-Salary Average :	$750,000
-Salary Average Remaining :	$750,000
Emil Andrae	$750,000 (1)
-Salary Remaining :	$750,000
-Salary Average :	$750,000
-Salary Average Remaining :	$750,000
Total Pro Players	20
Salary Commitment
Year 2025 : $32,117,333
Year 2026 : $17,252,833
Year 2027 : $15,025,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $31,917,086
Year 2026 : $16,870,586
Year 2027 : $15,025,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $32,117,333
Year 2026 : $17,252,833
Year 2027 : $15,025,000
Year 2028 : $0

Farm Players Salaries
Tarun Fizer	$299,900 (1)
Salary Remaining :	$299,900
Salary Average :	$299,900
Salary Average Remaining :	$299,900
Alex Swetlikoff	$299,900 (1)
Salary Remaining :	$299,900
Salary Average :	$299,900
Salary Average Remaining :	$299,900
Ondrej Pavel	$299,900 (1)
Salary Remaining :	$299,900
Salary Average :	$299,900
Salary Average Remaining :	$299,900
Brendan Warren	$299,900 (1)
Salary Remaining :	$299,900
Salary Average :	$299,900
Salary Average Remaining :	$299,900
Jaxsen Wiebe	$299,900 (1)
Salary Remaining :	$299,900
Salary Average :	$299,900
Salary Average Remaining :	$299,900
Justin Pearson	$299,900 (1)
Salary Remaining :	$299,900
Salary Average :	$299,900
Salary Average Remaining :	$299,900
Mike O'Leary	$299,900 (1)
Salary Remaining :	$299,900
Salary Average :	$299,900
Salary Average Remaining :	$299,900
Owen Lindmark	$138,300 (3)
Salary Remaining :	$138,300
Salary Average :	$138,300
Salary Average Remaining :	$138,300
Scott Walford	$134,100 (3)
Salary Remaining :	$134,100
Salary Average :	$134,100
Salary Average Remaining :	$134,100
Roni Hirvonen	$133,700 (3)
Salary Remaining :	$133,700
Salary Average :	$133,700
Salary Average Remaining :	$133,700
Josh Lopina	$133,200 (3)
Salary Remaining :	$133,200
Salary Average :	$133,200
Salary Average Remaining :	$133,200
Casey Fitzgerald	$131,800 (1)
Salary Remaining :	$131,800
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Chase De Leo	$131,400 (1)
Salary Remaining :	$131,400
Salary Average :	$96,100
Salary Average Remaining :	$96,100
John Farinacci	$129,500 (3)
Salary Remaining :	$129,500
Salary Average :	$129,500
Salary Average Remaining :	$129,500
Marcel Marcel	$128,400 (3)
Salary Remaining :	$128,400
Salary Average :	$128,400
Salary Average Remaining :	$128,400
Christian Kyrou	$126,900 (3)
Salary Remaining :	$126,900
Salary Average :	$126,900
Salary Average Remaining :	$126,900
Jonas Rondbjerg	$125,600 (2)
Salary Remaining :	$125,600
Salary Average :	$125,600
Salary Average Remaining :	$125,600
Mason Shaw	$125,400 (3)
Salary Remaining :	$125,400
Salary Average :	$125,400
Salary Average Remaining :	$125,400
MacKenzie Entwistle	$123,700 (1)
Salary Remaining :	$123,700
Salary Average :	$123,700
Salary Average Remaining :	$123,700
Amadeus Lombardi	$123,500 (3)
Salary Remaining :	$123,500
Salary Average :	$123,500
Salary Average Remaining :	$123,500
Kevin Wall	$109,600 (3)
Salary Remaining :	$109,600
Salary Average :	$109,600
Salary Average Remaining :	$109,600
Oskar Pettersson	$109,400 (3)
Salary Remaining :	$109,400
Salary Average :	$109,400
Salary Average Remaining :	$109,400
Wyatte Wylie	$105,900 (2)
Salary Remaining :	$105,900
Salary Average :	$105,900
Salary Average Remaining :	$105,900
Tyler Boucher	$104,100 (3)
Salary Remaining :	$104,100
Salary Average :	$104,100
Salary Average Remaining :	$104,100
Olivier Rodrigue	$97,900 (2)
Salary Remaining :	$97,900
Salary Average :	$97,900
Salary Average Remaining :	$97,900
Shane Bowers	$94,000 (1)
Salary Remaining :	$94,000
Salary Average :	$94,000
Salary Average Remaining :	$94,000
John Ludvig	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Linus Karlsson	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
William Trudeau	$90,333 (1)
Salary Remaining :	$90,333
Salary Average :	$90,333
Salary Average Remaining :	$90,333
Antonio Stranges	$89,333 (1)
Salary Remaining :	$89,333
Salary Average :	$89,333
Salary Average Remaining :	$89,333
Ryan Chyzowski	$85,000 (3)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Roby Jarventie	$85,000 (3)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Matt Tomkins	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Michael Benning	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Corson Ceulemans	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Total Farm Players	35
Salary Commitment
Year 2025 : $5,167,866
Year 2026 : $2,070,500
Year 2027 : $1,666,100
Year 2028 : $0
Salary Average Commitment
Year 2025 : $5,075,766
Year 2026 : $2,070,500
Year 2027 : $1,666,100
Year 2028 : $0

Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Verizon Center
Level 1:	7000 - $70 - 0 - 0.00%
Level 2:	6000 - $45 - 0 - 0.00%
Level 3:	3500 - $32 - 0 - 0.00%
Level 4:	4000 - $22 - 0 - 0.00%
Luxury :	1500 - $130 - 0 - 0.00%
Total Capacity :	22000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $19 - 0 - 0.00%
Farm Level 2:	1000 - $14 - 0 - 0.00%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	3
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	2
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$77,538,000
Farm Players Total Salaries	$5,308,742
Coaches Total Salaries	$1,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $74,500,000	$0
Estimate Over Minimum Salary Cap of $58,500,000	$0
Current Bank Account	$122,006,698
Projected Bank Account	$122,006,698

Pro Players Salaries
Kris Letang	$8,500,000 (2)
-Salary Remaining :	$8,500,000
-Salary Average :	$8,500,000
-Salary Average Remaining :	$8,500,000
Bo Horvat	$6,623,000 (2)
-Salary Remaining :	$6,623,000
-Salary Average :	$1,238,000
-Salary Average Remaining :	$1,238,000
Matt Coronato	$6,500,000 (5)
-Salary Remaining :	$6,500,000
-Salary Average :	$6,500,000
-Salary Average Remaining :	$6,500,000
Vincent Trocheck	$5,473,000 (3)
-Salary Remaining :	$5,473,000
-Salary Average :	$4,975,000
-Salary Average Remaining :	$4,975,000
Niko Mikkola	$5,100,000 (3)
-Salary Remaining :	$5,100,000
-Salary Average :	$5,100,000
-Salary Average Remaining :	$5,100,000
Zach Werenski	$5,000,000 (3)
-Salary Remaining :	$5,000,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$5,000,000
Alex Pietrangelo	$4,626,000 (1)
-Salary Remaining :	$4,626,000
-Salary Average :	$2,223,000
-Salary Average Remaining :	$2,223,000
Brady Tkachuk	$4,403,000 (3)
-Salary Remaining :	$4,403,000
-Salary Average :	$4,403,000
-Salary Average Remaining :	$4,403,000
Leon Draisaitl	$4,324,000 (2)
-Salary Remaining :	$4,324,000
-Salary Average :	$5,613,000
-Salary Average Remaining :	$5,613,000
Matthew Tkachuk	$3,762,000 (3)
-Salary Remaining :	$3,762,000
-Salary Average :	$14,900,000
-Salary Average Remaining :	$14,900,000
Ryan O'Reilly	$3,492,000 (2)
-Salary Remaining :	$3,492,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Josh Morrissey	$3,276,000 (3)
-Salary Remaining :	$3,276,000
-Salary Average :	$3,276,000
-Salary Average Remaining :	$3,276,000
Sebastian Aho	$3,238,000 (2)
-Salary Remaining :	$3,238,000
-Salary Average :	$7,010,000
-Salary Average Remaining :	$7,010,000
Kirill Kaprizov	$3,203,000 (2)
-Salary Remaining :	$3,203,000
-Salary Average :	$908,748
-Salary Average Remaining :	$908,748
William Nylander	$2,714,000 (1)
-Salary Remaining :	$2,714,000
-Salary Average :	$2,977,750
-Salary Average Remaining :	$2,977,750
Gabriel Vilardi	$2,328,000 (3)
-Salary Remaining :	$2,328,000
-Salary Average :	$2,328,000
-Salary Average Remaining :	$2,328,000
Morgan Geekie	$1,500,000 (2)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Mackenzie Blackwood	$1,451,000 (1)
-Salary Remaining :	$1,451,000
-Salary Average :	$3,031,000
-Salary Average Remaining :	$3,031,000
Darcy Kuemper	$1,100,000 (2)
-Salary Remaining :	$1,100,000
-Salary Average :	$1,100,000
-Salary Average Remaining :	$1,100,000
Jake Sanderson	$925,000 (1)
-Salary Remaining :	$925,000
-Salary Average :	$925,000
-Salary Average Remaining :	$925,000
Total Pro Players	20
Salary Commitment
Year 2025 : $77,538,000
Year 2026 : $66,975,000
Year 2027 : $34,846,000
Year 2028 : $6,500,000
Salary Average Commitment
Year 2025 : $81,508,498
Year 2026 : $72,351,748
Year 2027 : $46,482,000
Year 2028 : $6,500,000
Salary Cap with 1 Way Contract
Year 2025 : $77,538,000
Year 2026 : $67,822,000
Year 2027 : $35,842,000
Year 2028 : $6,500,000

Farm Players Salaries
Matty Beniers	$290,000 (3)
Salary Remaining :	$290,000
Salary Average :	$290,000
Salary Average Remaining :	$290,000
Cutter Gauthier	$276,200 (3)
Salary Remaining :	$276,200
Salary Average :	$276,200
Salary Average Remaining :	$276,200
Charlie McAvoy	$261,100 (2)
Salary Remaining :	$261,100
Salary Average :	$81,666
Salary Average Remaining :	$81,666
Jordan Binnington	$252,800 (1)
Salary Remaining :	$252,800
Salary Average :	$252,800
Salary Average Remaining :	$252,800
Artem Zub	$240,200 (2)
Salary Remaining :	$240,200
Salary Average :	$296,800
Salary Average Remaining :	$296,800
Jack McBain	$223,400 (3)
Salary Remaining :	$223,400
Salary Average :	$223,400
Salary Average Remaining :	$223,400
Cody Ceci	$186,200 (1)
Salary Remaining :	$186,200
Salary Average :	$130,700
Salary Average Remaining :	$130,700
Kasperi Kapanen	$158,500 (3)
Salary Remaining :	$158,500
Salary Average :	$158,500
Salary Average Remaining :	$158,500
Nic Dowd	$150,000 (2)
Salary Remaining :	$150,000
Salary Average :	$150,000
Salary Average Remaining :	$150,000
Brett Murray	$147,100 (1)
Salary Remaining :	$147,100
Salary Average :	$147,100
Salary Average Remaining :	$147,100
Nils Lundkvist	$140,200 (2)
Salary Remaining :	$140,200
Salary Average :	$140,200
Salary Average Remaining :	$140,200
Erik Brannstrom	$135,600 (3)
Salary Remaining :	$135,600
Salary Average :	$135,600
Salary Average Remaining :	$135,600
Raphael Lavoie	$134,200 (2)
Salary Remaining :	$134,200
Salary Average :	$134,200
Salary Average Remaining :	$134,200
Nikita Prishchepov	$130,600 (3)
Salary Remaining :	$130,600
Salary Average :	$130,600
Salary Average Remaining :	$130,600
Cam Squires	$128,500 (3)
Salary Remaining :	$128,500
Salary Average :	$128,500
Salary Average Remaining :	$128,500
Kieron Walton	$126,800 (3)
Salary Remaining :	$126,800
Salary Average :	$126,800
Salary Average Remaining :	$126,800
Quentin Musty	$126,600 (3)
Salary Remaining :	$126,600
Salary Average :	$126,600
Salary Average Remaining :	$126,600
Jason Dickinson	$120,000 (3)
Salary Remaining :	$120,000
Salary Average :	$120,000
Salary Average Remaining :	$120,000
Ilya Solovyov	$118,300 (1)
Salary Remaining :	$118,300
Salary Average :	$118,300
Salary Average Remaining :	$118,300
Tobias Bjornfot	$116,500 (1)
Salary Remaining :	$116,500
Salary Average :	$116,500
Salary Average Remaining :	$116,500
Gabriel Fortier	$113,800 (2)
Salary Remaining :	$113,800
Salary Average :	$113,800
Salary Average Remaining :	$113,800
Cole Perfetti	$112,700 (2)
Salary Remaining :	$112,700
Salary Average :	$78,686
Salary Average Remaining :	$78,686
Andrew Copp	$110,000 (3)
Salary Remaining :	$110,000
Salary Average :	$110,000
Salary Average Remaining :	$110,000
Travis Hamonic	$110,000 (2)
Salary Remaining :	$110,000
Salary Average :	$110,000
Salary Average Remaining :	$110,000
Oskar Sundqvist	$110,000 (2)
Salary Remaining :	$110,000
Salary Average :	$110,000
Salary Average Remaining :	$110,000
Grigori Denisenko	$107,800 (2)
Salary Remaining :	$107,800
Salary Average :	$99,352
Salary Average Remaining :	$99,352
Aliaksei Protas	$100,400 (2)
Salary Remaining :	$100,400
Salary Average :	$100,400
Salary Average Remaining :	$100,400
Lukas Reichel	$99,800 (3)
Salary Remaining :	$99,800
Salary Average :	$99,800
Salary Average Remaining :	$99,800
Zach Benson	$95,000 (2)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Luke Evangelista	$89,667 (1)
Salary Remaining :	$89,667
Salary Average :	$89,667
Salary Average Remaining :	$89,667
Ryan O'Rourke	$89,417 (1)
Salary Remaining :	$89,417
Salary Average :	$89,417
Salary Average Remaining :	$89,417
Jayden Struble	$86,750 (1)
Salary Remaining :	$86,750
Salary Average :	$86,750
Salary Average Remaining :	$86,750
Brennan Othmann	$86,333 (2)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
Henrik Tikkanen	$82,375 (1)
Salary Remaining :	$82,375
Salary Average :	$82,375
Salary Average Remaining :	$82,375
Jordan Spence	$76,900 (2)
Salary Remaining :	$76,900
Salary Average :	$76,900
Salary Average Remaining :	$76,900
Louis Domingue	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Max McCormick	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Aaron Dell	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Robert Bortuzzo	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Jack Campbell	$75,000 (3)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Total Farm Players	40
Salary Commitment
Year 2025 : $5,308,742
Year 2026 : $3,989,633
Year 2027 : $2,001,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $5,087,946
Year 2026 : $3,824,337
Year 2027 : $2,001,000
Year 2028 : $0

Coyotes

Arena Capacity - Ticket Price Attendance - %
Arena Name	Jobing.com Arena
Level 1:	6000 - $110 - 0 - 0.00%
Level 2:	5000 - $67 - 0 - 0.00%
Level 3:	2000 - $45 - 0 - 0.00%
Level 4:	4000 - $27 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $25 - 0 - 0.00%
Farm Level 2:	1000 - $10 - 0 - 0.00%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	2
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	2
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$43,070,666
Farm Players Total Salaries	$3,819,600
Coaches Total Salaries	$1,950,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $74,500,000	$0
Estimate Over Minimum Salary Cap of $58,500,000	$0
Current Bank Account	$71,832,250
Projected Bank Account	$71,832,250

Pro Players Salaries
Erik Karlsson	$8,500,000 (3)
-Salary Remaining :	$8,500,000
-Salary Average :	$8,500,000
-Salary Average Remaining :	$8,500,000
Matthew Benning	$3,711,000 (2)
-Salary Remaining :	$3,711,000
-Salary Average :	$3,711,000
-Salary Average Remaining :	$3,711,000
Rocco Grimaldi	$3,000,000 (2)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Jack Johnson	$2,400,000 (1)
-Salary Remaining :	$2,400,000
-Salary Average :	$2,400,000
-Salary Average Remaining :	$2,400,000
Arshdeep Bains	$2,170,000 (1)
-Salary Remaining :	$2,170,000
-Salary Average :	$2,170,000
-Salary Average Remaining :	$2,170,000
Nick Abruzzese	$2,170,000 (1)
-Salary Remaining :	$2,170,000
-Salary Average :	$2,170,000
-Salary Average Remaining :	$2,170,000
Ben Hutton	$2,000,000 (1)
-Salary Remaining :	$2,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$2,000,000
Karel Vejmelka	$2,000,000 (3)
-Salary Remaining :	$2,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$2,000,000
Drew Helleson	$1,927,000 (3)
-Salary Remaining :	$1,927,000
-Salary Average :	$1,927,000
-Salary Average Remaining :	$1,927,000
Jaycob Megna	$1,600,000 (3)
-Salary Remaining :	$1,600,000
-Salary Average :	$1,600,000
-Salary Average Remaining :	$1,600,000
Alex Belzile	$1,500,000 (2)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Dominic Toninato	$1,500,000 (2)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Owen Pickering	$1,464,000 (3)
-Salary Remaining :	$1,464,000
-Salary Average :	$1,464,000
-Salary Average Remaining :	$1,464,000
Filip Bystedt	$1,341,000 (3)
-Salary Remaining :	$1,341,000
-Salary Average :	$1,341,000
-Salary Average Remaining :	$1,341,000
Samuel Helenius	$1,340,000 (3)
-Salary Remaining :	$1,340,000
-Salary Average :	$1,340,000
-Salary Average Remaining :	$1,340,000
Tyler Tucker	$1,338,000 (2)
-Salary Remaining :	$1,338,000
-Salary Average :	$1,338,000
-Salary Average Remaining :	$1,338,000
Florian Xhekaj	$1,289,000 (3)
-Salary Remaining :	$1,289,000
-Salary Average :	$1,289,000
-Salary Average Remaining :	$1,289,000
Vinni Lettieri	$1,114,000 (1)
-Salary Remaining :	$1,114,000
-Salary Average :	$1,114,000
-Salary Average Remaining :	$1,114,000
Luke Hughes	$925,000 (1)
-Salary Remaining :	$925,000
-Salary Average :	$925,000
-Salary Average Remaining :	$925,000
Kevin Korchinski	$918,333 (2)
-Salary Remaining :	$918,333
-Salary Average :	$918,333
-Salary Average Remaining :	$918,333
Sebastian Cossa	$863,333 (2)
-Salary Remaining :	$863,333
-Salary Average :	$863,333
-Salary Average Remaining :	$863,333
Total Pro Players	21
Salary Commitment
Year 2025 : $43,070,666
Year 2026 : $32,291,666
Year 2027 : $19,461,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $43,070,666
Year 2026 : $32,291,666
Year 2027 : $19,461,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $43,070,666
Year 2026 : $32,291,666
Year 2027 : $19,461,000
Year 2028 : $0

Farm Players Salaries
Luke Philp	$221,400 (1)
Salary Remaining :	$221,400
Salary Average :	$221,400
Salary Average Remaining :	$221,400
Brogan Rafferty	$217,700 (1)
Salary Remaining :	$217,700
Salary Average :	$217,700
Salary Average Remaining :	$217,700
Calle Rosen	$150,000 (1)
Salary Remaining :	$150,000
Salary Average :	$150,000
Salary Average Remaining :	$150,000
Gunnarwolfe Fontaine	$138,100 (3)
Salary Remaining :	$138,100
Salary Average :	$138,100
Salary Average Remaining :	$138,100
Max McCue	$137,900 (3)
Salary Remaining :	$137,900
Salary Average :	$137,900
Salary Average Remaining :	$137,900
Danila Klimovich	$134,700 (3)
Salary Remaining :	$134,700
Salary Average :	$134,700
Salary Average Remaining :	$134,700
Luke Tuch	$134,000 (3)
Salary Remaining :	$134,000
Salary Average :	$134,000
Salary Average Remaining :	$134,000
John Parker-Jones	$133,400 (3)
Salary Remaining :	$133,400
Salary Average :	$133,400
Salary Average Remaining :	$133,400
Ty Mueller	$133,100 (3)
Salary Remaining :	$133,100
Salary Average :	$133,100
Salary Average Remaining :	$133,100
Chaz Lucius	$132,500 (1)
Salary Remaining :	$132,500
Salary Average :	$132,500
Salary Average Remaining :	$132,500
Joni Jurmo	$132,200 (3)
Salary Remaining :	$132,200
Salary Average :	$132,200
Salary Average Remaining :	$132,200
Ryan Ufko	$129,800 (3)
Salary Remaining :	$129,800
Salary Average :	$129,800
Salary Average Remaining :	$129,800
Bryce Montgomery	$128,800 (3)
Salary Remaining :	$128,800
Salary Average :	$128,800
Salary Average Remaining :	$128,800
Olivier Nadeau	$128,600 (3)
Salary Remaining :	$128,600
Salary Average :	$128,600
Salary Average Remaining :	$128,600
Caedan Bankier	$128,100 (3)
Salary Remaining :	$128,100
Salary Average :	$128,100
Salary Average Remaining :	$128,100
Noah Laba	$128,000 (3)
Salary Remaining :	$128,000
Salary Average :	$128,000
Salary Average Remaining :	$128,000
Harrison Brunicke	$127,700 (3)
Salary Remaining :	$127,700
Salary Average :	$127,700
Salary Average Remaining :	$127,700
Michael Buchinger	$127,500 (3)
Salary Remaining :	$127,500
Salary Average :	$127,500
Salary Average Remaining :	$127,500
Chase Pietila	$126,300 (3)
Salary Remaining :	$126,300
Salary Average :	$126,300
Salary Average Remaining :	$126,300
Jakub Demek	$119,700 (3)
Salary Remaining :	$119,700
Salary Average :	$119,700
Salary Average Remaining :	$119,700
Ronnie Attard	$118,800 (3)
Salary Remaining :	$118,800
Salary Average :	$118,800
Salary Average Remaining :	$118,800
Tyler Madden	$114,100 (2)
Salary Remaining :	$114,100
Salary Average :	$114,100
Salary Average Remaining :	$114,100
Robbie Russo	$107,800 (1)
Salary Remaining :	$107,800
Salary Average :	$107,800
Salary Average Remaining :	$107,800
Anthony Angello	$106,800 (1)
Salary Remaining :	$106,800
Salary Average :	$106,800
Salary Average Remaining :	$106,800
Spencer Smallman	$104,500 (1)
Salary Remaining :	$104,500
Salary Average :	$104,500
Salary Average Remaining :	$104,500
Carson Golder	$104,100 (3)
Salary Remaining :	$104,100
Salary Average :	$104,100
Salary Average Remaining :	$104,100
Xavier Parent	$102,400 (2)
Salary Remaining :	$102,400
Salary Average :	$102,400
Salary Average Remaining :	$102,400
Devante Stephens	$90,600 (1)
Salary Remaining :	$90,600
Salary Average :	$90,600
Salary Average Remaining :	$90,600
Owen Sillinger	$86,000 (1)
Salary Remaining :	$86,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Henrik Rybinski	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Vyacheslav Buteyets	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	31
Salary Commitment
Year 2025 : $3,819,600
Year 2026 : $2,527,300
Year 2027 : $2,310,800
Year 2028 : $0
Salary Average Commitment
Year 2025 : $3,808,600
Year 2026 : $2,527,300
Year 2027 : $2,310,800
Year 2028 : $0

Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $20 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	2
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	2
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$75,479,000
Farm Players Total Salaries	$2,591,900
Coaches Total Salaries	$4,250,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $74,500,000	$0
Estimate Over Minimum Salary Cap of $58,500,000	$0
Current Bank Account	$14,963,149
Projected Bank Account	$14,963,149

