He Shoots He Scores FHL

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	6000 - $100 - 4,276 - 71.27%
Level 2:	5000 - $65 - 3,770 - 75.39%
Level 3:	2000 - $42 - 1,532 - 76.60%
Level 4:	4000 - $30 - 2,634 - 65.85%
Luxury :	1000 - $150 - 1,000 - 100.00%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $35 - 1,397 - 69.83%
Farm Level 2:	1000 - $15 - 816 - 81.60%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	41
Average Attendance - %	13,212 - 73.40%
Average Income per Game	$1,439,312
Year to Date Revenue	$2,878,624
Farm
Home Games Left	41
Average Attendance - %	2,213 - 73.75%
Average Income per Game	$91,065
Year to Date Revenue	$182,130
Expense
Pro Players Total Salaries	$67,474,000
Farm Players Total Salaries	$2,832,117
Coaches Total Salaries	$1,750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$2,282,468
Farm Year To Date Expenses	$127,932
Pro Salary Cap To Date	$2,249,132
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$59,011,792
Farm Estimated Season Revenue	$3,733,665
Pro Remaining Season Days	116
Pro Expenses Per Days	$570,617
Pro Estimated Expenses	$66,191,572
Farm Remaining Season Days	108
Farm Expenses Per Days	$31,983
Farm Estimated Expenses	$3,454,164
Estimated Season Expenses	$69,645,736
Estimated Season Salary Cap	$67,473,960
Estimate Under Maximum Salary Cap of $74,500,000	$7,026,040
Estimate Over Minimum Salary Cap of $58,500,000	$8,973,960
Current Bank Account	$111,901,870
Projected Bank Account	$105,001,591

Pro Players Salaries
Nikita Kucherov	$9,500,000 (1)
-Salary Remaining :	$9,183,333
-Salary Average :	$9,500,000
-Salary Average Remaining :	$9,183,333
Valeri Nichushkin	$6,000,000 (3)
-Salary Remaining :	$5,800,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$5,800,000
Jack Eichel	$4,602,000 (2)
-Salary Remaining :	$4,448,600
-Salary Average :	$3,495,000
-Salary Average Remaining :	$3,378,500
Kevin Fiala	$4,591,000 (3)
-Salary Remaining :	$4,437,967
-Salary Average :	$4,591,000
-Salary Average Remaining :	$4,437,967
Teuvo Teravainen	$4,500,000 (1)
-Salary Remaining :	$4,350,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$4,350,000
Drew Doughty	$4,316,000 (2)
-Salary Remaining :	$4,172,133
-Salary Average :	$4,385,000
-Salary Average Remaining :	$4,238,833
Mitch Marner	$4,179,000 (2)
-Salary Remaining :	$4,039,700
-Salary Average :	$4,179,000
-Salary Average Remaining :	$4,039,700
Shea Theodore	$3,458,000 (2)
-Salary Remaining :	$3,342,733
-Salary Average :	$3,017,000
-Salary Average Remaining :	$2,916,433
Tom Wilson	$3,300,000 (2)
-Salary Remaining :	$3,190,000
-Salary Average :	$3,300,000
-Salary Average Remaining :	$3,190,000
Stuart Skinner	$3,226,000 (2)
-Salary Remaining :	$3,118,467
-Salary Average :	$3,226,000
-Salary Average Remaining :	$3,118,467
Dougie Hamilton	$3,146,000 (1)
-Salary Remaining :	$3,041,133
-Salary Average :	$3,940,000
-Salary Average Remaining :	$3,808,667
Sam Reinhart	$2,964,000 (1)
-Salary Remaining :	$2,865,200
-Salary Average :	$1,814,000
-Salary Average Remaining :	$1,753,533
Nick Paul	$2,948,000 (2)
-Salary Remaining :	$2,849,733
-Salary Average :	$2,948,000
-Salary Average Remaining :	$2,849,733
Rasmus Andersson	$2,108,000 (1)
-Salary Remaining :	$2,037,733
-Salary Average :	$2,100,000
-Salary Average Remaining :	$2,030,000
Alex Steeves	$1,559,000 (3)
-Salary Remaining :	$1,507,033
-Salary Average :	$1,559,000
-Salary Average Remaining :	$1,507,033
Colin White	$1,458,000 (1)
-Salary Remaining :	$1,409,400
-Salary Average :	$750,000
-Salary Average Remaining :	$725,000
Luca Del Bel Belluz	$1,412,000 (3)
-Salary Remaining :	$1,364,933
-Salary Average :	$1,412,000
-Salary Average Remaining :	$1,364,933
Isaiah George	$1,382,000 (3)
-Salary Remaining :	$1,335,933
-Salary Average :	$1,382,000
-Salary Average Remaining :	$1,335,933
Alexandre Carrier	$1,067,000 (2)
-Salary Remaining :	$1,031,433
-Salary Average :	$1,777,000
-Salary Average Remaining :	$1,717,767
Trevor van Riemsdyk	$938,000 (1)
-Salary Remaining :	$906,733
-Salary Average :	$1,042,000
-Salary Average Remaining :	$1,007,267
Leevi Merilainen	$820,000 (1)
-Salary Remaining :	$792,667
-Salary Average :	$820,000
-Salary Average Remaining :	$792,667
Total Pro Players	21
Salary Commitment
Year 2025 : $67,474,000
Year 2026 : $42,040,000
Year 2027 : $14,944,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $65,737,000
Year 2026 : $41,271,000
Year 2027 : $14,944,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $67,474,000
Year 2026 : $42,040,000
Year 2027 : $14,944,000
Year 2028 : $0

Farm Players Salaries
Calen Addison	$163,600 (2)
Salary Remaining :	$157,757
Salary Average :	$163,600
Salary Average Remaining :	$157,757
Ville Ottavainen	$139,700 (3)
Salary Remaining :	$134,711
Salary Average :	$139,700
Salary Average Remaining :	$134,711
Jacob Bernard-Docker	$135,000 (2)
Salary Remaining :	$130,179
Salary Average :	$135,000
Salary Average Remaining :	$130,179
Domenick Fensore	$135,000 (3)
Salary Remaining :	$130,179
Salary Average :	$135,000
Salary Average Remaining :	$130,179
Ty Smith	$132,500 (2)
Salary Remaining :	$127,768
Salary Average :	$132,500
Salary Average Remaining :	$127,768
Ben Hemmerling	$131,700 (3)
Salary Remaining :	$126,996
Salary Average :	$131,700
Salary Average Remaining :	$126,996
Seamus Casey	$131,700 (3)
Salary Remaining :	$126,996
Salary Average :	$131,700
Salary Average Remaining :	$126,996
Maxim Barbashev	$129,100 (3)
Salary Remaining :	$124,489
Salary Average :	$129,100
Salary Average Remaining :	$124,489
Jett Luchanko	$128,700 (3)
Salary Remaining :	$124,104
Salary Average :	$128,700
Salary Average Remaining :	$124,104
Roman Schmidt	$127,700 (3)
Salary Remaining :	$123,139
Salary Average :	$127,700
Salary Average Remaining :	$123,139
Calle Odelius	$127,700 (3)
Salary Remaining :	$123,139
Salary Average :	$127,700
Salary Average Remaining :	$123,139
Gleb Trikozov	$125,700 (3)
Salary Remaining :	$121,211
Salary Average :	$125,700
Salary Average Remaining :	$121,211
Jake Wise	$120,600 (3)
Salary Remaining :	$116,293
Salary Average :	$120,600
Salary Average Remaining :	$116,293
Alex Jefferies	$116,700 (3)
Salary Remaining :	$112,532
Salary Average :	$116,700
Salary Average Remaining :	$112,532
Reece Newkirk	$113,000 (3)
Salary Remaining :	$108,964
Salary Average :	$113,000
Salary Average Remaining :	$108,964
Brandon Biro	$112,500 (1)
Salary Remaining :	$108,482
Salary Average :	$112,500
Salary Average Remaining :	$108,482
Jack LaFontaine	$110,100 (3)
Salary Remaining :	$106,168
Salary Average :	$110,100
Salary Average Remaining :	$106,168
Nikita Pavlychev	$101,400 (2)
Salary Remaining :	$97,779
Salary Average :	$101,400
Salary Average Remaining :	$97,779
Ivan Miroshnichenko	$95,000 (2)
Salary Remaining :	$91,607
Salary Average :	$95,000
Salary Average Remaining :	$91,607
Jakub Skarek	$94,800 (2)
Salary Remaining :	$91,414
Salary Average :	$94,800
Salary Average Remaining :	$91,414
Jan Mysak	$90,250 (1)
Salary Remaining :	$87,027
Salary Average :	$90,250
Salary Average Remaining :	$87,027
Mason Geertsen	$90,000 (2)
Salary Remaining :	$86,786
Salary Average :	$90,000
Salary Average Remaining :	$86,786
Hayden Hodgson	$90,000 (2)
Salary Remaining :	$86,786
Salary Average :	$90,000
Salary Average Remaining :	$86,786
Zayde Wisdom	$89,667 (1)
Salary Remaining :	$86,464
Salary Average :	$89,667
Salary Average Remaining :	$86,464
Total Farm Players	24
Salary Commitment
Year 2025 : $2,832,117
Year 2026 : $2,539,700
Year 2027 : $1,637,400
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,832,117
Year 2026 : $2,539,700
Year 2027 : $1,637,400
Year 2028 : $0

Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	6000 - $100 - 4,460 - 74.33%
Level 2:	5000 - $60 - 4,972 - 99.43%
Level 3:	2000 - $35 - 1,962 - 98.10%
Level 4:	4000 - $20 - 3,938 - 98.44%
Luxury :	1000 - $125 - 1,000 - 100.00%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $35 - 1,517 - 75.85%
Farm Level 2:	1000 - $15 - 766 - 76.55%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	41
Average Attendance - %	16,331 - 90.73%
Average Income per Game	$1,514,824
Year to Date Revenue	$3,029,647
Farm
Home Games Left	41
Average Attendance - %	2,283 - 76.08%
Average Income per Game	$96,221
Year to Date Revenue	$192,441
Expense
Pro Players Total Salaries	$59,285,667
Farm Players Total Salaries	$3,005,317
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$2,009,524
Farm Year To Date Expenses	$143,048
Pro Salary Cap To Date	$1,976,188
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$62,107,764
Farm Estimated Season Revenue	$3,945,040
Pro Remaining Season Days	116
Pro Expenses Per Days	$502,381
Pro Estimated Expenses	$58,276,196
Farm Remaining Season Days	108
Farm Expenses Per Days	$35,762
Farm Estimated Expenses	$3,862,296
Estimated Season Expenses	$62,138,492
Estimated Season Salary Cap	$59,285,640
Estimate Under Maximum Salary Cap of $74,500,000	$15,214,360
Estimate Over Minimum Salary Cap of $58,500,000	$785,640
Current Bank Account	$81,125,110
Projected Bank Account	$85,039,422

Pro Players Salaries
Anthony DeAngelo	$4,750,000 (1)
-Salary Remaining :	$4,591,667
-Salary Average :	$4,750,000
-Salary Average Remaining :	$4,591,667
Jason Zucker	$4,550,000 (1)
-Salary Remaining :	$4,398,333
-Salary Average :	$4,550,000
-Salary Average Remaining :	$4,398,333
J.T. Compher	$3,000,000 (2)
-Salary Remaining :	$2,900,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$2,900,000
Casey Dornbach	$2,999,000 (1)
-Salary Remaining :	$2,899,033
-Salary Average :	$2,999,000
-Salary Average Remaining :	$2,899,033
Brennan Saulnier	$2,999,000 (1)
-Salary Remaining :	$2,899,033
-Salary Average :	$2,999,000
-Salary Average Remaining :	$2,899,033
Travis Mitchell	$2,999,000 (1)
-Salary Remaining :	$2,899,033
-Salary Average :	$2,999,000
-Salary Average Remaining :	$2,899,033
Sam Bitten	$2,999,000 (1)
-Salary Remaining :	$2,899,033
-Salary Average :	$2,999,000
-Salary Average Remaining :	$2,899,033
Mark Duarte	$2,999,000 (1)
-Salary Remaining :	$2,899,033
-Salary Average :	$2,999,000
-Salary Average Remaining :	$2,899,033
Jake Middleton	$2,500,000 (3)
-Salary Remaining :	$2,416,667
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,416,667
Jonathan Drouin	$2,285,000 (1)
-Salary Remaining :	$2,208,833
-Salary Average :	$2,285,000
-Salary Average Remaining :	$2,208,833
Blake Lizotte	$2,250,000 (1)
-Salary Remaining :	$2,175,000
-Salary Average :	$2,250,000
-Salary Average Remaining :	$2,175,000
Parker Kelly	$2,242,000 (3)
-Salary Remaining :	$2,167,267
-Salary Average :	$2,242,000
-Salary Average Remaining :	$2,167,267
Yegor Chinakhov	$2,228,000 (3)
-Salary Remaining :	$2,153,733
-Salary Average :	$2,228,000
-Salary Average Remaining :	$2,153,733
Ryan Poehling	$1,657,000 (1)
-Salary Remaining :	$1,601,767
-Salary Average :	$1,657,000
-Salary Average Remaining :	$1,601,767
Artyom Levshunov	$1,474,000 (3)
-Salary Remaining :	$1,424,867
-Salary Average :	$1,474,000
-Salary Average Remaining :	$1,424,867
Liam Foudy	$1,445,000 (2)
-Salary Remaining :	$1,396,833
-Salary Average :	$1,445,000
-Salary Average Remaining :	$1,396,833
Tyler Inamoto	$1,320,000 (3)
-Salary Remaining :	$1,276,000
-Salary Average :	$1,320,000
-Salary Average Remaining :	$1,276,000
Ty Dellandrea	$1,291,000 (2)
-Salary Remaining :	$1,247,967
-Salary Average :	$789,699
-Salary Average Remaining :	$763,376
Jakub Stancl	$1,252,000 (3)
-Salary Remaining :	$1,210,267
-Salary Average :	$1,252,000
-Salary Average Remaining :	$1,210,267
Connor Dewar	$1,241,000 (1)
-Salary Remaining :	$1,199,633
-Salary Average :	$1,241,000
-Salary Average Remaining :	$1,199,633
Michael Amadio	$1,167,000 (1)
-Salary Remaining :	$1,128,100
-Salary Average :	$1,296,667
-Salary Average Remaining :	$1,253,445
Marc Del Gaizo	$1,137,000 (2)
-Salary Remaining :	$1,099,100
-Salary Average :	$1,137,000
-Salary Average Remaining :	$1,099,100
Lucas Johansen	$1,001,000 (2)
-Salary Remaining :	$967,633
-Salary Average :	$1,001,000
-Salary Average Remaining :	$967,633
Adam Erne	$1,000,000 (1)
-Salary Remaining :	$966,667
-Salary Average :	$1,000,000
-Salary Average Remaining :	$966,667
Ryan McGregor	$991,000 (2)
-Salary Remaining :	$957,967
-Salary Average :	$991,000
-Salary Average Remaining :	$957,967
Brayden Pachal	$989,000 (1)
-Salary Remaining :	$956,033
-Salary Average :	$989,000
-Salary Average Remaining :	$956,033
Lucas Edmonds	$950,000 (1)
-Salary Remaining :	$918,333
-Salary Average :	$950,000
-Salary Average Remaining :	$918,333
Eetu Makiniemi	$949,000 (3)
-Salary Remaining :	$917,367
-Salary Average :	$949,000
-Salary Average Remaining :	$917,367
Devon Levi	$925,000 (1)
-Salary Remaining :	$894,167
-Salary Average :	$925,000
-Salary Average Remaining :	$894,167
Conor Timmins	$850,000 (1)
-Salary Remaining :	$821,667
-Salary Average :	$850,000
-Salary Average Remaining :	$821,667
Adam Edstrom	$846,667 (1)
-Salary Remaining :	$818,445
-Salary Average :	$846,667
-Salary Average Remaining :	$818,445
Leo Loof	$0 (0)
Total Pro Players	32
Salary Commitment
Year 2025 : $59,285,667
Year 2026 : $20,830,000
Year 2027 : $11,965,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $58,914,033
Year 2026 : $20,328,699
Year 2027 : $11,965,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $59,285,667
Year 2026 : $20,830,000
Year 2027 : $11,965,000
Year 2028 : $0

Farm Players Salaries
Mark Senden	$299,900 (1)
Salary Remaining :	$289,189
Salary Average :	$299,900
Salary Average Remaining :	$289,189
Jake Bean	$295,000 (2)
Salary Remaining :	$284,464
Salary Average :	$295,000
Salary Average Remaining :	$284,464
Sebastian Aho2	$199,500 (1)
Salary Remaining :	$192,375
Salary Average :	$199,500
Salary Average Remaining :	$192,375
Jesse Ylonen	$186,400 (2)
Salary Remaining :	$179,743
Salary Average :	$186,400
Salary Average Remaining :	$179,743
Max Jones	$139,200 (2)
Salary Remaining :	$134,229
Salary Average :	$139,200
Salary Average Remaining :	$134,229
Jackson Kunz	$138,500 (3)
Salary Remaining :	$133,554
Salary Average :	$138,500
Salary Average Remaining :	$133,554
Luke Prokop	$135,200 (3)
Salary Remaining :	$130,371
Salary Average :	$135,200
Salary Average Remaining :	$130,371
Daniil Misyul	$134,800 (3)
Salary Remaining :	$129,986
Salary Average :	$134,800
Salary Average Remaining :	$129,986
Kyle Capobianco	$130,500 (2)
Salary Remaining :	$125,839
Salary Average :	$130,500
Salary Average Remaining :	$125,839
Guillaume Richard	$129,700 (3)
Salary Remaining :	$125,068
Salary Average :	$129,700
Salary Average Remaining :	$125,068
Anton Wahlberg	$128,600 (3)
Salary Remaining :	$124,007
Salary Average :	$128,600
Salary Average Remaining :	$124,007
Adam Sykora	$127,900 (3)
Salary Remaining :	$123,332
Salary Average :	$127,900
Salary Average Remaining :	$123,332
Gavin Hayes	$127,900 (3)
Salary Remaining :	$123,332
Salary Average :	$127,900
Salary Average Remaining :	$123,332
Ondrej Becher	$127,800 (3)
Salary Remaining :	$123,236
Salary Average :	$127,800
Salary Average Remaining :	$123,236
Gavin White	$127,100 (3)
Salary Remaining :	$122,561
Salary Average :	$127,100
Salary Average Remaining :	$122,561
Jaret Anderson-Dolan	$117,200 (1)
Salary Remaining :	$113,014
Salary Average :	$117,200
Salary Average Remaining :	$113,014
Hunter Skinner	$99,900 (2)
Salary Remaining :	$96,332
Salary Average :	$99,900
Salary Average Remaining :	$96,332
Marc Gatcomb	$97,300 (2)
Salary Remaining :	$93,825
Salary Average :	$97,300
Salary Average Remaining :	$93,825
Adam Ginning	$92,500 (1)
Salary Remaining :	$89,196
Salary Average :	$92,500
Salary Average Remaining :	$89,196
Magnus Chrona	$86,750 (1)
Salary Remaining :	$83,652
Salary Average :	$86,750
Salary Average Remaining :	$83,652
Remi Poirier	$83,667 (1)
Salary Remaining :	$80,679
Salary Average :	$83,667
Salary Average Remaining :	$80,679
Hank Kempf	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	22
Salary Commitment
Year 2025 : $3,005,317
Year 2026 : $2,125,800
Year 2027 : $1,177,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $3,005,317
Year 2026 : $2,125,800
Year 2027 : $1,177,500
Year 2028 : $0

Blue Jackets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	6000 - $90 - 5,752 - 95.86%
Level 2:	5000 - $62 - 4,068 - 81.35%
Level 3:	2000 - $30 - 1,976 - 98.80%
Level 4:	4000 - $15 - 3,982 - 99.55%
Luxury :	1000 - $170 - 1,000 - 100.00%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $35 - 1,315 - 65.73%
Farm Level 2:	1000 - $15 - 749 - 74.90%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	41
Average Attendance - %	16,777 - 93.21%
Average Income per Game	$1,577,657
Year to Date Revenue	$3,155,314
Farm
Home Games Left	41
Average Attendance - %	2,064 - 68.78%
Average Income per Game	$85,292
Year to Date Revenue	$170,583
Expense
Pro Players Total Salaries	$62,804,000
Farm Players Total Salaries	$2,639,000
Coaches Total Salaries	$3,600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$2,160,132
Farm Year To Date Expenses	$151,392
Pro Salary Cap To Date	$2,093,468
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$64,683,937
Farm Estimated Season Revenue	$3,496,952
Pro Remaining Season Days	116
Pro Expenses Per Days	$540,033
Pro Estimated Expenses	$62,643,828
Farm Remaining Season Days	108
Farm Expenses Per Days	$37,848
Farm Estimated Expenses	$4,087,584
Estimated Season Expenses	$66,731,412
Estimated Season Salary Cap	$62,804,040
Estimate Under Maximum Salary Cap of $74,500,000	$11,695,960
Estimate Over Minimum Salary Cap of $58,500,000	$4,304,040
Current Bank Account	$116,072,970
Projected Bank Account	$117,522,447

Pro Players Salaries
Connor Hellebuyck	$12,100,000 (1)
-Salary Remaining :	$11,696,667
-Salary Average :	$12,100,000
-Salary Average Remaining :	$11,696,667
Aleksander Barkov	$7,218,000 (3)
-Salary Remaining :	$6,977,400
-Salary Average :	$7,218,000
-Salary Average Remaining :	$6,977,400
Bryan Rust	$6,750,000 (2)
-Salary Remaining :	$6,525,000
-Salary Average :	$6,750,000
-Salary Average Remaining :	$6,525,000
Brad Marchand	$6,000,000 (3)
-Salary Remaining :	$5,800,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$5,800,000
Evgeni Malkin	$4,096,000 (1)
-Salary Remaining :	$3,959,467
-Salary Average :	$5,998,000
-Salary Average Remaining :	$5,798,067
Carson Soucy	$3,675,000 (2)
-Salary Remaining :	$3,552,500
-Salary Average :	$3,675,000
-Salary Average Remaining :	$3,552,500
Jaccob Slavin	$3,315,000 (3)
-Salary Remaining :	$3,204,500
-Salary Average :	$3,315,000
-Salary Average Remaining :	$3,204,500
Luke Schenn	$3,000,000 (3)
-Salary Remaining :	$2,900,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$2,900,000
Evan Rodrigues	$2,280,000 (1)
-Salary Remaining :	$2,204,000
-Salary Average :	$778,000
-Salary Average Remaining :	$752,067
Tanner Jeannot	$1,949,000 (2)
-Salary Remaining :	$1,884,033
-Salary Average :	$1,949,000
-Salary Average Remaining :	$1,884,033
Vladislav Gavrikov	$1,735,000 (1)
-Salary Remaining :	$1,677,167
-Salary Average :	$811,000
-Salary Average Remaining :	$783,967
Jonatan Berggren	$1,519,000 (3)
-Salary Remaining :	$1,468,367
-Salary Average :	$1,519,000
-Salary Average Remaining :	$1,468,367
Julien Gauthier	$1,500,000 (2)
-Salary Remaining :	$1,450,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,450,000
Gustav Forsling	$1,498,000 (1)
-Salary Remaining :	$1,448,067
-Salary Average :	$1,646,000
-Salary Average Remaining :	$1,591,133
Valtteri Puustinen	$1,481,000 (3)
-Salary Remaining :	$1,431,633
-Salary Average :	$1,481,000
-Salary Average Remaining :	$1,431,633
Jacob Moverare	$1,133,000 (1)
-Salary Remaining :	$1,095,233
-Salary Average :	$853,073
-Salary Average Remaining :	$824,637
Luke Cavallin	$1,000,000 (2)
-Salary Remaining :	$966,667
-Salary Average :	$1,000,000
-Salary Average Remaining :	$966,667
Trent Frederic	$930,000 (2)
-Salary Remaining :	$899,000
-Salary Average :	$925,000
-Salary Average Remaining :	$894,167
Connor Zary	$825,000 (2)
-Salary Remaining :	$797,500
-Salary Average :	$825,000
-Salary Average Remaining :	$797,500
Zachary L'Heureux	$800,000 (2)
-Salary Remaining :	$773,333
-Salary Average :	$800,000
-Salary Average Remaining :	$773,333
Total Pro Players	20
Salary Commitment
Year 2025 : $62,804,000
Year 2026 : $39,962,000
Year 2027 : $22,533,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $62,143,073
Year 2026 : $39,957,000
Year 2027 : $22,533,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $62,804,000
Year 2026 : $39,962,000
Year 2027 : $22,533,000
Year 2028 : $0

Farm Players Salaries
Egor Sokolov	$149,500 (3)
Salary Remaining :	$144,161
Salary Average :	$149,500
Salary Average Remaining :	$144,161
Kyle Jackson	$146,700 (3)
Salary Remaining :	$141,461
Salary Average :	$146,700
Salary Average Remaining :	$141,461
Isak Rosen	$145,000 (1)
Salary Remaining :	$139,821
Salary Average :	$145,000
Salary Average Remaining :	$139,821
Tristan Broz	$135,000 (3)
Salary Remaining :	$130,179
Salary Average :	$135,000
Salary Average Remaining :	$130,179
Owen Beck	$133,300 (3)
Salary Remaining :	$128,539
Salary Average :	$133,300
Salary Average Remaining :	$128,539
Adam Raska	$131,500 (3)
Salary Remaining :	$126,804
Salary Average :	$131,500
Salary Average Remaining :	$126,804
Trevor Connelly	$130,000 (3)
Salary Remaining :	$125,357
Salary Average :	$130,000
Salary Average Remaining :	$125,357
Connor Clattenburg	$126,500 (3)
Salary Remaining :	$121,982
Salary Average :	$126,500
Salary Average Remaining :	$121,982
Leon Muggli	$126,100 (3)
Salary Remaining :	$121,596
Salary Average :	$126,100
Salary Average Remaining :	$121,596
Tucker Robertson	$125,600 (3)
Salary Remaining :	$121,114
Salary Average :	$125,600
Salary Average Remaining :	$121,114
Jacob Ingham	$125,000 (3)
Salary Remaining :	$120,536
Salary Average :	$125,000
Salary Average Remaining :	$120,536
Glenn Gawdin	$124,000 (2)
Salary Remaining :	$119,571
Salary Average :	$124,000
Salary Average Remaining :	$119,571
Givani Smith	$113,600 (2)
Salary Remaining :	$109,543
Salary Average :	$113,600
Salary Average Remaining :	$109,543
Jacob Perreault	$110,600 (3)
Salary Remaining :	$106,650
Salary Average :	$110,600
Salary Average Remaining :	$106,650
Billy Sweezey	$100,000 (1)
Salary Remaining :	$96,429
Salary Average :	$100,000
Salary Average Remaining :	$96,429
Ben Zloty	$100,000 (1)
Salary Remaining :	$96,429
Salary Average :	$100,000
Salary Average Remaining :	$96,429
Connor Hughes	$100,000 (1)
Salary Remaining :	$96,429
Salary Average :	$100,000
Salary Average Remaining :	$96,429
Brian Halonen	$99,600 (1)
Salary Remaining :	$96,043
Salary Average :	$99,600
Salary Average Remaining :	$96,043
Cole Guttman	$95,000 (1)
Salary Remaining :	$91,607
Salary Average :	$95,000
Salary Average Remaining :	$91,607
Martin Chromiak	$82,000 (1)
Salary Remaining :	$79,071
Salary Average :	$82,000
Salary Average Remaining :	$79,071
Tyson Feist	$80,000 (2)
Salary Remaining :	$77,143
Salary Average :	$80,000
Salary Average Remaining :	$77,143
Valtteri Pulli	$80,000 (2)
Salary Remaining :	$77,143
Salary Average :	$80,000
Salary Average Remaining :	$77,143
Ethan Frisch	$80,000 (2)
Salary Remaining :	$77,143
Salary Average :	$80,000
Salary Average Remaining :	$77,143
Total Farm Players	23
Salary Commitment
Year 2025 : $2,639,000
Year 2026 : $1,917,400
Year 2027 : $1,439,800
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,639,000
Year 2026 : $1,917,400
Year 2027 : $1,439,800
Year 2028 : $0

Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scottrade Center
Level 1:	6000 - $91 - 5,431 - 90.52%
Level 2:	5000 - $55 - 5,000 - 100.00%
Level 3:	2000 - $40 - 1,557 - 77.85%
Level 4:	4000 - $18 - 4,000 - 100.00%
Luxury :	1000 - $170 - 1,000 - 100.00%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $28 - 2,000 - 100.00%
Farm Level 2:	1000 - $12 - 1,000 - 100.00%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	42
Average Attendance - %	16,988 - 94.38%
Average Income per Game	$1,599,516
Year to Date Revenue	$1,599,516
Farm
Home Games Left	41
Average Attendance - %	3,000 - 100.00%
Average Income per Game	$101,320
Year to Date Revenue	$202,640
Expense
Pro Players Total Salaries	$63,194,998
Farm Players Total Salaries	$5,085,534
Coaches Total Salaries	$4,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$2,100,000
Pro Year To Date Expenses	$2,215,968
Farm Year To Date Expenses	$247,130
Pro Salary Cap To Date	$2,149,300
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$67,179,672
Farm Estimated Season Revenue	$4,154,120
Pro Remaining Season Days	116
Pro Expenses Per Days	$543,292
Pro Estimated Expenses	$63,021,872
Farm Remaining Season Days	108
Farm Expenses Per Days	$63,264
Farm Estimated Expenses	$6,832,512
Estimated Season Expenses	$69,854,384
Estimated Season Salary Cap	$65,337,800
Estimate Under Maximum Salary Cap of $74,500,000	$9,162,200
Estimate Over Minimum Salary Cap of $58,500,000	$6,837,800
Current Bank Account	$239,789,810
Projected Bank Account	$241,269,218

Pro Players Salaries
Jaden Schwartz	$6,000,000 (2)
-Salary Remaining :	$5,800,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$5,800,000
Tyler Myers	$5,750,000 (2)
-Salary Remaining :	$5,558,333
-Salary Average :	$5,750,000
-Salary Average Remaining :	$5,558,333
Sean Walker	$5,500,000 (2)
-Salary Remaining :	$5,316,667
-Salary Average :	$5,500,000
-Salary Average Remaining :	$5,316,667
Taylor Hall	$4,750,000 (3)
-Salary Remaining :	$4,591,667
-Salary Average :	$4,750,000
-Salary Average Remaining :	$4,591,667
Jonathan Marchessault	$3,391,000 (1)
-Salary Remaining :	$3,277,967
-Salary Average :	$3,391,000
-Salary Average Remaining :	$3,277,967
Pius Suter	$2,999,999 (2)
-Salary Remaining :	$2,899,999
-Salary Average :	$2,999,999
-Salary Average Remaining :	$2,899,999
Victor Olofsson	$2,999,999 (3)
-Salary Remaining :	$2,899,999
-Salary Average :	$2,999,999
-Salary Average Remaining :	$2,899,999
David Kampf	$2,995,000 (2)
-Salary Remaining :	$2,895,167
-Salary Average :	$2,995,000
-Salary Average Remaining :	$2,895,167
Jacob Trouba	$2,972,000 (3)
-Salary Remaining :	$2,872,933
-Salary Average :	$2,702,000
-Salary Average Remaining :	$2,611,933
Jakob Chychrun	$2,946,000 (3)
-Salary Remaining :	$2,847,800
-Salary Average :	$2,946,000
-Salary Average Remaining :	$2,847,800
Juuse Saros	$2,844,000 (3)
-Salary Remaining :	$2,749,200
-Salary Average :	$2,586,000
-Salary Average Remaining :	$2,499,800
Kevin Lankinen	$2,800,000 (1)
-Salary Remaining :	$2,706,667
-Salary Average :	$2,800,000
-Salary Average Remaining :	$2,706,667
Boone Jenner	$2,728,000 (1)
-Salary Remaining :	$2,637,067
-Salary Average :	$6,089,000
-Salary Average Remaining :	$5,886,033
Brayden Point	$2,677,000 (1)
-Salary Remaining :	$2,587,767
-Salary Average :	$6,209,000
-Salary Average Remaining :	$6,002,033
Bowen Byram	$2,520,000 (2)
-Salary Remaining :	$2,436,000
-Salary Average :	$2,520,000
-Salary Average Remaining :	$2,436,000
Pavel Zacha	$2,477,000 (2)
-Salary Remaining :	$2,394,433
-Salary Average :	$1,680,000
-Salary Average Remaining :	$1,624,000
Adam Larsson	$2,239,000 (1)
-Salary Remaining :	$2,164,367
-Salary Average :	$3,482,000
-Salary Average Remaining :	$3,365,933
Mason Appleton	$2,100,000 (1)
-Salary Remaining :	$2,030,000
-Salary Average :	$2,100,000
-Salary Average Remaining :	$2,030,000
Brendan Gallagher	$1,750,000 (1)
-Salary Remaining :	$1,691,667
-Salary Average :	$1,750,000
-Salary Average Remaining :	$1,691,667
Zemgus Girgensons	$756,000 (1)
-Salary Remaining :	$730,800
-Salary Average :	$840,000
-Salary Average Remaining :	$812,000
Total Pro Players	20
Salary Commitment
Year 2025 : $63,194,998
Year 2026 : $44,225,998
Year 2027 : $15,455,999
Year 2028 : $0
Salary Average Commitment
Year 2025 : $70,089,998
Year 2026 : $43,428,998
Year 2027 : $15,983,999
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $63,194,998
Year 2026 : $44,753,998
Year 2027 : $16,511,999
Year 2028 : $0

Farm Players Salaries
Joonas Korpisalo	$300,000 (2)
Salary Remaining :	$289,286
Salary Average :	$300,000
Salary Average Remaining :	$289,286
Caleb Jones	$300,000 (2)
Salary Remaining :	$289,286
Salary Average :	$300,000
Salary Average Remaining :	$289,286
Ryan Hartman	$290,000 (3)
Salary Remaining :	$279,643
Salary Average :	$290,000
Salary Average Remaining :	$279,643
Kevin Labanc (Out of Payroll)	$280,000 (1)
Salary Remaining :	$270,000
Salary Average :	$280,000
Salary Average Remaining :	$270,000
Nick Perbix	$275,000 (3)
Salary Remaining :	$265,179
Salary Average :	$275,000
Salary Average Remaining :	$265,179
Talyn Boyko	$201,900 (3)
Salary Remaining :	$194,689
Salary Average :	$201,900
Salary Average Remaining :	$194,689
Georgii Merkulov	$200,000 (1)
Salary Remaining :	$192,857
Salary Average :	$200,000
Salary Average Remaining :	$192,857
Cal Petersen	$200,000 (1)
Salary Remaining :	$192,857
Salary Average :	$200,000
Salary Average Remaining :	$192,857
Danton Heinen	$200,000 (3)
Salary Remaining :	$192,857
Salary Average :	$200,000
Salary Average Remaining :	$192,857
Jonas Brodin	$181,800 (2)
Salary Remaining :	$175,307
Salary Average :	$207,700
Salary Average Remaining :	$200,282
Rory Kerins	$155,200 (3)
Salary Remaining :	$149,657
Salary Average :	$155,200
Salary Average Remaining :	$149,657
Emil Lilleberg	$150,000 (3)
Salary Remaining :	$144,643
Salary Average :	$150,000
Salary Average Remaining :	$144,643
John Leonard	$150,000 (3)
Salary Remaining :	$144,643
Salary Average :	$150,000
Salary Average Remaining :	$144,643
Jake Chiasson	$141,100 (3)
Salary Remaining :	$136,061
Salary Average :	$141,100
Salary Average Remaining :	$136,061
Sammy Blais	$140,000 (1)
Salary Remaining :	$135,000
Salary Average :	$140,000
Salary Average Remaining :	$135,000
Calum Ritchie	$126,800 (3)
Salary Remaining :	$122,271
Salary Average :	$126,800
Salary Average Remaining :	$122,271
Curtis Lazar	$125,000 (2)
Salary Remaining :	$120,536
Salary Average :	$125,000
Salary Average Remaining :	$120,536
Lucas Carlsson	$120,500 (2)
Salary Remaining :	$116,196
Salary Average :	$75,000
Salary Average Remaining :	$72,321
Mathias Laferriere	$117,000 (1)
Salary Remaining :	$112,821
Salary Average :	$117,000
Salary Average Remaining :	$112,821
Dino Kambeitz	$111,400 (3)
Salary Remaining :	$107,421
Salary Average :	$111,400
Salary Average Remaining :	$107,421
Philippe Myers	$108,500 (2)
Salary Remaining :	$104,625
Salary Average :	$93,000
Salary Average Remaining :	$89,679
Hunter McKown	$108,300 (1)
Salary Remaining :	$104,432
Salary Average :	$108,300
Salary Average Remaining :	$104,432
Mitchell Weeks	$106,000 (4)
Salary Remaining :	$102,214
Salary Average :	$106,000
Salary Average Remaining :	$102,214
Maxim Tsyplakov	$100,000 (3)
Salary Remaining :	$96,428
Salary Average :	$100,000
Salary Average Remaining :	$96,428
Sasha Pastujov	$96,400 (3)
Salary Remaining :	$92,957
Salary Average :	$96,400
Salary Average Remaining :	$92,957
Ethan Del Mastro	$95,600 (3)
Salary Remaining :	$92,186
Salary Average :	$86,900
Salary Average Remaining :	$83,796
Pavel Cajan	$92,700 (1)
Salary Remaining :	$89,389
Salary Average :	$102,967
Salary Average Remaining :	$99,289
Jimmy Huntington	$92,300 (1)
Salary Remaining :	$89,004
Salary Average :	$75,000
Salary Average Remaining :	$72,321
Albert Johansson	$91,917 (1)
Salary Remaining :	$88,634
Salary Average :	$91,917
Salary Average Remaining :	$88,634
Andrew Poturalski	$91,900 (1)
Salary Remaining :	$88,618
Salary Average :	$91,900
Salary Average Remaining :	$88,618
Logan Morrison	$90,000 (2)
Salary Remaining :	$86,786
Salary Average :	$90,000
Salary Average Remaining :	$86,786
Pavol Regenda	$86,800 (1)
Salary Remaining :	$83,700
Salary Average :	$86,800
Salary Average Remaining :	$83,700
Raivis Ansons	$84,417 (1)
Salary Remaining :	$81,402
Salary Average :	$84,417
Salary Average Remaining :	$81,402
Christoffer Sedoff	$75,000 (2)
Salary Remaining :	$72,321
Salary Average :	$75,000
Salary Average Remaining :	$72,321
Total Farm Players	34
Salary Commitment
Year 2025 : $5,085,534
Year 2026 : $3,491,500
Year 2027 : $2,182,000
Year 2028 : $106,000
Salary Average Commitment
Year 2025 : $5,034,701
Year 2026 : $3,456,400
Year 2027 : $2,190,700
Year 2028 : $106,000

Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Banknorth Garden
Level 1:	7000 - $75 - 6,131 - 87.58%
Level 2:	6000 - $50 - 4,979 - 82.98%
Level 3:	3000 - $30 - 2,076 - 69.20%
Level 4:	5000 - $20 - 3,846 - 76.92%
Luxury :	1000 - $200 - 712 - 71.15%
Total Capacity :	22000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $20 - 1,942 - 97.08%
Farm Level 2:	1000 - $10 - 1,000 - 100.00%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	41
Average Attendance - %	17,743 - 80.65%
Average Income per Game	$1,475,454
Year to Date Revenue	$2,950,908
Farm
Home Games Left	41
Average Attendance - %	2,942 - 98.05%
Average Income per Game	$72,757
Year to Date Revenue	$145,513
Expense
Pro Players Total Salaries	$67,596,000
Farm Players Total Salaries	$5,828,716
Coaches Total Salaries	$8,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$2,602,276
Farm Year To Date Expenses	$281,481
Pro Salary Cap To Date	$2,402,276
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$60,493,614
Farm Estimated Season Revenue	$2,983,016
Pro Remaining Season Days	116
Pro Expenses Per Days	$613,300
Pro Estimated Expenses	$71,142,800
Farm Remaining Season Days	108
Farm Expenses Per Days	$74,364
Farm Estimated Expenses	$8,031,312
Estimated Season Expenses	$79,174,112
Estimated Season Salary Cap	$67,745,076
Estimate Under Maximum Salary Cap of $74,500,000	$6,754,924
Estimate Over Minimum Salary Cap of $58,500,000	$9,245,076
Current Bank Account	$131,431,910
Projected Bank Account	$115,734,428