Pro Players Salaries
Claude Giroux	$9,500,000 (3)
-Salary Remaining :	$9,500,000
-Salary Average :	$9,500,000
-Salary Average Remaining :	$9,500,000
Jake McCabe	$7,500,000 (1)
-Salary Remaining :	$7,500,000
-Salary Average :	$7,500,000
-Salary Average Remaining :	$7,500,000
Tim Stutzle	$5,199,000 (2)
-Salary Remaining :	$5,199,000
-Salary Average :	$5,199,000
-Salary Average Remaining :	$5,199,000
Radko Gudas	$4,600,000 (2)
-Salary Remaining :	$4,600,000
-Salary Average :	$4,600,000
-Salary Average Remaining :	$4,600,000
Jesper Bratt	$4,505,000 (2)
-Salary Remaining :	$4,505,000
-Salary Average :	$4,505,000
-Salary Average Remaining :	$4,505,000
Pavel Buchnevich	$4,500,000 (3)
-Salary Remaining :	$4,500,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$4,500,000
Derek Forbort	$4,500,000 (2)
-Salary Remaining :	$4,500,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$4,500,000
Jack Hughes	$4,242,000 (1)
-Salary Remaining :	$4,242,000
-Salary Average :	$4,242,000
-Salary Average Remaining :	$4,242,000
Rasmus Dahlin	$3,938,000 (3)
-Salary Remaining :	$3,938,000
-Salary Average :	$3,938,000
-Salary Average Remaining :	$3,938,000
Owen Tippett	$3,685,000 (3)
-Salary Remaining :	$3,685,000
-Salary Average :	$3,685,000
-Salary Average Remaining :	$3,685,000
Drew O'Connor	$3,500,000 (3)
-Salary Remaining :	$3,500,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,500,000
Linus Ullmark	$3,498,000 (2)
-Salary Remaining :	$3,498,000
-Salary Average :	$3,498,000
-Salary Average Remaining :	$3,498,000
Dawson Mercer	$3,150,000 (3)
-Salary Remaining :	$3,150,000
-Salary Average :	$3,150,000
-Salary Average Remaining :	$3,150,000
Dylan Coghlan	$2,500,000 (3)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Jesse Puljujarvi	$2,500,000 (3)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Luke Glendening	$2,250,000 (2)
-Salary Remaining :	$2,250,000
-Salary Average :	$2,250,000
-Salary Average Remaining :	$2,250,000
Philipp Grubauer	$2,000,000 (2)
-Salary Remaining :	$2,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$2,000,000
Helge Grans	$1,452,000 (3)
-Salary Remaining :	$1,452,000
-Salary Average :	$1,452,000
-Salary Average Remaining :	$1,452,000
Nico Sturm	$1,252,000 (1)
-Salary Remaining :	$1,252,000
-Salary Average :	$1,097,000
-Salary Average Remaining :	$1,097,000
Christian Fischer	$1,208,000 (2)
-Salary Remaining :	$1,208,000
-Salary Average :	$1,659,000
-Salary Average Remaining :	$1,659,000
Total Pro Players	20
Salary Commitment
Year 2025 : $75,479,000
Year 2026 : $62,485,000
Year 2027 : $34,725,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $75,775,000
Year 2026 : $62,936,000
Year 2027 : $34,725,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $75,479,000
Year 2026 : $62,485,000
Year 2027 : $34,725,000
Year 2028 : $0

Farm Players Salaries
Vitek Vanecek	$160,000 (3)
Salary Remaining :	$160,000
Salary Average :	$160,000
Salary Average Remaining :	$160,000
Jakob Pelletier	$148,800 (3)
Salary Remaining :	$148,800
Salary Average :	$148,800
Salary Average Remaining :	$148,800
Matthew Robertson	$140,200 (3)
Salary Remaining :	$140,200
Salary Average :	$140,200
Salary Average Remaining :	$140,200
Samuel Johannesson	$137,200 (3)
Salary Remaining :	$137,200
Salary Average :	$137,200
Salary Average Remaining :	$137,200
Donovan Sebrango	$135,600 (3)
Salary Remaining :	$135,600
Salary Average :	$135,600
Salary Average Remaining :	$135,600
Ethan Edwards	$134,100 (3)
Salary Remaining :	$134,100
Salary Average :	$134,100
Salary Average Remaining :	$134,100
David Gustafsson	$133,300 (2)
Salary Remaining :	$133,300
Salary Average :	$133,300
Salary Average Remaining :	$133,300
Alex Beaucage	$131,500 (3)
Salary Remaining :	$131,500
Salary Average :	$131,500
Salary Average Remaining :	$131,500
Anton Johansson	$127,900 (3)
Salary Remaining :	$127,900
Salary Average :	$127,900
Salary Average Remaining :	$127,900
Fabian Wagner	$127,700 (3)
Salary Remaining :	$127,700
Salary Average :	$127,700
Salary Average Remaining :	$127,700
Josh Bloom	$127,100 (3)
Salary Remaining :	$127,100
Salary Average :	$127,100
Salary Average Remaining :	$127,100
Jayden Grubbe	$126,800 (3)
Salary Remaining :	$126,800
Salary Average :	$126,800
Salary Average Remaining :	$126,800
Jack Rathbone	$123,200 (2)
Salary Remaining :	$123,200
Salary Average :	$123,200
Salary Average Remaining :	$123,200
Ethan Samson	$122,700 (3)
Salary Remaining :	$122,700
Salary Average :	$122,700
Salary Average Remaining :	$122,700
Hugh McGing	$110,000 (2)
Salary Remaining :	$110,000
Salary Average :	$110,000
Salary Average Remaining :	$110,000
Eetu Liukas	$109,500 (3)
Salary Remaining :	$109,500
Salary Average :	$109,500
Salary Average Remaining :	$109,500
Trevor Kuntar	$109,300 (3)
Salary Remaining :	$109,300
Salary Average :	$109,300
Salary Average Remaining :	$109,300
Ethan Haider	$107,200 (3)
Salary Remaining :	$107,200
Salary Average :	$107,200
Salary Average Remaining :	$107,200
Peter DiLiberatore	$99,000 (2)
Salary Remaining :	$99,000
Salary Average :	$99,000
Salary Average Remaining :	$99,000
Layton Ahac	$98,800 (2)
Salary Remaining :	$98,800
Salary Average :	$98,800
Salary Average Remaining :	$98,800
Matthew Maggio	$82,000 (2)
Salary Remaining :	$82,000
Salary Average :	$82,000
Salary Average Remaining :	$82,000
Total Farm Players	21
Salary Commitment
Year 2025 : $2,591,900
Year 2026 : $2,591,900
Year 2027 : $1,945,600
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,591,900
Year 2026 : $2,591,900
Year 2027 : $1,945,600
Year 2028 : $0

Ducks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	6000 - $90 - 0 - 0.00%
Level 2:	5000 - $70 - 0 - 0.00%
Level 3:	2000 - $40 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1000 - $180 - 0 - 0.00%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $40 - 0 - 0.00%
Farm Level 2:	1000 - $20 - 0 - 0.00%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	2
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	2
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$76,302,000
Farm Players Total Salaries	$3,455,217
Coaches Total Salaries	$9,750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $74,500,000	$0
Estimate Over Minimum Salary Cap of $58,500,000	$0
Current Bank Account	$128,896,455
Projected Bank Account	$128,896,455

Pro Players Salaries
Kyle Connor	$9,260,000 (3)
-Salary Remaining :	$9,260,000
-Salary Average :	$9,260,000
-Salary Average Remaining :	$9,260,000
Justin Faulk	$9,000,000 (2)
-Salary Remaining :	$9,000,000
-Salary Average :	$9,000,000
-Salary Average Remaining :	$9,000,000
Jake Walman	$8,350,000 (3)
-Salary Remaining :	$8,350,000
-Salary Average :	$8,350,000
-Salary Average Remaining :	$8,350,000
Tyler Bertuzzi	$5,950,000 (3)
-Salary Remaining :	$5,950,000
-Salary Average :	$5,950,000
-Salary Average Remaining :	$5,950,000
Scott Laughton	$5,250,000 (2)
-Salary Remaining :	$5,250,000
-Salary Average :	$5,250,000
-Salary Average Remaining :	$5,250,000
Ross Colton	$4,850,000 (3)
-Salary Remaining :	$4,850,000
-Salary Average :	$4,850,000
-Salary Average Remaining :	$4,850,000
Tyler Toffoli	$4,165,000 (2)
-Salary Remaining :	$4,165,000
-Salary Average :	$4,165,000
-Salary Average Remaining :	$4,165,000
Dylan Larkin	$3,544,000 (2)
-Salary Remaining :	$3,544,000
-Salary Average :	$3,363,000
-Salary Average Remaining :	$3,363,000
Casey Mittelstadt	$3,362,000 (3)
-Salary Remaining :	$3,362,000
-Salary Average :	$3,362,000
-Salary Average Remaining :	$3,362,000
Zach Hyman	$3,175,000 (3)
-Salary Remaining :	$3,175,000
-Salary Average :	$3,175,000
-Salary Average Remaining :	$3,175,000
Noah Cates	$2,857,000 (3)
-Salary Remaining :	$2,857,000
-Salary Average :	$2,857,000
-Salary Average Remaining :	$2,857,000
Josh Manson	$2,524,000 (3)
-Salary Remaining :	$2,524,000
-Salary Average :	$2,524,000
-Salary Average Remaining :	$2,524,000
Cole Smith	$2,500,000 (3)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
MacKenzie Weegar	$2,472,000 (1)
-Salary Remaining :	$2,472,000
-Salary Average :	$964,000
-Salary Average Remaining :	$964,000
Warren Foegele	$2,000,000 (1)
-Salary Remaining :	$2,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$2,000,000
Matt Grzelcyk	$1,800,000 (2)
-Salary Remaining :	$1,800,000
-Salary Average :	$1,800,000
-Salary Average Remaining :	$1,800,000
Jake Allen	$1,650,000 (2)
-Salary Remaining :	$1,650,000
-Salary Average :	$1,650,000
-Salary Average Remaining :	$1,650,000
Anthony Beauvillier	$1,430,000 (1)
-Salary Remaining :	$1,430,000
-Salary Average :	$2,851,000
-Salary Average Remaining :	$2,851,000
Joey Daccord	$1,205,000 (2)
-Salary Remaining :	$1,205,000
-Salary Average :	$875,710
-Salary Average Remaining :	$875,710
Mikey Anderson	$958,000 (1)
-Salary Remaining :	$958,000
-Salary Average :	$958,000
-Salary Average Remaining :	$958,000
Total Pro Players	20
Salary Commitment
Year 2025 : $76,302,000
Year 2026 : $69,442,000
Year 2027 : $42,828,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $75,704,710
Year 2026 : $68,931,710
Year 2027 : $42,828,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $76,302,000
Year 2026 : $69,442,000
Year 2027 : $42,828,000
Year 2028 : $0

Farm Players Salaries
Jan Rutta	$290,000 (2)
Salary Remaining :	$290,000
Salary Average :	$290,000
Salary Average Remaining :	$290,000
Spencer Knight	$247,200 (2)
Salary Remaining :	$247,200
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Sam Lafferty	$220,000 (2)
Salary Remaining :	$220,000
Salary Average :	$220,000
Salary Average Remaining :	$220,000
Dysin Mayo	$193,400 (2)
Salary Remaining :	$193,400
Salary Average :	$193,400
Salary Average Remaining :	$193,400
Devin Cooley	$175,000 (2)
Salary Remaining :	$175,000
Salary Average :	$175,000
Salary Average Remaining :	$175,000
Ryan Lomberg	$150,000 (3)
Salary Remaining :	$150,000
Salary Average :	$150,000
Salary Average Remaining :	$150,000
Bradly Nadeau	$142,200 (3)
Salary Remaining :	$142,200
Salary Average :	$142,200
Salary Average Remaining :	$142,200
Rhett Pitlick	$135,200 (3)
Salary Remaining :	$135,200
Salary Average :	$135,200
Salary Average Remaining :	$135,200
Riley Hughes	$131,900 (3)
Salary Remaining :	$131,900
Salary Average :	$131,900
Salary Average Remaining :	$131,900
Connor Mackey	$131,900 (1)
Salary Remaining :	$131,900
Salary Average :	$131,900
Salary Average Remaining :	$131,900
Marek Alscher	$128,600 (3)
Salary Remaining :	$128,600
Salary Average :	$128,600
Salary Average Remaining :	$128,600
Elias Salomonsson	$128,400 (3)
Salary Remaining :	$128,400
Salary Average :	$128,400
Salary Average Remaining :	$128,400
Francesco Arcuri	$126,800 (3)
Salary Remaining :	$126,800
Salary Average :	$126,800
Salary Average Remaining :	$126,800
Julian Lutz	$125,800 (3)
Salary Remaining :	$125,800
Salary Average :	$125,800
Salary Average Remaining :	$125,800
Keaton Middleton	$117,100 (2)
Salary Remaining :	$117,100
Salary Average :	$117,100
Salary Average Remaining :	$117,100
Will Cranley	$107,500 (3)
Salary Remaining :	$107,500
Salary Average :	$107,500
Salary Average Remaining :	$107,500
Kyle Masters	$103,700 (3)
Salary Remaining :	$103,700
Salary Average :	$103,700
Salary Average Remaining :	$103,700
Brett Brochu	$100,000 (3)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Cole Schwindt	$93,400 (1)
Salary Remaining :	$93,400
Salary Average :	$84,304
Salary Average Remaining :	$84,304
Brandon Coe	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Dakota Joshua	$90,000 (1)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Mikael Pyyhtia	$89,750 (1)
Salary Remaining :	$89,750
Salary Average :	$89,750
Salary Average Remaining :	$89,750
Vadim Zherenko	$84,667 (1)
Salary Remaining :	$84,667
Salary Average :	$84,667
Salary Average Remaining :	$84,667
Jared Davidson	$84,200 (3)
Salary Remaining :	$84,200
Salary Average :	$84,200
Salary Average Remaining :	$84,200
Jordan Greenway	$83,500 (2)
Salary Remaining :	$83,500
Salary Average :	$91,323
Salary Average Remaining :	$91,323
Ryder Rolston	$82,500 (1)
Salary Remaining :	$82,500
Salary Average :	$82,500
Salary Average Remaining :	$82,500
Total Farm Players	26
Salary Commitment
Year 2025 : $3,455,217
Year 2026 : $2,790,500
Year 2027 : $1,464,300
Year 2028 : $0
Salary Average Commitment
Year 2025 : $3,299,244
Year 2026 : $2,643,623
Year 2027 : $1,464,300
Year 2028 : $0

Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Saddledome
Level 1:	6000 - $85 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $45 - 0 - 0.00%
Level 4:	4000 - $30 - 0 - 0.00%
Luxury :	1000 - $120 - 0 - 0.00%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $50 - 0 - 0.00%
Farm Level 2:	1000 - $30 - 0 - 0.00%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	2
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	2
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$78,307,000
Farm Players Total Salaries	$2,845,595
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $74,500,000	$0
Estimate Over Minimum Salary Cap of $58,500,000	$0
Current Bank Account	$58,944,416
Projected Bank Account	$58,944,416

Pro Players Salaries
Brock Nelson	$9,420,000 (3)
-Salary Remaining :	$9,420,000
-Salary Average :	$9,420,000
-Salary Average Remaining :	$9,420,000
Sidney Crosby	$7,860,000 (1)
-Salary Remaining :	$7,860,000
-Salary Average :	$7,860,000
-Salary Average Remaining :	$7,860,000
John Tavares	$6,594,000 (2)
-Salary Remaining :	$6,594,000
-Salary Average :	$5,662,000
-Salary Average Remaining :	$5,662,000
Igor Shesterkin	$5,628,000 (1)
-Salary Remaining :	$5,628,000
-Salary Average :	$786,000
-Salary Average Remaining :	$786,000
Chris Kreider	$5,330,000 (2)
-Salary Remaining :	$5,330,000
-Salary Average :	$7,999,500
-Salary Average Remaining :	$7,999,500
Tyler Seguin	$4,740,000 (2)
-Salary Remaining :	$4,740,000
-Salary Average :	$7,028,000
-Salary Average Remaining :	$7,028,000
Jake Guentzel	$4,302,000 (3)
-Salary Remaining :	$4,302,000
-Salary Average :	$4,302,000
-Salary Average Remaining :	$4,302,000
Ryan Nugent-Hopkins	$4,083,000 (1)
-Salary Remaining :	$4,083,000
-Salary Average :	$5,441,000
-Salary Average Remaining :	$5,441,000
Ilya Samsonov	$3,960,000 (2)
-Salary Remaining :	$3,960,000
-Salary Average :	$3,960,000
-Salary Average Remaining :	$3,960,000
K'Andre Miller	$3,944,000 (2)
-Salary Remaining :	$3,944,000
-Salary Average :	$3,944,000
-Salary Average Remaining :	$3,944,000
Colton Parayko	$3,415,000 (1)
-Salary Remaining :	$3,415,000
-Salary Average :	$5,670,000
-Salary Average Remaining :	$5,670,000
Brett Kulak	$2,995,000 (1)
-Salary Remaining :	$2,995,000
-Salary Average :	$2,995,000
-Salary Average Remaining :	$2,995,000
Ty Emberson	$2,950,000 (5)
-Salary Remaining :	$2,950,000
-Salary Average :	$2,950,000
-Salary Average Remaining :	$2,950,000
Tyler Motte	$2,600,000 (1)
-Salary Remaining :	$2,600,000
-Salary Average :	$2,600,000
-Salary Average Remaining :	$2,600,000
Steven Lorentz	$2,555,000 (1)
-Salary Remaining :	$2,555,000
-Salary Average :	$2,555,000
-Salary Average Remaining :	$2,555,000
Samuel Girard	$2,275,000 (2)
-Salary Remaining :	$2,275,000
-Salary Average :	$802,645
-Salary Average Remaining :	$802,645
Logan O'Connor	$1,887,000 (1)
-Salary Remaining :	$1,887,000
-Salary Average :	$1,887,000
-Salary Average Remaining :	$1,887,000
Kevin Bahl	$1,442,000 (2)
-Salary Remaining :	$1,442,000
-Salary Average :	$1,442,000
-Salary Average Remaining :	$1,442,000
Mark Kastelic	$1,402,000 (2)
-Salary Remaining :	$1,402,000
-Salary Average :	$1,402,000
-Salary Average Remaining :	$1,402,000
Dmitri Voronkov	$925,000 (1)
-Salary Remaining :	$925,000
-Salary Average :	$925,000
-Salary Average Remaining :	$925,000
Total Pro Players	20
Salary Commitment
Year 2025 : $78,307,000
Year 2026 : $46,359,000
Year 2027 : $16,672,000
Year 2028 : $2,950,000
Salary Average Commitment
Year 2025 : $79,631,145
Year 2026 : $48,912,145
Year 2027 : $16,672,000
Year 2028 : $2,950,000
Salary Cap with 1 Way Contract
Year 2025 : $78,307,000
Year 2026 : $46,359,000
Year 2027 : $16,672,000
Year 2028 : $2,950,000

Farm Players Salaries
Connor Brown	$280,000 (2)
Salary Remaining :	$280,000
Salary Average :	$280,000
Salary Average Remaining :	$280,000
Kyle Burroughs	$255,500 (1)
Salary Remaining :	$255,500
Salary Average :	$255,500
Salary Average Remaining :	$255,500
Felix Sandstrom	$158,500 (2)
Salary Remaining :	$158,500
Salary Average :	$158,500
Salary Average Remaining :	$158,500
Oskar Back	$148,500 (3)
Salary Remaining :	$148,500
Salary Average :	$148,500
Salary Average Remaining :	$148,500
Dylan Roobroeck	$139,000 (3)
Salary Remaining :	$139,000
Salary Average :	$139,000
Salary Average Remaining :	$139,000
Dylan Peterson	$135,300 (3)
Salary Remaining :	$135,300
Salary Average :	$135,300
Salary Average Remaining :	$135,300
Benoit-Olivier Groulx	$134,000 (2)
Salary Remaining :	$134,000
Salary Average :	$134,000
Salary Average Remaining :	$134,000
Cole Clayton	$133,600 (3)
Salary Remaining :	$133,600
Salary Average :	$133,600
Salary Average Remaining :	$133,600
Anthony Romano	$132,000 (3)
Salary Remaining :	$132,000
Salary Average :	$132,000
Salary Average Remaining :	$132,000
Shakir Mukhamadullin	$129,417 (1)
Salary Remaining :	$129,417
Salary Average :	$129,417
Salary Average Remaining :	$129,417
Shai Buium	$128,700 (3)
Salary Remaining :	$128,700
Salary Average :	$128,700
Salary Average Remaining :	$128,700
Luca Pinelli	$128,400 (3)
Salary Remaining :	$128,400
Salary Average :	$128,400
Salary Average Remaining :	$128,400
Nathan Aspinall	$126,900 (3)
Salary Remaining :	$126,900
Salary Average :	$126,900
Salary Average Remaining :	$126,900
Ryan Suzuki	$124,300 (2)
Salary Remaining :	$124,300
Salary Average :	$124,300
Salary Average Remaining :	$124,300
Michael Kesselring	$114,400 (2)
Salary Remaining :	$114,400
Salary Average :	$114,400
Salary Average Remaining :	$114,400
Aku Raty	$110,800 (3)
Salary Remaining :	$110,800
Salary Average :	$110,800
Salary Average Remaining :	$110,800
Curtis Douglas	$106,600 (2)
Salary Remaining :	$106,600
Salary Average :	$106,600
Salary Average Remaining :	$106,600
Mike Hardman	$99,000 (1)
Salary Remaining :	$99,000
Salary Average :	$99,000
Salary Average Remaining :	$99,000
Bokondji Imama	$91,400 (1)
Salary Remaining :	$91,400
Salary Average :	$91,400
Salary Average Remaining :	$91,400
Erik Portillo	$87,500 (1)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
William Villeneuve	$81,778 (1)
Salary Remaining :	$81,778
Salary Average :	$81,778
Salary Average Remaining :	$81,778
Total Farm Players	21
Salary Commitment
Year 2025 : $2,845,595
Year 2026 : $2,101,000
Year 2027 : $1,183,200
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,845,595
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 - 0 - 0.00%
Level 2:	5000 - $40 - 0 - 0.00%
Level 3:	2000 - $30 - 0 - 0.00%
Level 4:	4000 - $20 - 0 - 0.00%
Luxury :	1000 - $300 - 0 - 0.00%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $25 - 0 - 0.00%
Farm Level 2:	1000 - $10 - 0 - 0.00%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	2
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	1
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$85,170,667
Farm Players Total Salaries	$3,585,300
Coaches Total Salaries	$1,850,000
Luxury Taxe Total	$0
Special Salary Cap Value	$2,250,000
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $74,500,000	$0
Estimate Over Minimum Salary Cap of $58,500,000	$0
Current Bank Account	$34,810,728
Projected Bank Account	$34,810,728

Pro Players Salaries
Alex Ovechkin	$14,900,000 (2)
-Salary Remaining :	$14,900,000
-Salary Average :	$14,900,000
-Salary Average Remaining :	$14,900,000
Steven Stamkos	$14,900,000 (2)
-Salary Remaining :	$14,900,000
-Salary Average :	$14,900,000
-Salary Average Remaining :	$14,900,000
Seth Jones	$9,555,000 (3)
-Salary Remaining :	$9,555,000
-Salary Average :	$9,555,000
-Salary Average Remaining :	$9,555,000
Petr Mrazek	$8,255,000 (2)
-Salary Remaining :	$8,255,000
-Salary Average :	$8,255,000
-Salary Average Remaining :	$8,255,000
Darnell Nurse	$7,550,000 (3)
-Salary Remaining :	$7,550,000
-Salary Average :	$7,550,000
-Salary Average Remaining :	$7,550,000
Anthony Mantha	$6,525,000 (2)
-Salary Remaining :	$6,525,000
-Salary Average :	$6,525,000
-Salary Average Remaining :	$6,525,000
Matt Nieto	$3,000,000 (1)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Teddy Blueger	$2,995,000 (2)
-Salary Remaining :	$2,995,000
-Salary Average :	$2,995,000
-Salary Average Remaining :	$2,995,000
Jansen Harkins	$2,900,000 (3)
-Salary Remaining :	$2,900,000
-Salary Average :	$2,900,000
-Salary Average Remaining :	$2,900,000
Cody Glass	$1,894,000 (3)
-Salary Remaining :	$1,894,000
-Salary Average :	$1,894,000
-Salary Average Remaining :	$1,894,000
Stephen Halliday	$1,546,000 (3)
-Salary Remaining :	$1,546,000
-Salary Average :	$1,546,000
-Salary Average Remaining :	$1,546,000
Philipp Kurashev	$1,514,000 (3)
-Salary Remaining :	$1,514,000
-Salary Average :	$1,514,000
-Salary Average Remaining :	$1,514,000
Nikita Nesterenko	$1,486,000 (3)
-Salary Remaining :	$1,486,000
-Salary Average :	$1,486,000
-Salary Average Remaining :	$1,486,000
Nils Hoglander	$1,394,000 (2)
-Salary Remaining :	$1,394,000
-Salary Average :	$1,394,000
-Salary Average Remaining :	$1,394,000
Luca Cagnoni	$1,384,000 (3)
-Salary Remaining :	$1,384,000
-Salary Average :	$1,384,000
-Salary Average Remaining :	$1,384,000
Samuel Bolduc	$1,278,000 (2)
-Salary Remaining :	$1,278,000
-Salary Average :	$1,278,000
-Salary Average Remaining :	$1,278,000
Kaedan Korczak	$1,134,000 (2)
-Salary Remaining :	$1,134,000
-Salary Average :	$1,134,000
-Salary Average Remaining :	$1,134,000
Mads Sogaard	$1,094,000 (2)
-Salary Remaining :	$1,094,000
-Salary Average :	$1,094,000
-Salary Average Remaining :	$1,094,000
Connor Bedard	$950,000 (2)
-Salary Remaining :	$950,000
-Salary Average :	$950,000
-Salary Average Remaining :	$950,000
Tyler Kleven	$916,667 (1)
-Salary Remaining :	$916,667
-Salary Average :	$916,667
-Salary Average Remaining :	$916,667
Klim Kostin	$0 (0)
Total Pro Players	21
Salary Commitment
Year 2025 : $85,170,667
Year 2026 : $81,254,000
Year 2027 : $27,829,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $85,170,667
Year 2026 : $81,254,000
Year 2027 : $27,829,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $85,170,667
Year 2026 : $81,254,000
Year 2027 : $27,829,000
Year 2028 : $0

Farm Players Salaries
William Lagesson	$195,500 (2)
Salary Remaining :	$195,500
Salary Average :	$195,500
Salary Average Remaining :	$195,500
Michael Pezzetta	$144,800 (3)
Salary Remaining :	$144,800
Salary Average :	$144,800
Salary Average Remaining :	$144,800
David Spacek	$133,100 (3)
Salary Remaining :	$133,100
Salary Average :	$133,100
Salary Average Remaining :	$133,100
Xavier Bernard	$132,600 (3)
Salary Remaining :	$132,600
Salary Average :	$132,600
Salary Average Remaining :	$132,600
Hunter Brzustewicz	$132,200 (3)
Salary Remaining :	$132,200
Salary Average :	$132,200
Salary Average Remaining :	$132,200
Zach Solow	$131,700 (3)
Salary Remaining :	$131,700
Salary Average :	$131,700
Salary Average Remaining :	$131,700
Dylan Wells	$130,000 (3)
Salary Remaining :	$130,000
Salary Average :	$130,000
Salary Average Remaining :	$130,000
Zayne Parekh	$127,800 (3)
Salary Remaining :	$127,800
Salary Average :	$127,800
Salary Average Remaining :	$127,800
Jakub Dvorak	$127,700 (3)
Salary Remaining :	$127,700
Salary Average :	$127,700
Salary Average Remaining :	$127,700
Felix Unger Sorum	$127,700 (3)
Salary Remaining :	$127,700
Salary Average :	$127,700
Salary Average Remaining :	$127,700
Parker Bell	$127,600 (3)
Salary Remaining :	$127,600
Salary Average :	$127,600
Salary Average Remaining :	$127,600
Ivan Demidov	$126,800 (3)
Salary Remaining :	$126,800
Salary Average :	$126,800
Salary Average Remaining :	$126,800
Oliver Moore	$126,400 (3)
Salary Remaining :	$126,400
Salary Average :	$126,400
Salary Average Remaining :	$126,400
Rodwin Dionicio	$126,400 (3)
Salary Remaining :	$126,400
Salary Average :	$126,400
Salary Average Remaining :	$126,400
Jamieson Rees	$123,800 (2)
Salary Remaining :	$123,800
Salary Average :	$123,800
Salary Average Remaining :	$123,800
Declan Carlile	$118,900 (3)
Salary Remaining :	$118,900
Salary Average :	$118,900
Salary Average Remaining :	$118,900
Ryan Hofer	$113,000 (3)
Salary Remaining :	$113,000
Salary Average :	$113,000
Salary Average Remaining :	$113,000
Mitchell Vande Sompel	$106,500 (2)
Salary Remaining :	$106,500
Salary Average :	$106,500
Salary Average Remaining :	$106,500
Anthony Vincent	$103,500 (2)
Salary Remaining :	$103,500
Salary Average :	$103,500
Salary Average Remaining :	$103,500
Cameron Hebig	$101,400 (2)
Salary Remaining :	$101,400
Salary Average :	$101,400
Salary Average Remaining :	$101,400
Curtis Hall	$99,300 (2)
Salary Remaining :	$99,300
Salary Average :	$99,300
Salary Average Remaining :	$99,300
Carter George	$98,300 (3)
Salary Remaining :	$98,300
Salary Average :	$98,300
Salary Average Remaining :	$98,300
Daniel D'Amato	$97,900 (2)
Salary Remaining :	$97,900
Salary Average :	$97,900
Salary Average Remaining :	$97,900
Logan Nijhoff	$97,700 (2)
Salary Remaining :	$97,700
Salary Average :	$97,700
Salary Average Remaining :	$97,700
Riley McKay	$97,300 (2)
Salary Remaining :	$97,300
Salary Average :	$97,300
Salary Average Remaining :	$97,300
Ian McKinnon	$96,700 (2)
Salary Remaining :	$96,700
Salary Average :	$96,700
Salary Average Remaining :	$96,700
Isaac Poulter	$93,400 (2)
Salary Remaining :	$93,400
Salary Average :	$93,400
Salary Average Remaining :	$93,400
Riley Bezeau	$92,300 (2)
Salary Remaining :	$92,300
Salary Average :	$92,300
Salary Average Remaining :	$92,300
Zachary Massicotte	$90,000 (2)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Jake Livingstone (Out of Payroll)	$90,000 (2)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Bryan Yoon	$90,000 (2)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Matteo Pietroniro	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Ryder Korczak	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Bogdan Trineyev	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Carter Gylander	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	35
Salary Commitment
Year 2025 : $3,675,300
Year 2026 : $3,675,300
Year 2027 : $2,025,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $3,675,300
Year 2026 : $3,675,300
Year 2027 : $2,025,000
Year 2028 : $0

Golden Knights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T-Mobile Center
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	1
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	1
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$66,826,000
Farm Players Total Salaries	$1,588,367
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $74,500,000	$0
Estimate Over Minimum Salary Cap of $58,500,000	$0
Current Bank Account	$26,409,927
Projected Bank Account	$26,409,927

Pro Players Salaries
Jordan Eberle	$9,000,000 (2)
-Salary Remaining :	$9,000,000
-Salary Average :	$9,000,000
-Salary Average Remaining :	$9,000,000
Nazem Kadri	$9,000,000 (3)
-Salary Remaining :	$9,000,000
-Salary Average :	$9,000,000
-Salary Average Remaining :	$9,000,000
Martin Necas	$6,000,000 (2)
-Salary Remaining :	$6,000,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$6,000,000
Brett Pesce	$4,004,000 (2)
-Salary Remaining :	$4,004,000
-Salary Average :	$10,000,000
-Salary Average Remaining :	$10,000,000
Dmitry Kulikov	$4,000,000 (1)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Oliver Ekman-Larsson	$3,802,000 (2)
-Salary Remaining :	$3,802,000
-Salary Average :	$3,802,000
-Salary Average Remaining :	$3,802,000
Marcus Foligno	$3,250,000 (2)
-Salary Remaining :	$3,250,000
-Salary Average :	$3,250,000
-Salary Average Remaining :	$3,250,000
Nate Schmidt	$3,000,000 (2)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Logan Thompson	$2,815,000 (2)
-Salary Remaining :	$2,815,000
-Salary Average :	$3,098,000
-Salary Average Remaining :	$3,098,000
Drake Batherson	$2,778,000 (2)
-Salary Remaining :	$2,778,000
-Salary Average :	$804,399
-Salary Average Remaining :	$804,399
Kaapo Kahkonen	$2,721,000 (1)
-Salary Remaining :	$2,721,000
-Salary Average :	$750,000
-Salary Average Remaining :	$750,000
Nick Schmaltz	$2,384,000 (1)
-Salary Remaining :	$2,384,000
-Salary Average :	$2,384,000
-Salary Average Remaining :	$2,384,000
Mathieu Joseph	$2,273,000 (1)
-Salary Remaining :	$2,273,000
-Salary Average :	$2,273,000
-Salary Average Remaining :	$2,273,000
Cole Sillinger	$2,009,000 (3)
-Salary Remaining :	$2,009,000
-Salary Average :	$2,009,000
-Salary Average Remaining :	$2,009,000
Oliver Bjorkstrand	$1,667,000 (2)
-Salary Remaining :	$1,667,000
-Salary Average :	$2,022,000
-Salary Average Remaining :	$2,022,000
Juuso Valimaki	$1,468,000 (2)
-Salary Remaining :	$1,468,000
-Salary Average :	$999,813
-Salary Average Remaining :	$999,813
Elias Pettersson2	$1,412,000 (3)
-Salary Remaining :	$1,412,000
-Salary Average :	$1,412,000
-Salary Average Remaining :	$1,412,000
Tristan Luneau	$1,411,000 (3)
-Salary Remaining :	$1,411,000
-Salary Average :	$1,411,000
-Salary Average Remaining :	$1,411,000
Vyacheslav Peksa	$1,078,000 (3)
-Salary Remaining :	$1,078,000
-Salary Average :	$1,078,000
-Salary Average Remaining :	$1,078,000
Colton Dach	$964,000 (3)
-Salary Remaining :	$964,000
-Salary Average :	$964,000
-Salary Average Remaining :	$964,000
Michael Carcone	$895,000 (1)
-Salary Remaining :	$895,000
-Salary Average :	$895,000
-Salary Average Remaining :	$895,000
Charles Hudon	$895,000 (1)
-Salary Remaining :	$895,000
-Salary Average :	$895,000
-Salary Average Remaining :	$895,000
Total Pro Players	22
Salary Commitment
Year 2025 : $66,826,000
Year 2026 : $53,658,000
Year 2027 : $15,874,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $69,047,212
Year 2026 : $57,850,212
Year 2027 : $15,874,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $66,826,000
Year 2026 : $53,658,000
Year 2027 : $15,874,000
Year 2028 : $0

Farm Players Salaries
Cole O'Hara	$135,400 (3)
Salary Remaining :	$135,400
Salary Average :	$135,400
Salary Average Remaining :	$135,400
Philippe Daoust	$133,800 (3)
Salary Remaining :	$133,800
Salary Average :	$133,800
Salary Average Remaining :	$133,800
Keean Washkurak	$133,100 (3)
Salary Remaining :	$133,100
Salary Average :	$133,100
Salary Average Remaining :	$133,100
Taylor Makar	$132,900 (3)
Salary Remaining :	$132,900
Salary Average :	$132,900
Salary Average Remaining :	$132,900
Graham Sward	$126,800 (3)
Salary Remaining :	$126,800
Salary Average :	$126,800
Salary Average Remaining :	$126,800
Dru Krebs	$126,300 (3)
Salary Remaining :	$126,300
Salary Average :	$126,300
Salary Average Remaining :	$126,300
Gustav Lindstrom	$110,200 (3)
Salary Remaining :	$110,200
Salary Average :	$110,200
Salary Average Remaining :	$110,200
Cole Reinhardt	$108,200 (2)
Salary Remaining :	$108,200
Salary Average :	$85,584
Salary Average Remaining :	$85,584
Alex Alexeyev	$106,300 (1)
Salary Remaining :	$106,300
Salary Average :	$89,417
Salary Average Remaining :	$89,417
Riley Kidney	$105,500 (3)
Salary Remaining :	$105,500
Salary Average :	$105,500
Salary Average Remaining :	$105,500
Jett Woo	$101,500 (2)
Salary Remaining :	$101,500
Salary Average :	$101,500
Salary Average Remaining :	$101,500
Mason Primeau	$100,900 (2)
Salary Remaining :	$100,900
Salary Average :	$100,900
Salary Average Remaining :	$100,900
Mikko Kokkonen	$84,667 (1)
Salary Remaining :	$84,667
Salary Average :	$84,667
Salary Average Remaining :	$84,667
Mason Millman	$82,800 (3)
Salary Remaining :	$82,800
Salary Average :	$82,800
Salary Average Remaining :	$82,800
Carter Berger	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	15
Salary Commitment
Year 2025 : $1,588,367
Year 2026 : $1,397,400
Year 2027 : $1,086,800
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,548,868
Year 2026 : $1,374,784
Year 2027 : $1,086,800
Year 2028 : $0

Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nassau Coliseum
Level 1:	6000 - $90 - 0 - 0.00%
Level 2:	5000 - $70 - 0 - 0.00%
Level 3:	2000 - $50 - 0 - 0.00%
Level 4:	4000 - $20 - 0 - 0.00%
Luxury :	1000 - $125 - 0 - 0.00%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $30 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	2
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	1
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$79,115,667
Farm Players Total Salaries	$1,632,950
Coaches Total Salaries	$2,545,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $74,500,000	$0
Estimate Over Minimum Salary Cap of $58,500,000	$0
Current Bank Account	$109,492,436
Projected Bank Account	$109,492,436

Pro Players Salaries
Jordan Kyrou	$14,900,000 (3)
-Salary Remaining :	$14,900,000
-Salary Average :	$14,900,000
-Salary Average Remaining :	$14,900,000
Nikita Kucherov	$9,500,000 (1)
-Salary Remaining :	$9,500,000
-Salary Average :	$9,500,000
-Salary Average Remaining :	$9,500,000
Mika Zibanejad	$8,088,000 (1)
-Salary Remaining :	$8,088,000
-Salary Average :	$9,733,000
-Salary Average Remaining :	$9,733,000
Adam Pelech	$4,052,000 (1)
-Salary Remaining :	$4,052,000
-Salary Average :	$4,052,000
-Salary Average Remaining :	$4,052,000
Adrian Kempe	$3,783,000 (2)
-Salary Remaining :	$3,783,000
-Salary Average :	$1,528,000
-Salary Average Remaining :	$1,528,000
Michael McCarron	$3,755,500 (3)
-Salary Remaining :	$3,755,500
-Salary Average :	$3,755,500
-Salary Average Remaining :	$3,755,500
Alex DeBrincat	$3,708,000 (2)
-Salary Remaining :	$3,708,000
-Salary Average :	$3,562,250
-Salary Average Remaining :	$3,562,250
Esa Lindell	$3,656,000 (3)
-Salary Remaining :	$3,656,000
-Salary Average :	$3,656,000
-Salary Average Remaining :	$3,656,000
Ilya Sorokin	$3,391,000 (2)
-Salary Remaining :	$3,391,000
-Salary Average :	$892,819
-Salary Average Remaining :	$892,819
Devon Toews	$3,312,000 (1)
-Salary Remaining :	$3,312,000
-Salary Average :	$2,189,000
-Salary Average Remaining :	$2,189,000
Colton Sissons	$3,289,000 (2)
-Salary Remaining :	$3,289,000
-Salary Average :	$3,289,000
-Salary Average Remaining :	$3,289,000
Ryan Pulock	$3,233,000 (3)
-Salary Remaining :	$3,233,000
-Salary Average :	$3,233,000
-Salary Average Remaining :	$3,233,000
Joona Koppanen	$2,755,500 (3)
-Salary Remaining :	$2,755,500
-Salary Average :	$2,755,500
-Salary Average Remaining :	$2,755,500
Dan Vladar	$2,755,500 (3)
-Salary Remaining :	$2,755,500
-Salary Average :	$2,755,500
-Salary Average Remaining :	$2,755,500
Brandon Hagel	$2,663,000 (3)
-Salary Remaining :	$2,663,000
-Salary Average :	$2,663,000
-Salary Average Remaining :	$2,663,000
Ryan Shea	$2,555,500 (3)
-Salary Remaining :	$2,555,500
-Salary Average :	$2,555,500
-Salary Average Remaining :	$2,555,500
Simon Holmstrom	$997,000 (1)
-Salary Remaining :	$997,000
-Salary Average :	$997,000
-Salary Average Remaining :	$997,000
J.J. Moser	$925,000 (1)
-Salary Remaining :	$925,000
-Salary Average :	$925,000
-Salary Average Remaining :	$925,000
Will Cuylle	$902,500 (1)
-Salary Remaining :	$902,500
-Salary Average :	$902,500
-Salary Average Remaining :	$902,500
Mavrik Bourque	$894,167 (1)
-Salary Remaining :	$894,167
-Salary Average :	$894,167
-Salary Average Remaining :	$894,167
Total Pro Players	20
Salary Commitment
Year 2025 : $79,115,667
Year 2026 : $50,445,000
Year 2027 : $36,274,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $74,738,736
Year 2026 : $45,546,069
Year 2027 : $36,274,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $79,115,667
Year 2026 : $50,445,000
Year 2027 : $36,274,000
Year 2028 : $0

Farm Players Salaries
Joey Anderson	$275,550 (3)
Salary Remaining :	$275,550
Salary Average :	$275,550
Salary Average Remaining :	$275,550
Mitchell Stephens	$222,500 (2)
Salary Remaining :	$222,500
Salary Average :	$222,500
Salary Average Remaining :	$222,500
Marc McLaughlin	$135,900 (2)
Salary Remaining :	$135,900
Salary Average :	$135,900
Salary Average Remaining :	$135,900
Kyle McDonald	$135,500 (2)
Salary Remaining :	$135,500
Salary Average :	$135,500
Salary Average Remaining :	$135,500
Pierrick Dube	$125,500 (2)
Salary Remaining :	$125,500
Salary Average :	$125,500
Salary Average Remaining :	$125,500
Walker Duehr	$121,200 (1)
Salary Remaining :	$121,200
Salary Average :	$121,200
Salary Average Remaining :	$121,200
Alex Limoges	$117,300 (1)
Salary Remaining :	$117,300
Salary Average :	$117,300
Salary Average Remaining :	$117,300
Blake McLaughlin	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Clay Stevenson	$85,000 (2)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Nikita Tolopilo	$85,000 (2)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Matt Rempe	$82,000 (1)
Salary Remaining :	$82,000
Salary Average :	$82,000
Salary Average Remaining :	$82,000
Lleyton Moore	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Vincent Sevigny	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Total Farm Players	13
Salary Commitment
Year 2025 : $1,632,950
Year 2026 : $1,064,950
Year 2027 : $275,550
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,632,950
Year 2026 : $1,064,950
Year 2027 : $275,550
Year 2028 : $0

Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	MTS Centre
Level 1:	6000 - $85 - 0 - 0.00%
Level 2:	5000 - $45 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $15 - 0 - 0.00%
Luxury :	1000 - $165 - 0 - 0.00%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	2
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	2
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$58,717,332
Farm Players Total Salaries	$3,679,833
Coaches Total Salaries	$2,050,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $74,500,000	$0
Estimate Over Minimum Salary Cap of $58,500,000	$0
Current Bank Account	($3,606,768)
Projected Bank Account	($3,606,768)

Pro Players Salaries
Alexander Kerfoot	$9,000,000 (2)
-Salary Remaining :	$9,000,000
-Salary Average :	$9,000,000
-Salary Average Remaining :	$9,000,000
Blake Coleman	$6,250,000 (3)
-Salary Remaining :	$6,250,000
-Salary Average :	$6,250,000
-Salary Average Remaining :	$6,250,000
Scott Mayfield	$5,000,000 (2)
-Salary Remaining :	$5,000,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$5,000,000
Ilya Lyubushkin	$4,000,000 (3)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Morgan Rielly	$3,865,000 (2)
-Salary Remaining :	$3,865,000
-Salary Average :	$3,865,000
-Salary Average Remaining :	$3,865,000
Alexander Wennberg	$3,860,000 (2)
-Salary Remaining :	$3,860,000
-Salary Average :	$3,823,000
-Salary Average Remaining :	$3,823,000
James van Riemsdyk	$3,750,000 (1)
-Salary Remaining :	$3,750,000
-Salary Average :	$3,750,000
-Salary Average Remaining :	$3,750,000
Dmitry Orlov	$3,615,000 (2)
-Salary Remaining :	$3,615,000
-Salary Average :	$1,746,000
-Salary Average Remaining :	$1,746,000
Erik Johnson	$2,999,999 (2)
-Salary Remaining :	$2,999,999
-Salary Average :	$2,999,999
-Salary Average Remaining :	$2,999,999
Justin Danforth	$2,133,000 (1)
-Salary Remaining :	$2,133,000
-Salary Average :	$2,133,000
-Salary Average Remaining :	$2,133,000
Ukko-Pekka Luukkonen	$2,000,000 (3)
-Salary Remaining :	$2,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$2,000,000
Quinton Byfield	$1,756,000 (2)
-Salary Remaining :	$1,756,000
-Salary Average :	$1,756,000
-Salary Average Remaining :	$1,756,000
Phillip Di Giuseppe	$1,750,000 (3)
-Salary Remaining :	$1,750,000
-Salary Average :	$1,750,000
-Salary Average Remaining :	$1,750,000
Chris Wagner	$1,600,000 (3)
-Salary Remaining :	$1,600,000
-Salary Average :	$1,600,000
-Salary Average Remaining :	$1,600,000
Troy Stecher	$1,600,000 (3)
-Salary Remaining :	$1,600,000
-Salary Average :	$1,600,000
-Salary Average Remaining :	$1,600,000
Tomas Nosek	$1,600,000 (3)
-Salary Remaining :	$1,600,000
-Salary Average :	$1,600,000
-Salary Average Remaining :	$1,600,000
Collin Delia	$1,200,000 (2)
-Salary Remaining :	$1,200,000
-Salary Average :	$1,200,000
-Salary Average Remaining :	$1,200,000
Leo Carlsson	$950,000 (2)
-Salary Remaining :	$950,000
-Salary Average :	$950,000
-Salary Average Remaining :	$950,000
Mackie Samoskevich	$925,000 (1)
-Salary Remaining :	$925,000
-Salary Average :	$925,000
-Salary Average Remaining :	$925,000
Tyson Foerster	$863,333 (1)
-Salary Remaining :	$863,333
-Salary Average :	$863,333
-Salary Average Remaining :	$863,333
Total Pro Players	20
Salary Commitment
Year 2025 : $58,717,332
Year 2026 : $51,045,999
Year 2027 : $18,800,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $56,811,332
Year 2026 : $49,139,999
Year 2027 : $18,800,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $58,717,332
Year 2026 : $51,045,999
Year 2027 : $18,800,000
Year 2028 : $0

Farm Players Salaries
Derek Ryan	$225,000 (1)
Salary Remaining :	$225,000
Salary Average :	$225,000
Salary Average Remaining :	$225,000
Joseph Blandisi	$219,000 (1)
Salary Remaining :	$219,000
Salary Average :	$219,000
Salary Average Remaining :	$219,000
Ross Johnston	$216,000 (1)
Salary Remaining :	$216,000
Salary Average :	$216,000
Salary Average Remaining :	$216,000
Chase Priskie	$215,700 (1)
Salary Remaining :	$215,700
Salary Average :	$215,700
Salary Average Remaining :	$215,700
Dillon Heatherington	$212,600 (1)
Salary Remaining :	$212,600
Salary Average :	$212,600
Salary Average Remaining :	$212,600
Tyson Jost	$200,000 (3)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
Oliver Kylington	$200,000 (3)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
Kurtis MacDermid	$200,000 (2)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
John Klingberg	$175,000 (3)
Salary Remaining :	$175,000
Salary Average :	$175,000
Salary Average Remaining :	$175,000
Jakub Vrana	$160,000 (3)
Salary Remaining :	$160,000
Salary Average :	$160,000
Salary Average Remaining :	$160,000
Alex Barre-Boulet	$152,400 (2)
Salary Remaining :	$152,400
Salary Average :	$152,400
Salary Average Remaining :	$152,400
Adam Boqvist	$148,400 (3)
Salary Remaining :	$148,400
Salary Average :	$148,400
Salary Average Remaining :	$148,400
Connor Kelley	$133,000 (3)
Salary Remaining :	$133,000
Salary Average :	$133,000
Salary Average Remaining :	$133,000
Kalan Lind	$132,600 (3)
Salary Remaining :	$132,600
Salary Average :	$132,600
Salary Average Remaining :	$132,600
Devin Kaplan	$126,500 (3)
Salary Remaining :	$126,500
Salary Average :	$126,500
Salary Average Remaining :	$126,500
Adam Klapka	$123,800 (2)
Salary Remaining :	$123,800
Salary Average :	$123,800
Salary Average Remaining :	$123,800
Gustav Olofsson	$120,000 (2)
Salary Remaining :	$120,000
Salary Average :	$120,000
Salary Average Remaining :	$120,000
Chase Wouters	$106,400 (2)
Salary Remaining :	$106,400
Salary Average :	$106,400
Salary Average Remaining :	$106,400
Wyatt Bongiovanni	$106,333 (1)
Salary Remaining :	$106,333
Salary Average :	$106,333
Salary Average Remaining :	$106,333
Nikolas Brouillard	$104,100 (1)
Salary Remaining :	$104,100
Salary Average :	$104,100
Salary Average Remaining :	$104,100
Kevin Conley	$102,600 (1)
Salary Remaining :	$102,600
Salary Average :	$102,600
Salary Average Remaining :	$102,600
Thomas Milic	$102,500 (3)
Salary Remaining :	$102,500
Salary Average :	$102,500
Salary Average Remaining :	$102,500
Travis Howe	$100,700 (1)
Salary Remaining :	$100,700
Salary Average :	$100,700
Salary Average Remaining :	$100,700
Taylor Ward	$97,200 (1)
Salary Remaining :	$97,200
Salary Average :	$97,200
Salary Average Remaining :	$97,200
Total Farm Players	24
Salary Commitment
Year 2025 : $3,679,833
Year 2026 : $2,080,600
Year 2027 : $1,378,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $3,679,833
Year 2026 : $2,080,600
Year 2027 : $1,378,000
Year 2028 : $0

Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Stapes Center
Level 1:	6000 - $80 - 0 - 0.00%
Level 2:	5000 - $50 - 0 - 0.00%
Level 3:	2000 - $30 - 0 - 0.00%
Level 4:	4000 - $15 - 0 - 0.00%
Luxury :	1000 - $140 - 0 - 0.00%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $30 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	2
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	2
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$84,434,500
Farm Players Total Salaries	$1,380,950
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $74,500,000	$0
Estimate Over Minimum Salary Cap of $58,500,000	$0
Current Bank Account	$32,376,039
Projected Bank Account	$32,376,039

Pro Players Salaries
Aaron Ekblad	$8,550,000 (1)
-Salary Remaining :	$8,550,000
-Salary Average :	$8,550,000
-Salary Average Remaining :	$8,550,000
Quinn Hughes	$7,500,000 (3)
-Salary Remaining :	$7,500,000
-Salary Average :	$7,500,000
-Salary Average Remaining :	$7,500,000
William Karlsson	$7,500,000 (1)
-Salary Remaining :	$7,500,000
-Salary Average :	$7,500,000
-Salary Average Remaining :	$7,500,000
Matt Boldy	$7,000,000 (5)
-Salary Remaining :	$7,000,000
-Salary Average :	$7,000,000
-Salary Average Remaining :	$7,000,000
Sean Monahan	$6,500,000 (3)
-Salary Remaining :	$6,500,000
-Salary Average :	$6,500,000
-Salary Average Remaining :	$6,500,000
Mark Stone	$6,500,000 (3)
-Salary Remaining :	$6,500,000
-Salary Average :	$6,500,000
-Salary Average Remaining :	$6,500,000
Thatcher Demko	$5,007,000 (1)
-Salary Remaining :	$5,007,000
-Salary Average :	$1,384,000
-Salary Average Remaining :	$1,384,000
Lucas Raymond	$4,883,000 (3)
-Salary Remaining :	$4,883,000
-Salary Average :	$4,883,000
-Salary Average Remaining :	$4,883,000
Alex Vlasic	$4,831,000 (3)
-Salary Remaining :	$4,831,000
-Salary Average :	$4,831,000
-Salary Average Remaining :	$4,831,000
Chandler Stephenson	$4,715,000 (2)
-Salary Remaining :	$4,715,000
-Salary Average :	$4,155,000
-Salary Average Remaining :	$4,155,000
Shane Pinto	$3,125,000 (5)
-Salary Remaining :	$3,125,000
-Salary Average :	$3,125,000
-Salary Average Remaining :	$3,125,000
Jake Evans	$2,995,000 (1)
-Salary Remaining :	$2,995,000
-Salary Average :	$2,995,000
-Salary Average Remaining :	$2,995,000
Filip Hronek	$2,772,000 (2)
-Salary Remaining :	$2,772,000
-Salary Average :	$916,875
-Salary Average Remaining :	$916,875
Sean Kuraly	$2,555,000 (1)
-Salary Remaining :	$2,555,000
-Salary Average :	$2,555,000
-Salary Average Remaining :	$2,555,000
Radek Faksa	$2,340,000 (2)
-Salary Remaining :	$2,340,000
-Salary Average :	$2,340,000
-Salary Average Remaining :	$2,340,000
Timothy Liljegren	$2,196,000 (2)
-Salary Remaining :	$2,196,000
-Salary Average :	$2,196,000
-Salary Average Remaining :	$2,196,000
Mattias Samuelsson	$1,877,000 (2)
-Salary Remaining :	$1,877,000
-Salary Average :	$994,920
-Salary Average Remaining :	$994,920
Kirill Marchenko	$1,562,500 (1)
-Salary Remaining :	$1,562,500
-Salary Average :	$1,562,500
-Salary Average Remaining :	$1,562,500
Alexey Toropchenko	$1,101,000 (2)
-Salary Remaining :	$1,101,000
-Salary Average :	$934,000
-Salary Average Remaining :	$934,000
Yaroslav Askarov	$925,000 (1)
-Salary Remaining :	$925,000
-Salary Average :	$925,000
-Salary Average Remaining :	$925,000
Total Pro Players	20
Salary Commitment
Year 2025 : $84,434,500
Year 2026 : $55,340,000
Year 2027 : $40,339,000
Year 2028 : $10,125,000
Salary Average Commitment
Year 2025 : $77,347,295
Year 2026 : $51,875,795
Year 2027 : $40,339,000
Year 2028 : $10,125,000
Salary Cap with 1 Way Contract
Year 2025 : $84,434,500
Year 2026 : $55,340,000
Year 2027 : $40,339,000
Year 2028 : $10,125,000

Farm Players Salaries
Hudson Fasching	$211,500 (1)
Salary Remaining :	$211,500
Salary Average :	$211,500
Salary Average Remaining :	$211,500
Nick Swaney	$142,400 (3)
Salary Remaining :	$142,400
Salary Average :	$142,400
Salary Average Remaining :	$142,400
Cedric Pare	$135,700 (3)
Salary Remaining :	$135,700
Salary Average :	$135,700
Salary Average Remaining :	$135,700
Jaroslav Chmelar	$133,900 (3)
Salary Remaining :	$133,900
Salary Average :	$133,900
Salary Average Remaining :	$133,900
Ty Murchison	$128,800 (3)
Salary Remaining :	$128,800
Salary Average :	$128,800
Salary Average Remaining :	$128,800
Emmitt Finnie	$127,700 (3)
Salary Remaining :	$127,700
Salary Average :	$127,700
Salary Average Remaining :	$127,700
Skyler Brind'Amour	$125,800 (3)
Salary Remaining :	$125,800
Salary Average :	$125,800
Salary Average Remaining :	$125,800
Vladislav Kolyachonok	$124,900 (2)
Salary Remaining :	$124,900
Salary Average :	$124,900
Salary Average Remaining :	$124,900
Justin Sourdif	$90,250 (1)
Salary Remaining :	$90,250
Salary Average :	$90,250
Salary Average Remaining :	$90,250
Mark Sinclair	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Magnus Hellberg	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Jonathan Aspirot	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	12
Salary Commitment
Year 2025 : $1,380,950
Year 2026 : $1,079,200
Year 2027 : $794,300
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,380,950
Year 2026 : $1,079,200
Year 2027 : $794,300
Year 2028 : $0

Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	St. Pete Times Forum
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $20 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	2
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	2
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$64,774,333
Farm Players Total Salaries	$2,554,033
Coaches Total Salaries	$6,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $74,500,000	$0
Estimate Over Minimum Salary Cap of $58,500,000	$0
Current Bank Account	$72,330,278
Projected Bank Account	$72,330,278

Pro Players Salaries
Charlie Coyle	$7,325,000 (1)
-Salary Remaining :	$7,325,000
-Salary Average :	$7,325,000
-Salary Average Remaining :	$7,325,000
Artturi Lehkonen	$6,555,000 (1)
-Salary Remaining :	$6,555,000
-Salary Average :	$6,555,000
-Salary Average Remaining :	$6,555,000
Victor Hedman	$5,727,000 (3)
-Salary Remaining :	$5,727,000
-Salary Average :	$5,727,000
-Salary Average Remaining :	$5,727,000
Auston Matthews	$5,600,000 (1)
-Salary Remaining :	$5,600,000
-Salary Average :	$5,600,000
-Salary Average Remaining :	$5,600,000
Brenden Dillon	$4,124,000 (1)
-Salary Remaining :	$4,124,000
-Salary Average :	$4,124,000
-Salary Average Remaining :	$4,124,000
Jason Polin	$4,000,000 (1)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Ryan McAllister	$4,000,000 (1)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Rickard Rakell	$3,647,000 (2)
-Salary Remaining :	$3,647,000
-Salary Average :	$1,265,000
-Salary Average Remaining :	$1,265,000
Mikael Granlund	$3,371,000 (2)
-Salary Remaining :	$3,371,000
-Salary Average :	$4,244,000
-Salary Average Remaining :	$4,244,000
Pyotr Kochetkov	$3,326,000 (3)
-Salary Remaining :	$3,326,000
-Salary Average :	$3,326,000
-Salary Average Remaining :	$3,326,000
Zach Whitecloud	$2,500,000 (3)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Jimmy Vesey	$2,292,000 (1)
-Salary Remaining :	$2,292,000
-Salary Average :	$2,292,000
-Salary Average Remaining :	$2,292,000
John Marino	$1,977,000 (1)
-Salary Remaining :	$1,977,000
-Salary Average :	$763,000
-Salary Average Remaining :	$763,000
Justin Barron	$1,561,000 (2)
-Salary Remaining :	$1,561,000
-Salary Average :	$1,561,000
-Salary Average Remaining :	$1,561,000
Jack Roslovic	$1,517,000 (1)
-Salary Remaining :	$1,517,000
-Salary Average :	$1,153,000
-Salary Average Remaining :	$1,153,000
Ethan Cardwell	$1,461,000 (3)
-Salary Remaining :	$1,461,000
-Salary Average :	$1,461,000
-Salary Average Remaining :	$1,461,000
Cameron Hughes	$1,406,000 (2)
-Salary Remaining :	$1,406,000
-Salary Average :	$1,406,000
-Salary Average Remaining :	$1,406,000
Kaiden Guhle	$1,283,333 (1)
-Salary Remaining :	$1,283,333
-Salary Average :	$1,283,333
-Salary Average Remaining :	$1,283,333
Cameron Whitehead	$1,277,000 (3)
-Salary Remaining :	$1,277,000
-Salary Average :	$1,277,000
-Salary Average Remaining :	$1,277,000
Nils Aman	$925,000 (1)
-Salary Remaining :	$925,000
-Salary Average :	$925,000
-Salary Average Remaining :	$925,000
Avery Hayes	$900,000 (1)
-Salary Remaining :	$900,000
-Salary Average :	$900,000
-Salary Average Remaining :	$900,000
Total Pro Players	21
Salary Commitment
Year 2025 : $64,774,333
Year 2026 : $24,276,000
Year 2027 : $14,291,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $61,687,333
Year 2026 : $22,767,000
Year 2027 : $14,291,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $64,774,333
Year 2026 : $24,276,000
Year 2027 : $14,291,000
Year 2028 : $0

Farm Players Salaries
Chase Bradley	$134,500 (3)
Salary Remaining :	$134,500
Salary Average :	$134,500
Salary Average Remaining :	$134,500
Blake Biondi	$133,500 (3)
Salary Remaining :	$133,500
Salary Average :	$133,500
Salary Average Remaining :	$133,500
Eduard Sale	$129,000 (3)
Salary Remaining :	$129,000
Salary Average :	$129,000
Salary Average Remaining :	$129,000
Sandis Vilmanis	$128,800 (3)
Salary Remaining :	$128,800
Salary Average :	$128,800
Salary Average Remaining :	$128,800
Charles-Alexis Legault	$128,700 (3)
Salary Remaining :	$128,700
Salary Average :	$128,700
Salary Average Remaining :	$128,700
Konnor Smith	$128,600 (3)
Salary Remaining :	$128,600
Salary Average :	$128,600
Salary Average Remaining :	$128,600
Filip Roos	$126,800 (2)
Salary Remaining :	$126,800
Salary Average :	$126,800
Salary Average Remaining :	$126,800
Ethan Gauthier	$126,600 (3)
Salary Remaining :	$126,600
Salary Average :	$126,600
Salary Average Remaining :	$126,600
Noel Nordh	$126,600 (3)
Salary Remaining :	$126,600
Salary Average :	$126,600
Salary Average Remaining :	$126,600
Lukas Fischer	$126,000 (3)
Salary Remaining :	$126,000
Salary Average :	$126,000
Salary Average Remaining :	$126,000
Isaac Belliveau	$125,500 (3)
Salary Remaining :	$125,500
Salary Average :	$125,500
Salary Average Remaining :	$125,500
Sergei Murashov	$117,000 (3)
Salary Remaining :	$117,000
Salary Average :	$117,000
Salary Average Remaining :	$117,000
Brayden Tracey	$114,600 (2)
Salary Remaining :	$114,600
Salary Average :	$114,600
Salary Average Remaining :	$114,600
Tanner Dickinson	$113,500 (3)
Salary Remaining :	$113,500
Salary Average :	$113,500
Salary Average Remaining :	$113,500
Chase Wheatcroft	$90,000 (1)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Tristan Allard	$90,000 (1)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Tobie Bisson	$90,000 (1)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Wyatt Aamodt	$90,000 (1)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Ryan Sandelin	$90,000 (1)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Stefan Matteau	$90,000 (1)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Dan Renouf	$90,000 (1)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Dennis Hildeby	$84,333 (1)
Salary Remaining :	$84,333
Salary Average :	$84,333
Salary Average Remaining :	$84,333
Matt Villalta	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Total Farm Players	23
Salary Commitment
Year 2025 : $2,554,033
Year 2026 : $1,839,700
Year 2027 : $1,518,300
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,554,033
Year 2026 : $1,839,700
Year 2027 : $1,518,300
Year 2028 : $0

Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Centre
Level 1:	6000 - $91 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $42 - 0 - 0.00%
Level 4:	4000 - $19 - 0 - 0.00%
Luxury :	1000 - $145 - 0 - 0.00%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	2
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	2
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$50,291,500
Farm Players Total Salaries	$4,429,667
Coaches Total Salaries	$1,750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $74,500,000	$0
Estimate Over Minimum Salary Cap of $58,500,000	$0
Current Bank Account	$97,528,440
Projected Bank Account	$97,528,440

Pro Players Salaries
Marcus Pettersson	$5,955,000 (1)
-Salary Remaining :	$5,955,000
-Salary Average :	$5,955,000
-Salary Average Remaining :	$5,955,000
Andre Burakovsky	$5,355,500 (1)
-Salary Remaining :	$5,355,500
-Salary Average :	$5,355,500
-Salary Average Remaining :	$5,355,500
Calvin Pickard	$4,995,000 (2)
-Salary Remaining :	$4,995,000
-Salary Average :	$4,995,000
-Salary Average Remaining :	$4,995,000
Matt Roy	$4,500,000 (3)
-Salary Remaining :	$4,500,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$4,500,000
Tyler Johnson	$3,995,000 (2)
-Salary Remaining :	$3,995,000
-Salary Average :	$3,995,000
-Salary Average Remaining :	$3,995,000
Travis Konecny	$3,539,000 (3)
-Salary Remaining :	$3,539,000
-Salary Average :	$3,539,000
-Salary Average Remaining :	$3,539,000
Yakov Trenin	$3,501,000 (2)
-Salary Remaining :	$3,501,000
-Salary Average :	$3,501,000
-Salary Average Remaining :	$3,501,000
Calle Jarnkrok	$3,207,000 (2)
-Salary Remaining :	$3,207,000
-Salary Average :	$3,830,000
-Salary Average Remaining :	$3,830,000
Ivan Barbashev	$2,750,000 (2)
-Salary Remaining :	$2,750,000
-Salary Average :	$2,750,000
-Salary Average Remaining :	$2,750,000
Adam Gaudette	$1,747,000 (3)
-Salary Remaining :	$1,747,000
-Salary Average :	$1,747,000
-Salary Average Remaining :	$1,747,000
Eeli Tolvanen	$1,464,000 (3)
-Salary Remaining :	$1,464,000
-Salary Average :	$1,464,000
-Salary Average Remaining :	$1,464,000
Connor McMichael	$1,344,000 (2)
-Salary Remaining :	$1,344,000
-Salary Average :	$1,344,000
-Salary Average Remaining :	$1,344,000
Dante Fabbro	$1,200,000 (3)
-Salary Remaining :	$1,200,000
-Salary Average :	$1,200,000
-Salary Average Remaining :	$1,200,000
Joel Hofer	$1,064,000 (2)
-Salary Remaining :	$1,064,000
-Salary Average :	$1,064,000
-Salary Average Remaining :	$1,064,000
Jon Merrill	$1,000,000 (1)
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
Joel Hanley	$1,000,000 (1)
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
Nicolas Roy	$950,000 (1)
-Salary Remaining :	$950,000
-Salary Average :	$950,000
-Salary Average Remaining :	$950,000
Ryker Evans	$925,000 (1)
-Salary Remaining :	$925,000
-Salary Average :	$925,000
-Salary Average Remaining :	$925,000
Mason Lohrei	$925,000 (1)
-Salary Remaining :	$925,000
-Salary Average :	$925,000
-Salary Average Remaining :	$925,000
Alex Laferriere	$875,000 (1)
-Salary Remaining :	$875,000
-Salary Average :	$875,000
-Salary Average Remaining :	$875,000
Total Pro Players	20
Salary Commitment
Year 2025 : $50,291,500
Year 2026 : $33,306,000
Year 2027 : $12,450,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $50,914,500
Year 2026 : $33,929,000
Year 2027 : $12,450,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $50,291,500
Year 2026 : $33,306,000
Year 2027 : $12,450,000
Year 2028 : $0

Farm Players Salaries
Rafael Harvey-Pinard	$222,700 (2)
Salary Remaining :	$222,700
Salary Average :	$222,700
Salary Average Remaining :	$222,700
Ivan Ivan	$195,500 (2)
Salary Remaining :	$195,500
Salary Average :	$195,500
Salary Average Remaining :	$195,500
Joseph Woll	$173,600 (2)
Salary Remaining :	$173,600
Salary Average :	$173,600
Salary Average Remaining :	$173,600
Nikolai Kovalenko	$149,500 (3)
Salary Remaining :	$149,500
Salary Average :	$149,500
Salary Average Remaining :	$149,500
Oliver Wahlstrom	$145,200 (3)
Salary Remaining :	$145,200
Salary Average :	$145,200
Salary Average Remaining :	$145,200
Bear Hughes	$144,200 (3)
Salary Remaining :	$144,200
Salary Average :	$144,200
Salary Average Remaining :	$144,200
Justin Robidas	$142,100 (3)
Salary Remaining :	$142,100
Salary Average :	$142,100
Salary Average Remaining :	$142,100
Ville Koivunen	$138,700 (3)
Salary Remaining :	$138,700
Salary Average :	$138,700
Salary Average Remaining :	$138,700
Judd Caulfield	$138,100 (3)
Salary Remaining :	$138,100
Salary Average :	$138,100
Salary Average Remaining :	$138,100
Andre Lee	$137,800 (3)
Salary Remaining :	$137,800
Salary Average :	$137,800
Salary Average Remaining :	$137,800
Cole Krygier	$137,700 (3)
Salary Remaining :	$137,700
Salary Average :	$137,700
Salary Average Remaining :	$137,700
Cade Webber	$134,500 (3)
Salary Remaining :	$134,500
Salary Average :	$134,500
Salary Average Remaining :	$134,500
Riley Duran	$134,500 (3)
Salary Remaining :	$134,500
Salary Average :	$134,500
Salary Average Remaining :	$134,500
Matias Rajaniemi	$134,400 (3)
Salary Remaining :	$134,400
Salary Average :	$134,400
Salary Average Remaining :	$134,400
Jack Malone	$134,200 (3)
Salary Remaining :	$134,200
Salary Average :	$134,200
Salary Average Remaining :	$134,200
Robert Mastrosimone	$131,900 (3)
Salary Remaining :	$131,900
Salary Average :	$131,900
Salary Average Remaining :	$131,900
Paul Ludwinski	$128,000 (3)
Salary Remaining :	$128,000
Salary Average :	$128,000
Salary Average Remaining :	$128,000
Ben McCartney	$125,300 (3)
Salary Remaining :	$125,300
Salary Average :	$125,300
Salary Average Remaining :	$125,300
Scott Reedy	$125,300 (2)
Salary Remaining :	$125,300
Salary Average :	$125,300
Salary Average Remaining :	$125,300
Declan Chisholm	$118,000 (2)
Salary Remaining :	$118,000
Salary Average :	$118,000
Salary Average Remaining :	$118,000
Dawson Barteaux	$110,600 (3)
Salary Remaining :	$110,600
Salary Average :	$110,600
Salary Average Remaining :	$110,600
Jonathan Gruden	$109,200 (2)
Salary Remaining :	$109,200
Salary Average :	$109,200
Salary Average Remaining :	$109,200
Isaac Ratcliffe	$108,800 (2)
Salary Remaining :	$108,800
Salary Average :	$108,800
Salary Average Remaining :	$108,800
Keith Petruzzelli	$106,100 (3)
Salary Remaining :	$106,100
Salary Average :	$106,100
Salary Average Remaining :	$106,100
Tristan Lennox	$102,600 (3)
Salary Remaining :	$102,600
Salary Average :	$102,600
Salary Average Remaining :	$102,600
Garin Bjorklund	$101,900 (3)
Salary Remaining :	$101,900
Salary Average :	$101,900
Salary Average Remaining :	$101,900
Jacob MacDonald	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Travis Barron	$97,300 (2)
Salary Remaining :	$97,300
Salary Average :	$97,300
Salary Average Remaining :	$97,300
Blade Jenkins	$97,100 (2)
Salary Remaining :	$97,100
Salary Average :	$97,100
Salary Average Remaining :	$97,100
Kevin Mandolese	$94,200 (2)
Salary Remaining :	$94,200
Salary Average :	$94,200
Salary Average Remaining :	$94,200
Elmer Soderblom	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Ryan Johnson	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Olle Lycksell	$87,500 (1)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
James Malatesta	$84,167 (2)
Salary Remaining :	$84,167
Salary Average :	$84,167
Salary Average Remaining :	$84,167
Ben King	$79,000 (2)
Salary Remaining :	$79,000
Salary Average :	$79,000
Salary Average Remaining :	$79,000
Noel Hoefenmayer	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
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	38
Salary Commitment
Year 2025 : $4,429,667
Year 2026 : $3,982,167
Year 2027 : $2,477,300
Year 2028 : $0
Salary Average Commitment
Year 2025 : $4,429,667
Year 2026 : $3,982,167
Year 2027 : $2,477,300
Year 2028 : $0

Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rexall Place
Level 1:	7000 - $85 - 0 - 0.00%
Level 2:	6000 - $60 - 0 - 0.00%
Level 3:	3500 - $40 - 0 - 0.00%
Level 4:	4000 - $20 - 0 - 0.00%
Luxury :	1500 - $120 - 0 - 0.00%
Total Capacity :	22000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $30 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	2
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	2
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$74,136,417
Farm Players Total Salaries	$4,489,670
Coaches Total Salaries	$3,100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $74,500,000	$0
Estimate Over Minimum Salary Cap of $58,500,000	$0
Current Bank Account	$133,296,922
Projected Bank Account	$133,296,922