Pro Players Salaries
Brayden Schenn	$8,100,000 (2)
-Salary Remaining :	$7,830,000
-Salary Average :	$8,100,000
-Salary Average Remaining :	$7,830,000
Patrick Kane	$7,100,000 (2)
-Salary Remaining :	$6,863,333
-Salary Average :	$7,100,000
-Salary Average Remaining :	$6,863,333
Nathan MacKinnon	$6,648,000 (3)
-Salary Remaining :	$6,426,400
-Salary Average :	$6,044,000
-Salary Average Remaining :	$5,842,533
Ryan McDonagh	$6,000,000 (2)
-Salary Remaining :	$5,800,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$5,800,000
Anders Lee	$5,900,000 (3)
-Salary Remaining :	$5,703,333
-Salary Average :	$5,900,000
-Salary Average Remaining :	$5,703,333
Sergei Bobrovsky (1 Way Contract)	$4,780,000 (1)
-Salary Remaining :	$4,620,667
-Salary Average :	$4,780,000
-Salary Average Remaining :	$4,620,667
David Perron	$4,500,000 (2)
-Salary Remaining :	$4,350,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$4,350,000
Samuel Ersson	$3,079,000 (3)
-Salary Remaining :	$2,976,367
-Salary Average :	$3,079,000
-Salary Average Remaining :	$2,976,367
Erik Haula	$3,000,000 (2)
-Salary Remaining :	$2,900,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$2,900,000
Alex Killorn	$2,984,000 (2)
-Salary Remaining :	$2,884,533
-Salary Average :	$1,465,000
-Salary Average Remaining :	$1,416,167
Joel Armia	$2,900,000 (5)
-Salary Remaining :	$2,803,333
-Salary Average :	$2,900,000
-Salary Average Remaining :	$2,803,333
Casey Cizikas	$2,700,000 (1)
-Salary Remaining :	$2,610,000
-Salary Average :	$2,700,000
-Salary Average Remaining :	$2,610,000
Brandon Montour	$2,369,000 (2)
-Salary Remaining :	$2,290,033
-Salary Average :	$1,384,000
-Salary Average Remaining :	$1,337,867
Hampus Lindholm	$2,190,000 (2)
-Salary Remaining :	$2,117,000
-Salary Average :	$1,585,000
-Salary Average Remaining :	$1,532,167
Stefan Noesen	$2,000,000 (3)
-Salary Remaining :	$1,933,333
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,933,333
Gustav Nyquist	$1,500,000 (1)
-Salary Remaining :	$1,450,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,450,000
Johnathan Kovacevic	$1,024,000 (1)
-Salary Remaining :	$989,867
-Salary Average :	$750,000
-Salary Average Remaining :	$725,000
Brandon Duhaime	$822,000 (1)
-Salary Remaining :	$794,600
-Salary Average :	$750,000
-Salary Average Remaining :	$725,000
Total Pro Players	18
Salary Commitment
Year 2025 : $67,596,000
Year 2026 : $55,412,000
Year 2027 : $19,318,000
Year 2028 : $2,900,000
Salary Average Commitment
Year 2025 : $63,537,000
Year 2026 : $53,057,000
Year 2027 : $19,923,000
Year 2028 : $2,900,000
Salary Cap with 1 Way Contract
Year 2025 : $67,596,000
Year 2026 : $56,770,000
Year 2027 : $20,527,000
Year 2028 : $2,900,000

Farm Players Salaries
Jeff Petry	$300,000 (2)
Salary Remaining :	$289,286
Salary Average :	$300,000
Salary Average Remaining :	$289,286
Nick Jensen	$300,000 (3)
Salary Remaining :	$289,286
Salary Average :	$300,000
Salary Average Remaining :	$289,286
Andrew Peeke	$296,300 (3)
Salary Remaining :	$285,718
Salary Average :	$296,300
Salary Average Remaining :	$285,718
Cam Atkinson	$289,000 (1)
Salary Remaining :	$278,679
Salary Average :	$289,000
Salary Average Remaining :	$278,679
Ryan Graves	$250,000 (5)
Salary Remaining :	$241,071
Salary Average :	$250,000
Salary Average Remaining :	$241,071
David Rittich	$200,400 (1)
Salary Remaining :	$193,243
Salary Average :	$222,733
Salary Average Remaining :	$214,779
Anthony Duclair	$200,000 (3)
Salary Remaining :	$192,857
Salary Average :	$200,000
Salary Average Remaining :	$192,857
Taylor Raddysh	$200,000 (3)
Salary Remaining :	$192,857
Salary Average :	$200,000
Salary Average Remaining :	$192,857
Olli Maatta	$200,000 (3)
Salary Remaining :	$192,857
Salary Average :	$200,000
Salary Average Remaining :	$192,857
Erik Gudbranson	$200,000 (3)
Salary Remaining :	$192,857
Salary Average :	$200,000
Salary Average Remaining :	$192,857
Thomas Novak	$200,000 (3)
Salary Remaining :	$192,857
Salary Average :	$200,000
Salary Average Remaining :	$192,857
Darren Raddysh	$200,000 (3)
Salary Remaining :	$192,857
Salary Average :	$200,000
Salary Average Remaining :	$192,857
Robby Fabbri	$200,000 (3)
Salary Remaining :	$192,857
Salary Average :	$200,000
Salary Average Remaining :	$192,857
TJ Brodie	$200,000 (3)
Salary Remaining :	$192,857
Salary Average :	$200,000
Salary Average Remaining :	$192,857
Noah Gregor	$200,000 (3)
Salary Remaining :	$192,857
Salary Average :	$200,000
Salary Average Remaining :	$192,857
Denton Mateychuk	$161,500 (3)
Salary Remaining :	$155,732
Salary Average :	$161,500
Salary Average Remaining :	$155,732
Cam Dineen	$152,600 (3)
Salary Remaining :	$147,150
Salary Average :	$152,600
Salary Average Remaining :	$147,150
Cale Fleury	$147,600 (3)
Salary Remaining :	$142,329
Salary Average :	$147,600
Salary Average Remaining :	$142,329
Ayrton Martino	$144,200 (3)
Salary Remaining :	$139,050
Salary Average :	$144,200
Salary Average Remaining :	$139,050
Jordan Sambrook	$140,800 (3)
Salary Remaining :	$135,771
Salary Average :	$140,800
Salary Average Remaining :	$135,771
Isaak Phillips	$139,200 (2)
Salary Remaining :	$134,229
Salary Average :	$139,200
Salary Average Remaining :	$134,229
Kasper Halttunen	$132,600 (3)
Salary Remaining :	$127,864
Salary Average :	$132,600
Salary Average Remaining :	$127,864
Dylan Duke	$130,600 (3)
Salary Remaining :	$125,936
Salary Average :	$130,600
Salary Average Remaining :	$125,936
Ty Gallagher	$127,600 (3)
Salary Remaining :	$123,043
Salary Average :	$127,600
Salary Average Remaining :	$123,043
Alexander Holtz	$118,600 (2)
Salary Remaining :	$114,364
Salary Average :	$118,600
Salary Average Remaining :	$114,364
Maxim Groshev	$118,100 (3)
Salary Remaining :	$113,882
Salary Average :	$107,300
Salary Average Remaining :	$103,468
Nikita Alexandrov	$113,500 (2)
Salary Remaining :	$109,446
Salary Average :	$113,500
Salary Average Remaining :	$109,446
Michael Karow	$110,200 (3)
Salary Remaining :	$106,264
Salary Average :	$110,200
Salary Average Remaining :	$106,264
Cameron Crotty	$109,300 (2)
Salary Remaining :	$105,396
Salary Average :	$109,300
Salary Average Remaining :	$105,396
Nathan Bastian	$101,000 (2)
Salary Remaining :	$97,393
Salary Average :	$75,000
Salary Average Remaining :	$72,321
Vincent Desharnais	$100,000 (2)
Salary Remaining :	$96,429
Salary Average :	$100,000
Salary Average Remaining :	$96,429
Francesco Pinelli	$95,200 (3)
Salary Remaining :	$91,800
Salary Average :	$95,200
Salary Average Remaining :	$91,800
Joel Blomqvist	$88,667 (2)
Salary Remaining :	$85,500
Salary Average :	$88,667
Salary Average Remaining :	$85,500
Maxwell Crozier	$86,750 (1)
Salary Remaining :	$83,652
Salary Average :	$86,750
Salary Average Remaining :	$83,652
Matthew Highmore	$75,000 (2)
Salary Remaining :	$72,321
Salary Average :	$75,000
Salary Average Remaining :	$72,321
Jaydon Dureau	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	36
Salary Commitment
Year 2025 : $5,828,717
Year 2026 : $5,241,767
Year 2027 : $4,085,800
Year 2028 : $250,000
Salary Average Commitment
Year 2025 : $5,814,250
Year 2026 : $5,215,767
Year 2027 : $4,096,500
Year 2028 : $250,000

Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell Centre
Level 1:	6000 - $85 - 5,430 - 90.49%
Level 2:	5000 - $58 - 4,812 - 96.23%
Level 3:	2000 - $39 - 1,705 - 85.25%
Level 4:	4000 - $27 - 2,857 - 71.43%
Luxury :	1000 - $135 - 980 - 97.95%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $26 - 1,872 - 93.60%
Farm Level 2:	1000 - $20 - 606 - 60.60%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	41
Average Attendance - %	15,783 - 87.68%
Average Income per Game	$1,514,497
Year to Date Revenue	$3,028,994
Farm
Home Games Left	42
Average Attendance - %	2,478 - 82.60%
Average Income per Game	$90,580
Year to Date Revenue	$90,580
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	$2,069,632
Farm Year To Date Expenses	$133,732
Pro Salary Cap To Date	$2,029,632
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$62,094,377
Farm Estimated Season Revenue	$3,804,360
Pro Remaining Season Days	116
Pro Expenses Per Days	$517,408
Pro Estimated Expenses	$60,019,328
Farm Remaining Season Days	108
Farm Expenses Per Days	$33,433
Farm Estimated Expenses	$3,610,764
Estimated Season Expenses	$63,630,092
Estimated Season Salary Cap	$60,888,968
Estimate Under Maximum Salary Cap of $74,500,000	$13,611,032
Estimate Over Minimum Salary Cap of $58,500,000	$2,388,968
Current Bank Account	$70,046,992
Projected Bank Account	$72,315,637

Pro Players Salaries
Patrik Laine	$7,555,000 (3)
-Salary Remaining :	$7,303,167
-Salary Average :	$7,555,000
-Salary Average Remaining :	$7,303,167
Dylan DeMelo	$7,000,000 (2)
-Salary Remaining :	$6,766,667
-Salary Average :	$7,000,000
-Salary Average Remaining :	$6,766,667
Josh Anderson	$5,900,000 (2)
-Salary Remaining :	$5,703,333
-Salary Average :	$5,900,000
-Salary Average Remaining :	$5,703,333
Ryan Lindgren	$4,800,000 (3)
-Salary Remaining :	$4,640,000
-Salary Average :	$4,800,000
-Salary Average Remaining :	$4,640,000
Reilly Smith	$3,776,000 (1)
-Salary Remaining :	$3,650,133
-Salary Average :	$3,776,000
-Salary Average Remaining :	$3,650,133
Filip Gustavsson	$3,710,000 (2)
-Salary Remaining :	$3,586,333
-Salary Average :	$1,310,000
-Salary Average Remaining :	$1,266,333
Joel Edmundson	$3,465,000 (2)
-Salary Remaining :	$3,349,500
-Salary Average :	$3,465,000
-Salary Average Remaining :	$3,349,500
Philip Broberg	$3,348,000 (3)
-Salary Remaining :	$3,236,400
-Salary Average :	$3,348,000
-Salary Average Remaining :	$3,236,400
Jeremy Lauzon	$2,786,000 (2)
-Salary Remaining :	$2,693,133
-Salary Average :	$2,786,000
-Salary Average Remaining :	$2,693,133
Mattias Janmark	$2,500,000 (1)
-Salary Remaining :	$2,416,667
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,416,667
Jesperi Kotkaniemi	$2,225,000 (3)
-Salary Remaining :	$2,150,833
-Salary Average :	$2,225,000
-Salary Average Remaining :	$2,150,833
Mason Marchment	$2,136,000 (2)
-Salary Remaining :	$2,064,800
-Salary Average :	$2,136,000
-Salary Average Remaining :	$2,064,800
Vladislav Namestnikov	$2,094,000 (2)
-Salary Remaining :	$2,024,200
-Salary Average :	$2,094,000
-Salary Average Remaining :	$2,024,200
Ville Husso	$1,771,000 (1)
-Salary Remaining :	$1,711,967
-Salary Average :	$2,750,000
-Salary Average Remaining :	$2,658,333
Seth Jarvis	$1,748,000 (2)
-Salary Remaining :	$1,689,733
-Salary Average :	$1,748,000
-Salary Average Remaining :	$1,689,733
Nicolas Aube-Kubel	$1,552,000 (1)
-Salary Remaining :	$1,500,267
-Salary Average :	$1,552,000
-Salary Average Remaining :	$1,500,267
Conor Geekie	$1,485,000 (3)
-Salary Remaining :	$1,435,500
-Salary Average :	$1,485,000
-Salary Average Remaining :	$1,435,500
Brett Leason	$1,300,000 (1)
-Salary Remaining :	$1,256,667
-Salary Average :	$750,000
-Salary Average Remaining :	$725,000
P.O Joseph	$879,000 (1)
-Salary Remaining :	$849,700
-Salary Average :	$750,000
-Salary Average Remaining :	$725,000
Trey Fix-Wolansky	$859,000 (1)
-Salary Remaining :	$830,367
-Salary Average :	$750,000
-Salary Average Remaining :	$725,000
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 :	$196,907
Salary Average :	$226,800
Salary Average Remaining :	$218,700
Drake Caggiula	$155,500 (1)
Salary Remaining :	$149,946
Salary Average :	$155,500
Salary Average Remaining :	$149,946
Travis Dermott	$146,000 (1)
Salary Remaining :	$140,786
Salary Average :	$146,000
Salary Average Remaining :	$140,786
Rutger McGroarty	$141,700 (3)
Salary Remaining :	$136,639
Salary Average :	$141,700
Salary Average Remaining :	$136,639
Logan Mailloux	$138,300 (3)
Salary Remaining :	$133,361
Salary Average :	$138,300
Salary Average Remaining :	$133,361
Stian Solberg	$131,300 (3)
Salary Remaining :	$126,611
Salary Average :	$131,300
Salary Average Remaining :	$126,611
Adam Engstrom	$131,000 (3)
Salary Remaining :	$126,321
Salary Average :	$131,000
Salary Average Remaining :	$126,321
Dans Locmelis	$129,300 (3)
Salary Remaining :	$124,682
Salary Average :	$129,300
Salary Average Remaining :	$124,682
Chris Driedger	$128,200 (1)
Salary Remaining :	$123,621
Salary Average :	$128,200
Salary Average Remaining :	$123,621
David Goyette	$127,700 (3)
Salary Remaining :	$123,139
Salary Average :	$127,700
Salary Average Remaining :	$123,139
Topias Vilen	$127,400 (3)
Salary Remaining :	$122,850
Salary Average :	$127,400
Salary Average Remaining :	$122,850
David Reinbacher	$127,400 (3)
Salary Remaining :	$122,850
Salary Average :	$127,400
Salary Average Remaining :	$122,850
Marc-Andre Gaudet	$126,900 (3)
Salary Remaining :	$122,368
Salary Average :	$126,900
Salary Average Remaining :	$122,368
Ryan Greene	$126,400 (3)
Salary Remaining :	$121,886
Salary Average :	$126,400
Salary Average Remaining :	$121,886
Justin Ertel	$126,400 (3)
Salary Remaining :	$121,886
Salary Average :	$126,400
Salary Average Remaining :	$121,886
Hendrix Lapierre	$110,583 (1)
Salary Remaining :	$106,634
Salary Average :	$110,583
Salary Average Remaining :	$106,634
Connor Ingram	$100,000 (3)
Salary Remaining :	$96,429
Salary Average :	$100,000
Salary Average Remaining :	$96,429
Tyler Pitlick	$99,900 (1)
Salary Remaining :	$96,332
Salary Average :	$99,900
Salary Average Remaining :	$96,332
William Dufour	$92,500 (1)
Salary Remaining :	$89,196
Salary Average :	$92,500
Salary Average Remaining :	$89,196
Marat Khusnutdinov	$92,500 (1)
Salary Remaining :	$89,196
Salary Average :	$92,500
Salary Average Remaining :	$89,196
Samuel Knazko	$90,250 (1)
Salary Remaining :	$87,027
Salary Average :	$90,250
Salary Average Remaining :	$87,027
Oskar Olausson	$89,417 (1)
Salary Remaining :	$86,223
Salary Average :	$89,417
Salary Average Remaining :	$86,223
Jack Ahcan	$85,100 (1)
Salary Remaining :	$82,061
Salary Average :	$75,000
Salary Average Remaining :	$72,321
Ronan Seeley	$83,750 (1)
Salary Remaining :	$80,759
Salary Average :	$83,750
Salary Average Remaining :	$80,759
Ryan Winterton	$82,833 (2)
Salary Remaining :	$79,875
Salary Average :	$82,833
Salary Average Remaining :	$79,875
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 - 4,539 - 75.65%
Level 2:	5000 - $55 - 4,793 - 95.86%
Level 3:	2000 - $35 - 1,941 - 97.03%
Level 4:	4000 - $20 - 3,993 - 99.83%
Luxury :	1000 - $200 - 762 - 76.15%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $35 - 1,360 - 68.00%
Farm Level 2:	1000 - $15 - 699 - 69.90%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	41
Average Attendance - %	16,027 - 89.04%
Average Income per Game	$1,516,213
Year to Date Revenue	$3,032,426
Farm
Home Games Left	42
Average Attendance - %	2,059 - 68.63%
Average Income per Game	$86,547
Year to Date Revenue	$86,547
Expense
Pro Players Total Salaries	$58,873,333
Farm Players Total Salaries	$2,492,266
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$1,995,776
Farm Year To Date Expenses	$124,724
Pro Salary Cap To Date	$1,962,444
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$62,164,733
Farm Estimated Season Revenue	$3,634,974
Pro Remaining Season Days	116
Pro Expenses Per Days	$498,944
Pro Estimated Expenses	$57,877,504
Farm Remaining Season Days	108
Farm Expenses Per Days	$31,181
Farm Estimated Expenses	$3,367,548
Estimated Season Expenses	$61,245,052
Estimated Season Salary Cap	$58,873,320
Estimate Under Maximum Salary Cap of $74,500,000	$15,626,680
Estimate Over Minimum Salary Cap of $58,500,000	$373,320
Current Bank Account	$22,003,305
Projected Bank Account	$26,557,960