Pro Players Salaries
John Carlson	$10,750,000 (2)
-Salary Remaining :	$10,750,000
-Salary Average :	$10,750,000
-Salary Average Remaining :	$10,750,000
Jonathan Huberdeau	$7,550,000 (1)
-Salary Remaining :	$7,550,000
-Salary Average :	$7,550,000
-Salary Average Remaining :	$7,550,000
Connor Murphy	$5,500,000 (2)
-Salary Remaining :	$5,500,000
-Salary Average :	$5,500,000
-Salary Average Remaining :	$5,500,000
Marc-Andre Fleury	$5,250,000 (2)
-Salary Remaining :	$5,250,000
-Salary Average :	$5,250,000
-Salary Average Remaining :	$5,250,000
Cam Talbot	$4,550,000 (3)
-Salary Remaining :	$4,550,000
-Salary Average :	$4,550,000
-Salary Average Remaining :	$4,550,000
Kevin Hayes	$3,802,000 (1)
-Salary Remaining :	$3,802,000
-Salary Average :	$4,614,000
-Salary Average Remaining :	$4,614,000
Ben Chiarot	$3,750,000 (1)
-Salary Remaining :	$3,750,000
-Salary Average :	$3,750,000
-Salary Average Remaining :	$3,750,000
Ondrej Palat	$3,500,000 (2)
-Salary Remaining :	$3,500,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,500,000
Joel Eriksson Ek	$3,212,000 (1)
-Salary Remaining :	$3,212,000
-Salary Average :	$2,018,000
-Salary Average Remaining :	$2,018,000
Brandon Tanev	$3,010,000 (2)
-Salary Remaining :	$3,010,000
-Salary Average :	$3,010,000
-Salary Average Remaining :	$3,010,000
Marcus Johansson	$3,000,000 (1)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Jonathan Quick (1 Way Contract)	$3,000,000 (2)
-1 Way Contract Salary Cap :	$3,000,000
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Jordan Martinook	$2,995,000 (2)
-Salary Remaining :	$2,995,000
-Salary Average :	$2,995,000
-Salary Average Remaining :	$2,995,000
Max Domi	$2,374,000 (3)
-Salary Remaining :	$2,374,000
-Salary Average :	$2,374,000
-Salary Average Remaining :	$2,374,000
Thomas Chabot	$2,350,000 (2)
-Salary Remaining :	$2,350,000
-Salary Average :	$906,756
-Salary Average Remaining :	$906,756
Alex Newhook	$2,030,000 (2)
-Salary Remaining :	$2,030,000
-Salary Average :	$2,030,000
-Salary Average Remaining :	$2,030,000
Jamie Oleksiak	$2,000,000 (2)
-Salary Remaining :	$2,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$2,000,000
Erik Cernak	$1,754,000 (2)
-Salary Remaining :	$1,754,000
-Salary Average :	$750,000
-Salary Average Remaining :	$750,000
Philip Tomasino	$1,620,000 (2)
-Salary Remaining :	$1,620,000
-Salary Average :	$985,769
-Salary Average Remaining :	$985,769
Kevin Stenlund	$1,139,000 (2)
-Salary Remaining :	$1,139,000
-Salary Average :	$750,000
-Salary Average Remaining :	$750,000
Wyatt Johnston	$1,000,417 (1)
-Salary Remaining :	$1,000,417
-Salary Average :	$1,000,417
-Salary Average Remaining :	$1,000,417
Total Pro Players	21
Salary Commitment
Year 2025 : $74,136,417
Year 2026 : $51,822,000
Year 2027 : $6,924,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $70,283,942
Year 2026 : $48,351,525
Year 2027 : $6,924,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $74,136,417
Year 2026 : $51,822,000
Year 2027 : $6,924,000
Year 2028 : $0

Farm Players Salaries
Eric Comrie	$300,000 (3)
Salary Remaining :	$300,000
Salary Average :	$300,000
Salary Average Remaining :	$300,000
Matt Murray	$290,000 (3)
Salary Remaining :	$290,000
Salary Average :	$290,000
Salary Average Remaining :	$290,000
Charlie Lindgren	$243,700 (3)
Salary Remaining :	$243,700
Salary Average :	$243,700
Salary Average Remaining :	$243,700
Frederik Andersen	$233,100 (2)
Salary Remaining :	$233,100
Salary Average :	$455,200
Salary Average Remaining :	$455,200
Casey DeSmith	$225,000 (2)
Salary Remaining :	$225,000
Salary Average :	$225,000
Salary Average Remaining :	$225,000
Alexander Romanov	$196,300 (2)
Salary Remaining :	$196,300
Salary Average :	$89,417
Salary Average Remaining :	$89,417
Dennis Gilbert	$162,470 (1)
Salary Remaining :	$162,470
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Dakota Mermis	$150,000 (2)
Salary Remaining :	$150,000
Salary Average :	$150,000
Salary Average Remaining :	$150,000
Jack St. Ivany	$150,000 (2)
Salary Remaining :	$150,000
Salary Average :	$150,000
Salary Average Remaining :	$150,000
Gabriel Landeskog	$148,700 (2)
Salary Remaining :	$148,700
Salary Average :	$148,700
Salary Average Remaining :	$148,700
Luke Kunin	$146,700 (2)
Salary Remaining :	$146,700
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Joel Farabee	$145,200 (1)
Salary Remaining :	$145,200
Salary Average :	$80,700
Salary Average Remaining :	$80,700
Brendan Lemieux	$135,000 (1)
Salary Remaining :	$135,000
Salary Average :	$136,100
Salary Average Remaining :	$136,100
Logan Stanley	$132,400 (3)
Salary Remaining :	$132,400
Salary Average :	$132,400
Salary Average Remaining :	$132,400
Miko Matikka	$131,600 (3)
Salary Remaining :	$131,600
Salary Average :	$131,600
Salary Average Remaining :	$131,600
Otto Stenberg	$128,700 (3)
Salary Remaining :	$128,700
Salary Average :	$128,700
Salary Average Remaining :	$128,700
Jake Furlong	$128,600 (3)
Salary Remaining :	$128,600
Salary Average :	$128,600
Salary Average Remaining :	$128,600
Nathan Villeneuve	$126,600 (3)
Salary Remaining :	$126,600
Salary Average :	$126,600
Salary Average Remaining :	$126,600
Anders Bjork	$114,200 (2)
Salary Remaining :	$114,200
Salary Average :	$172,000
Salary Average Remaining :	$172,000
Brett Seney	$109,900 (1)
Salary Remaining :	$109,900
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Hunter Shepard	$108,800 (2)
Salary Remaining :	$108,800
Salary Average :	$78,800
Salary Average Remaining :	$78,800
Carter Mazur	$107,300 (3)
Salary Remaining :	$107,300
Salary Average :	$107,300
Salary Average Remaining :	$107,300
Carson Meyer	$107,300 (2)
Salary Remaining :	$107,300
Salary Average :	$81,816
Salary Average Remaining :	$81,816
Kailer Yamamoto	$106,700 (3)
Salary Remaining :	$106,700
Salary Average :	$106,700
Salary Average Remaining :	$106,700
Yan Kuznetsov	$105,800 (3)
Salary Remaining :	$105,800
Salary Average :	$105,800
Salary Average Remaining :	$105,800
Jeremy Davies	$105,600 (1)
Salary Remaining :	$105,600
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Sam Malinski	$100,000 (2)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Matej Blumel	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Callahan Burke	$87,500 (1)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Nolan Allan	$85,000 (2)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Connor Corcoran	$85,000 (5)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Total Farm Players	31
Salary Commitment
Year 2025 : $4,489,670
Year 2026 : $3,651,500
Year 2027 : $1,886,400
Year 2028 : $85,000
Salary Average Commitment
Year 2025 : $4,319,133
Year 2026 : $3,697,333
Year 2027 : $1,886,400
Year 2028 : $85,000

Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	BankAtlantic Center
Level 1:	6000 - $102 - 0 - 0.00%
Level 2:	5000 - $62 - 0 - 0.00%
Level 3:	2000 - $37 - 0 - 0.00%
Level 4:	4000 - $22 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	2
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	1
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$44,852,167
Farm Players Total Salaries	$2,745,950
Coaches Total Salaries	$4,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $74,500,000	$0
Estimate Over Minimum Salary Cap of $58,500,000	$0
Current Bank Account	$65,851,452
Projected Bank Account	$65,851,452

Pro Players Salaries
Brandon Saad	$4,950,000 (1)
-Salary Remaining :	$4,950,000
-Salary Average :	$4,950,000
-Salary Average Remaining :	$4,950,000
Ilya Mikheyev	$4,500,000 (1)
-Salary Remaining :	$4,500,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$4,500,000
Anthony Stolarz	$4,500,000 (3)
-Salary Remaining :	$4,500,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$4,500,000
Andreas Athanasiou	$4,200,000 (1)
-Salary Remaining :	$4,200,000
-Salary Average :	$4,200,000
-Salary Average Remaining :	$4,200,000
Jayson Megna	$4,000,000 (1)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Mason McTavish	$3,394,167 (1)
-Salary Remaining :	$3,394,167
-Salary Average :	$3,394,167
-Salary Average Remaining :	$3,394,167
Calvin de Haan	$3,103,000 (1)
-Salary Remaining :	$3,103,000
-Salary Average :	$6,412,500
-Salary Average Remaining :	$6,412,500
Colin Miller	$1,722,000 (1)
-Salary Remaining :	$1,722,000
-Salary Average :	$1,722,000
-Salary Average Remaining :	$1,722,000
Vasily Podkolzin	$1,699,000 (3)
-Salary Remaining :	$1,699,000
-Salary Average :	$1,699,000
-Salary Average Remaining :	$1,699,000
Lian Bichsel	$1,592,000 (3)
-Salary Remaining :	$1,592,000
-Salary Average :	$1,592,000
-Salary Average Remaining :	$1,592,000
Matias Maccelli	$1,479,000 (3)
-Salary Remaining :	$1,479,000
-Salary Average :	$1,479,000
-Salary Average Remaining :	$1,479,000
Damian Clara	$1,291,000 (3)
-Salary Remaining :	$1,291,000
-Salary Average :	$1,291,000
-Salary Average Remaining :	$1,291,000
Alex Nedeljkovic	$1,255,000 (1)
-Salary Remaining :	$1,255,000
-Salary Average :	$1,653,000
-Salary Average Remaining :	$1,653,000
Brandon Scanlin	$966,000 (1)
-Salary Remaining :	$966,000
-Salary Average :	$966,000
-Salary Average Remaining :	$966,000
Martin Pospisil	$941,000 (1)
-Salary Remaining :	$941,000
-Salary Average :	$941,000
-Salary Average Remaining :	$941,000
John Beecher	$925,000 (1)
-Salary Remaining :	$925,000
-Salary Average :	$925,000
-Salary Average Remaining :	$925,000
Shane Wright	$918,333 (2)
-Salary Remaining :	$918,333
-Salary Average :	$918,333
-Salary Average Remaining :	$918,333
Aatu Raty	$902,500 (1)
-Salary Remaining :	$902,500
-Salary Average :	$902,500
-Salary Average Remaining :	$902,500
Olen Zellweger	$844,167 (2)
-Salary Remaining :	$844,167
-Salary Average :	$844,167
-Salary Average Remaining :	$844,167
Adam Wilsby	$842,500 (1)
-Salary Remaining :	$842,500
-Salary Average :	$842,500
-Salary Average Remaining :	$842,500
Pontus Holmberg	$827,500 (1)
-Salary Remaining :	$827,500
-Salary Average :	$827,500
-Salary Average Remaining :	$827,500
Total Pro Players	21
Salary Commitment
Year 2025 : $44,852,167
Year 2026 : $12,323,500
Year 2027 : $10,561,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $48,559,667
Year 2026 : $12,323,500
Year 2027 : $10,561,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $44,852,167
Year 2026 : $12,323,500
Year 2027 : $10,561,000
Year 2028 : $0

Farm Players Salaries
Dominik Badinka	$136,600 (3)
Salary Remaining :	$136,600
Salary Average :	$136,600
Salary Average Remaining :	$136,600
Jake Schmaltz	$135,400 (3)
Salary Remaining :	$135,400
Salary Average :	$135,400
Salary Average Remaining :	$135,400
Jesper Wallstedt	$135,000 (1)
Salary Remaining :	$135,000
Salary Average :	$135,000
Salary Average Remaining :	$135,000
Topi Niemela	$134,200 (3)
Salary Remaining :	$134,200
Salary Average :	$134,200
Salary Average Remaining :	$134,200
Aleksanteri Kaskimaki	$134,000 (3)
Salary Remaining :	$134,000
Salary Average :	$134,000
Salary Average Remaining :	$134,000
Lucas Mercuri	$133,800 (3)
Salary Remaining :	$133,800
Salary Average :	$133,800
Salary Average Remaining :	$133,800
Christian Krygier	$132,200 (3)
Salary Remaining :	$132,200
Salary Average :	$132,200
Salary Average Remaining :	$132,200
Luke Henman	$132,000 (3)
Salary Remaining :	$132,000
Salary Average :	$132,000
Salary Average Remaining :	$132,000
Ty Nelson	$130,900 (3)
Salary Remaining :	$130,900
Salary Average :	$130,900
Salary Average Remaining :	$130,900
Vsevolod Komarov	$128,600 (3)
Salary Remaining :	$128,600
Salary Average :	$128,600
Salary Average Remaining :	$128,600
Ryan Mast	$128,500 (3)
Salary Remaining :	$128,500
Salary Average :	$128,500
Salary Average Remaining :	$128,500
Jack Peart	$127,500 (3)
Salary Remaining :	$127,500
Salary Average :	$127,500
Salary Average Remaining :	$127,500
Jack Beck	$127,300 (3)
Salary Remaining :	$127,300
Salary Average :	$127,300
Salary Average Remaining :	$127,300
Graeme Clarke	$126,000 (2)
Salary Remaining :	$126,000
Salary Average :	$126,000
Salary Average Remaining :	$126,000
Lane Pederson	$117,200 (1)
Salary Remaining :	$117,200
Salary Average :	$117,200
Salary Average Remaining :	$117,200
Daylan Kuefler	$113,000 (3)
Salary Remaining :	$113,000
Salary Average :	$113,000
Salary Average Remaining :	$113,000
Brett Harrison	$110,600 (3)
Salary Remaining :	$110,600
Salary Average :	$110,600
Salary Average Remaining :	$110,600
Josiah Slavin	$106,500 (2)
Salary Remaining :	$106,500
Salary Average :	$106,500
Salary Average Remaining :	$106,500
Tyce Thompson	$100,700 (2)
Salary Remaining :	$100,700
Salary Average :	$100,700
Salary Average Remaining :	$100,700
Samuel Laberge	$97,400 (1)
Salary Remaining :	$97,400
Salary Average :	$97,400
Salary Average Remaining :	$97,400
Dylan Garand	$90,250 (1)
Salary Remaining :	$90,250
Salary Average :	$90,250
Salary Average Remaining :	$90,250
Jesper Vikman	$85,800 (2)
Salary Remaining :	$85,800
Salary Average :	$85,800
Salary Average Remaining :	$85,800
Zack Ostapchuk	$82,500 (2)
Salary Remaining :	$82,500
Salary Average :	$82,500
Salary Average Remaining :	$82,500
Trevor Janicke	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Case McCarthy	$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	26
Salary Commitment
Year 2025 : $2,745,950
Year 2026 : $2,306,100
Year 2027 : $1,804,600
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,745,950
Year 2026 : $2,306,100
Year 2027 : $1,804,600
Year 2028 : $0

Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Consol Energy Center
Level 1:	6000 - $125 - 0 - 0.00%
Level 2:	5000 - $65 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1000 - $225 - 0 - 0.00%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	1
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	2
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$38,097,798
Farm Players Total Salaries	$7,589,300
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $74,500,000	$0
Estimate Over Minimum Salary Cap of $58,500,000	$0
Current Bank Account	$29,780,953
Projected Bank Account	$29,780,953

Pro Players Salaries
Matt Stienburg	$2,999,999 (1)
-Salary Remaining :	$2,999,999
-Salary Average :	$2,999,999
-Salary Average Remaining :	$2,999,999
Justin Hryckowian	$2,999,999 (1)
-Salary Remaining :	$2,999,999
-Salary Average :	$2,999,999
-Salary Average Remaining :	$2,999,999
Noah Juulsen	$2,999,900 (3)
-Salary Remaining :	$2,999,900
-Salary Average :	$2,999,900
-Salary Average Remaining :	$2,999,900
Haydn Fleury	$2,999,900 (3)
-Salary Remaining :	$2,999,900
-Salary Average :	$2,999,900
-Salary Average Remaining :	$2,999,900
Brett Howden	$2,992,000 (3)
-Salary Remaining :	$2,992,000
-Salary Average :	$2,992,000
-Salary Average Remaining :	$2,992,000
Frank Nazar	$2,528,000 (3)
-Salary Remaining :	$2,528,000
-Salary Average :	$2,528,000
-Salary Average Remaining :	$2,528,000
Connor Clifton	$2,302,000 (2)
-Salary Remaining :	$2,302,000
-Salary Average :	$2,302,000
-Salary Average Remaining :	$2,302,000
Noah Dobson	$1,955,000 (1)
-Salary Remaining :	$1,955,000
-Salary Average :	$788,000
-Salary Average Remaining :	$788,000
David Jiricek	$1,950,000 (1)
-Salary Remaining :	$1,950,000
-Salary Average :	$1,950,000
-Salary Average Remaining :	$1,950,000
Jani Nyman	$1,852,000 (3)
-Salary Remaining :	$1,852,000
-Salary Average :	$1,852,000
-Salary Average Remaining :	$1,852,000
Kieffer Bellows	$1,565,000 (3)
-Salary Remaining :	$1,565,000
-Salary Average :	$1,565,000
-Salary Average Remaining :	$1,565,000
Matthew Kessel	$1,407,000 (3)
-Salary Remaining :	$1,407,000
-Salary Average :	$1,407,000
-Salary Average Remaining :	$1,407,000
Jonathan Lekkerimaki	$1,389,000 (3)
-Salary Remaining :	$1,389,000
-Salary Average :	$1,389,000
-Salary Average Remaining :	$1,389,000
Jack Studnicka	$1,169,000 (1)
-Salary Remaining :	$1,169,000
-Salary Average :	$1,169,000
-Salary Average Remaining :	$1,169,000
Akil Thomas	$1,132,000 (2)
-Salary Remaining :	$1,132,000
-Salary Average :	$1,132,000
-Salary Average Remaining :	$1,132,000
Matt Kiersted	$1,119,000 (1)
-Salary Remaining :	$1,119,000
-Salary Average :	$1,119,000
-Salary Average Remaining :	$1,119,000
Justin Kirkland	$1,077,000 (1)
-Salary Remaining :	$1,077,000
-Salary Average :	$1,077,000
-Salary Average Remaining :	$1,077,000
Ben Kraws	$1,000,000 (1)
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
Patrick Giles	$961,000 (2)
-Salary Remaining :	$961,000
-Salary Average :	$961,000
-Salary Average Remaining :	$961,000
Adam Fantilli	$950,000 (2)
-Salary Remaining :	$950,000
-Salary Average :	$950,000
-Salary Average Remaining :	$950,000
Alex Lyon	$750,000 (1)
-Salary Remaining :	$750,000
-Salary Average :	$750,000
-Salary Average Remaining :	$750,000
Total Pro Players	21
Salary Commitment
Year 2025 : $38,097,798
Year 2026 : $23,077,800
Year 2027 : $17,732,800
Year 2028 : $0
Salary Average Commitment
Year 2025 : $36,930,798
Year 2026 : $23,077,800
Year 2027 : $17,732,800
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $38,097,798
Year 2026 : $23,077,800
Year 2027 : $17,732,800
Year 2028 : $0

Farm Players Salaries
Alex Gallant	$300,000 (1)
Salary Remaining :	$300,000
Salary Average :	$300,000
Salary Average Remaining :	$300,000
Grant Cruikshank	$300,000 (1)
Salary Remaining :	$300,000
Salary Average :	$300,000
Salary Average Remaining :	$300,000
Akito Hirose	$300,000 (1)
Salary Remaining :	$300,000
Salary Average :	$300,000
Salary Average Remaining :	$300,000
Cooper Walker	$300,000 (1)
Salary Remaining :	$300,000
Salary Average :	$300,000
Salary Average Remaining :	$300,000
Kale Kessy	$300,000 (1)
Salary Remaining :	$300,000
Salary Average :	$300,000
Salary Average Remaining :	$300,000
Tag Bertuzzi	$300,000 (1)
Salary Remaining :	$300,000
Salary Average :	$300,000
Salary Average Remaining :	$300,000
Simon Pinard	$300,000 (1)
Salary Remaining :	$300,000
Salary Average :	$300,000
Salary Average Remaining :	$300,000
Brett Budgell	$300,000 (1)
Salary Remaining :	$300,000
Salary Average :	$300,000
Salary Average Remaining :	$300,000
Luke Krys	$300,000 (1)
Salary Remaining :	$300,000
Salary Average :	$300,000
Salary Average Remaining :	$300,000
Dennis Cesana	$300,000 (1)
Salary Remaining :	$300,000
Salary Average :	$300,000
Salary Average Remaining :	$300,000
Dustin Tokarski	$300,000 (1)
Salary Remaining :	$300,000
Salary Average :	$300,000
Salary Average Remaining :	$300,000
Ben Berard	$300,000 (1)
Salary Remaining :	$300,000
Salary Average :	$300,000
Salary Average Remaining :	$300,000
Ethan de Jong	$300,000 (1)
Salary Remaining :	$300,000
Salary Average :	$300,000
Salary Average Remaining :	$300,000
Colin Felix	$300,000 (1)
Salary Remaining :	$300,000
Salary Average :	$300,000
Salary Average Remaining :	$300,000
Jacob Fowler	$171,500 (3)
Salary Remaining :	$171,500
Salary Average :	$171,500
Salary Average Remaining :	$171,500
Cam Hausinger	$147,100 (3)
Salary Remaining :	$147,100
Salary Average :	$147,100
Salary Average Remaining :	$147,100
Trenton Bliss	$142,000 (3)
Salary Remaining :	$142,000
Salary Average :	$142,000
Salary Average Remaining :	$142,000
Griffin Luce	$140,600 (3)
Salary Remaining :	$140,600
Salary Average :	$140,600
Salary Average Remaining :	$140,600
Reece Vitelli	$138,200 (3)
Salary Remaining :	$138,200
Salary Average :	$138,200
Salary Average Remaining :	$138,200
Eamon Powell	$136,600 (3)
Salary Remaining :	$136,600
Salary Average :	$136,600
Salary Average Remaining :	$136,600
Jackson Dorrington	$131,600 (3)
Salary Remaining :	$131,600
Salary Average :	$131,600
Salary Average Remaining :	$131,600
Oscar Fisker Molgaard	$130,400 (3)
Salary Remaining :	$130,400
Salary Average :	$130,400
Salary Average Remaining :	$130,400
Viktor Neuchev (Out of Payroll)	$128,900 (3)
Salary Remaining :	$128,900
Salary Average :	$128,900
Salary Average Remaining :	$128,900
Connor Kurth	$128,700 (3)
Salary Remaining :	$128,700
Salary Average :	$128,700
Salary Average Remaining :	$128,700
Jagger Firkus	$128,600 (3)
Salary Remaining :	$128,600
Salary Average :	$128,600
Salary Average Remaining :	$128,600
Matvey Petrov	$128,500 (3)
Salary Remaining :	$128,500
Salary Average :	$128,500
Salary Average Remaining :	$128,500
Noah Warren	$128,400 (3)
Salary Remaining :	$128,400
Salary Average :	$128,400
Salary Average Remaining :	$128,400
Gavin Brindley	$128,000 (3)
Salary Remaining :	$128,000
Salary Average :	$128,000
Salary Average Remaining :	$128,000
Filip Mesar	$127,700 (3)
Salary Remaining :	$127,700
Salary Average :	$127,700
Salary Average Remaining :	$127,700
Jaden Lipinski	$126,600 (3)
Salary Remaining :	$126,600
Salary Average :	$126,600
Salary Average Remaining :	$126,600
Bryce McConnell-Barker	$126,300 (3)
Salary Remaining :	$126,300
Salary Average :	$126,300
Salary Average Remaining :	$126,300
Greg Meireles	$109,400 (3)
Salary Remaining :	$109,400
Salary Average :	$109,400
Salary Average Remaining :	$109,400
Joel Teasdale	$107,800 (1)
Salary Remaining :	$107,800
Salary Average :	$107,800
Salary Average Remaining :	$107,800
Ryan Fanti	$107,600 (3)
Salary Remaining :	$107,600
Salary Average :	$107,600
Salary Average Remaining :	$107,600
Jackson Cates	$104,000 (1)
Salary Remaining :	$104,000
Salary Average :	$104,000
Salary Average Remaining :	$104,000
Corey Andonovski	$98,700 (2)
Salary Remaining :	$98,700
Salary Average :	$98,700
Salary Average Remaining :	$98,700
Roman Ahcan	$98,600 (2)
Salary Remaining :	$98,600
Salary Average :	$98,600
Salary Average Remaining :	$98,600
Alex Kannok Leipert	$98,400 (2)
Salary Remaining :	$98,400
Salary Average :	$98,400
Salary Average Remaining :	$98,400
Navrin Mutter	$96,900 (2)
Salary Remaining :	$96,900
Salary Average :	$96,900
Salary Average Remaining :	$96,900
Joey Abate	$95,600 (2)
Salary Remaining :	$95,600
Salary Average :	$95,600
Salary Average Remaining :	$95,600
Michael Milne	$95,000 (1)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Jaxson Stauber	$87,600 (1)
Salary Remaining :	$87,600
Salary Average :	$87,600
Salary Average Remaining :	$87,600
Aidan Thompson	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	43
Salary Commitment
Year 2025 : $7,589,300
Year 2026 : $2,994,900
Year 2027 : $2,506,700
Year 2028 : $0
Salary Average Commitment
Year 2025 : $7,589,300
Year 2026 : $2,994,900
Year 2027 : $2,506,700
Year 2028 : $0

Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone Arena
Level 1:	6000 - $72 - 0 - 0.00%
Level 2:	5000 - $65 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1000 - $170 - 0 - 0.00%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $30 - 0 - 0.00%
Farm Level 2:	1000 - $4 - 0 - 0.00%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	2
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	2
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$43,504,000
Farm Players Total Salaries	$2,340,900
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $74,500,000	$0
Estimate Over Minimum Salary Cap of $58,500,000	$0
Current Bank Account	$21,023,235
Projected Bank Account	$21,023,235

Pro Players Salaries
Andrei Vasilevskiy	$4,316,000 (2)
-Salary Remaining :	$4,316,000
-Salary Average :	$3,041,000
-Salary Average Remaining :	$3,041,000
Artemi Panarin	$3,627,000 (2)
-Salary Remaining :	$3,627,000
-Salary Average :	$6,666,000
-Salary Average Remaining :	$6,666,000
David Pastrnak	$3,625,000 (1)
-Salary Remaining :	$3,625,000
-Salary Average :	$1,682,000
-Salary Average Remaining :	$1,682,000
Marco Rossi	$3,382,000 (3)
-Salary Remaining :	$3,382,000
-Salary Average :	$3,382,000
-Salary Average Remaining :	$3,382,000
Roman Josi	$3,000,000 (3)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,795,000
-Salary Average Remaining :	$3,795,000
Mats Zuccarello	$2,894,000 (1)
-Salary Remaining :	$2,894,000
-Salary Average :	$4,728,000
-Salary Average Remaining :	$4,728,000
Cam York	$2,864,000 (3)
-Salary Remaining :	$2,864,000
-Salary Average :	$2,864,000
-Salary Average Remaining :	$2,864,000
Carter Verhaeghe	$2,705,000 (3)
-Salary Remaining :	$2,705,000
-Salary Average :	$2,705,000
-Salary Average Remaining :	$2,705,000
Miro Heiskanen	$2,645,000 (3)
-Salary Remaining :	$2,645,000
-Salary Average :	$2,405,000
-Salary Average Remaining :	$2,405,000
Yanni Gourde	$2,500,000 (3)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Owen Power	$1,850,000 (1)
-Salary Remaining :	$1,850,000
-Salary Average :	$1,850,000
-Salary Average Remaining :	$1,850,000
Jake Christiansen	$1,468,000 (3)
-Salary Remaining :	$1,468,000
-Salary Average :	$1,468,000
-Salary Average Remaining :	$1,468,000
Joshua Brown	$1,275,000 (1)
-Salary Remaining :	$1,275,000
-Salary Average :	$1,275,000
-Salary Average Remaining :	$1,275,000
Dennis Cholowski	$1,256,000 (2)
-Salary Remaining :	$1,256,000
-Salary Average :	$1,256,000
-Salary Average Remaining :	$1,256,000
Cole Koepke	$1,142,000 (2)
-Salary Remaining :	$1,142,000
-Salary Average :	$1,142,000
-Salary Average Remaining :	$1,142,000
Ben Meyers	$1,130,000 (2)
-Salary Remaining :	$1,130,000
-Salary Average :	$1,130,000
-Salary Average Remaining :	$1,130,000
Tye Felhaber	$1,045,000 (1)
-Salary Remaining :	$1,045,000
-Salary Average :	$1,045,000
-Salary Average Remaining :	$1,045,000
Jiri Patera	$1,020,000 (2)
-Salary Remaining :	$1,020,000
-Salary Average :	$1,020,000
-Salary Average Remaining :	$1,020,000
Juuso Parssinen	$925,000 (1)
-Salary Remaining :	$925,000
-Salary Average :	$925,000
-Salary Average Remaining :	$925,000
Joshua Roy	$835,000 (2)
-Salary Remaining :	$835,000
-Salary Average :	$835,000
-Salary Average Remaining :	$835,000
Total Pro Players	20
Salary Commitment
Year 2025 : $43,504,000
Year 2026 : $31,219,000
Year 2027 : $18,084,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $45,714,000
Year 2026 : $34,209,000
Year 2027 : $19,119,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $43,504,000
Year 2026 : $31,890,000
Year 2027 : $18,564,000
Year 2028 : $0

Farm Players Salaries
Ben Harpur	$140,100 (3)
Salary Remaining :	$140,100
Salary Average :	$140,100
Salary Average Remaining :	$140,100
Ben Jones	$138,600 (3)
Salary Remaining :	$138,600
Salary Average :	$138,600
Salary Average Remaining :	$138,600
Ethan Keppen	$133,900 (3)
Salary Remaining :	$133,900
Salary Average :	$133,900
Salary Average Remaining :	$133,900
Yegor Sidorov	$131,500 (3)
Salary Remaining :	$131,500
Salary Average :	$131,500
Salary Average Remaining :	$131,500
Cameron Butler	$130,900 (3)
Salary Remaining :	$130,900
Salary Average :	$130,900
Salary Average Remaining :	$130,900
Otto Salin	$129,300 (3)
Salary Remaining :	$129,300
Salary Average :	$129,300
Salary Average Remaining :	$129,300
Artem Duda	$128,900 (3)
Salary Remaining :	$128,900
Salary Average :	$128,900
Salary Average Remaining :	$128,900
Jordan Dumais	$127,900 (3)
Salary Remaining :	$127,900
Salary Average :	$127,900
Salary Average Remaining :	$127,900
Ryan Leonard	$126,800 (3)
Salary Remaining :	$126,800
Salary Average :	$126,800
Salary Average Remaining :	$126,800
Gabe Perreault	$126,400 (3)
Salary Remaining :	$126,400
Salary Average :	$126,400
Salary Average Remaining :	$126,400
Jesse Pulkkinen	$126,300 (3)
Salary Remaining :	$126,300
Salary Average :	$126,300
Salary Average Remaining :	$126,300
Angus Booth	$126,300 (3)
Salary Remaining :	$126,300
Salary Average :	$126,300
Salary Average Remaining :	$126,300
Justin Gill	$125,900 (3)
Salary Remaining :	$125,900
Salary Average :	$125,900
Salary Average Remaining :	$125,900
Adam Scheel	$114,000 (3)
Salary Remaining :	$114,000
Salary Average :	$114,000
Salary Average Remaining :	$114,000
Bradley Marek	$111,100 (3)
Salary Remaining :	$111,100
Salary Average :	$111,100
Salary Average Remaining :	$111,100
Carl Berglund	$110,900 (3)
Salary Remaining :	$110,900
Salary Average :	$110,900
Salary Average Remaining :	$110,900
Chad Nychuk	$106,500 (2)
Salary Remaining :	$106,500
Salary Average :	$106,500
Salary Average Remaining :	$106,500
Matthew Seminoff	$104,100 (3)
Salary Remaining :	$104,100
Salary Average :	$104,100
Salary Average Remaining :	$104,100
Ville Heinola	$101,500 (1)
Salary Remaining :	$101,500
Salary Average :	$101,500
Salary Average Remaining :	$101,500
Total Farm Players	19
Salary Commitment
Year 2025 : $2,340,900
Year 2026 : $2,239,400
Year 2027 : $2,132,900
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,340,900
Year 2026 : $2,239,400
Year 2027 : $2,132,900
Year 2028 : $0

Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	6000 - $102 - 0 - 0.00%
Level 2:	5000 - $55 - 0 - 0.00%
Level 3:	2000 - $40 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1000 - $205 - 0 - 0.00%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	2
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	2
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$58,865,000
Farm Players Total Salaries	$2,379,100
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $74,500,000	$0
Estimate Over Minimum Salary Cap of $58,500,000	$0
Current Bank Account	$129,183,137
Projected Bank Account	$129,183,137

Pro Players Salaries
Frank Vatrano	$12,255,000 (2)
-Salary Remaining :	$12,255,000
-Salary Average :	$12,255,000
-Salary Average Remaining :	$12,255,000
Phillip Danault (1 Way Contract)	$4,500,000 (3)
-Salary Remaining :	$4,500,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$4,500,000
Conor Garland	$4,000,000 (3)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Brady Skjei	$3,753,000 (2)
-Salary Remaining :	$3,753,000
-Salary Average :	$5,500,000
-Salary Average Remaining :	$5,500,000
Neal Pionk	$3,623,000 (2)
-Salary Remaining :	$3,623,000
-Salary Average :	$3,561,000
-Salary Average Remaining :	$3,561,000
Michael Rasmussen	$3,500,000 (2)
-Salary Remaining :	$3,500,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,500,000
Brayden McNabb	$3,467,000 (1)
-Salary Remaining :	$3,467,000
-Salary Average :	$4,232,000
-Salary Average Remaining :	$4,232,000
Lawson Crouse	$2,816,000 (2)
-Salary Remaining :	$2,816,000
-Salary Average :	$2,484,000
-Salary Average Remaining :	$2,484,000
Bobby Brink	$2,651,000 (3)
-Salary Remaining :	$2,651,000
-Salary Average :	$2,651,000
-Salary Average Remaining :	$2,651,000
Travis Sanheim	$2,426,000 (1)
-Salary Remaining :	$2,426,000
-Salary Average :	$1,862,000
-Salary Average Remaining :	$1,862,000
Dustin Wolf	$2,234,000 (2)
-Salary Remaining :	$2,234,000
-Salary Average :	$2,234,000
-Salary Average Remaining :	$2,234,000
Vincent Hinostroza	$1,952,000 (1)
-Salary Remaining :	$1,952,000
-Salary Average :	$1,952,000
-Salary Average Remaining :	$1,952,000
Henry Thrun	$1,691,000 (3)
-Salary Remaining :	$1,691,000
-Salary Average :	$1,691,000
-Salary Average Remaining :	$1,691,000
Joseph Veleno	$1,665,000 (3)
-Salary Remaining :	$1,665,000
-Salary Average :	$1,665,000
-Salary Average Remaining :	$1,665,000
Nicholas Robertson	$1,600,000 (3)
-Salary Remaining :	$1,600,000
-Salary Average :	$1,600,000
-Salary Average Remaining :	$1,600,000
Josh Mahura	$1,389,000 (2)
-Salary Remaining :	$1,389,000
-Salary Average :	$1,389,000
-Salary Average Remaining :	$1,389,000
Rasmus Kupari	$1,322,000 (1)
-Salary Remaining :	$1,322,000
-Salary Average :	$750,000
-Salary Average Remaining :	$750,000
Parker Wotherspoon	$1,173,000 (2)
-Salary Remaining :	$1,173,000
-Salary Average :	$1,173,000
-Salary Average Remaining :	$1,173,000
Jan Bednar	$1,073,000 (3)
-Salary Remaining :	$1,073,000
-Salary Average :	$1,073,000
-Salary Average Remaining :	$1,073,000
Louis Crevier	$925,000 (1)
-Salary Remaining :	$925,000
-Salary Average :	$925,000
-Salary Average Remaining :	$925,000
Kent Johnson	$850,000 (1)
-Salary Remaining :	$850,000
-Salary Average :	$850,000
-Salary Average Remaining :	$850,000
Total Pro Players	21
Salary Commitment
Year 2025 : $58,865,000
Year 2026 : $47,186,000
Year 2027 : $17,180,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $59,847,000
Year 2026 : $49,276,000
Year 2027 : $17,180,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $58,865,000
Year 2026 : $47,923,000
Year 2027 : $17,180,000
Year 2028 : $0

Farm Players Salaries
Ethan Bear	$228,800 (2)
Salary Remaining :	$228,800
Salary Average :	$228,800
Salary Average Remaining :	$228,800
Nikolas Matinpalo	$147,100 (3)
Salary Remaining :	$147,100
Salary Average :	$147,100
Salary Average Remaining :	$147,100
Jonah Gadjovich	$145,300 (3)
Salary Remaining :	$145,300
Salary Average :	$145,300
Salary Average Remaining :	$145,300
Matthew Phillips	$143,100 (3)
Salary Remaining :	$143,100
Salary Average :	$143,100
Salary Average Remaining :	$143,100
Ryan Chesley	$132,400 (3)
Salary Remaining :	$132,400
Salary Average :	$132,400
Salary Average Remaining :	$132,400
Alex Ciernik	$129,600 (3)
Salary Remaining :	$129,600
Salary Average :	$129,600
Salary Average Remaining :	$129,600
Simon Robertsson	$129,200 (3)
Salary Remaining :	$129,200
Salary Average :	$129,200
Salary Average Remaining :	$129,200
Carson Lambos	$127,200 (3)
Salary Remaining :	$127,200
Salary Average :	$127,200
Salary Average Remaining :	$127,200
Jorian Donovan	$126,300 (3)
Salary Remaining :	$126,300
Salary Average :	$126,300
Salary Average Remaining :	$126,300
Ben Gleason	$121,500 (3)
Salary Remaining :	$121,500
Salary Average :	$121,500
Salary Average Remaining :	$121,500
Riley Tufte	$117,100 (1)
Salary Remaining :	$117,100
Salary Average :	$117,100
Salary Average Remaining :	$117,100
Dylan Ferguson	$116,400 (3)
Salary Remaining :	$116,400
Salary Average :	$116,400
Salary Average Remaining :	$116,400
Alex Turcotte	$113,600 (2)
Salary Remaining :	$113,600
Salary Average :	$113,600
Salary Average Remaining :	$113,600
Ruslan Khazheyev	$111,400 (3)
Salary Remaining :	$111,400
Salary Average :	$111,400
Salary Average Remaining :	$111,400
Nikita Chibrikov	$111,100 (3)
Salary Remaining :	$111,100
Salary Average :	$111,100
Salary Average Remaining :	$111,100
Fabian Lysell	$106,500 (1)
Salary Remaining :	$106,500
Salary Average :	$106,500
Salary Average Remaining :	$106,500
Jiri Kulich	$95,000 (1)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Jack Finley	$89,667 (1)
Salary Remaining :	$89,667
Salary Average :	$89,667
Salary Average Remaining :	$89,667
Calle Clang	$87,833 (1)
Salary Remaining :	$87,833
Salary Average :	$87,833
Salary Average Remaining :	$87,833
Noel Gunler	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	20
Salary Commitment
Year 2025 : $2,379,100
Year 2026 : $1,883,000
Year 2027 : $1,540,600
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,379,100
Year 2026 : $1,883,000
Year 2027 : $1,540,600
Year 2028 : $0

Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Joe Louis Arena
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $20 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	2
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	2
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$52,061,000
Farm Players Total Salaries	$1,606,850
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $74,500,000	$0
Estimate Over Minimum Salary Cap of $58,500,000	$0
Current Bank Account	$152,965,070
Projected Bank Account	$152,965,070

Pro Players Salaries
John Gibson	$4,860,000 (1)
-Salary Remaining :	$4,860,000
-Salary Average :	$4,860,000
-Salary Average Remaining :	$4,860,000
Jake DeBrusk	$4,099,000 (1)
-Salary Remaining :	$4,099,000
-Salary Average :	$4,099,000
-Salary Average Remaining :	$4,099,000
Clayton Keller	$3,830,000 (2)
-Salary Remaining :	$3,830,000
-Salary Average :	$773,256
-Salary Average Remaining :	$773,256
Adam Lowry	$3,727,000 (2)
-Salary Remaining :	$3,727,000
-Salary Average :	$1,093,000
-Salary Average Remaining :	$1,093,000
Ivan Provorov	$3,315,000 (1)
-Salary Remaining :	$3,315,000
-Salary Average :	$4,361,000
-Salary Average Remaining :	$4,361,000
Nino Niederreiter (1 Way Contract)	$3,208,000 (1)
-Salary Remaining :	$3,208,000
-Salary Average :	$8,800,000
-Salary Average Remaining :	$8,800,000
Jared Spurgeon	$3,032,000 (1)
-Salary Remaining :	$3,032,000
-Salary Average :	$4,791,000
-Salary Average Remaining :	$4,791,000
Max Pacioretty	$2,925,000 (1)
-Salary Remaining :	$2,925,000
-Salary Average :	$2,925,000
-Salary Average Remaining :	$2,925,000
Adam Fox	$2,786,000 (1)
-Salary Remaining :	$2,786,000
-Salary Average :	$820,000
-Salary Average Remaining :	$820,000
Alec Martinez	$2,650,000 (1)
-Salary Remaining :	$2,650,000
-Salary Average :	$2,650,000
-Salary Average Remaining :	$2,650,000
Frederick Gaudreau	$2,580,000 (1)
-Salary Remaining :	$2,580,000
-Salary Average :	$2,580,000
-Salary Average Remaining :	$2,580,000
Christian Dvorak	$2,492,000 (1)
-Salary Remaining :	$2,492,000
-Salary Average :	$1,971,000
-Salary Average Remaining :	$1,971,000
Alex Iafallo	$2,267,000 (2)
-Salary Remaining :	$2,267,000
-Salary Average :	$1,631,000
-Salary Average Remaining :	$1,631,000
Isac Lundestrom	$2,230,000 (3)
-Salary Remaining :	$2,230,000
-Salary Average :	$2,230,000
-Salary Average Remaining :	$2,230,000
Georgi Romanov	$1,500,000 (3)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Michael Callahan	$1,407,000 (3)
-Salary Remaining :	$1,407,000
-Salary Average :	$1,407,000
-Salary Average Remaining :	$1,407,000
William Stromgren	$1,390,000 (3)
-Salary Remaining :	$1,390,000
-Salary Average :	$1,390,000
-Salary Average Remaining :	$1,390,000
Hunter Miska	$1,000,000 (1)
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
Scott Perunovich	$968,000 (1)
-Salary Remaining :	$968,000
-Salary Average :	$968,000
-Salary Average Remaining :	$968,000
Emil Heineman	$925,000 (1)
-Salary Remaining :	$925,000
-Salary Average :	$925,000
-Salary Average Remaining :	$925,000
Matthew Poitras	$870,000 (2)
-Salary Remaining :	$870,000
-Salary Average :	$870,000
-Salary Average Remaining :	$870,000
Total Pro Players	21
Salary Commitment
Year 2025 : $52,061,000
Year 2026 : $17,221,000
Year 2027 : $6,527,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $51,644,256
Year 2026 : $10,894,256
Year 2027 : $6,527,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $52,061,000
Year 2026 : $17,221,000
Year 2027 : $6,527,000
Year 2028 : $0

Farm Players Salaries
Frederic Brunet	$133,100 (3)
Salary Remaining :	$133,100
Salary Average :	$133,100
Salary Average Remaining :	$133,100
Nate Danielson	$128,600 (3)
Salary Remaining :	$128,600
Salary Average :	$128,600
Salary Average Remaining :	$128,600
Lucas Ciona	$128,300 (3)
Salary Remaining :	$128,300
Salary Average :	$128,300
Salary Average Remaining :	$128,300
Nico Myatovic	$128,200 (3)
Salary Remaining :	$128,200
Salary Average :	$128,200
Salary Average Remaining :	$128,200
Jeremy Hanzel	$128,000 (3)
Salary Remaining :	$128,000
Salary Average :	$128,000
Salary Average Remaining :	$128,000
Jackson Edward	$127,800 (3)
Salary Remaining :	$127,800
Salary Average :	$127,800
Salary Average Remaining :	$127,800
Adam Beckman	$124,100 (2)
Salary Remaining :	$124,100
Salary Average :	$124,100
Salary Average Remaining :	$124,100
Jean-Luc Foudy	$122,000 (2)
Salary Remaining :	$122,000
Salary Average :	$122,000
Salary Average Remaining :	$122,000
Xavier Bourgault	$116,750 (1)
Salary Remaining :	$116,750
Salary Average :	$116,750
Salary Average Remaining :	$116,750
Nathan Gaucher	$110,700 (3)
Salary Remaining :	$110,700
Salary Average :	$110,700
Salary Average Remaining :	$110,700
Joseph Cecconi	$99,400 (1)
Salary Remaining :	$99,400
Salary Average :	$99,400
Salary Average Remaining :	$99,400
Andrew Perrott	$95,000 (2)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Hunter Drew	$89,900 (1)
Salary Remaining :	$89,900
Salary Average :	$89,900
Salary Average Remaining :	$89,900
Filip Engaras	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Total Farm Players	14
Salary Commitment
Year 2025 : $1,606,850
Year 2026 : $1,225,800
Year 2027 : $884,700
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,606,850
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 - 0 - 0.00%
Level 2:	5000 - $95 - 0 - 0.00%
Level 3:	2000 - $70 - 0 - 0.00%
Level 4:	4000 - $50 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $26 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	1
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	2
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$69,863,667
Farm Players Total Salaries	$2,677,233
Coaches Total Salaries	$6,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $74,500,000	$0
Estimate Over Minimum Salary Cap of $58,500,000	$0
Current Bank Account	$120,589,407
Projected Bank Account	$120,589,407

Pro Players Salaries
Anze Kopitar	$8,500,000 (2)
-Salary Remaining :	$8,500,000
-Salary Average :	$8,500,000
-Salary Average Remaining :	$8,500,000
Semyon Varlamov	$7,000,000 (1)
-Salary Remaining :	$7,000,000
-Salary Average :	$7,000,000
-Salary Average Remaining :	$7,000,000
Tomas Tatar	$5,500,000 (1)
-Salary Remaining :	$5,500,000
-Salary Average :	$5,500,000
-Salary Average Remaining :	$5,500,000
Nikita Zadorov	$4,500,000 (1)
-Salary Remaining :	$4,500,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$4,500,000
Simon Nemec	$4,200,000 (1)
-Salary Remaining :	$4,200,000
-Salary Average :	$4,200,000
-Salary Average Remaining :	$4,200,000
Adam Henrique	$3,770,000 (1)
-Salary Remaining :	$3,770,000
-Salary Average :	$3,770,000
-Salary Average Remaining :	$3,770,000
Brock Boeser	$3,621,000 (2)
-Salary Remaining :	$3,621,000
-Salary Average :	$4,621,000
-Salary Average Remaining :	$4,621,000
Cam Fowler	$3,574,000 (1)
-Salary Remaining :	$3,574,000
-Salary Average :	$4,239,000
-Salary Average Remaining :	$4,239,000
Ryan Suter	$3,500,000 (2)
-Salary Remaining :	$3,500,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,500,000
Trevor Moore	$2,999,000 (1)
-Salary Remaining :	$2,999,000
-Salary Average :	$2,999,000
-Salary Average Remaining :	$2,999,000
Tristan Jarry	$2,995,500 (3)
-Salary Remaining :	$2,995,500
-Salary Average :	$2,995,500
-Salary Average Remaining :	$2,995,500
Michael Bunting	$2,950,000 (3)
-Salary Remaining :	$2,950,000
-Salary Average :	$2,950,000
-Salary Average Remaining :	$2,950,000
Rasmus Sandin	$2,840,000 (3)
-Salary Remaining :	$2,840,000
-Salary Average :	$2,840,000
-Salary Average Remaining :	$2,840,000
Nicolas Hague	$2,601,000 (3)
-Salary Remaining :	$2,601,000
-Salary Average :	$2,601,000
-Salary Average Remaining :	$2,601,000
Daniel Sprong	$2,500,000 (1)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Kaapo Kakko	$2,166,000 (1)
-Salary Remaining :	$2,166,000
-Salary Average :	$2,166,000
-Salary Average Remaining :	$2,166,000
Morgan Barron	$1,791,000 (2)
-Salary Remaining :	$1,791,000
-Salary Average :	$1,235,000
-Salary Average Remaining :	$1,235,000
Victor Mancini	$1,538,000 (3)
-Salary Remaining :	$1,538,000
-Salary Average :	$1,538,000
-Salary Average Remaining :	$1,538,000
Fraser Minten	$1,476,000 (3)
-Salary Remaining :	$1,476,000
-Salary Average :	$1,476,000
-Salary Average Remaining :	$1,476,000
Jesper Boqvist	$1,028,000 (1)
-Salary Remaining :	$1,028,000
-Salary Average :	$774,000
-Salary Average Remaining :	$774,000
Logan Stankoven	$814,167 (2)
-Salary Remaining :	$814,167
-Salary Average :	$814,167
-Salary Average Remaining :	$814,167
Total Pro Players	21
Salary Commitment
Year 2025 : $69,863,667
Year 2026 : $32,626,667
Year 2027 : $14,400,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $70,718,667
Year 2026 : $33,070,667
Year 2027 : $14,400,500
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $69,863,667
Year 2026 : $32,626,667
Year 2027 : $14,400,500
Year 2028 : $0

Farm Players Salaries
Jagger Joshua	$299,900 (1)
Salary Remaining :	$299,900
Salary Average :	$299,900
Salary Average Remaining :	$299,900
Jacob Gaucher	$299,900 (1)
Salary Remaining :	$299,900
Salary Average :	$299,900
Salary Average Remaining :	$299,900
Graham Slaggert	$299,900 (1)
Salary Remaining :	$299,900
Salary Average :	$299,900
Salary Average Remaining :	$299,900
Marshall Rifai	$299,900 (1)
Salary Remaining :	$299,900
Salary Average :	$299,900
Salary Average Remaining :	$299,900
Jon-Randall Avon	$299,900 (1)
Salary Remaining :	$299,900
Salary Average :	$299,900
Salary Average Remaining :	$299,900
Filip Kral	$134,900 (3)
Salary Remaining :	$134,900
Salary Average :	$134,900
Salary Average Remaining :	$134,900
Noah Ostlund	$133,700 (3)
Salary Remaining :	$133,700
Salary Average :	$133,700
Salary Average Remaining :	$133,700
Maxence Guenette	$129,000 (3)
Salary Remaining :	$129,000
Salary Average :	$129,000
Salary Average Remaining :	$129,000
Konsta Helenius	$128,900 (3)
Salary Remaining :	$128,900
Salary Average :	$128,900
Salary Average Remaining :	$128,900
Axel Landen	$127,800 (3)
Salary Remaining :	$127,800
Salary Average :	$127,800
Salary Average Remaining :	$127,800
Coulson Pitre	$127,700 (3)
Salary Remaining :	$127,700
Salary Average :	$127,700
Salary Average Remaining :	$127,700
Matthew Wood	$126,900 (3)
Salary Remaining :	$126,900
Salary Average :	$126,900
Salary Average Remaining :	$126,900
Drew Commesso	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Spencer Stastney	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Angus Crookshank	$83,833 (1)
Salary Remaining :	$83,833
Salary Average :	$83,833
Salary Average Remaining :	$83,833
Total Farm Players	15
Salary Commitment
Year 2025 : $2,677,233
Year 2026 : $1,001,400
Year 2027 : $908,900
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,677,233
Year 2026 : $1,001,400
Year 2027 : $908,900
Year 2028 : $0

Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Place
Level 1:	6000 - $90 - 0 - 0.00%
Level 2:	5000 - $55 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $20 - 0 - 0.00%
Luxury :	1000 - $180 - 0 - 0.00%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	2
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	2
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$66,829,500
Farm Players Total Salaries	$2,321,450
Coaches Total Salaries	$4,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $74,500,000	$0
Estimate Over Minimum Salary Cap of $58,500,000	$0
Current Bank Account	$148,468,187
Projected Bank Account	$148,468,187

Pro Players Salaries
Jeremy Swayman	$9,250,000 (4)
-Salary Remaining :	$9,250,000
-Salary Average :	$9,250,000
-Salary Average Remaining :	$9,250,000
Mikko Rantanen	$6,657,000 (2)
-Salary Remaining :	$6,657,000
-Salary Average :	$4,052,000
-Salary Average Remaining :	$4,052,000
Filip Forsberg	$6,000,000 (3)
-Salary Remaining :	$6,000,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$6,000,000
Elias Lindholm	$5,320,000 (1)
-Salary Remaining :	$5,320,000
-Salary Average :	$7,157,000
-Salary Average Remaining :	$7,157,000
Nico Hischier	$4,873,000 (2)
-Salary Remaining :	$4,873,000
-Salary Average :	$4,873,000
-Salary Average Remaining :	$4,873,000
Jamie Benn	$4,000,000 (1)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Braden Schneider	$3,925,000 (3)
-Salary Remaining :	$3,925,000
-Salary Average :	$3,925,000
-Salary Average Remaining :	$3,925,000
Roope Hintz	$3,768,000 (1)
-Salary Remaining :	$3,768,000
-Salary Average :	$750,000
-Salary Average Remaining :	$750,000
Sean Durzi	$3,250,000 (3)
-Salary Remaining :	$3,250,000
-Salary Average :	$3,250,000
-Salary Average Remaining :	$3,250,000
Shayne Gostisbehere	$3,250,000 (1)
-Salary Remaining :	$3,250,000
-Salary Average :	$3,250,000
-Salary Average Remaining :	$3,250,000
Martin Fehervary	$3,215,000 (1)
-Salary Remaining :	$3,215,000
-Salary Average :	$3,215,000
-Salary Average Remaining :	$3,215,000
Viktor Arvidsson	$3,000,000 (2)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Cole Caufield	$2,834,000 (2)
-Salary Remaining :	$2,834,000
-Salary Average :	$2,834,000
-Salary Average Remaining :	$2,834,000
Jacob Bryson	$1,462,000 (1)
-Salary Remaining :	$1,462,000
-Salary Average :	$1,462,000
-Salary Average Remaining :	$1,462,000
Nico Daws	$1,188,000 (3)
-Salary Remaining :	$1,188,000
-Salary Average :	$1,188,000
-Salary Average Remaining :	$1,188,000
Yegor Sharangovich	$1,152,000 (1)
-Salary Remaining :	$1,152,000
-Salary Average :	$1,914,000
-Salary Average Remaining :	$1,914,000
Morgan Frost	$1,078,000 (1)
-Salary Remaining :	$1,078,000
-Salary Average :	$824,000
-Salary Average Remaining :	$824,000
Vincent Iorio	$894,167 (1)
-Salary Remaining :	$894,167
-Salary Average :	$894,167
-Salary Average Remaining :	$894,167
Jake Neighbours	$863,333 (1)
-Salary Remaining :	$863,333
-Salary Average :	$863,333
-Salary Average Remaining :	$863,333
Tyson Kozak	$850,000 (1)
-Salary Remaining :	$850,000
-Salary Average :	$850,000
-Salary Average Remaining :	$850,000
Total Pro Players	20
Salary Commitment
Year 2025 : $66,829,500
Year 2026 : $40,311,000
Year 2027 : $23,613,000
Year 2028 : $9,250,000
Salary Average Commitment
Year 2025 : $63,551,500
Year 2026 : $38,372,000
Year 2027 : $23,613,000
Year 2028 : $9,250,000
Salary Cap with 1 Way Contract
Year 2025 : $66,829,500
Year 2026 : $40,977,000
Year 2027 : $23,613,000
Year 2028 : $9,250,000

Farm Players Salaries
Logan Brown	$153,000 (3)
Salary Remaining :	$153,000
Salary Average :	$153,000
Salary Average Remaining :	$153,000
Nate Smith	$140,900 (3)
Salary Remaining :	$140,900
Salary Average :	$140,900
Salary Average Remaining :	$140,900
Massimo Rizzo	$134,100 (3)
Salary Remaining :	$134,100
Salary Average :	$134,100
Salary Average Remaining :	$134,100
Luke Reid	$133,800 (3)
Salary Remaining :	$133,800
Salary Average :	$133,800
Salary Average Remaining :	$133,800
Hunter Haight	$131,400 (3)
Salary Remaining :	$131,400
Salary Average :	$131,400
Salary Average Remaining :	$131,400
Aleksi Heimosalmi	$127,700 (3)
Salary Remaining :	$127,700
Salary Average :	$127,700
Salary Average Remaining :	$127,700
Akira Schmid	$127,200 (3)
Salary Remaining :	$127,200
Salary Average :	$127,200
Salary Average Remaining :	$127,200
Sam Colangelo	$125,000 (5)
Salary Remaining :	$125,000
Salary Average :	$125,000
Salary Average Remaining :	$125,000
Brad Lambert	$120,000 (1)
Salary Remaining :	$120,000
Salary Average :	$120,000
Salary Average Remaining :	$120,000
Hunter McDonald	$119,200 (3)
Salary Remaining :	$119,200
Salary Average :	$119,200
Salary Average Remaining :	$119,200
Simon Lundmark	$116,100 (3)
Salary Remaining :	$116,100
Salary Average :	$116,100
Salary Average Remaining :	$116,100
Hardy Haman Aktell	$115,400 (3)
Salary Remaining :	$115,400
Salary Average :	$115,400
Salary Average Remaining :	$115,400
Jakub Brabenec	$110,700 (3)
Salary Remaining :	$110,700
Salary Average :	$110,700
Salary Average Remaining :	$110,700
Gavin Hain	$109,600 (3)
Salary Remaining :	$109,600
Salary Average :	$109,600
Salary Average Remaining :	$109,600
Mac Hollowell	$97,100 (1)
Salary Remaining :	$97,100
Salary Average :	$97,100
Salary Average Remaining :	$97,100
Lukas Svejkovsky	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Brendan Brisson	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Henri Nikkanen	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Cross Hanas	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Daemon Hunt	$90,250 (1)
Salary Remaining :	$90,250
Salary Average :	$90,250
Salary Average Remaining :	$90,250
Total Farm Players	20
Salary Commitment
Year 2025 : $2,321,450
Year 2026 : $1,644,100
Year 2027 : $1,644,100
Year 2028 : $125,000
Salary Average Commitment
Year 2025 : $2,321,450
Year 2026 : $1,644,100
Year 2027 : $1,644,100
Year 2028 : $125,000

Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	HP Pavilion
Level 1:	6000 - $75 - 0 - 0.00%
Level 2:	5000 - $50 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $20 - 0 - 0.00%
Luxury :	1000 - $125 - 0 - 0.00%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $15 - 0 - 0.00%
Farm Level 2:	1000 - $10 - 0 - 0.00%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	2
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	2
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$88,768,100
Farm Players Total Salaries	$2,342,216
Coaches Total Salaries	$2,750,000
Luxury Taxe Total	$0
Special Salary Cap Value	($2,250,000)
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $74,500,000	$0
Estimate Over Minimum Salary Cap of $58,500,000	$0
Current Bank Account	$143,943,952
Projected Bank Account	$143,943,952

Pro Players Salaries
Cale Makar	$14,000,100 (3)
-Salary Remaining :	$14,000,100
-Salary Average :	$14,000,099
-Salary Average Remaining :	$14,000,099
Sean Couturier	$5,250,000 (2)
-Salary Remaining :	$5,250,000
-Salary Average :	$5,250,000
-Salary Average Remaining :	$5,250,000
Tomas Hertl	$5,019,000 (2)
-Salary Remaining :	$5,019,000
-Salary Average :	$5,166,000
-Salary Average Remaining :	$5,166,000
Connor McDavid	$4,455,000 (2)
-Salary Remaining :	$4,455,000
-Salary Average :	$6,664,000
-Salary Average Remaining :	$6,664,000
Jackson LaCombe	$4,360,000 (3)
-Salary Remaining :	$4,360,000
-Salary Average :	$4,360,000
-Salary Average Remaining :	$4,360,000
Mark Scheifele	$4,355,000 (2)
-Salary Remaining :	$4,355,000
-Salary Average :	$1,907,000
-Salary Average Remaining :	$1,907,000
Chris Tanev	$4,164,000 (1)
-Salary Remaining :	$4,164,000
-Salary Average :	$4,164,000
-Salary Average Remaining :	$4,164,000
Mattias Ekholm	$4,138,000 (1)
-Salary Remaining :	$4,138,000
-Salary Average :	$4,138,000
-Salary Average Remaining :	$4,138,000
Ian Cole	$4,100,000 (1)
-Salary Remaining :	$4,100,000
-Salary Average :	$4,100,000
-Salary Average Remaining :	$4,100,000
Jacob Markstrom	$3,816,000 (2)
-Salary Remaining :	$3,816,000
-Salary Average :	$1,461,000
-Salary Average Remaining :	$1,461,000
Tage Thompson	$3,562,000 (3)
-Salary Remaining :	$3,562,000
-Salary Average :	$3,562,000
-Salary Average Remaining :	$3,562,000
Dylan Holloway	$3,365,000 (3)
-Salary Remaining :	$3,365,000
-Salary Average :	$3,365,000
-Salary Average Remaining :	$3,365,000
Alexandar Georgiev	$3,259,000 (2)
-Salary Remaining :	$3,259,000
-Salary Average :	$1,818,000
-Salary Average Remaining :	$1,818,000
Damon Severson	$3,150,000 (3)
-Salary Remaining :	$3,150,000
-Salary Average :	$3,150,000
-Salary Average Remaining :	$3,150,000
Mikhail Sergachev	$3,080,000 (2)
-Salary Remaining :	$3,080,000
-Salary Average :	$826,928
-Salary Average Remaining :	$826,928
Justin Brazeau	$2,850,000 (3)
-Salary Remaining :	$2,850,000
-Salary Average :	$2,850,000
-Salary Average Remaining :	$2,850,000
Timo Meier	$2,618,000 (2)
-Salary Remaining :	$2,618,000
-Salary Average :	$3,298,000
-Salary Average Remaining :	$3,298,000
Mathew Barzal	$2,610,000 (2)
-Salary Remaining :	$2,610,000
-Salary Average :	$925,000
-Salary Average Remaining :	$925,000
Nick Suzuki	$2,586,000 (1)
-Salary Remaining :	$2,586,000
-Salary Average :	$795,000
-Salary Average Remaining :	$795,000
Anthony Cirelli	$2,564,000 (2)
-Salary Remaining :	$2,564,000
-Salary Average :	$835,791
-Salary Average Remaining :	$835,791
Adin Hill	$2,150,000 (1)
-Salary Remaining :	$2,150,000
-Salary Average :	$2,150,000
-Salary Average Remaining :	$2,150,000
Alexis Lafreniere	$1,797,000 (2)
-Salary Remaining :	$1,797,000
-Salary Average :	$925,000
-Salary Average Remaining :	$925,000
Corey Perry	$1,520,000 (1)
-Salary Remaining :	$1,520,000
-Salary Average :	$1,520,000
-Salary Average Remaining :	$1,520,000
Total Pro Players	23
Salary Commitment
Year 2025 : $88,768,100
Year 2026 : $69,409,100
Year 2027 : $31,287,100
Year 2028 : $0
Salary Average Commitment
Year 2025 : $77,230,818
Year 2026 : $60,363,818
Year 2027 : $31,287,099
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $88,768,100
Year 2026 : $70,110,100
Year 2027 : $31,287,100
Year 2028 : $0

Farm Players Salaries
Jalen Chatfield	$285,000 (2)
Salary Remaining :	$285,000
Salary Average :	$285,000
Salary Average Remaining :	$285,000
Tyson Barrie	$246,300 (1)
Salary Remaining :	$246,300
Salary Average :	$346,700
Salary Average Remaining :	$346,700
Bobby McMann	$212,500 (2)
Salary Remaining :	$212,500
Salary Average :	$212,500
Salary Average Remaining :	$212,500
Keegan Kolesar	$175,000 (2)
Salary Remaining :	$175,000
Salary Average :	$175,000
Salary Average Remaining :	$175,000
Gage Goncalves	$148,700 (3)
Salary Remaining :	$148,700
Salary Average :	$148,700
Salary Average Remaining :	$148,700
Arber Xhekaj	$134,000 (1)
Salary Remaining :	$134,000
Salary Average :	$148,833
Salary Average Remaining :	$148,833
Liam Ohgren	$133,800 (3)
Salary Remaining :	$133,800
Salary Average :	$133,800
Salary Average Remaining :	$133,800
Oliver Kapanen	$130,700 (3)
Salary Remaining :	$130,700
Salary Average :	$130,700
Salary Average Remaining :	$130,700
Sam Rinzel	$127,500 (3)
Salary Remaining :	$127,500
Salary Average :	$127,500
Salary Average Remaining :	$127,500
Jimmy Snuggerud	$126,400 (3)
Salary Remaining :	$126,400
Salary Average :	$126,400
Salary Average Remaining :	$126,400
Reid Schaefer	$114,700 (3)
Salary Remaining :	$114,700
Salary Average :	$114,700
Salary Average Remaining :	$114,700
Jake Leschyshyn	$99,700 (1)
Salary Remaining :	$99,700
Salary Average :	$99,700
Salary Average Remaining :	$99,700
Tristen Robins	$86,333 (1)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
Brandt Clarke	$86,333 (2)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
Zach Dean	$85,250 (2)
Salary Remaining :	$85,250
Salary Average :	$85,250
Salary Average Remaining :	$85,250
Nick Cousins	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Liam O'Brien	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Total Farm Players	17
Salary Commitment
Year 2025 : $2,342,216
Year 2026 : $1,625,883
Year 2027 : $781,800
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,457,449
Year 2026 : $1,625,883
Year 2027 : $781,800
Year 2028 : $0

Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $20 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	2
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	2
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$84,724,435
Farm Players Total Salaries	$7,581,450
Coaches Total Salaries	$6,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $74,500,000	$0
Estimate Over Minimum Salary Cap of $58,500,000	$0
Current Bank Account	$118,727,919
Projected Bank Account	$118,727,919

Pro Players Salaries
Jean-Gabriel Pageau	$6,500,000 (2)
-Salary Remaining :	$6,500,000
-Salary Average :	$6,500,000
-Salary Average Remaining :	$6,500,000
Moritz Seider	$5,737,000 (3)
-Salary Remaining :	$5,737,000
-Salary Average :	$5,737,000
-Salary Average Remaining :	$5,737,000
Nick Foligno	$5,500,000 (2)
-Salary Remaining :	$5,500,000
-Salary Average :	$5,500,000
-Salary Average Remaining :	$5,500,000
Robert Thomas	$4,892,000 (3)
-Salary Remaining :	$4,892,000
-Salary Average :	$4,892,000
-Salary Average Remaining :	$4,892,000
Elias Pettersson	$4,884,000 (3)
-Salary Remaining :	$4,884,000
-Salary Average :	$4,884,000
-Salary Average Remaining :	$4,884,000
Ryan Strome	$4,500,000 (1)
-Salary Remaining :	$4,500,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$4,500,000
Jeff Skinner	$4,073,000 (3)
-Salary Remaining :	$4,073,000
-Salary Average :	$4,073,000
-Salary Average Remaining :	$4,073,000
Miles Wood	$4,000,000 (2)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Anton Lundell	$3,340,000 (3)
-Salary Remaining :	$3,340,000
-Salary Average :	$3,340,000
-Salary Average Remaining :	$3,340,000
Dylan Strome	$3,246,000 (1)
-Salary Remaining :	$3,246,000
-Salary Average :	$3,246,000
-Salary Average Remaining :	$3,246,000
Sam Montembeault	$2,999,999 (2)
-Salary Remaining :	$2,999,999
-Salary Average :	$2,999,999
-Salary Average Remaining :	$2,999,999
Filip Chytil	$2,800,000 (3)
-Salary Remaining :	$2,800,000
-Salary Average :	$2,800,000
-Salary Average Remaining :	$2,800,000
Lars Eller	$2,739,000 (2)
-Salary Remaining :	$2,739,000
-Salary Average :	$2,739,000
-Salary Average Remaining :	$2,739,000
Noel Acciari	$2,500,000 (3)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Kiefer Sherwood	$2,499,999 (2)
-Salary Remaining :	$2,499,999
-Salary Average :	$2,499,999
-Salary Average Remaining :	$2,499,999
Scott Wedgewood	$2,499,999 (1)
-Salary Remaining :	$2,499,999
-Salary Average :	$2,499,999
-Salary Average Remaining :	$2,499,999
Brian Dumoulin	$2,499,999 (2)
-Salary Remaining :	$2,499,999
-Salary Average :	$2,499,999
-Salary Average Remaining :	$2,499,999
Nikolaj Ehlers	$2,492,000 (3)
-Salary Remaining :	$2,492,000
-Salary Average :	$2,492,000
-Salary Average Remaining :	$2,492,000
Brandon Carlo	$2,490,000 (1)
-Salary Remaining :	$2,490,000
-Salary Average :	$4,161,000
-Salary Average Remaining :	$4,161,000
Nick Leddy	$2,300,000 (3)
-Salary Remaining :	$2,300,000
-Salary Average :	$2,300,000
-Salary Average Remaining :	$2,300,000
Nathan Walker	$2,200,000 (2)
-Salary Remaining :	$2,200,000
-Salary Average :	$2,200,000
-Salary Average Remaining :	$2,200,000
Eric Robinson	$2,200,000 (3)
-Salary Remaining :	$2,200,000
-Salary Average :	$2,200,000
-Salary Average Remaining :	$2,200,000
Barclay Goodrow	$2,200,000 (3)
-Salary Remaining :	$2,200,000
-Salary Average :	$2,200,000
-Salary Average Remaining :	$2,200,000
Conor Sheary	$2,200,000 (3)
-Salary Remaining :	$2,200,000
-Salary Average :	$2,200,000
-Salary Average Remaining :	$2,200,000
Evan Bouchard	$1,610,000 (1)
-Salary Remaining :	$1,610,000
-Salary Average :	$750,000
-Salary Average Remaining :	$750,000
Simon Edvinsson	$1,071,439 (1)
-Salary Remaining :	$1,071,439
-Salary Average :	$1,071,439
-Salary Average Remaining :	$1,071,439
Brent Burns	$750,000 (1)
-Salary Remaining :	$750,000
-Salary Average :	$750,000
-Salary Average Remaining :	$750,000
Total Pro Players	27
Salary Commitment
Year 2025 : $84,724,435
Year 2026 : $68,556,997
Year 2027 : $39,618,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $85,535,435
Year 2026 : $68,556,997
Year 2027 : $39,618,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $84,724,435
Year 2026 : $68,556,997
Year 2027 : $39,618,000
Year 2028 : $0

Farm Players Salaries
Anton Forsberg	$300,000 (2)
Salary Remaining :	$300,000
Salary Average :	$300,000
Salary Average Remaining :	$300,000
JJ Peterka	$300,000 (3)
Salary Remaining :	$300,000
Salary Average :	$300,000
Salary Average Remaining :	$300,000
Evgenii Dadonov	$293,600 (2)
Salary Remaining :	$293,600
Salary Average :	$293,600
Salary Average Remaining :	$293,600
Garnet Hathaway	$292,800 (2)
Salary Remaining :	$292,800
Salary Average :	$292,800
Salary Average Remaining :	$292,800
Sam Steel	$290,000 (3)
Salary Remaining :	$290,000
Salary Average :	$290,000
Salary Average Remaining :	$290,000
Joel Kiviranta	$258,100 (3)
Salary Remaining :	$258,100
Salary Average :	$258,100
Salary Average Remaining :	$258,100
Will Borgen	$250,000 (2)
Salary Remaining :	$250,000
Salary Average :	$250,000
Salary Average Remaining :	$250,000
Colin Blackwell	$250,000 (2)
Salary Remaining :	$250,000
Salary Average :	$250,000
Salary Average Remaining :	$250,000
Rem Pitlick	$250,000 (2)
Salary Remaining :	$250,000
Salary Average :	$250,000
Salary Average Remaining :	$250,000
Nick Seeler	$250,000 (2)
Salary Remaining :	$250,000
Salary Average :	$250,000
Salary Average Remaining :	$250,000
Jarred Tinordi	$240,000 (1)
Salary Remaining :	$240,000
Salary Average :	$240,000
Salary Average Remaining :	$240,000
Brendan Smith	$240,000 (1)
Salary Remaining :	$240,000
Salary Average :	$240,000
Salary Average Remaining :	$240,000
Brock McGinn	$230,000 (2)
Salary Remaining :	$230,000
Salary Average :	$230,000
Salary Average Remaining :	$230,000
Henri Jokiharju	$224,700 (3)
Salary Remaining :	$224,700
Salary Average :	$224,700
Salary Average Remaining :	$224,700
Kevin Rooney	$200,000 (1)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
Zach Aston-Reese	$150,000 (2)
Salary Remaining :	$150,000
Salary Average :	$150,000
Salary Average Remaining :	$150,000
Brad Hunt	$150,000 (2)
Salary Remaining :	$150,000
Salary Average :	$150,000
Salary Average Remaining :	$150,000
Derrick Pouliot	$150,000 (2)
Salary Remaining :	$150,000
Salary Average :	$150,000
Salary Average Remaining :	$150,000
Travis Boyd	$150,000 (1)
Salary Remaining :	$150,000
Salary Average :	$150,000
Salary Average Remaining :	$150,000
Nolan Foote	$150,000 (3)
Salary Remaining :	$150,000
Salary Average :	$150,000
Salary Average Remaining :	$150,000
Jakov Novak	$141,700 (3)
Salary Remaining :	$141,700
Salary Average :	$141,700
Salary Average Remaining :	$141,700
Antti Tuomisto	$134,600 (3)
Salary Remaining :	$134,600
Salary Average :	$134,600
Salary Average Remaining :	$134,600
Noah Beck	$134,300 (3)
Salary Remaining :	$134,300
Salary Average :	$134,300
Salary Average Remaining :	$134,300
Justus Annunen	$130,700 (2)
Salary Remaining :	$130,700
Salary Average :	$130,700
Salary Average Remaining :	$130,700
Santeri Hatakka	$130,500 (3)
Salary Remaining :	$130,500
Salary Average :	$130,500
Salary Average Remaining :	$130,500
Jared Wright	$129,500 (3)
Salary Remaining :	$129,500
Salary Average :	$129,500
Salary Average Remaining :	$129,500
Matyas Sapovaliv	$128,600 (3)
Salary Remaining :	$128,600
Salary Average :	$128,600
Salary Average Remaining :	$128,600
Jack Matier	$127,800 (3)
Salary Remaining :	$127,800
Salary Average :	$127,800
Salary Average Remaining :	$127,800
Aydar Suniev	$126,500 (3)
Salary Remaining :	$126,500
Salary Average :	$126,500
Salary Average Remaining :	$126,500
Ian Mitchell	$126,400 (2)
Salary Remaining :	$126,400
Salary Average :	$126,400
Salary Average Remaining :	$126,400
Chase Stillman	$125,100 (3)
Salary Remaining :	$125,100
Salary Average :	$125,100
Salary Average Remaining :	$125,100
Reilly Walsh	$118,100 (2)
Salary Remaining :	$118,100
Salary Average :	$118,100
Salary Average Remaining :	$118,100
Arturs Silovs	$110,600 (2)
Salary Remaining :	$110,600
Salary Average :	$110,600
Salary Average Remaining :	$110,600
Daniil Tarasov	$109,400 (2)
Salary Remaining :	$109,400
Salary Average :	$109,400
Salary Average Remaining :	$109,400
Artur Akhtyamov	$109,000 (3)
Salary Remaining :	$109,000
Salary Average :	$109,000
Salary Average Remaining :	$109,000
Jamie Drysdale	$108,000 (2)
Salary Remaining :	$108,000
Salary Average :	$100,608
Salary Average Remaining :	$100,608
Danny Zhilkin	$104,200 (3)
Salary Remaining :	$104,200
Salary Average :	$104,200
Salary Average Remaining :	$104,200
Riley Sutter	$104,000 (1)
Salary Remaining :	$104,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Thomas Bordeleau	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Tyrel Bauer	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Daniil Chayka	$90,250 (1)
Salary Remaining :	$90,250
Salary Average :	$90,250
Salary Average Remaining :	$90,250
Eemil Viro	$90,250 (1)
Salary Remaining :	$90,250
Salary Average :	$90,250
Salary Average Remaining :	$90,250
Elliot Desnoyers	$85,417 (1)
Salary Remaining :	$85,417
Salary Average :	$85,417
Salary Average Remaining :	$85,417
Will Smith	$80,000 (3)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Lukas Cormier	$79,333 (1)
Salary Remaining :	$79,333
Salary Average :	$79,333
Salary Average Remaining :	$79,333
Anthony Richard	$78,000 (3)
Salary Remaining :	$78,000
Salary Average :	$78,000
Salary Average Remaining :	$78,000
Xavier Simoneau	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Ilya Nikolaev	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	48
Salary Commitment
Year 2025 : $7,581,450
Year 2026 : $6,042,200
Year 2027 : $2,772,600
Year 2028 : $0
Salary Average Commitment
Year 2025 : $7,545,058
Year 2026 : $6,034,808
Year 2027 : $2,772,600
Year 2028 : $0