Pro Players Salaries
Macklin Celebrini	$3,791,000 (3)
-Salary Remaining :	$3,664,633
-Salary Average :	$3,791,000
-Salary Average Remaining :	$3,664,633
Alex Swetlikoff	$2,999,000 (1)
-Salary Remaining :	$2,899,033
-Salary Average :	$2,999,000
-Salary Average Remaining :	$2,899,033
Justin Pearson	$2,999,000 (1)
-Salary Remaining :	$2,899,033
-Salary Average :	$2,999,000
-Salary Average Remaining :	$2,899,033
Brendan Warren	$2,999,000 (1)
-Salary Remaining :	$2,899,033
-Salary Average :	$2,999,000
-Salary Average Remaining :	$2,899,033
Jaxsen Wiebe	$2,999,000 (1)
-Salary Remaining :	$2,899,033
-Salary Average :	$2,999,000
-Salary Average Remaining :	$2,899,033
Tarun Fizer	$2,999,000 (1)
-Salary Remaining :	$2,899,033
-Salary Average :	$2,999,000
-Salary Average Remaining :	$2,899,033
Mike O'Leary	$2,999,000 (1)
-Salary Remaining :	$2,899,033
-Salary Average :	$2,999,000
-Salary Average Remaining :	$2,899,033
Ryan McLeod	$2,955,000 (1)
-Salary Remaining :	$2,856,500
-Salary Average :	$2,955,000
-Salary Average Remaining :	$2,856,500
Jet Greaves	$2,804,000 (3)
-Salary Remaining :	$2,710,533
-Salary Average :	$2,804,000
-Salary Average Remaining :	$2,710,533
Matvei Michkov	$2,772,000 (3)
-Salary Remaining :	$2,679,600
-Salary Average :	$2,772,000
-Salary Average Remaining :	$2,679,600
Marco Kasper	$2,172,000 (3)
-Salary Remaining :	$2,099,600
-Salary Average :	$2,172,000
-Salary Average Remaining :	$2,099,600
Jakub Lauko	$1,995,000 (1)
-Salary Remaining :	$1,928,500
-Salary Average :	$1,995,000
-Salary Average Remaining :	$1,928,500
Kole Lind	$1,995,000 (1)
-Salary Remaining :	$1,928,500
-Salary Average :	$1,995,000
-Salary Average Remaining :	$1,928,500
Scott Morrow	$1,414,000 (3)
-Salary Remaining :	$1,366,867
-Salary Average :	$1,414,000
-Salary Average Remaining :	$1,366,867
Owen Lindmark	$1,383,000 (3)
-Salary Remaining :	$1,336,900
-Salary Average :	$1,383,000
-Salary Average Remaining :	$1,336,900
Pavel Dorofeyev	$1,377,000 (2)
-Salary Remaining :	$1,331,100
-Salary Average :	$994,753
-Salary Average Remaining :	$961,595
Fabian Zetterlund	$1,329,000 (1)
-Salary Remaining :	$1,284,700
-Salary Average :	$1,329,000
-Salary Average Remaining :	$1,284,700
Dryden Hunt	$1,310,000 (1)
-Salary Remaining :	$1,266,333
-Salary Average :	$1,267,000
-Salary Average Remaining :	$1,224,767
John Farinacci	$1,295,000 (3)
-Salary Remaining :	$1,251,833
-Salary Average :	$1,295,000
-Salary Average Remaining :	$1,251,833
MacKenzie Entwistle	$1,237,000 (1)
-Salary Remaining :	$1,195,767
-Salary Average :	$1,237,000
-Salary Average Remaining :	$1,195,767
Nikita Novikov	$1,222,000 (3)
-Salary Remaining :	$1,181,267
-Salary Average :	$1,222,000
-Salary Average Remaining :	$1,181,267
Kevin Wall	$1,096,000 (3)
-Salary Remaining :	$1,059,467
-Salary Average :	$1,096,000
-Salary Average Remaining :	$1,059,467
Oskar Pettersson	$1,094,000 (3)
-Salary Remaining :	$1,057,533
-Salary Average :	$1,094,000
-Salary Average Remaining :	$1,057,533
Wyatte Wylie	$1,059,000 (2)
-Salary Remaining :	$1,023,700
-Salary Average :	$1,059,000
-Salary Average Remaining :	$1,023,700
Tyler Boucher	$1,041,000 (3)
-Salary Remaining :	$1,006,300
-Salary Average :	$1,041,000
-Salary Average Remaining :	$1,006,300
Andreas Englund	$1,025,000 (1)
-Salary Remaining :	$990,833
-Salary Average :	$1,250,000
-Salary Average Remaining :	$1,208,333
Landon Slaggert	$912,500 (1)
-Salary Remaining :	$882,083
-Salary Average :	$912,500
-Salary Average Remaining :	$882,083
Colten Ellis	$850,833 (2)
-Salary Remaining :	$822,472
-Salary Average :	$850,833
-Salary Average Remaining :	$822,472
Ryan Chyzowski	$850,000 (3)
-Salary Remaining :	$821,667
-Salary Average :	$850,000
-Salary Average Remaining :	$821,667
Taige Harding	$850,000 (3)
-Salary Remaining :	$821,667
-Salary Average :	$850,000
-Salary Average Remaining :	$821,667
Cole McWard	$800,000 (1)
-Salary Remaining :	$773,333
-Salary Average :	$800,000
-Salary Average Remaining :	$773,333
Josh Doan	$750,000 (1)
-Salary Remaining :	$725,000
-Salary Average :	$750,000
-Salary Average Remaining :	$725,000
Emil Andrae	$750,000 (1)
-Salary Remaining :	$725,000
-Salary Average :	$750,000
-Salary Average Remaining :	$725,000
Corson Ceulemans	$750,000 (1)
-Salary Remaining :	$725,000
-Salary Average :	$750,000
-Salary Average Remaining :	$725,000
Total Pro Players	34
Salary Commitment
Year 2025 : $58,873,333
Year 2026 : $25,070,833
Year 2027 : $21,784,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $58,673,086
Year 2026 : $24,688,586
Year 2027 : $21,784,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $58,873,333
Year 2026 : $25,070,833
Year 2027 : $21,784,000
Year 2028 : $0

Farm Players Salaries
Ondrej Pavel	$299,900 (1)
Salary Remaining :	$289,189
Salary Average :	$299,900
Salary Average Remaining :	$289,189
Scott Walford	$134,100 (3)
Salary Remaining :	$129,311
Salary Average :	$134,100
Salary Average Remaining :	$129,311
Roni Hirvonen	$133,700 (3)
Salary Remaining :	$128,925
Salary Average :	$133,700
Salary Average Remaining :	$128,925
Josh Lopina	$133,200 (3)
Salary Remaining :	$128,443
Salary Average :	$133,200
Salary Average Remaining :	$128,443
Casey Fitzgerald	$131,800 (1)
Salary Remaining :	$127,093
Salary Average :	$75,000
Salary Average Remaining :	$72,321
Chase De Leo	$131,400 (1)
Salary Remaining :	$126,707
Salary Average :	$96,100
Salary Average Remaining :	$92,668
Marcel Marcel	$128,400 (3)
Salary Remaining :	$123,814
Salary Average :	$128,400
Salary Average Remaining :	$123,814
Christian Kyrou	$126,900 (3)
Salary Remaining :	$122,368
Salary Average :	$126,900
Salary Average Remaining :	$122,368
Jonas Rondbjerg	$125,600 (2)
Salary Remaining :	$121,114
Salary Average :	$125,600
Salary Average Remaining :	$121,114
Mason Shaw	$125,400 (3)
Salary Remaining :	$120,921
Salary Average :	$125,400
Salary Average Remaining :	$120,921
Amadeus Lombardi	$123,500 (3)
Salary Remaining :	$119,089
Salary Average :	$123,500
Salary Average Remaining :	$119,089
Garrett Pilon	$104,300 (1)
Salary Remaining :	$100,575
Salary Average :	$104,300
Salary Average Remaining :	$100,575
Olivier Rodrigue	$97,900 (2)
Salary Remaining :	$94,404
Salary Average :	$97,900
Salary Average Remaining :	$94,404
Shane Bowers	$94,000 (1)
Salary Remaining :	$90,643
Salary Average :	$94,000
Salary Average Remaining :	$90,643
John Ludvig	$92,500 (1)
Salary Remaining :	$89,196
Salary Average :	$92,500
Salary Average Remaining :	$89,196
Linus Karlsson	$92,500 (1)
Salary Remaining :	$89,196
Salary Average :	$92,500
Salary Average Remaining :	$89,196
William Trudeau	$90,333 (1)
Salary Remaining :	$87,107
Salary Average :	$90,333
Salary Average Remaining :	$87,107
Antonio Stranges	$89,333 (1)
Salary Remaining :	$86,143
Salary Average :	$89,333
Salary Average Remaining :	$86,143
Roby Jarventie	$85,000 (3)
Salary Remaining :	$81,964
Salary Average :	$85,000
Salary Average Remaining :	$81,964
Matt Tomkins	$77,500 (1)
Salary Remaining :	$74,732
Salary Average :	$77,500
Salary Average Remaining :	$74,732
Michael Benning	$75,000 (2)
Salary Remaining :	$72,321
Salary Average :	$75,000
Salary Average Remaining :	$72,321
Total Farm Players	21
Salary Commitment
Year 2025 : $2,492,266
Year 2026 : $1,288,700
Year 2027 : $990,200
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,400,166
Year 2026 : $1,288,700
Year 2027 : $990,200
Year 2028 : $0

Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Verizon Center
Level 1:	7000 - $70 - 5,599 - 79.99%
Level 2:	6000 - $45 - 4,915 - 81.92%
Level 3:	3500 - $32 - 2,153 - 61.51%
Level 4:	4000 - $22 - 3,956 - 98.90%
Luxury :	1500 - $130 - 1,145 - 76.33%
Total Capacity :	22000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $19 - 2,000 - 100.00%
Farm Level 2:	1000 - $14 - 951 - 95.10%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	42
Average Attendance - %	17,768 - 80.76%
Average Income per Game	$1,367,646
Year to Date Revenue	$1,367,646
Farm
Home Games Left	42
Average Attendance - %	2,951 - 98.37%
Average Income per Game	$76,458
Year to Date Revenue	$76,458
Expense
Pro Players Total Salaries	$72,042,000
Farm Players Total Salaries	$5,508,342
Coaches Total Salaries	$1,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$2,426,400
Farm Year To Date Expenses	$223,512
Pro Salary Cap To Date	$2,401,400
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$57,441,132
Farm Estimated Season Revenue	$3,211,236
Pro Remaining Season Days	116
Pro Expenses Per Days	$606,600
Pro Estimated Expenses	$70,365,600
Farm Remaining Season Days	108
Farm Expenses Per Days	$55,878
Farm Estimated Expenses	$6,034,824
Estimated Season Expenses	$76,400,424
Estimated Season Salary Cap	$72,042,000
Estimate Under Maximum Salary Cap of $74,500,000	$2,458,000
Estimate Over Minimum Salary Cap of $58,500,000	$13,542,000
Current Bank Account	$120,800,890
Projected Bank Account	$105,052,834

Pro Players Salaries
Kris Letang	$8,500,000 (2)
-Salary Remaining :	$8,216,667
-Salary Average :	$8,500,000
-Salary Average Remaining :	$8,216,667
Bo Horvat	$6,623,000 (2)
-Salary Remaining :	$6,402,233
-Salary Average :	$1,238,000
-Salary Average Remaining :	$1,196,733
Vincent Trocheck	$5,473,000 (3)
-Salary Remaining :	$5,290,567
-Salary Average :	$4,975,000
-Salary Average Remaining :	$4,809,167
Niko Mikkola	$5,100,000 (3)
-Salary Remaining :	$4,930,000
-Salary Average :	$5,100,000
-Salary Average Remaining :	$4,930,000
Zach Werenski	$5,000,000 (3)
-Salary Remaining :	$4,833,333
-Salary Average :	$5,000,000
-Salary Average Remaining :	$4,833,333
Alex Pietrangelo	$4,626,000 (1)
-Salary Remaining :	$4,471,800
-Salary Average :	$2,223,000
-Salary Average Remaining :	$2,148,900
Brady Tkachuk	$4,403,000 (3)
-Salary Remaining :	$4,256,233
-Salary Average :	$4,403,000
-Salary Average Remaining :	$4,256,233
Leon Draisaitl	$4,324,000 (2)
-Salary Remaining :	$4,179,867
-Salary Average :	$5,613,000
-Salary Average Remaining :	$5,425,900
Matthew Tkachuk	$3,762,000 (3)
-Salary Remaining :	$3,636,600
-Salary Average :	$14,900,000
-Salary Average Remaining :	$14,403,333
Ryan O'Reilly	$3,492,000 (2)
-Salary Remaining :	$3,375,600
-Salary Average :	$0
-Salary Average Remaining :	$0
Josh Morrissey	$3,276,000 (3)
-Salary Remaining :	$3,166,800
-Salary Average :	$3,276,000
-Salary Average Remaining :	$3,166,800
Sebastian Aho	$3,238,000 (2)
-Salary Remaining :	$3,130,067
-Salary Average :	$7,010,000
-Salary Average Remaining :	$6,776,333
Kirill Kaprizov	$3,203,000 (2)
-Salary Remaining :	$3,096,233
-Salary Average :	$908,748
-Salary Average Remaining :	$878,456
William Nylander	$2,714,000 (1)
-Salary Remaining :	$2,623,533
-Salary Average :	$2,977,750
-Salary Average Remaining :	$2,878,492
Gabriel Vilardi	$2,328,000 (3)
-Salary Remaining :	$2,250,400
-Salary Average :	$2,328,000
-Salary Average Remaining :	$2,250,400
Morgan Geekie	$1,500,000 (2)
-Salary Remaining :	$1,450,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,450,000
Mackenzie Blackwood	$1,451,000 (1)
-Salary Remaining :	$1,402,633
-Salary Average :	$3,031,000
-Salary Average Remaining :	$2,929,967
Darcy Kuemper	$1,100,000 (2)
-Salary Remaining :	$1,063,333
-Salary Average :	$1,100,000
-Salary Average Remaining :	$1,063,333
Aliaksei Protas	$1,004,000 (2)
-Salary Remaining :	$970,533
-Salary Average :	$1,004,000
-Salary Average Remaining :	$970,533
Jake Sanderson	$925,000 (1)
-Salary Remaining :	$894,167
-Salary Average :	$925,000
-Salary Average Remaining :	$894,167
Total Pro Players	20
Salary Commitment
Year 2025 : $72,042,000
Year 2026 : $61,479,000
Year 2027 : $28,346,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $76,012,498
Year 2026 : $66,855,748
Year 2027 : $39,982,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $72,042,000
Year 2026 : $62,326,000
Year 2027 : $29,342,000
Year 2028 : $0

Farm Players Salaries
Matt Coronato	$300,000 (5)
Salary Remaining :	$289,286
Salary Average :	$300,000
Salary Average Remaining :	$289,286
Matty Beniers	$290,000 (3)
Salary Remaining :	$279,643
Salary Average :	$290,000
Salary Average Remaining :	$279,643
Cutter Gauthier	$276,200 (3)
Salary Remaining :	$266,336
Salary Average :	$276,200
Salary Average Remaining :	$266,336
Charlie McAvoy	$261,100 (2)
Salary Remaining :	$251,775
Salary Average :	$81,666
Salary Average Remaining :	$78,749
Jordan Binnington	$252,800 (1)
Salary Remaining :	$243,771
Salary Average :	$252,800
Salary Average Remaining :	$243,771
Artem Zub	$240,200 (2)
Salary Remaining :	$231,621
Salary Average :	$296,800
Salary Average Remaining :	$286,200
Jack McBain	$223,400 (3)
Salary Remaining :	$215,421
Salary Average :	$223,400
Salary Average Remaining :	$215,421
Cody Ceci	$186,200 (1)
Salary Remaining :	$179,550
Salary Average :	$130,700
Salary Average Remaining :	$126,032
Kasperi Kapanen	$158,500 (3)
Salary Remaining :	$152,839
Salary Average :	$158,500
Salary Average Remaining :	$152,839
Nic Dowd	$150,000 (2)
Salary Remaining :	$144,643
Salary Average :	$150,000
Salary Average Remaining :	$144,643
Brett Murray	$147,100 (1)
Salary Remaining :	$141,846
Salary Average :	$147,100
Salary Average Remaining :	$141,846
Nils Lundkvist	$140,200 (2)
Salary Remaining :	$135,193
Salary Average :	$140,200
Salary Average Remaining :	$135,193
Erik Brannstrom	$135,600 (3)
Salary Remaining :	$130,757
Salary Average :	$135,600
Salary Average Remaining :	$130,757
Raphael Lavoie	$134,200 (2)
Salary Remaining :	$129,407
Salary Average :	$134,200
Salary Average Remaining :	$129,407
Nikita Prishchepov	$130,600 (3)
Salary Remaining :	$125,936
Salary Average :	$130,600
Salary Average Remaining :	$125,936
Cam Squires	$128,500 (3)
Salary Remaining :	$123,911
Salary Average :	$128,500
Salary Average Remaining :	$123,911
Kieron Walton	$126,800 (3)
Salary Remaining :	$122,271
Salary Average :	$126,800
Salary Average Remaining :	$122,271
Quentin Musty	$126,600 (3)
Salary Remaining :	$122,079
Salary Average :	$126,600
Salary Average Remaining :	$122,079
Jason Dickinson	$120,000 (3)
Salary Remaining :	$115,714
Salary Average :	$120,000
Salary Average Remaining :	$115,714
Ilya Solovyov	$118,300 (1)
Salary Remaining :	$114,075
Salary Average :	$118,300
Salary Average Remaining :	$114,075
Tobias Bjornfot	$116,500 (1)
Salary Remaining :	$112,339
Salary Average :	$116,500
Salary Average Remaining :	$112,339
Gabriel Fortier	$113,800 (2)
Salary Remaining :	$109,736
Salary Average :	$113,800
Salary Average Remaining :	$109,736
Cole Perfetti	$112,700 (2)
Salary Remaining :	$108,675
Salary Average :	$78,686
Salary Average Remaining :	$75,876
Andrew Copp	$110,000 (3)
Salary Remaining :	$106,071
Salary Average :	$110,000
Salary Average Remaining :	$106,071
Travis Hamonic	$110,000 (2)
Salary Remaining :	$106,071
Salary Average :	$110,000
Salary Average Remaining :	$106,071
Oskar Sundqvist	$110,000 (2)
Salary Remaining :	$106,071
Salary Average :	$110,000
Salary Average Remaining :	$106,071
Grigori Denisenko	$107,800 (2)
Salary Remaining :	$103,950
Salary Average :	$99,352
Salary Average Remaining :	$95,804
Lukas Reichel	$99,800 (3)
Salary Remaining :	$96,236
Salary Average :	$99,800
Salary Average Remaining :	$96,236
Zach Benson	$95,000 (2)
Salary Remaining :	$91,607
Salary Average :	$95,000
Salary Average Remaining :	$91,607
Luke Evangelista	$89,667 (1)
Salary Remaining :	$86,464
Salary Average :	$89,667
Salary Average Remaining :	$86,464
Ryan O'Rourke	$89,417 (1)
Salary Remaining :	$86,223
Salary Average :	$89,417
Salary Average Remaining :	$86,223
Jayden Struble	$86,750 (1)
Salary Remaining :	$83,652
Salary Average :	$86,750
Salary Average Remaining :	$83,652
Brennan Othmann	$86,333 (2)
Salary Remaining :	$83,250
Salary Average :	$86,333
Salary Average Remaining :	$83,250
Henrik Tikkanen	$82,375 (1)
Salary Remaining :	$79,433
Salary Average :	$82,375
Salary Average Remaining :	$79,433
Jordan Spence	$76,900 (2)
Salary Remaining :	$74,154
Salary Average :	$76,900
Salary Average Remaining :	$74,154
Robert Bortuzzo	$75,000 (1)
Salary Remaining :	$72,321
Salary Average :	$75,000
Salary Average Remaining :	$72,321
Max McCormick	$75,000 (1)
Salary Remaining :	$72,321
Salary Average :	$75,000
Salary Average Remaining :	$72,321
Aaron Dell	$75,000 (2)
Salary Remaining :	$72,321
Salary Average :	$75,000
Salary Average Remaining :	$72,321
Louis Domingue	$75,000 (2)
Salary Remaining :	$72,321
Salary Average :	$75,000
Salary Average Remaining :	$72,321
Jack Campbell	$75,000 (3)
Salary Remaining :	$72,321
Salary Average :	$75,000
Salary Average Remaining :	$72,321
Total Farm Players	40
Salary Commitment
Year 2025 : $5,508,342
Year 2026 : $4,189,233
Year 2027 : $2,301,000
Year 2028 : $300,000
Salary Average Commitment
Year 2025 : $5,287,546
Year 2026 : $4,023,937
Year 2027 : $2,301,000
Year 2028 : $300,000

Coyotes

Arena Capacity - Ticket Price Attendance - %
Arena Name	Jobing.com Arena
Level 1:	6000 - $80 - 6,000 - 100.00%
Level 2:	5000 - $60 - 4,639 - 92.78%
Level 3:	2000 - $40 - 1,669 - 83.45%
Level 4:	4000 - $20 - 4,000 - 100.00%
Luxury :	1000 - $150 - 1,000 - 100.00%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $25 - 1,942 - 97.08%
Farm Level 2:	1000 - $10 - 1,000 - 100.00%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	42
Average Attendance - %	17,308 - 96.16%
Average Income per Game	$1,572,099
Year to Date Revenue	$1,572,099
Farm
Home Games Left	41
Average Attendance - %	2,942 - 98.05%
Average Income per Game	$87,221
Year to Date Revenue	$174,442
Expense
Pro Players Total Salaries	$63,062,333
Farm Players Total Salaries	$4,082,233
Coaches Total Salaries	$1,950,000
Luxury Taxe Total	$0
Special Salary Cap Value	$250,000
Pro Year To Date Expenses	$2,112,910
Farm Year To Date Expenses	$171,464
Pro Salary Cap To Date	$2,072,910
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$66,028,158
Farm Estimated Season Revenue	$3,576,061
Pro Remaining Season Days	116
Pro Expenses Per Days	$535,519
Pro Estimated Expenses	$62,120,204
Farm Remaining Season Days	108
Farm Expenses Per Days	$43,145
Farm Estimated Expenses	$4,659,660
Estimated Season Expenses	$66,779,864
Estimated Season Salary Cap	$63,283,114
Estimate Under Maximum Salary Cap of $74,500,000	$11,216,886
Estimate Over Minimum Salary Cap of $58,500,000	$4,783,114
Current Bank Account	$66,044,417
Projected Bank Account	$68,868,772

Pro Players Salaries
Erik Karlsson	$8,500,000 (3)
-Salary Remaining :	$8,216,667
-Salary Average :	$8,500,000
-Salary Average Remaining :	$8,216,667
Matthew Benning	$3,711,000 (2)
-Salary Remaining :	$3,587,300
-Salary Average :	$3,711,000
-Salary Average Remaining :	$3,587,300
Rocco Grimaldi	$3,000,000 (2)
-Salary Remaining :	$2,900,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$2,900,000
Craig Smith	$2,505,000 (1)
-Salary Remaining :	$2,421,500
-Salary Average :	$2,505,000
-Salary Average Remaining :	$2,421,500
Trevor Lewis	$2,474,000 (1)
-Salary Remaining :	$2,391,533
-Salary Average :	$2,474,000
-Salary Average Remaining :	$2,391,533
Jack Johnson	$2,400,000 (1)
-Salary Remaining :	$2,320,000
-Salary Average :	$2,400,000
-Salary Average Remaining :	$2,320,000
Ryan Carpenter	$2,224,000 (3)
-Salary Remaining :	$2,149,867
-Salary Average :	$2,224,000
-Salary Average Remaining :	$2,149,867
Patrick Maroon	$2,000,000 (1)
-Salary Remaining :	$1,933,333
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,933,333
Karel Vejmelka	$2,000,000 (3)
-Salary Remaining :	$1,933,333
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,933,333
Ben Hutton	$2,000,000 (1)
-Salary Remaining :	$1,933,333
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,933,333
Drew Helleson	$1,927,000 (3)
-Salary Remaining :	$1,862,767
-Salary Average :	$1,927,000
-Salary Average Remaining :	$1,862,767
Jaycob Megna	$1,600,000 (3)
-Salary Remaining :	$1,546,667
-Salary Average :	$1,600,000
-Salary Average Remaining :	$1,546,667
Dominic Toninato	$1,500,000 (2)
-Salary Remaining :	$1,450,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,450,000
Jonas Johansson	$1,500,000 (3)
-Salary Remaining :	$1,450,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,450,000
Owen Pickering	$1,464,000 (3)
-Salary Remaining :	$1,415,200
-Salary Average :	$1,464,000
-Salary Average Remaining :	$1,415,200
Gunnarwolfe Fontaine	$1,381,000 (3)
-Salary Remaining :	$1,334,967
-Salary Average :	$1,381,000
-Salary Average Remaining :	$1,334,967
Tyler Tucker	$1,338,000 (2)
-Salary Remaining :	$1,293,400
-Salary Average :	$1,338,000
-Salary Average Remaining :	$1,293,400
John Parker-Jones	$1,334,000 (3)
-Salary Remaining :	$1,289,533
-Salary Average :	$1,334,000
-Salary Average Remaining :	$1,289,533
Chaz Lucius	$1,325,000 (1)
-Salary Remaining :	$1,280,833
-Salary Average :	$1,325,000
-Salary Average Remaining :	$1,280,833
Joni Jurmo	$1,322,000 (3)
-Salary Remaining :	$1,277,933
-Salary Average :	$1,322,000
-Salary Average Remaining :	$1,277,933
Florian Xhekaj	$1,289,000 (3)
-Salary Remaining :	$1,246,033
-Salary Average :	$1,289,000
-Salary Average Remaining :	$1,246,033
Bryce Montgomery	$1,288,000 (3)
-Salary Remaining :	$1,245,067
-Salary Average :	$1,288,000
-Salary Average Remaining :	$1,245,067
Caedan Bankier	$1,281,000 (3)
-Salary Remaining :	$1,238,300
-Salary Average :	$1,281,000
-Salary Average Remaining :	$1,238,300
Harrison Brunicke	$1,277,000 (3)
-Salary Remaining :	$1,234,433
-Salary Average :	$1,277,000
-Salary Average Remaining :	$1,234,433
Chase Pietila	$1,263,000 (3)
-Salary Remaining :	$1,220,900
-Salary Average :	$1,263,000
-Salary Average Remaining :	$1,220,900
Tanner Pearson	$1,132,000 (3)
-Salary Remaining :	$1,094,267
-Salary Average :	$1,132,000
-Salary Average Remaining :	$1,094,267
Jonny Brodzinski	$1,127,000 (3)
-Salary Remaining :	$1,089,433
-Salary Average :	$1,127,000
-Salary Average Remaining :	$1,089,433
Martin Frk	$1,119,000 (3)
-Salary Remaining :	$1,081,700
-Salary Average :	$1,119,000
-Salary Average Remaining :	$1,081,700
Matt Luff	$1,114,000 (3)
-Salary Remaining :	$1,076,867
-Salary Average :	$1,114,000
-Salary Average Remaining :	$1,076,867
Vinni Lettieri	$1,114,000 (1)
-Salary Remaining :	$1,076,867
-Salary Average :	$1,114,000
-Salary Average Remaining :	$1,076,867
Anthony Angello	$1,068,000 (1)
-Salary Remaining :	$1,032,400
-Salary Average :	$1,068,000
-Salary Average Remaining :	$1,032,400
Carson Golder	$1,041,000 (3)
-Salary Remaining :	$1,006,300
-Salary Average :	$1,041,000
-Salary Average Remaining :	$1,006,300
Luke Hughes	$925,000 (1)
-Salary Remaining :	$894,167
-Salary Average :	$925,000
-Salary Average Remaining :	$894,167
Devante Stephens	$906,000 (1)
-Salary Remaining :	$875,800
-Salary Average :	$906,000
-Salary Average Remaining :	$875,800
Sebastian Cossa	$863,333 (2)
-Salary Remaining :	$834,555
-Salary Average :	$863,333
-Salary Average Remaining :	$834,555
Henrik Rybinski	$750,000 (1)
-Salary Remaining :	$725,000
-Salary Average :	$750,000
-Salary Average Remaining :	$725,000
Devin Shore	$0 (0)
Total Pro Players	37
Salary Commitment
Year 2025 : $63,062,333
Year 2026 : $45,595,333
Year 2027 : $35,183,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $63,062,333
Year 2026 : $45,595,333
Year 2027 : $35,183,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $63,062,333
Year 2026 : $45,595,333
Year 2027 : $35,183,000
Year 2028 : $0

Farm Players Salaries
Luke Philp	$221,400 (1)
Salary Remaining :	$213,493
Salary Average :	$221,400
Salary Average Remaining :	$213,493
Brogan Rafferty	$217,700 (1)
Salary Remaining :	$209,925
Salary Average :	$217,700
Salary Average Remaining :	$209,925
Arshdeep Bains	$217,000 (1)
Salary Remaining :	$209,250
Salary Average :	$217,000
Salary Average Remaining :	$209,250
Nick Abruzzese	$217,000 (1)
Salary Remaining :	$209,250
Salary Average :	$217,000
Salary Average Remaining :	$209,250
Ryan Reaves	$213,600 (1)
Salary Remaining :	$205,971
Salary Average :	$213,600
Salary Average Remaining :	$205,971
Vyacheslav Buteyets	$195,000 (3)
Salary Remaining :	$188,036
Salary Average :	$195,000
Salary Average Remaining :	$188,036
Calle Rosen	$150,000 (1)
Salary Remaining :	$144,643
Salary Average :	$150,000
Salary Average Remaining :	$144,643
Alex Belzile	$150,000 (2)
Salary Remaining :	$144,643
Salary Average :	$150,000
Salary Average Remaining :	$144,643
Max McCue	$137,900 (3)
Salary Remaining :	$132,975
Salary Average :	$137,900
Salary Average Remaining :	$132,975
Danila Klimovich	$134,700 (3)
Salary Remaining :	$129,889
Salary Average :	$134,700
Salary Average Remaining :	$129,889
Filip Bystedt	$134,100 (3)
Salary Remaining :	$129,311
Salary Average :	$134,100
Salary Average Remaining :	$129,311
Samuel Helenius	$134,000 (3)
Salary Remaining :	$129,214
Salary Average :	$134,000
Salary Average Remaining :	$129,214
Luke Tuch	$134,000 (3)
Salary Remaining :	$129,214
Salary Average :	$134,000
Salary Average Remaining :	$129,214
Ty Mueller	$133,100 (3)
Salary Remaining :	$128,346
Salary Average :	$133,100
Salary Average Remaining :	$128,346
Ryan Ufko	$129,800 (3)
Salary Remaining :	$125,164
Salary Average :	$129,800
Salary Average Remaining :	$125,164
Olivier Nadeau	$128,600 (3)
Salary Remaining :	$124,007
Salary Average :	$128,600
Salary Average Remaining :	$124,007
Noah Laba	$128,000 (3)
Salary Remaining :	$123,429
Salary Average :	$128,000
Salary Average Remaining :	$123,429
Michael Buchinger	$127,500 (3)
Salary Remaining :	$122,946
Salary Average :	$127,500
Salary Average Remaining :	$122,946
Yaniv Perets	$125,000 (3)
Salary Remaining :	$120,536
Salary Average :	$125,000
Salary Average Remaining :	$120,536
Jakub Demek	$119,700 (3)
Salary Remaining :	$115,425
Salary Average :	$119,700
Salary Average Remaining :	$115,425
Ronnie Attard	$118,800 (3)
Salary Remaining :	$114,557
Salary Average :	$118,800
Salary Average Remaining :	$114,557
Tyler Madden	$114,100 (2)
Salary Remaining :	$110,025
Salary Average :	$114,100
Salary Average Remaining :	$110,025
Emil Bemstrom	$108,700 (3)
Salary Remaining :	$104,818
Salary Average :	$108,700
Salary Average Remaining :	$104,818
Robbie Russo	$107,800 (1)
Salary Remaining :	$103,950
Salary Average :	$107,800
Salary Average Remaining :	$103,950
Spencer Smallman	$104,500 (1)
Salary Remaining :	$100,768
Salary Average :	$104,500
Salary Average Remaining :	$100,768
Xavier Parent	$102,400 (2)
Salary Remaining :	$98,743
Salary Average :	$102,400
Salary Average Remaining :	$98,743
Ben Gaudreau	$100,000 (1)
Salary Remaining :	$96,429
Salary Average :	$100,000
Salary Average Remaining :	$96,429
Kevin Korchinski	$91,833 (2)
Salary Remaining :	$88,554
Salary Average :	$91,833
Salary Average Remaining :	$88,554
Owen Sillinger	$86,000 (1)
Salary Remaining :	$82,929
Salary Average :	$75,000
Salary Average Remaining :	$72,321
Total Farm Players	29
Salary Commitment
Year 2025 : $4,082,233
Year 2026 : $2,447,233
Year 2027 : $1,988,900
Year 2028 : $0
Salary Average Commitment
Year 2025 : $4,071,233
Year 2026 : $2,447,233
Year 2027 : $1,988,900
Year 2028 : $0

Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	6000 - $100 - 4,707 - 78.45%
Level 2:	5000 - $60 - 4,705 - 94.10%
Level 3:	2000 - $35 - 2,000 - 100.00%
Level 4:	4000 - $20 - 3,883 - 97.06%
Luxury :	1000 - $200 - 735 - 73.50%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $35 - 1,384 - 69.18%
Farm Level 2:	1000 - $15 - 715 - 71.45%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	41
Average Attendance - %	16,030 - 89.05%
Average Income per Game	$1,560,999
Year to Date Revenue	$3,121,997
Farm
Home Games Left	41
Average Attendance - %	2,098 - 69.93%
Average Income per Game	$88,119
Year to Date Revenue	$176,237
Expense
Pro Players Total Salaries	$74,551,000
Farm Players Total Salaries	$2,784,700
Coaches Total Salaries	$4,250,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$2,480,267
Farm Year To Date Expenses	$152,643
Pro Salary Cap To Date	$2,380,267
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$64,000,938
Farm Estimated Season Revenue	$3,612,858
Pro Remaining Season Days	116
Pro Expenses Per Days	$646,258
Pro Estimated Expenses	$74,965,928
Farm Remaining Season Days	108
Farm Expenses Per Days	$36,024
Farm Estimated Expenses	$3,890,592
Estimated Season Expenses	$78,856,520
Estimated Season Salary Cap	$74,446,195
Estimate Under Maximum Salary Cap of $74,500,000	$53,805
Estimate Over Minimum Salary Cap of $58,500,000	$15,946,195
Current Bank Account	$10,628,473
Projected Bank Account	($614,251)

Pro Players Salaries
Claude Giroux	$9,500,000 (3)
-Salary Remaining :	$9,183,333
-Salary Average :	$9,500,000
-Salary Average Remaining :	$9,183,333
Jake McCabe	$7,500,000 (1)
-Salary Remaining :	$7,250,000
-Salary Average :	$7,500,000
-Salary Average Remaining :	$7,250,000
Tim Stutzle	$5,199,000 (2)
-Salary Remaining :	$5,025,700
-Salary Average :	$5,199,000
-Salary Average Remaining :	$5,025,700
Radko Gudas	$4,600,000 (2)
-Salary Remaining :	$4,446,667
-Salary Average :	$4,600,000
-Salary Average Remaining :	$4,446,667
Jesper Bratt	$4,505,000 (2)
-Salary Remaining :	$4,354,833
-Salary Average :	$4,505,000
-Salary Average Remaining :	$4,354,833
Pavel Buchnevich	$4,500,000 (3)
-Salary Remaining :	$4,350,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$4,350,000
Derek Forbort	$4,500,000 (2)
-Salary Remaining :	$4,350,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$4,350,000
Jack Hughes	$4,242,000 (1)
-Salary Remaining :	$4,100,600
-Salary Average :	$4,242,000
-Salary Average Remaining :	$4,100,600
Rasmus Dahlin	$3,938,000 (3)
-Salary Remaining :	$3,806,733
-Salary Average :	$3,938,000
-Salary Average Remaining :	$3,806,733
Owen Tippett	$3,685,000 (3)
-Salary Remaining :	$3,562,167
-Salary Average :	$3,685,000
-Salary Average Remaining :	$3,562,167
Drew O'Connor	$3,500,000 (3)
-Salary Remaining :	$3,383,333
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,383,333
Linus Ullmark	$3,498,000 (2)
-Salary Remaining :	$3,381,400
-Salary Average :	$3,498,000
-Salary Average Remaining :	$3,381,400
Dawson Mercer	$3,150,000 (3)
-Salary Remaining :	$3,045,000
-Salary Average :	$3,150,000
-Salary Average Remaining :	$3,045,000
Dylan Coghlan	$2,500,000 (3)
-Salary Remaining :	$2,416,667
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,416,667
Jesse Puljujarvi	$2,500,000 (3)
-Salary Remaining :	$2,416,667
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,416,667
Luke Glendening	$2,250,000 (2)
-Salary Remaining :	$2,175,000
-Salary Average :	$2,250,000
-Salary Average Remaining :	$2,175,000
Helge Grans	$1,452,000 (3)
-Salary Remaining :	$1,403,600
-Salary Average :	$1,452,000
-Salary Average Remaining :	$1,403,600
Nico Sturm	$1,252,000 (1)
-Salary Remaining :	$1,210,267
-Salary Average :	$1,097,000
-Salary Average Remaining :	$1,060,433
Christian Fischer	$1,208,000 (2)
-Salary Remaining :	$1,167,733
-Salary Average :	$1,659,000
-Salary Average Remaining :	$1,603,700
Ethan Haider	$1,072,000 (3)
-Salary Remaining :	$1,036,267
-Salary Average :	$1,072,000
-Salary Average Remaining :	$1,036,267
Total Pro Players	20
Salary Commitment
Year 2025 : $74,551,000
Year 2026 : $61,557,000
Year 2027 : $35,797,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $74,847,000
Year 2026 : $62,008,000
Year 2027 : $35,797,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $74,551,000
Year 2026 : $61,557,000
Year 2027 : $35,797,000
Year 2028 : $0

Farm Players Salaries
Philipp Grubauer	$200,000 (2)
Salary Remaining :	$192,857
Salary Average :	$200,000
Salary Average Remaining :	$192,857
Vitek Vanecek	$160,000 (3)
Salary Remaining :	$154,286
Salary Average :	$160,000
Salary Average Remaining :	$154,286
Jakob Pelletier	$148,800 (3)
Salary Remaining :	$143,486
Salary Average :	$148,800
Salary Average Remaining :	$143,486
Matthew Robertson	$140,200 (3)
Salary Remaining :	$135,193
Salary Average :	$140,200
Salary Average Remaining :	$135,193
Samuel Johannesson	$137,200 (3)
Salary Remaining :	$132,300
Salary Average :	$137,200
Salary Average Remaining :	$132,300
Donovan Sebrango	$135,600 (3)
Salary Remaining :	$130,757
Salary Average :	$135,600
Salary Average Remaining :	$130,757
Ethan Edwards	$134,100 (3)
Salary Remaining :	$129,311
Salary Average :	$134,100
Salary Average Remaining :	$129,311
David Gustafsson	$133,300 (2)
Salary Remaining :	$128,539
Salary Average :	$133,300
Salary Average Remaining :	$128,539
Alex Beaucage	$131,500 (3)
Salary Remaining :	$126,804
Salary Average :	$131,500
Salary Average Remaining :	$126,804
Anton Johansson	$127,900 (3)
Salary Remaining :	$123,332
Salary Average :	$127,900
Salary Average Remaining :	$123,332
Fabian Wagner	$127,700 (3)
Salary Remaining :	$123,139
Salary Average :	$127,700
Salary Average Remaining :	$123,139
Josh Bloom	$127,100 (3)
Salary Remaining :	$122,561
Salary Average :	$127,100
Salary Average Remaining :	$122,561
Jayden Grubbe	$126,800 (3)
Salary Remaining :	$122,271
Salary Average :	$126,800
Salary Average Remaining :	$122,271
Jack Rathbone	$123,200 (2)
Salary Remaining :	$118,800
Salary Average :	$123,200
Salary Average Remaining :	$118,800
Ethan Samson	$122,700 (3)
Salary Remaining :	$118,318
Salary Average :	$122,700
Salary Average Remaining :	$118,318
Hugh McGing	$110,000 (2)
Salary Remaining :	$106,071
Salary Average :	$110,000
Salary Average Remaining :	$106,071
Eetu Liukas	$109,500 (3)
Salary Remaining :	$105,589
Salary Average :	$109,500
Salary Average Remaining :	$105,589
Trevor Kuntar	$109,300 (3)
Salary Remaining :	$105,396
Salary Average :	$109,300
Salary Average Remaining :	$105,396
Chris Wilkie	$100,000 (1)
Salary Remaining :	$96,429
Salary Average :	$100,000
Salary Average Remaining :	$96,429
Peter DiLiberatore	$99,000 (2)
Salary Remaining :	$95,464
Salary Average :	$99,000
Salary Average Remaining :	$95,464
Layton Ahac	$98,800 (2)
Salary Remaining :	$95,271
Salary Average :	$98,800
Salary Average Remaining :	$95,271
Matthew Maggio	$82,000 (2)
Salary Remaining :	$79,071
Salary Average :	$82,000
Salary Average Remaining :	$79,071
Total Farm Players	22
Salary Commitment
Year 2025 : $2,784,700
Year 2026 : $2,684,700
Year 2027 : $1,838,400
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,784,700
Year 2026 : $2,684,700
Year 2027 : $1,838,400
Year 2028 : $0