Whalers

Arena Capacity - Ticket Price Attendance - %
Arena Name	RBC Center
Level 1:	6000 - $110 - 0 - 0.00%
Level 2:	5000 - $65 - 0 - 0.00%
Level 3:	2000 - $40 - 0 - 0.00%
Level 4:	4000 - $24 - 0 - 0.00%
Luxury :	1000 - $212 - 0 - 0.00%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $16 - 0 - 0.00%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	2
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	2
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$78,558,333
Farm Players Total Salaries	$2,720,233
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $74,500,000	$0
Estimate Over Minimum Salary Cap of $58,500,000	$0
Current Bank Account	$103,381,812
Projected Bank Account	$103,381,812

Pro Players Salaries
David Savard	$7,120,000 (1)
-Salary Remaining :	$7,120,000
-Salary Average :	$7,120,000
-Salary Average Remaining :	$7,120,000
Vladimir Tarasenko	$6,255,000 (2)
-Salary Remaining :	$6,255,000
-Salary Average :	$6,255,000
-Salary Average Remaining :	$6,255,000
Jordan Staal	$5,650,000 (3)
-Salary Remaining :	$5,650,000
-Salary Average :	$5,650,000
-Salary Average Remaining :	$5,650,000
Mikael Backlund	$5,650,000 (3)
-Salary Remaining :	$5,650,000
-Salary Average :	$5,650,000
-Salary Average Remaining :	$5,650,000
Kyle Palmieri	$5,650,000 (3)
-Salary Remaining :	$5,650,000
-Salary Average :	$5,650,000
-Salary Average Remaining :	$5,650,000
Jani Hakanpaa	$4,755,000 (1)
-Salary Remaining :	$4,755,000
-Salary Average :	$4,755,000
-Salary Average Remaining :	$4,755,000
Simon Benoit	$4,107,000 (3)
-Salary Remaining :	$4,107,000
-Salary Average :	$4,107,000
-Salary Average Remaining :	$4,107,000
Daniel Walcott	$4,000,000 (1)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Tory Dello	$4,000,000 (1)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Jared McCann	$3,560,000 (1)
-Salary Remaining :	$3,560,000
-Salary Average :	$2,984,000
-Salary Average Remaining :	$2,984,000
Nick Blankenburg	$3,550,000 (3)
-Salary Remaining :	$3,550,000
-Salary Average :	$3,550,000
-Salary Average Remaining :	$3,550,000
Barrett Hayton	$3,370,000 (3)
-Salary Remaining :	$3,370,000
-Salary Average :	$3,370,000
-Salary Average Remaining :	$3,370,000
Andrei Kuzmenko	$3,336,000 (1)
-Salary Remaining :	$3,336,000
-Salary Average :	$3,336,000
-Salary Average Remaining :	$3,336,000
Elvis Merzlikins	$3,179,000 (1)
-Salary Remaining :	$3,179,000
-Salary Average :	$780,000
-Salary Average Remaining :	$780,000
Troy Terry	$2,361,000 (2)
-Salary Remaining :	$2,361,000
-Salary Average :	$750,000
-Salary Average Remaining :	$750,000
Sam Bennett	$2,050,000 (1)
-Salary Remaining :	$2,050,000
-Salary Average :	$1,209,000
-Salary Average Remaining :	$1,209,000
Urho Vaakanainen	$1,893,000 (3)
-Salary Remaining :	$1,893,000
-Salary Average :	$1,893,000
-Salary Average Remaining :	$1,893,000
Jack Quinn	$1,811,000 (2)
-Salary Remaining :	$1,811,000
-Salary Average :	$890,042
-Salary Average Remaining :	$890,042
Ryan Donato	$1,765,000 (2)
-Salary Remaining :	$1,765,000
-Salary Average :	$925,000
-Salary Average Remaining :	$925,000
Mario Ferraro	$1,502,000 (1)
-Salary Remaining :	$1,502,000
-Salary Average :	$812,000
-Salary Average Remaining :	$812,000
Eetu Luostarinen	$1,148,000 (1)
-Salary Remaining :	$1,148,000
-Salary Average :	$801,000
-Salary Average Remaining :	$801,000
Cayden Primeau	$983,000 (1)
-Salary Remaining :	$983,000
-Salary Average :	$824,000
-Salary Average Remaining :	$824,000
Ridly Greig	$863,333 (1)
-Salary Remaining :	$863,333
-Salary Average :	$863,333
-Salary Average Remaining :	$863,333
Total Pro Players	23
Salary Commitment
Year 2025 : $78,558,333
Year 2026 : $42,062,000
Year 2027 : $29,870,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $70,174,375
Year 2026 : $38,690,042
Year 2027 : $29,870,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $78,558,333
Year 2026 : $42,062,000
Year 2027 : $29,870,000
Year 2028 : $0

Farm Players Salaries
Mikey Eyssimont	$154,300 (2)
Salary Remaining :	$154,300
Salary Average :	$82,276
Salary Average Remaining :	$82,276
Matt Savoie	$147,100 (3)
Salary Remaining :	$147,100
Salary Average :	$147,100
Salary Average Remaining :	$147,100
Joakim Ryan	$141,400 (2)
Salary Remaining :	$141,400
Salary Average :	$141,400
Salary Average Remaining :	$141,400
Ian Moore	$138,200 (3)
Salary Remaining :	$138,200
Salary Average :	$138,200
Salary Average Remaining :	$138,200
Artem Shlaine	$133,900 (3)
Salary Remaining :	$133,900
Salary Average :	$133,900
Salary Average Remaining :	$133,900
Quinn Olson	$133,300 (3)
Salary Remaining :	$133,300
Salary Average :	$133,300
Salary Average Remaining :	$133,300
Samuel Savoie	$128,900 (3)
Salary Remaining :	$128,900
Salary Average :	$128,900
Salary Average Remaining :	$128,900
Samuel Honzek	$127,700 (3)
Salary Remaining :	$127,700
Salary Average :	$127,700
Salary Average Remaining :	$127,700
Aatu Jamsen	$126,600 (3)
Salary Remaining :	$126,600
Salary Average :	$126,600
Salary Average Remaining :	$126,600
Koehn Ziemmer	$126,500 (3)
Salary Remaining :	$126,500
Salary Average :	$126,500
Salary Average Remaining :	$126,500
Ty Young	$124,500 (3)
Salary Remaining :	$124,500
Salary Average :	$124,500
Salary Average Remaining :	$124,500
Mathieu Olivier	$124,000 (1)
Salary Remaining :	$124,000
Salary Average :	$124,000
Salary Average Remaining :	$124,000
Carsen Twarynski	$104,400 (1)
Salary Remaining :	$104,400
Salary Average :	$104,400
Salary Average Remaining :	$104,400
Montana Onyebuchi	$95,000 (1)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Anton Malmstrom	$95,000 (1)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Jeremie Bucheler	$95,000 (1)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Aidan Fulp	$95,000 (1)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Keaton Mastrodonato	$95,000 (1)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Sam Morton	$95,000 (1)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Will MacKinnon	$95,000 (1)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Daniel Torgersson	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Ozzy Wiesblatt	$86,333 (1)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
Paul Cotter	$85,600 (1)
Salary Remaining :	$85,600
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Chris Jandric	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
William Wallinder	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	25
Salary Commitment
Year 2025 : $2,720,233
Year 2026 : $1,562,400
Year 2027 : $1,186,700
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,637,609
Year 2026 : $1,490,376
Year 2027 : $1,186,700
Year 2028 : $0

Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	6000 - $80 - 0 - 0.00%
Level 2:	5000 - $50 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $20 - 0 - 0.00%
Luxury :	1000 - $400 - 0 - 0.00%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $25 - 0 - 0.00%
Farm Level 2:	1000 - $10 - 0 - 0.00%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	2
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	2
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$68,815,334
Farm Players Total Salaries	$5,083,516
Coaches Total Salaries	$7,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $74,500,000	$0
Estimate Over Minimum Salary Cap of $58,500,000	$0
Current Bank Account	$184,214,199
Projected Bank Account	$184,214,199

Pro Players Salaries
J.T. Miller	$11,200,000 (1)
-Salary Remaining :	$11,200,000
-Salary Average :	$11,200,000
-Salary Average Remaining :	$11,200,000
Mike Matheson (1 Way Contract)	$6,000,000 (3)
-Salary Remaining :	$6,000,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$6,000,000
Joshua Norris	$5,512,000 (3)
-Salary Remaining :	$5,512,000
-Salary Average :	$5,512,000
-Salary Average Remaining :	$5,512,000
Matt Duchene	$4,569,000 (3)
-Salary Remaining :	$4,569,000
-Salary Average :	$4,569,000
-Salary Average Remaining :	$4,569,000
Andrei Svechnikov	$4,500,000 (5)
-Salary Remaining :	$4,500,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$4,500,000
Juraj Slafkovsky	$4,450,000 (1)
-Salary Remaining :	$4,450,000
-Salary Average :	$4,450,000
-Salary Average Remaining :	$4,450,000
Jake Oettinger	$3,974,000 (3)
-Salary Remaining :	$3,974,000
-Salary Average :	$3,612,000
-Salary Average Remaining :	$3,612,000
Noah Hanifin	$3,672,000 (3)
-Salary Remaining :	$3,672,000
-Salary Average :	$3,672,000
-Salary Average Remaining :	$3,672,000
Pierre-Luc Dubois	$3,620,000 (2)
-Salary Remaining :	$3,620,000
-Salary Average :	$750,000
-Salary Average Remaining :	$750,000
Dylan Cozens	$3,172,000 (2)
-Salary Remaining :	$3,172,000
-Salary Average :	$894,167
-Salary Average Remaining :	$894,167
Trevor Zegras	$3,101,000 (2)
-Salary Remaining :	$3,101,000
-Salary Average :	$750,830
-Salary Average Remaining :	$750,830
Lane Hutson	$3,023,000 (3)
-Salary Remaining :	$3,023,000
-Salary Average :	$3,023,000
-Salary Average Remaining :	$3,023,000
Jason Robertson	$2,945,000 (1)
-Salary Remaining :	$2,945,000
-Salary Average :	$816,000
-Salary Average Remaining :	$816,000
William Eklund	$1,744,167 (1)
-Salary Remaining :	$1,744,167
-Salary Average :	$1,744,167
-Salary Average Remaining :	$1,744,167
Dylan Guenther	$1,744,167 (1)
-Salary Remaining :	$1,744,167
-Salary Average :	$1,744,167
-Salary Average Remaining :	$1,744,167
Thomas Harley	$1,314,000 (2)
-Salary Remaining :	$1,314,000
-Salary Average :	$968,892
-Salary Average Remaining :	$968,892
Jakub Dobes	$925,000 (1)
-Salary Remaining :	$925,000
-Salary Average :	$925,000
-Salary Average Remaining :	$925,000
Matthew Knies	$925,000 (1)
-Salary Remaining :	$925,000
-Salary Average :	$925,000
-Salary Average Remaining :	$925,000
Brock Faber	$925,000 (1)
-Salary Remaining :	$925,000
-Salary Average :	$925,000
-Salary Average Remaining :	$925,000
Zach Bogosian	$750,000 (1)
-Salary Remaining :	$750,000
-Salary Average :	$750,000
-Salary Average Remaining :	$750,000
Rasmus Ristolainen	$750,000 (1)
-Salary Remaining :	$750,000
-Salary Average :	$750,000
-Salary Average Remaining :	$750,000
Total Pro Players	21
Salary Commitment
Year 2025 : $68,815,334
Year 2026 : $42,095,000
Year 2027 : $30,527,000
Year 2028 : $4,500,000
Salary Average Commitment
Year 2025 : $58,481,223
Year 2026 : $34,251,889
Year 2027 : $30,888,000
Year 2028 : $4,500,000
Salary Cap with 1 Way Contract
Year 2025 : $68,815,334
Year 2026 : $42,457,000
Year 2027 : $31,250,000
Year 2028 : $4,500,000

Farm Players Salaries
Arvid Soderblom	$254,300 (3)
Salary Remaining :	$254,300
Salary Average :	$254,300
Salary Average Remaining :	$254,300
Andrew Mangiapane	$200,600 (3)
Salary Remaining :	$200,600
Salary Average :	$200,600
Salary Average Remaining :	$200,600
Vince Dunn	$195,000 (1)
Salary Remaining :	$195,000
Salary Average :	$81,000
Salary Average Remaining :	$81,000
Jonas Siegenthaler	$193,300 (2)
Salary Remaining :	$193,300
Salary Average :	$75,478
Salary Average Remaining :	$75,478
Jack Drury	$170,100 (3)
Salary Remaining :	$170,100
Salary Average :	$170,100
Salary Average Remaining :	$170,100
Kirby Dach	$169,400 (1)
Salary Remaining :	$169,400
Salary Average :	$77,300
Salary Average Remaining :	$77,300
Mark Jankowski	$150,000 (1)
Salary Remaining :	$150,000
Salary Average :	$150,000
Salary Average Remaining :	$150,000
Jackson Blake	$148,700 (3)
Salary Remaining :	$148,700
Salary Average :	$148,700
Salary Average Remaining :	$148,700
Peyton Krebs	$146,700 (2)
Salary Remaining :	$146,700
Salary Average :	$90,937
Salary Average Remaining :	$90,937
Dylan Samberg	$145,000 (2)
Salary Remaining :	$145,000
Salary Average :	$80,185
Salary Average Remaining :	$80,185
Joakim Kemell	$145,000 (1)
Salary Remaining :	$145,000
Salary Average :	$145,000
Salary Average Remaining :	$145,000
Brett Berard	$142,200 (3)
Salary Remaining :	$142,200
Salary Average :	$142,200
Salary Average Remaining :	$142,200
Dalibor Dvorsky	$142,000 (3)
Salary Remaining :	$142,000
Salary Average :	$142,000
Salary Average Remaining :	$142,000
Brandon Bussi	$141,300 (2)
Salary Remaining :	$141,300
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Sean Farrell	$141,100 (3)
Salary Remaining :	$141,100
Salary Average :	$141,100
Salary Average Remaining :	$141,100
Maveric Lamoureux	$141,000 (3)
Salary Remaining :	$141,000
Salary Average :	$141,000
Salary Average Remaining :	$141,000
Arthur Kaliyev	$139,700 (2)
Salary Remaining :	$139,700
Salary Average :	$85,967
Salary Average Remaining :	$85,967
Lukas Dostal	$132,900 (1)
Salary Remaining :	$132,900
Salary Average :	$90,477
Salary Average Remaining :	$90,477
Josh Filmon	$131,700 (3)
Salary Remaining :	$131,700
Salary Average :	$131,700
Salary Average Remaining :	$131,700
Mats Lindgren	$131,200 (3)
Salary Remaining :	$131,200
Salary Average :	$131,200
Salary Average Remaining :	$131,200
Niko Huuhtanen	$129,200 (3)
Salary Remaining :	$129,200
Salary Average :	$129,200
Salary Average Remaining :	$129,200
Alexis Gendron	$128,800 (3)
Salary Remaining :	$128,800
Salary Average :	$128,800
Salary Average Remaining :	$128,800
Jack Devine	$128,500 (3)
Salary Remaining :	$128,500
Salary Average :	$128,500
Salary Average Remaining :	$128,500
Samu Tuomaala	$128,200 (3)
Salary Remaining :	$128,200
Salary Average :	$128,200
Salary Average Remaining :	$128,200
Carson Rehkopf	$127,100 (3)
Salary Remaining :	$127,100
Salary Average :	$127,100
Salary Average Remaining :	$127,100
Stanislav Svozil	$113,400 (3)
Salary Remaining :	$113,400
Salary Average :	$113,400
Salary Average Remaining :	$113,400
Chad Ruhwedel	$101,800 (1)
Salary Remaining :	$101,800
Salary Average :	$101,800
Salary Average Remaining :	$101,800
Collin Graf	$100,000 (3)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Carl Lindbom	$98,300 (3)
Salary Remaining :	$98,300
Salary Average :	$98,300
Salary Average Remaining :	$98,300
Aleksei Kolosov	$98,000 (3)
Salary Remaining :	$98,000
Salary Average :	$98,000
Salary Average Remaining :	$98,000
Pavel Mintyukov	$91,833 (2)
Salary Remaining :	$91,833
Salary Average :	$91,833
Salary Average Remaining :	$91,833
Wyatt Kaiser	$91,667 (1)
Salary Remaining :	$91,667
Salary Average :	$91,667
Salary Average Remaining :	$91,667
Jack Thompson	$90,250 (1)
Salary Remaining :	$90,250
Salary Average :	$90,250
Salary Average Remaining :	$90,250
Samuel Fagemo	$89,100 (1)
Salary Remaining :	$89,100
Salary Average :	$81,014
Salary Average Remaining :	$81,014
Fedor Svechkov	$85,000 (3)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Jeremie Poirier	$83,333 (1)
Salary Remaining :	$83,333
Salary Average :	$83,333
Salary Average Remaining :	$83,333
Trent Miner	$82,833 (2)
Salary Remaining :	$82,833
Salary Average :	$82,833
Salary Average Remaining :	$82,833
Marshall Warren	$80,000 (3)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Tye Kartye	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Total Farm Players	39
Salary Commitment
Year 2025 : $5,083,516
Year 2026 : $3,760,066
Year 2027 : $2,819,400
Year 2028 : $0
Salary Average Commitment
Year 2025 : $4,468,474
Year 2026 : $3,401,633
Year 2027 : $2,819,400
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	$111,251,516	$21,848,728	$52,651,272	-$36,651,272	$1,133,136	$97,866,864	20	26	46
Blackhawks	$85,055,594	$13,736,968	$60,763,032	-$44,763,032	$1,838,624	$97,161,376	21	32	53
Blue Jackets	$120,058,597	$22,837,816	$51,662,184	-$35,662,184	$805,088	$98,194,912	21	19	40
Blues	$241,650,752	$24,187,632	$50,312,368	-$34,312,368	$1,426,816	$97,573,184	22	29	51
Bruins	$136,219,246	$26,748,728	$47,751,272	-$31,751,272	$1,902,696	$97,097,304	20	34	54
Canadiens	$69,130,782	$22,141,464	$52,358,536	-$36,358,536	$1,088,920	$97,911,080	20	26	46
Canucks	$21,004,832	$11,679,032	$62,820,968	-$46,820,968	$1,879,224	$97,120,776	20	35	55
Capitals	$122,006,698	$28,195,640	$46,304,360	-$30,304,360	$1,930,448	$97,069,552	20	40	60
Coyotes	$71,832,250	$15,662,064	$58,837,936	-$42,837,936	$1,388,944	$97,611,056	21	31	52
Devils	$14,963,149	$27,446,912	$47,053,088	-$31,053,088	$942,512	$98,057,488	20	21	41
Ducks	$128,896,455	$27,746,184	$46,753,816	-$30,753,816	$1,256,440	$97,743,560	20	26	46
Flames	$58,944,416	$28,475,272	$46,024,728	-$30,024,728	$1,034,760	$97,965,240	20	21	41
Flyers	$34,810,728	$33,221,152	$41,278,848	-$25,278,848	$1,303,744	$97,696,256	21	35	56
Golden Knights	$26,409,927	$24,300,360	$50,199,640	-$34,199,640	$577,584	$98,422,416	22	15	37
Islanders	$109,492,436	$28,769,336	$45,730,664	-$29,730,664	$593,800	$98,406,200	20	13	33
Jets	($3,606,768)	$21,351,760	$53,148,240	-$37,148,240	$1,338,120	$97,661,880	20	24	44
Kings	$32,376,039	$30,703,456	$43,796,544	-$27,796,544	$502,160	$98,497,840	20	12	32
Lightning	$72,330,278	$23,554,304	$50,945,696	-$34,945,696	$928,736	$98,071,264	21	23	44
Maple Leafs	$97,528,440	$18,287,816	$56,212,184	-$40,212,184	$1,610,784	$97,389,216	20	38	58
Oilers	$133,296,922	$26,958,696	$47,541,304	-$31,541,304	$1,632,608	$97,367,392	21	31	52
Panthers	$65,851,452	$16,309,880	$58,190,120	-$42,190,120	$998,528	$98,001,472	21	26	47
Penguins	$29,780,953	$13,853,744	$60,646,256	-$44,646,256	$2,712,872	$96,287,128	21	43	64
Predators	$21,023,235	$15,819,640	$58,680,360	-$42,680,360	$851,240	$98,148,760	20	19	39
Rangers	$129,183,137	$21,405,456	$53,094,544	-$37,094,544	$865,128	$98,134,872	21	20	41
Red Wings	$152,965,070	$18,931,272	$55,568,728	-$39,568,728	$584,312	$98,415,688	21	14	35
Sabres	$120,589,407	$25,404,968	$49,095,032	-$33,095,032	$973,536	$98,026,464	21	15	36
Senators	$148,468,187	$24,301,640	$50,198,360	-$34,198,360	$844,160	$98,155,840	20	20	40
Sharks	$143,943,952	$30,029,312	$44,470,688	-$28,470,688	$851,712	$98,148,288	23	17	40
Stars	$118,727,919	$30,808,888	$43,691,112	-$27,691,112	$2,756,888	$96,243,112	27	48	75
Whalers	$103,381,812	$28,566,664	$45,933,336	-$29,933,336	$989,176	$98,010,824	23	25	48
Wild	$184,214,199	$25,023,760	$49,476,240	-$33,476,240	$1,848,552	$97,151,448	21	39	60

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 - %