Ducks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	6000 - $90 - 5,407 - 90.12%
Level 2:	5000 - $70 - 3,466 - 69.31%
Level 3:	2000 - $40 - 1,554 - 77.70%
Level 4:	4000 - $25 - 2,961 - 74.01%
Luxury :	1000 - $180 - 964 - 96.35%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $40 - 1,201 - 60.05%
Farm Level 2:	1000 - $20 - 576 - 57.60%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	41
Average Attendance - %	14,351 - 79.73%
Average Income per Game	$1,547,838
Year to Date Revenue	$3,095,676
Farm
Home Games Left	42
Average Attendance - %	1,777 - 59.23%
Average Income per Game	$88,744
Year to Date Revenue	$88,744
Expense
Pro Players Total Salaries	$72,903,000
Farm Players Total Salaries	$3,795,117
Coaches Total Salaries	$9,750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$2,613,182
Farm Year To Date Expenses	$311,460
Pro Salary Cap To Date	$2,454,850
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$63,461,358
Farm Estimated Season Revenue	$3,727,248
Pro Remaining Season Days	116
Pro Expenses Per Days	$647,108
Pro Estimated Expenses	$75,064,528
Farm Remaining Season Days	108
Farm Expenses Per Days	$78,528
Farm Estimated Expenses	$8,481,024
Estimated Season Expenses	$83,545,552
Estimated Season Salary Cap	$72,927,750
Estimate Under Maximum Salary Cap of $74,500,000	$1,572,250
Estimate Over Minimum Salary Cap of $58,500,000	$14,427,750
Current Bank Account	$124,156,233
Projected Bank Account	$107,799,287

Pro Players Salaries
Kyle Connor	$9,260,000 (3)
-Salary Remaining :	$8,951,333
-Salary Average :	$9,260,000
-Salary Average Remaining :	$8,951,333
Justin Faulk	$9,000,000 (2)
-Salary Remaining :	$8,700,000
-Salary Average :	$9,000,000
-Salary Average Remaining :	$8,700,000
Jake Walman	$8,350,000 (3)
-Salary Remaining :	$8,071,667
-Salary Average :	$8,350,000
-Salary Average Remaining :	$8,071,667
Tyler Bertuzzi	$5,950,000 (3)
-Salary Remaining :	$5,751,667
-Salary Average :	$5,950,000
-Salary Average Remaining :	$5,751,667
Scott Laughton	$5,250,000 (2)
-Salary Remaining :	$5,075,000
-Salary Average :	$5,250,000
-Salary Average Remaining :	$5,075,000
Ross Colton	$4,850,000 (3)
-Salary Remaining :	$4,688,333
-Salary Average :	$4,850,000
-Salary Average Remaining :	$4,688,333
Tyler Toffoli	$4,165,000 (2)
-Salary Remaining :	$4,026,167
-Salary Average :	$4,165,000
-Salary Average Remaining :	$4,026,167
Dylan Larkin	$3,544,000 (2)
-Salary Remaining :	$3,425,867
-Salary Average :	$3,363,000
-Salary Average Remaining :	$3,250,900
Casey Mittelstadt	$3,362,000 (3)
-Salary Remaining :	$3,249,933
-Salary Average :	$3,362,000
-Salary Average Remaining :	$3,249,933
Zach Hyman	$3,175,000 (3)
-Salary Remaining :	$3,069,167
-Salary Average :	$3,175,000
-Salary Average Remaining :	$3,069,167
Noah Cates	$2,857,000 (3)
-Salary Remaining :	$2,761,767
-Salary Average :	$2,857,000
-Salary Average Remaining :	$2,761,767
Josh Manson	$2,524,000 (3)
-Salary Remaining :	$2,439,867
-Salary Average :	$2,524,000
-Salary Average Remaining :	$2,439,867
MacKenzie Weegar	$2,472,000 (1)
-Salary Remaining :	$2,389,600
-Salary Average :	$964,000
-Salary Average Remaining :	$931,867
Warren Foegele	$2,000,000 (1)
-Salary Remaining :	$1,933,333
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,933,333
Joey Daccord	$1,205,000 (2)
-Salary Remaining :	$1,164,833
-Salary Average :	$875,710
-Salary Average Remaining :	$846,520
Keaton Middleton	$1,171,000 (2)
-Salary Remaining :	$1,131,967
-Salary Average :	$1,171,000
-Salary Average Remaining :	$1,131,967
Will Cranley	$1,075,000 (3)
-Salary Remaining :	$1,039,167
-Salary Average :	$1,075,000
-Salary Average Remaining :	$1,039,167
Mikey Anderson	$958,000 (1)
-Salary Remaining :	$926,067
-Salary Average :	$958,000
-Salary Average Remaining :	$926,067
Dakota Joshua	$900,000 (1)
-Salary Remaining :	$870,000
-Salary Average :	$900,000
-Salary Average Remaining :	$870,000
Jordan Greenway	$835,000 (2)
-Salary Remaining :	$807,167
-Salary Average :	$913,234
-Salary Average Remaining :	$882,793
Total Pro Players	20
Salary Commitment
Year 2025 : $72,903,000
Year 2026 : $66,573,000
Year 2027 : $41,403,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $70,962,944
Year 2026 : $66,140,944
Year 2027 : $41,403,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $72,903,000
Year 2026 : $66,573,000
Year 2027 : $41,403,000
Year 2028 : $0

Farm Players Salaries
Jan Rutta	$290,000 (2)
Salary Remaining :	$279,643
Salary Average :	$290,000
Salary Average Remaining :	$279,643
Cole Smith	$250,000 (3)
Salary Remaining :	$241,071
Salary Average :	$250,000
Salary Average Remaining :	$241,071
Spencer Knight	$247,200 (2)
Salary Remaining :	$238,371
Salary Average :	$92,500
Salary Average Remaining :	$89,196
Sam Lafferty	$220,000 (2)
Salary Remaining :	$212,143
Salary Average :	$220,000
Salary Average Remaining :	$212,143
Dysin Mayo	$193,400 (2)
Salary Remaining :	$186,493
Salary Average :	$193,400
Salary Average Remaining :	$186,493
Matt Grzelcyk	$180,000 (2)
Salary Remaining :	$173,571
Salary Average :	$180,000
Salary Average Remaining :	$173,571
Devin Cooley	$175,000 (2)
Salary Remaining :	$168,750
Salary Average :	$175,000
Salary Average Remaining :	$168,750
Jake Allen	$165,000 (2)
Salary Remaining :	$159,107
Salary Average :	$165,000
Salary Average Remaining :	$159,107
Ryan Lomberg	$150,000 (3)
Salary Remaining :	$144,643
Salary Average :	$150,000
Salary Average Remaining :	$144,643
Anthony Beauvillier	$143,000 (1)
Salary Remaining :	$137,893
Salary Average :	$285,100
Salary Average Remaining :	$274,918
Bradly Nadeau	$142,200 (3)
Salary Remaining :	$137,121
Salary Average :	$142,200
Salary Average Remaining :	$137,121
Rhett Pitlick	$135,200 (3)
Salary Remaining :	$130,371
Salary Average :	$135,200
Salary Average Remaining :	$130,371
Riley Hughes	$131,900 (3)
Salary Remaining :	$127,189
Salary Average :	$131,900
Salary Average Remaining :	$127,189
Connor Mackey	$131,900 (1)
Salary Remaining :	$127,189
Salary Average :	$131,900
Salary Average Remaining :	$127,189
Marek Alscher	$128,600 (3)
Salary Remaining :	$124,007
Salary Average :	$128,600
Salary Average Remaining :	$124,007
Elias Salomonsson	$128,400 (3)
Salary Remaining :	$123,814
Salary Average :	$128,400
Salary Average Remaining :	$123,814
Francesco Arcuri	$126,800 (3)
Salary Remaining :	$122,271
Salary Average :	$126,800
Salary Average Remaining :	$122,271
Julian Lutz	$125,800 (3)
Salary Remaining :	$121,307
Salary Average :	$125,800
Salary Average Remaining :	$121,307
Kyle Masters	$103,700 (3)
Salary Remaining :	$99,996
Salary Average :	$103,700
Salary Average Remaining :	$99,996
Brett Brochu	$100,000 (3)
Salary Remaining :	$96,429
Salary Average :	$100,000
Salary Average Remaining :	$96,429
Cole Schwindt	$93,400 (1)
Salary Remaining :	$90,064
Salary Average :	$84,304
Salary Average Remaining :	$81,293
Brandon Coe	$92,500 (1)
Salary Remaining :	$89,196
Salary Average :	$92,500
Salary Average Remaining :	$89,196
Mikael Pyyhtia	$89,750 (1)
Salary Remaining :	$86,545
Salary Average :	$89,750
Salary Average Remaining :	$86,545
Vadim Zherenko	$84,667 (1)
Salary Remaining :	$81,643
Salary Average :	$84,667
Salary Average Remaining :	$81,643
Jared Davidson	$84,200 (3)
Salary Remaining :	$81,193
Salary Average :	$84,200
Salary Average Remaining :	$81,193
Ryder Rolston	$82,500 (1)
Salary Remaining :	$79,554
Salary Average :	$82,500
Salary Average Remaining :	$79,554
Total Farm Players	26
Salary Commitment
Year 2025 : $3,795,117
Year 2026 : $3,077,400
Year 2027 : $1,606,800
Year 2028 : $0
Salary Average Commitment
Year 2025 : $3,773,421
Year 2026 : $2,922,700
Year 2027 : $1,606,800
Year 2028 : $0

Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Saddledome
Level 1:	6000 - $85 - 6,000 - 100.00%
Level 2:	5000 - $60 - 4,670 - 93.40%
Level 3:	2000 - $45 - 1,376 - 68.78%
Level 4:	4000 - $30 - 2,400 - 60.00%
Luxury :	1000 - $120 - 1,000 - 100.00%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $50 - 1,025 - 51.25%
Farm Level 2:	1000 - $30 - 500 - 50.00%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	41
Average Attendance - %	15,446 - 85.81%
Average Income per Game	$1,555,705
Year to Date Revenue	$3,111,410
Farm
Home Games Left	42
Average Attendance - %	1,525 - 50.83%
Average Income per Game	$98,712
Year to Date Revenue	$98,712
Expense
Pro Players Total Salaries	$74,461,167
Farm Players Total Salaries	$2,945,595
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$2,515,372
Farm Year To Date Expenses	$140,916
Pro Salary Cap To Date	$2,482,040
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$63,783,905
Farm Estimated Season Revenue	$4,145,904
Pro Remaining Season Days	116
Pro Expenses Per Days	$628,843
Pro Estimated Expenses	$72,945,788
Farm Remaining Season Days	108
Farm Expenses Per Days	$35,229
Farm Estimated Expenses	$3,804,732
Estimated Season Expenses	$76,750,520
Estimated Season Salary Cap	$74,461,200
Estimate Under Maximum Salary Cap of $74,500,000	$38,800
Estimate Over Minimum Salary Cap of $58,500,000	$15,961,200
Current Bank Account	$59,498,250
Projected Bank Account	$50,677,539

Pro Players Salaries
Brock Nelson	$9,420,000 (3)
-Salary Remaining :	$9,106,000
-Salary Average :	$9,420,000
-Salary Average Remaining :	$9,106,000
Sidney Crosby	$7,860,000 (1)
-Salary Remaining :	$7,598,000
-Salary Average :	$7,860,000
-Salary Average Remaining :	$7,598,000
John Tavares	$6,594,000 (2)
-Salary Remaining :	$6,374,200
-Salary Average :	$5,662,000
-Salary Average Remaining :	$5,473,267
Igor Shesterkin	$5,628,000 (1)
-Salary Remaining :	$5,440,400
-Salary Average :	$786,000
-Salary Average Remaining :	$759,800
Chris Kreider	$5,330,000 (2)
-Salary Remaining :	$5,152,333
-Salary Average :	$7,999,500
-Salary Average Remaining :	$7,732,850
Jake Guentzel	$4,302,000 (3)
-Salary Remaining :	$4,158,600
-Salary Average :	$4,302,000
-Salary Average Remaining :	$4,158,600
Ryan Nugent-Hopkins	$4,083,000 (1)
-Salary Remaining :	$3,946,900
-Salary Average :	$5,441,000
-Salary Average Remaining :	$5,259,633
Ilya Samsonov	$3,960,000 (2)
-Salary Remaining :	$3,828,000
-Salary Average :	$3,960,000
-Salary Average Remaining :	$3,828,000
K'Andre Miller	$3,944,000 (2)
-Salary Remaining :	$3,812,533
-Salary Average :	$3,944,000
-Salary Average Remaining :	$3,812,533
Colton Parayko	$3,415,000 (1)
-Salary Remaining :	$3,301,167
-Salary Average :	$5,670,000
-Salary Average Remaining :	$5,481,000
Brett Kulak	$2,995,000 (1)
-Salary Remaining :	$2,895,167
-Salary Average :	$2,995,000
-Salary Average Remaining :	$2,895,167
Ty Emberson	$2,950,000 (5)
-Salary Remaining :	$2,851,667
-Salary Average :	$2,950,000
-Salary Average Remaining :	$2,851,667
Tyler Motte	$2,600,000 (1)
-Salary Remaining :	$2,513,333
-Salary Average :	$2,600,000
-Salary Average Remaining :	$2,513,333
Steven Lorentz	$2,555,000 (1)
-Salary Remaining :	$2,469,833
-Salary Average :	$2,555,000
-Salary Average Remaining :	$2,469,833
Samuel Girard	$2,275,000 (2)
-Salary Remaining :	$2,199,167
-Salary Average :	$802,645
-Salary Average Remaining :	$775,890
Logan O'Connor	$1,887,000 (1)
-Salary Remaining :	$1,824,100
-Salary Average :	$1,887,000
-Salary Average Remaining :	$1,824,100
Kevin Bahl	$1,442,000 (2)
-Salary Remaining :	$1,393,933
-Salary Average :	$1,442,000
-Salary Average Remaining :	$1,393,933
Mark Kastelic	$1,402,000 (2)
-Salary Remaining :	$1,355,267
-Salary Average :	$1,402,000
-Salary Average Remaining :	$1,355,267
Dmitri Voronkov	$925,000 (1)
-Salary Remaining :	$894,167
-Salary Average :	$925,000
-Salary Average Remaining :	$894,167
Mavrik Bourque	$894,167 (1)
-Salary Remaining :	$864,361
-Salary Average :	$894,167
-Salary Average Remaining :	$864,361
Total Pro Players	20
Salary Commitment
Year 2025 : $74,461,167
Year 2026 : $41,619,000
Year 2027 : $16,672,000
Year 2028 : $2,950,000
Salary Average Commitment
Year 2025 : $73,497,312
Year 2026 : $41,884,145
Year 2027 : $16,672,000
Year 2028 : $2,950,000
Salary Cap with 1 Way Contract
Year 2025 : $74,461,167
Year 2026 : $41,619,000
Year 2027 : $16,672,000
Year 2028 : $2,950,000

Farm Players Salaries
Connor Brown	$280,000 (2)
Salary Remaining :	$270,000
Salary Average :	$280,000
Salary Average Remaining :	$270,000
Kyle Burroughs	$255,500 (1)
Salary Remaining :	$246,375
Salary Average :	$255,500
Salary Average Remaining :	$246,375
Felix Sandstrom	$158,500 (2)
Salary Remaining :	$152,839
Salary Average :	$158,500
Salary Average Remaining :	$152,839
Oskar Back	$148,500 (3)
Salary Remaining :	$143,196
Salary Average :	$148,500
Salary Average Remaining :	$143,196
Dylan Roobroeck	$139,000 (3)
Salary Remaining :	$134,036
Salary Average :	$139,000
Salary Average Remaining :	$134,036
Dylan Peterson	$135,300 (3)
Salary Remaining :	$130,468
Salary Average :	$135,300
Salary Average Remaining :	$130,468
Benoit-Olivier Groulx	$134,000 (2)
Salary Remaining :	$129,214
Salary Average :	$134,000
Salary Average Remaining :	$129,214
Cole Clayton	$133,600 (3)
Salary Remaining :	$128,829
Salary Average :	$133,600
Salary Average Remaining :	$128,829
Anthony Romano	$132,000 (3)
Salary Remaining :	$127,286
Salary Average :	$132,000
Salary Average Remaining :	$127,286
Shakir Mukhamadullin	$129,417 (1)
Salary Remaining :	$124,795
Salary Average :	$129,417
Salary Average Remaining :	$124,795
Shai Buium	$128,700 (3)
Salary Remaining :	$124,104
Salary Average :	$128,700
Salary Average Remaining :	$124,104
Luca Pinelli	$128,400 (3)
Salary Remaining :	$123,814
Salary Average :	$128,400
Salary Average Remaining :	$123,814
Nathan Aspinall	$126,900 (3)
Salary Remaining :	$122,368
Salary Average :	$126,900
Salary Average Remaining :	$122,368
Ryan Suzuki	$124,300 (2)
Salary Remaining :	$119,861
Salary Average :	$124,300
Salary Average Remaining :	$119,861
Michael Kesselring	$114,400 (2)
Salary Remaining :	$110,314
Salary Average :	$114,400
Salary Average Remaining :	$110,314
Aku Raty	$110,800 (3)
Salary Remaining :	$106,843
Salary Average :	$110,800
Salary Average Remaining :	$106,843
Curtis Douglas	$106,600 (2)
Salary Remaining :	$102,793
Salary Average :	$106,600
Salary Average Remaining :	$102,793
Aaron Ness	$100,000 (1)
Salary Remaining :	$96,429
Salary Average :	$100,000
Salary Average Remaining :	$96,429
Mike Hardman	$99,000 (1)
Salary Remaining :	$95,464
Salary Average :	$99,000
Salary Average Remaining :	$95,464
Bokondji Imama	$91,400 (1)
Salary Remaining :	$88,136
Salary Average :	$91,400
Salary Average Remaining :	$88,136
Erik Portillo	$87,500 (1)
Salary Remaining :	$84,375
Salary Average :	$87,500
Salary Average Remaining :	$84,375
William Villeneuve	$81,778 (1)
Salary Remaining :	$78,857
Salary Average :	$81,778
Salary Average Remaining :	$78,857
Total Farm Players	22
Salary Commitment
Year 2025 : $2,945,595
Year 2026 : $2,101,000
Year 2027 : $1,183,200
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,945,595
Year 2026 : $2,101,000
Year 2027 : $1,183,200
Year 2028 : $0

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wells Fargo Center
Level 1:	6000 - $75 - 5,787 - 96.45%
Level 2:	5000 - $40 - 4,902 - 98.03%
Level 3:	2000 - $30 - 2,000 - 100.00%
Level 4:	4000 - $20 - 4,000 - 100.00%
Luxury :	1000 - $300 - 600 - 60.00%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $25 - 1,921 - 96.03%
Farm Level 2:	1000 - $10 - 980 - 98.00%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	41
Average Attendance - %	17,289 - 96.05%
Average Income per Game	$1,415,627
Year to Date Revenue	$2,831,253
Farm
Home Games Left	41
Average Attendance - %	2,901 - 96.68%
Average Income per Game	$86,141
Year to Date Revenue	$172,281
Expense
Pro Players Total Salaries	$71,685,000
Farm Players Total Salaries	$5,985,467
Coaches Total Salaries	$1,850,000
Luxury Taxe Total	$0
Special Salary Cap Value	$2,250,000
Pro Year To Date Expenses	$2,426,168
Farm Year To Date Expenses	$238,274
Pro Salary Cap To Date	$2,389,500
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$58,040,686
Farm Estimated Season Revenue	$3,531,760
Pro Remaining Season Days	116
Pro Expenses Per Days	$606,542
Pro Estimated Expenses	$70,358,872
Farm Remaining Season Days	108
Farm Expenses Per Days	$60,138
Farm Estimated Expenses	$6,494,904
Estimated Season Expenses	$76,853,776
Estimated Season Salary Cap	$73,935,000
Estimate Under Maximum Salary Cap of $74,500,000	$565,000
Estimate Over Minimum Salary Cap of $58,500,000	$15,435,000
Current Bank Account	$30,149,820
Projected Bank Account	$14,868,490

Pro Players Salaries
Steven Stamkos	$14,900,000 (2)
-Salary Remaining :	$14,403,333
-Salary Average :	$14,900,000
-Salary Average Remaining :	$14,403,333
Alex Ovechkin	$14,000,000 (2)
-Salary Remaining :	$13,533,333
-Salary Average :	$14,000,000
-Salary Average Remaining :	$13,533,333
Seth Jones	$9,555,000 (3)
-Salary Remaining :	$9,236,500
-Salary Average :	$9,555,000
-Salary Average Remaining :	$9,236,500
Petr Mrazek	$8,255,000 (2)
-Salary Remaining :	$7,979,833
-Salary Average :	$8,255,000
-Salary Average Remaining :	$7,979,833
Darnell Nurse	$7,550,000 (3)
-Salary Remaining :	$7,298,333
-Salary Average :	$7,550,000
-Salary Average Remaining :	$7,298,333
Anthony Mantha	$6,525,000 (2)
-Salary Remaining :	$6,307,500
-Salary Average :	$6,525,000
-Salary Average Remaining :	$6,307,500
Connor Bedard	$950,000 (2)
-Salary Remaining :	$918,333
-Salary Average :	$950,000
-Salary Average Remaining :	$918,333
Ben Steeves	$950,000 (1)
-Salary Remaining :	$918,333
-Salary Average :	$950,000
-Salary Average Remaining :	$918,333
Atley Calvert	$750,000 (1)
-Salary Remaining :	$725,000
-Salary Average :	$750,000
-Salary Average Remaining :	$725,000
Anton Blidh	$750,000 (1)
-Salary Remaining :	$725,000
-Salary Average :	$750,000
-Salary Average Remaining :	$725,000
Brendan Gaunce	$750,000 (1)
-Salary Remaining :	$725,000
-Salary Average :	$750,000
-Salary Average Remaining :	$725,000
Austin Watson	$750,000 (1)
-Salary Remaining :	$725,000
-Salary Average :	$750,000
-Salary Average Remaining :	$725,000
Isaac Poulter	$750,000 (2)
-Salary Remaining :	$725,000
-Salary Average :	$934,000
-Salary Average Remaining :	$902,867
Bogdan Trineyev	$750,000 (1)
-Salary Remaining :	$725,000
-Salary Average :	$750,000
-Salary Average Remaining :	$725,000
Ashton Sautner	$750,000 (1)
-Salary Remaining :	$725,000
-Salary Average :	$750,000
-Salary Average Remaining :	$725,000
Matteo Pietroniro	$750,000 (2)
-Salary Remaining :	$725,000
-Salary Average :	$750,000
-Salary Average Remaining :	$725,000
Austin Strand	$750,000 (1)
-Salary Remaining :	$725,000
-Salary Average :	$750,000
-Salary Average Remaining :	$725,000
Briley Wood	$750,000 (1)
-Salary Remaining :	$725,000
-Salary Average :	$750,000
-Salary Average Remaining :	$725,000
Artur Cholach	$750,000 (1)
-Salary Remaining :	$725,000
-Salary Average :	$750,000
-Salary Average Remaining :	$725,000
Austin Wagner	$750,000 (1)
-Salary Remaining :	$725,000
-Salary Average :	$750,000
-Salary Average Remaining :	$725,000
Klim Kostin	$0 (0)
Total Pro Players	21
Salary Commitment
Year 2025 : $71,685,000
Year 2026 : $64,135,000
Year 2027 : $17,105,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $71,869,000
Year 2026 : $63,419,000
Year 2027 : $17,105,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $71,685,000
Year 2026 : $63,235,000
Year 2027 : $17,105,000
Year 2028 : $0

Farm Players Salaries
Matt Nieto	$300,000 (1)
Salary Remaining :	$289,286
Salary Average :	$300,000
Salary Average Remaining :	$289,286
Teddy Blueger	$299,500 (2)
Salary Remaining :	$288,804
Salary Average :	$299,500
Salary Average Remaining :	$288,804
Jansen Harkins	$290,000 (3)
Salary Remaining :	$279,643
Salary Average :	$290,000
Salary Average Remaining :	$279,643
William Lagesson	$195,500 (2)
Salary Remaining :	$188,518
Salary Average :	$195,500
Salary Average Remaining :	$188,518
Cody Glass	$189,400 (3)
Salary Remaining :	$182,636
Salary Average :	$189,400
Salary Average Remaining :	$182,636
Stephen Halliday	$154,600 (3)
Salary Remaining :	$149,079
Salary Average :	$154,600
Salary Average Remaining :	$149,079
Philipp Kurashev	$151,400 (3)
Salary Remaining :	$145,993
Salary Average :	$151,400
Salary Average Remaining :	$145,993
Carter Gylander	$150,000 (3)
Salary Remaining :	$144,643
Salary Average :	$150,000
Salary Average Remaining :	$144,643
Nikita Nesterenko	$148,600 (3)
Salary Remaining :	$143,293
Salary Average :	$148,600
Salary Average Remaining :	$143,293
Michael Pezzetta	$144,800 (3)
Salary Remaining :	$139,629
Salary Average :	$144,800
Salary Average Remaining :	$139,629
Nils Hoglander	$139,400 (2)
Salary Remaining :	$134,421
Salary Average :	$139,400
Salary Average Remaining :	$134,421
Luca Cagnoni	$138,400 (3)
Salary Remaining :	$133,457
Salary Average :	$138,400
Salary Average Remaining :	$133,457
David Spacek	$133,100 (3)
Salary Remaining :	$128,346
Salary Average :	$133,100
Salary Average Remaining :	$128,346
Xavier Bernard	$132,600 (3)
Salary Remaining :	$127,864
Salary Average :	$132,600
Salary Average Remaining :	$127,864
Hunter Brzustewicz	$132,200 (3)
Salary Remaining :	$127,479
Salary Average :	$132,200
Salary Average Remaining :	$127,479
Zach Solow	$131,700 (3)
Salary Remaining :	$126,996
Salary Average :	$131,700
Salary Average Remaining :	$126,996
Dylan Wells	$130,000 (3)
Salary Remaining :	$125,357
Salary Average :	$130,000
Salary Average Remaining :	$125,357
Samuel Bolduc	$127,800 (2)
Salary Remaining :	$123,236
Salary Average :	$127,800
Salary Average Remaining :	$123,236
Zayne Parekh	$127,800 (3)
Salary Remaining :	$123,236
Salary Average :	$127,800
Salary Average Remaining :	$123,236
Felix Unger Sorum	$127,700 (3)
Salary Remaining :	$123,139
Salary Average :	$127,700
Salary Average Remaining :	$123,139
Jakub Dvorak	$127,700 (3)
Salary Remaining :	$123,139
Salary Average :	$127,700
Salary Average Remaining :	$123,139
Parker Bell	$127,600 (3)
Salary Remaining :	$123,043
Salary Average :	$127,600
Salary Average Remaining :	$123,043
Ivan Demidov	$126,800 (3)
Salary Remaining :	$122,271
Salary Average :	$126,800
Salary Average Remaining :	$122,271
Rodwin Dionicio	$126,400 (3)
Salary Remaining :	$121,886
Salary Average :	$126,400
Salary Average Remaining :	$121,886
Oliver Moore	$126,400 (3)
Salary Remaining :	$121,886
Salary Average :	$126,400
Salary Average Remaining :	$121,886
Jamieson Rees	$123,800 (2)
Salary Remaining :	$119,379
Salary Average :	$123,800
Salary Average Remaining :	$119,379
Declan Carlile	$118,900 (3)
Salary Remaining :	$114,654
Salary Average :	$118,900
Salary Average Remaining :	$114,654
Kaedan Korczak	$113,400 (2)
Salary Remaining :	$109,350
Salary Average :	$113,400
Salary Average Remaining :	$109,350
Ryan Hofer	$113,000 (3)
Salary Remaining :	$108,964
Salary Average :	$113,000
Salary Average Remaining :	$108,964
Mads Sogaard	$109,400 (2)
Salary Remaining :	$105,493
Salary Average :	$109,400
Salary Average Remaining :	$105,493
Mitchell Vande Sompel	$106,500 (2)
Salary Remaining :	$102,696
Salary Average :	$106,500
Salary Average Remaining :	$102,696
Anthony Vincent	$103,500 (2)
Salary Remaining :	$99,804
Salary Average :	$103,500
Salary Average Remaining :	$99,804
Cameron Hebig	$101,400 (2)
Salary Remaining :	$97,779
Salary Average :	$101,400
Salary Average Remaining :	$97,779
Curtis Hall	$99,300 (2)
Salary Remaining :	$95,754
Salary Average :	$99,300
Salary Average Remaining :	$95,754
Carter George	$98,300 (3)
Salary Remaining :	$94,789
Salary Average :	$98,300
Salary Average Remaining :	$94,789
Daniel D'Amato	$97,900 (2)
Salary Remaining :	$94,404
Salary Average :	$97,900
Salary Average Remaining :	$94,404
Logan Nijhoff	$97,700 (2)
Salary Remaining :	$94,211
Salary Average :	$97,700
Salary Average Remaining :	$94,211
Riley McKay	$97,300 (2)
Salary Remaining :	$93,825
Salary Average :	$97,300
Salary Average Remaining :	$93,825
Ian McKinnon	$96,700 (2)
Salary Remaining :	$93,246
Salary Average :	$96,700
Salary Average Remaining :	$93,246
Riley Bezeau	$92,300 (2)
Salary Remaining :	$89,004
Salary Average :	$92,300
Salary Average Remaining :	$89,004
Tyler Kleven	$91,667 (1)
Salary Remaining :	$88,393
Salary Average :	$91,667
Salary Average Remaining :	$88,393
Bryan Yoon	$90,000 (2)
Salary Remaining :	$86,786
Salary Average :	$90,000
Salary Average Remaining :	$86,786
Zachary Massicotte	$90,000 (2)
Salary Remaining :	$86,786
Salary Average :	$90,000
Salary Average Remaining :	$86,786
Jake Livingstone (Out of Payroll)	$90,000 (2)
Salary Remaining :	$86,786
Salary Average :	$90,000
Salary Average Remaining :	$86,786
Ryder Korczak	$75,000 (1)
Salary Remaining :	$72,321
Salary Average :	$75,000
Salary Average Remaining :	$72,321
Total Farm Players	45
Salary Commitment
Year 2025 : $5,985,467
Year 2026 : $5,518,800
Year 2027 : $3,247,400
Year 2028 : $0
Salary Average Commitment
Year 2025 : $5,985,467
Year 2026 : $5,518,800
Year 2027 : $3,247,400
Year 2028 : $0

Golden Knights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T-Mobile Center
Level 1:	6000 - $100 - 4,165 - 69.41%
Level 2:	5000 - $60 - 4,863 - 97.26%
Level 3:	2000 - $35 - 2,000 - 100.00%
Level 4:	4000 - $25 - 2,925 - 73.11%
Luxury :	1000 - $200 - 788 - 78.75%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $35 - 1,421 - 71.05%
Farm Level 2:	1000 - $15 - 819 - 81.90%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	41
Average Attendance - %	14,740 - 81.89%
Average Income per Game	$1,503,175
Year to Date Revenue	$3,006,350
Farm
Home Games Left	42
Average Attendance - %	2,240 - 74.67%
Average Income per Game	$92,410
Year to Date Revenue	$92,410
Expense
Pro Players Total Salaries	$62,847,000
Farm Players Total Salaries	$2,630,767
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$2,248,434
Farm Year To Date Expenses	$120,364
Pro Salary Cap To Date	$2,181,767
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$61,630,175
Farm Estimated Season Revenue	$3,881,220
Pro Remaining Season Days	116
Pro Expenses Per Days	$540,392
Pro Estimated Expenses	$62,685,472
Farm Remaining Season Days	108
Farm Expenses Per Days	$32,418
Farm Estimated Expenses	$3,501,144
Estimated Season Expenses	$66,186,616
Estimated Season Salary Cap	$62,933,867
Estimate Under Maximum Salary Cap of $74,500,000	$11,566,133
Estimate Over Minimum Salary Cap of $58,500,000	$4,433,867
Current Bank Account	$27,139,889
Projected Bank Account	$26,464,668

Pro Players Salaries
Jordan Eberle	$9,000,000 (2)
-Salary Remaining :	$8,700,000
-Salary Average :	$9,000,000
-Salary Average Remaining :	$8,700,000
Nazem Kadri	$9,000,000 (3)
-Salary Remaining :	$8,700,000
-Salary Average :	$9,000,000
-Salary Average Remaining :	$8,700,000
Martin Necas	$6,000,000 (2)
-Salary Remaining :	$5,800,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$5,800,000
Brett Pesce	$4,004,000 (2)
-Salary Remaining :	$3,870,533
-Salary Average :	$10,000,000
-Salary Average Remaining :	$9,666,667
Dmitry Kulikov	$4,000,000 (1)
-Salary Remaining :	$3,866,667
-Salary Average :	$4,000,000
-Salary Average Remaining :	$3,866,667
Oliver Ekman-Larsson	$3,802,000 (2)
-Salary Remaining :	$3,675,267
-Salary Average :	$3,802,000
-Salary Average Remaining :	$3,675,267
Marcus Foligno	$3,250,000 (2)
-Salary Remaining :	$3,141,667
-Salary Average :	$3,250,000
-Salary Average Remaining :	$3,141,667
Nate Schmidt	$3,000,000 (2)
-Salary Remaining :	$2,900,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$2,900,000
Logan Thompson	$2,815,000 (2)
-Salary Remaining :	$2,721,167
-Salary Average :	$3,098,000
-Salary Average Remaining :	$2,994,733
Drake Batherson	$2,778,000 (2)
-Salary Remaining :	$2,685,400
-Salary Average :	$804,399
-Salary Average Remaining :	$777,586
Nick Schmaltz	$2,384,000 (1)
-Salary Remaining :	$2,304,533
-Salary Average :	$2,384,000
-Salary Average Remaining :	$2,304,533
Mathieu Joseph	$2,273,000 (1)
-Salary Remaining :	$2,197,233
-Salary Average :	$2,273,000
-Salary Average Remaining :	$2,197,233
Cole Sillinger	$2,009,000 (3)
-Salary Remaining :	$1,942,033
-Salary Average :	$2,009,000
-Salary Average Remaining :	$1,942,033
Oliver Bjorkstrand	$1,667,000 (2)
-Salary Remaining :	$1,611,433
-Salary Average :	$2,022,000
-Salary Average Remaining :	$1,954,600
Juuso Valimaki	$1,468,000 (2)
-Salary Remaining :	$1,419,067
-Salary Average :	$999,813
-Salary Average Remaining :	$966,486
Tristan Luneau	$1,411,000 (3)
-Salary Remaining :	$1,363,967
-Salary Average :	$1,411,000
-Salary Average Remaining :	$1,363,967
Alexander Nylander	$1,119,000 (3)
-Salary Remaining :	$1,081,700
-Salary Average :	$1,119,000
-Salary Average Remaining :	$1,081,700
Ivan Fedotov	$1,100,000 (3)
-Salary Remaining :	$1,063,333
-Salary Average :	$1,100,000
-Salary Average Remaining :	$1,063,333
Michael Carcone	$895,000 (1)
-Salary Remaining :	$865,167
-Salary Average :	$895,000
-Salary Average Remaining :	$865,167
Nick Bjugstad	$872,000 (3)
-Salary Remaining :	$842,933
-Salary Average :	$872,000
-Salary Average Remaining :	$842,933
Total Pro Players	20
Salary Commitment
Year 2025 : $62,847,000
Year 2026 : $53,295,000
Year 2027 : $15,511,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $67,039,212
Year 2026 : $57,487,212
Year 2027 : $15,511,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $62,847,000
Year 2026 : $53,295,000
Year 2027 : $15,511,000
Year 2028 : $0

Farm Players Salaries
Kaapo Kahkonen	$272,100 (1)
Salary Remaining :	$262,382
Salary Average :	$75,000
Salary Average Remaining :	$72,321
Elias Pettersson2	$141,200 (3)
Salary Remaining :	$136,157
Salary Average :	$141,200
Salary Average Remaining :	$136,157
Cole O'Hara	$135,400 (3)
Salary Remaining :	$130,564
Salary Average :	$135,400
Salary Average Remaining :	$130,564
Philippe Daoust	$133,800 (3)
Salary Remaining :	$129,021
Salary Average :	$133,800
Salary Average Remaining :	$129,021
Keean Washkurak	$133,100 (3)
Salary Remaining :	$128,346
Salary Average :	$133,100
Salary Average Remaining :	$128,346
Taylor Makar	$132,900 (3)
Salary Remaining :	$128,154
Salary Average :	$132,900
Salary Average Remaining :	$128,154
Graham Sward	$126,800 (3)
Salary Remaining :	$122,271
Salary Average :	$126,800
Salary Average Remaining :	$122,271
Dru Krebs	$126,300 (3)
Salary Remaining :	$121,789
Salary Average :	$126,300
Salary Average Remaining :	$121,789
Patrick Brown	$117,000 (3)
Salary Remaining :	$112,821
Salary Average :	$117,000
Salary Average Remaining :	$112,821
Gustav Lindstrom	$110,200 (3)
Salary Remaining :	$106,264
Salary Average :	$110,200
Salary Average Remaining :	$106,264
Ken Appleby	$109,400 (3)
Salary Remaining :	$105,493
Salary Average :	$109,400
Salary Average Remaining :	$105,493
Spencer Martin	$109,000 (3)
Salary Remaining :	$105,107
Salary Average :	$109,000
Salary Average Remaining :	$105,107
Cole Reinhardt	$108,200 (2)
Salary Remaining :	$104,336
Salary Average :	$85,584
Salary Average Remaining :	$82,527
Vyacheslav Peksa	$107,800 (3)
Salary Remaining :	$103,950
Salary Average :	$107,800
Salary Average Remaining :	$103,950
Alex Alexeyev	$106,300 (1)
Salary Remaining :	$102,504
Salary Average :	$89,417
Salary Average Remaining :	$86,224
Riley Kidney	$105,500 (3)
Salary Remaining :	$101,732
Salary Average :	$105,500
Salary Average Remaining :	$101,732
Jett Woo	$101,500 (2)
Salary Remaining :	$97,875
Salary Average :	$101,500
Salary Average Remaining :	$97,875
Mason Primeau	$100,900 (2)
Salary Remaining :	$97,296
Salary Average :	$100,900
Salary Average Remaining :	$97,296
Colton Dach	$96,400 (3)
Salary Remaining :	$92,957
Salary Average :	$96,400
Salary Average Remaining :	$92,957
Charles Hudon	$89,500 (1)
Salary Remaining :	$86,304
Salary Average :	$89,500
Salary Average Remaining :	$86,304
Mikko Kokkonen	$84,667 (1)
Salary Remaining :	$81,643
Salary Average :	$84,667
Salary Average Remaining :	$81,643
Mason Millman	$82,800 (3)
Salary Remaining :	$79,843
Salary Average :	$82,800
Salary Average Remaining :	$79,843
Carter Berger	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	23
Salary Commitment
Year 2025 : $2,630,767
Year 2026 : $2,078,200
Year 2027 : $1,767,600
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,394,168
Year 2026 : $2,055,584
Year 2027 : $1,767,600
Year 2028 : $0

Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nassau Coliseum
Level 1:	6000 - $90 - 5,849 - 97.48%
Level 2:	5000 - $70 - 3,445 - 68.89%
Level 3:	2000 - $50 - 1,318 - 65.88%
Level 4:	4000 - $20 - 3,836 - 95.89%
Luxury :	1000 - $125 - 998 - 99.80%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $30 - 2,000 - 100.00%
Farm Level 2:	1000 - $15 - 748 - 74.80%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	41
Average Attendance - %	15,444 - 85.80%
Average Income per Game	$1,541,875
Year to Date Revenue	$3,083,749
Farm
Home Games Left	42
Average Attendance - %	2,748 - 91.60%
Average Income per Game	$106,118
Year to Date Revenue	$106,118
Expense
Pro Players Total Salaries	$73,153,833
Farm Players Total Salaries	$2,864,050
Coaches Total Salaries	$2,545,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$2,493,879
Farm Year To Date Expenses	$129,921
Pro Salary Cap To Date	$2,435,544
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$63,216,854
Farm Estimated Season Revenue	$4,456,956
Pro Remaining Season Days	116
Pro Expenses Per Days	$624,199
Pro Estimated Expenses	$72,407,084
Farm Remaining Season Days	108
Farm Expenses Per Days	$32,670
Farm Estimated Expenses	$3,528,360
Estimated Season Expenses	$75,935,444
Estimated Season Salary Cap	$73,150,884
Estimate Under Maximum Salary Cap of $74,500,000	$1,349,116
Estimate Over Minimum Salary Cap of $58,500,000	$14,650,884
Current Bank Account	$105,058,503
Projected Bank Account	$96,796,869

Pro Players Salaries
Jordan Kyrou	$14,900,000 (3)
-Salary Remaining :	$14,403,333
-Salary Average :	$14,900,000
-Salary Average Remaining :	$14,403,333
Mika Zibanejad	$8,088,000 (1)
-Salary Remaining :	$7,818,400
-Salary Average :	$9,733,000
-Salary Average Remaining :	$9,408,567
Tyler Seguin	$4,740,000 (2)
-Salary Remaining :	$4,582,000
-Salary Average :	$7,028,000
-Salary Average Remaining :	$6,793,733
Adam Pelech	$4,052,000 (1)
-Salary Remaining :	$3,916,933
-Salary Average :	$4,052,000
-Salary Average Remaining :	$3,916,933
Alex Tuch	$4,000,000 (3)
-Salary Remaining :	$3,866,667
-Salary Average :	$4,000,000
-Salary Average Remaining :	$3,866,667
Adrian Kempe	$3,783,000 (2)
-Salary Remaining :	$3,656,900
-Salary Average :	$1,528,000
-Salary Average Remaining :	$1,477,067
Michael McCarron	$3,755,500 (3)
-Salary Remaining :	$3,630,317
-Salary Average :	$3,755,500
-Salary Average Remaining :	$3,630,317
Alex DeBrincat	$3,708,000 (2)
-Salary Remaining :	$3,584,400
-Salary Average :	$3,562,250
-Salary Average Remaining :	$3,443,508
Esa Lindell	$3,656,000 (3)
-Salary Remaining :	$3,534,133
-Salary Average :	$3,656,000
-Salary Average Remaining :	$3,534,133
Ilya Sorokin	$3,391,000 (2)
-Salary Remaining :	$3,277,967
-Salary Average :	$892,819
-Salary Average Remaining :	$863,058
Colton Sissons	$3,289,000 (2)
-Salary Remaining :	$3,179,367
-Salary Average :	$3,289,000
-Salary Average Remaining :	$3,179,367
Ryan Pulock	$3,233,000 (3)
-Salary Remaining :	$3,125,233
-Salary Average :	$3,233,000
-Salary Average Remaining :	$3,125,233
Brandon Hagel	$2,663,000 (3)
-Salary Remaining :	$2,574,233
-Salary Average :	$2,663,000
-Salary Average Remaining :	$2,574,233
Ryan Shea	$2,555,500 (3)
-Salary Remaining :	$2,470,317
-Salary Average :	$2,555,500
-Salary Average Remaining :	$2,470,317
Mario Ferraro	$1,502,000 (1)
-Salary Remaining :	$1,451,933
-Salary Average :	$812,000
-Salary Average Remaining :	$784,933
Nikke Kokko	$1,200,000 (3)
-Salary Remaining :	$1,160,000
-Salary Average :	$1,200,000
-Salary Average Remaining :	$1,160,000
Simon Holmstrom	$997,000 (1)
-Salary Remaining :	$963,767
-Salary Average :	$997,000
-Salary Average Remaining :	$963,767
Logan Cooley	$950,000 (2)
-Salary Remaining :	$918,333
-Salary Average :	$950,000
-Salary Average Remaining :	$918,333
J.J. Moser	$925,000 (1)
-Salary Remaining :	$894,167
-Salary Average :	$925,000
-Salary Average Remaining :	$894,167
Will Cuylle	$902,500 (1)
-Salary Remaining :	$872,417
-Salary Average :	$902,500
-Salary Average Remaining :	$872,417
Ridly Greig	$863,333 (1)
-Salary Remaining :	$834,555
-Salary Average :	$863,333
-Salary Average Remaining :	$834,555
Total Pro Players	21
Salary Commitment
Year 2025 : $73,153,833
Year 2026 : $55,824,000
Year 2027 : $35,963,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $71,497,902
Year 2026 : $53,213,069
Year 2027 : $35,963,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $73,153,833
Year 2026 : $55,824,000
Year 2027 : $35,963,000
Year 2028 : $0

Farm Players Salaries
Joey Anderson	$275,550 (3)
Salary Remaining :	$265,709
Salary Average :	$275,550
Salary Average Remaining :	$265,709
Joona Koppanen	$275,550 (3)
Salary Remaining :	$265,709
Salary Average :	$275,550
Salary Average Remaining :	$265,709
Dan Vladar	$275,550 (3)
Salary Remaining :	$265,709
Salary Average :	$275,550
Salary Average Remaining :	$265,709
Mitchell Stephens	$222,500 (2)
Salary Remaining :	$214,554
Salary Average :	$222,500
Salary Average Remaining :	$214,554
Marc McLaughlin	$135,900 (2)
Salary Remaining :	$131,046
Salary Average :	$135,900
Salary Average Remaining :	$131,046
Kyle McDonald	$135,500 (2)
Salary Remaining :	$130,661
Salary Average :	$135,500
Salary Average Remaining :	$130,661
Pierrick Dube	$125,500 (2)
Salary Remaining :	$121,018
Salary Average :	$125,500
Salary Average Remaining :	$121,018
Walker Duehr	$121,200 (1)
Salary Remaining :	$116,871
Salary Average :	$121,200
Salary Average Remaining :	$116,871
Alex Limoges	$117,300 (1)
Salary Remaining :	$113,111
Salary Average :	$117,300
Salary Average Remaining :	$113,111
Blake McLaughlin	$92,500 (1)
Salary Remaining :	$89,196
Salary Average :	$92,500
Salary Average Remaining :	$89,196
Jordan Oesterle	$85,000 (3)
Salary Remaining :	$81,964
Salary Average :	$85,000
Salary Average Remaining :	$81,964
Egor Zamula	$85,000 (3)
Salary Remaining :	$81,964
Salary Average :	$85,000
Salary Average Remaining :	$81,964
Daniil Miromanov	$85,000 (3)
Salary Remaining :	$81,964
Salary Average :	$85,000
Salary Average Remaining :	$81,964
Grant Hutton	$85,000 (3)
Salary Remaining :	$81,964
Salary Average :	$85,000
Salary Average Remaining :	$81,964
Beck Malenstyn	$85,000 (3)
Salary Remaining :	$81,964
Salary Average :	$85,000
Salary Average Remaining :	$81,964
Jordan Harris	$85,000 (3)
Salary Remaining :	$81,964
Salary Average :	$85,000
Salary Average Remaining :	$81,964
Sam Poulin	$85,000 (3)
Salary Remaining :	$81,964
Salary Average :	$85,000
Salary Average Remaining :	$81,964
Nikita Tolopilo	$85,000 (2)
Salary Remaining :	$81,964
Salary Average :	$85,000
Salary Average Remaining :	$81,964
Arttu Hyry	$85,000 (3)
Salary Remaining :	$81,964
Salary Average :	$85,000
Salary Average Remaining :	$81,964
Clay Stevenson	$85,000 (2)
Salary Remaining :	$81,964
Salary Average :	$85,000
Salary Average Remaining :	$81,964
Matt Rempe	$82,000 (1)
Salary Remaining :	$79,071
Salary Average :	$82,000
Salary Average Remaining :	$79,071
Lleyton Moore	$80,000 (1)
Salary Remaining :	$77,143
Salary Average :	$80,000
Salary Average Remaining :	$77,143
Vincent Sevigny	$75,000 (1)
Salary Remaining :	$72,321
Salary Average :	$75,000
Salary Average Remaining :	$72,321
Total Farm Players	23
Salary Commitment
Year 2025 : $2,864,050
Year 2026 : $2,296,050
Year 2027 : $1,506,650
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,864,050
Year 2026 : $2,296,050
Year 2027 : $1,506,650
Year 2028 : $0

Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	MTS Centre
Level 1:	6000 - $99 - 4,271 - 71.18%
Level 2:	5000 - $79 - 3,005 - 60.09%
Level 3:	2000 - $59 - 1,200 - 60.00%
Level 4:	4000 - $39 - 2,400 - 60.00%
Luxury :	1000 - $149 - 987 - 98.65%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $25 - 1,970 - 98.48%
Farm Level 2:	1000 - $10 - 1,000 - 100.00%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	41
Average Attendance - %	11,862 - 65.90%
Average Income per Game	$1,447,570
Year to Date Revenue	$2,895,140
Farm
Home Games Left	41
Average Attendance - %	2,970 - 98.98%
Average Income per Game	$88,264
Year to Date Revenue	$176,528
Expense
Pro Players Total Salaries	$59,243,332
Farm Players Total Salaries	$4,453,933
Coaches Total Salaries	$2,050,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$2,016,444
Farm Year To Date Expenses	$187,640
Pro Salary Cap To Date	$1,974,776
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$59,350,370
Farm Estimated Season Revenue	$3,618,824
Pro Remaining Season Days	116
Pro Expenses Per Days	$504,111
Pro Estimated Expenses	$58,476,876
Farm Remaining Season Days	108
Farm Expenses Per Days	$46,910
Farm Estimated Expenses	$5,066,280
Estimated Season Expenses	$63,543,156
Estimated Season Salary Cap	$59,243,280
Estimate Under Maximum Salary Cap of $74,500,000	$15,256,720
Estimate Over Minimum Salary Cap of $58,500,000	$743,280
Current Bank Account	($2,739,184)
Projected Bank Account	($3,313,146)

Pro Players Salaries
Alexander Kerfoot	$9,000,000 (2)
-Salary Remaining :	$8,700,000
-Salary Average :	$9,000,000
-Salary Average Remaining :	$8,700,000
Blake Coleman	$6,250,000 (3)
-Salary Remaining :	$6,041,667
-Salary Average :	$6,250,000
-Salary Average Remaining :	$6,041,667
Scott Mayfield	$5,000,000 (2)
-Salary Remaining :	$4,833,333
-Salary Average :	$5,000,000
-Salary Average Remaining :	$4,833,333
Ilya Lyubushkin	$4,000,000 (3)
-Salary Remaining :	$3,866,667
-Salary Average :	$4,000,000
-Salary Average Remaining :	$3,866,667
Morgan Rielly	$3,865,000 (2)
-Salary Remaining :	$3,736,167
-Salary Average :	$3,865,000
-Salary Average Remaining :	$3,736,167
Alexander Wennberg	$3,860,000 (2)
-Salary Remaining :	$3,731,333
-Salary Average :	$3,823,000
-Salary Average Remaining :	$3,695,567
James van Riemsdyk	$3,750,000 (1)
-Salary Remaining :	$3,625,000
-Salary Average :	$3,750,000
-Salary Average Remaining :	$3,625,000
Dmitry Orlov	$3,615,000 (2)
-Salary Remaining :	$3,494,500
-Salary Average :	$1,746,000
-Salary Average Remaining :	$1,687,800
Erik Johnson	$2,999,999 (2)
-Salary Remaining :	$2,899,999
-Salary Average :	$2,999,999
-Salary Average Remaining :	$2,899,999
Justin Danforth	$2,133,000 (1)
-Salary Remaining :	$2,061,900
-Salary Average :	$2,133,000
-Salary Average Remaining :	$2,061,900
Ukko-Pekka Luukkonen	$2,000,000 (3)
-Salary Remaining :	$1,933,333
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,933,333
Michael DiPietro	$1,958,000 (3)
-Salary Remaining :	$1,892,733
-Salary Average :	$1,958,000
-Salary Average Remaining :	$1,892,733
Quinton Byfield	$1,756,000 (2)
-Salary Remaining :	$1,697,467
-Salary Average :	$1,756,000
-Salary Average Remaining :	$1,697,467
Troy Stecher	$1,600,000 (3)
-Salary Remaining :	$1,546,667
-Salary Average :	$1,600,000
-Salary Average Remaining :	$1,546,667
Tomas Nosek	$1,600,000 (3)
-Salary Remaining :	$1,546,667
-Salary Average :	$1,600,000
-Salary Average Remaining :	$1,546,667
Collin Delia	$1,200,000 (2)
-Salary Remaining :	$1,160,000
-Salary Average :	$1,200,000
-Salary Average Remaining :	$1,160,000
Mathew Dumba	$1,109,000 (3)
-Salary Remaining :	$1,072,033
-Salary Average :	$1,109,000
-Salary Average Remaining :	$1,072,033
Leo Carlsson	$950,000 (2)
-Salary Remaining :	$918,333
-Salary Average :	$950,000
-Salary Average Remaining :	$918,333
Mackie Samoskevich	$925,000 (1)
-Salary Remaining :	$894,167
-Salary Average :	$925,000
-Salary Average Remaining :	$894,167
Tyson Foerster	$863,333 (1)
-Salary Remaining :	$834,555
-Salary Average :	$863,333
-Salary Average Remaining :	$834,555
Rasmus Asplund	$809,000 (3)
-Salary Remaining :	$782,033
-Salary Average :	$809,000
-Salary Average Remaining :	$782,033
Total Pro Players	21
Salary Commitment
Year 2025 : $59,243,332
Year 2026 : $51,571,999
Year 2027 : $19,326,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $57,337,332
Year 2026 : $49,665,999
Year 2027 : $19,326,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $59,243,332
Year 2026 : $51,571,999
Year 2027 : $19,326,000
Year 2028 : $0

Farm Players Salaries
Derek Ryan	$225,000 (1)
Salary Remaining :	$216,964
Salary Average :	$225,000
Salary Average Remaining :	$216,964
James Reimer	$221,100 (3)
Salary Remaining :	$213,204
Salary Average :	$221,100
Salary Average Remaining :	$213,204
Joseph Blandisi	$219,000 (1)
Salary Remaining :	$211,179
Salary Average :	$219,000
Salary Average Remaining :	$211,179
Marcus Hogberg	$218,000 (3)
Salary Remaining :	$210,214
Salary Average :	$218,000
Salary Average Remaining :	$210,214
Ross Johnston	$216,000 (1)
Salary Remaining :	$208,286
Salary Average :	$216,000
Salary Average Remaining :	$208,286
Chase Priskie	$215,700 (1)
Salary Remaining :	$207,996
Salary Average :	$215,700
Salary Average Remaining :	$207,996
Dillon Heatherington	$212,600 (1)
Salary Remaining :	$205,007
Salary Average :	$212,600
Salary Average Remaining :	$205,007
Oliver Kylington	$200,000 (3)
Salary Remaining :	$192,857
Salary Average :	$200,000
Salary Average Remaining :	$192,857
Kurtis MacDermid	$200,000 (2)
Salary Remaining :	$192,857
Salary Average :	$200,000
Salary Average Remaining :	$192,857
Tyson Jost	$200,000 (3)
Salary Remaining :	$192,857
Salary Average :	$200,000
Salary Average Remaining :	$192,857
Phillip Di Giuseppe	$175,000 (3)
Salary Remaining :	$168,750
Salary Average :	$175,000
Salary Average Remaining :	$168,750
John Klingberg	$175,000 (3)
Salary Remaining :	$168,750
Salary Average :	$175,000
Salary Average Remaining :	$168,750
Chris Wagner	$160,000 (3)
Salary Remaining :	$154,286
Salary Average :	$160,000
Salary Average Remaining :	$154,286
Jakub Vrana	$160,000 (3)
Salary Remaining :	$154,286
Salary Average :	$160,000
Salary Average Remaining :	$154,286
Alex Barre-Boulet	$152,400 (2)
Salary Remaining :	$146,957
Salary Average :	$152,400
Salary Average Remaining :	$146,957
Adam Boqvist	$148,400 (3)
Salary Remaining :	$143,100
Salary Average :	$148,400
Salary Average Remaining :	$143,100
Connor Kelley	$133,000 (3)
Salary Remaining :	$128,250
Salary Average :	$133,000
Salary Average Remaining :	$128,250
Kalan Lind	$132,600 (3)
Salary Remaining :	$127,864
Salary Average :	$132,600
Salary Average Remaining :	$127,864
Devin Kaplan	$126,500 (3)
Salary Remaining :	$121,982
Salary Average :	$126,500
Salary Average Remaining :	$121,982
Adam Klapka	$123,800 (2)
Salary Remaining :	$119,379
Salary Average :	$123,800
Salary Average Remaining :	$119,379
Gustav Olofsson	$120,000 (2)
Salary Remaining :	$115,714
Salary Average :	$120,000
Salary Average Remaining :	$115,714
Chase Wouters	$106,400 (2)
Salary Remaining :	$102,600
Salary Average :	$106,400
Salary Average Remaining :	$102,600
Wyatt Bongiovanni	$106,333 (1)
Salary Remaining :	$102,536
Salary Average :	$106,333
Salary Average Remaining :	$102,536
Nikolas Brouillard	$104,100 (1)
Salary Remaining :	$100,382
Salary Average :	$104,100
Salary Average Remaining :	$100,382
Kevin Conley	$102,600 (1)
Salary Remaining :	$98,936
Salary Average :	$102,600
Salary Average Remaining :	$98,936
Thomas Milic	$102,500 (3)
Salary Remaining :	$98,839
Salary Average :	$102,500
Salary Average Remaining :	$98,839
Travis Howe	$100,700 (1)
Salary Remaining :	$97,104
Salary Average :	$100,700
Salary Average Remaining :	$97,104
Taylor Ward	$97,200 (1)
Salary Remaining :	$93,729
Salary Average :	$97,200
Salary Average Remaining :	$93,729
Total Farm Players	28
Salary Commitment
Year 2025 : $4,453,933
Year 2026 : $2,854,700
Year 2027 : $2,152,100
Year 2028 : $0
Salary Average Commitment
Year 2025 : $4,453,933
Year 2026 : $2,854,700
Year 2027 : $2,152,100
Year 2028 : $0

Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Stapes Center
Level 1:	6000 - $80 - 5,725 - 95.41%
Level 2:	5000 - $50 - 4,855 - 97.09%
Level 3:	2000 - $30 - 2,000 - 100.00%
Level 4:	4000 - $15 - 3,944 - 98.59%
Luxury :	1000 - $140 - 1,000 - 100.00%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $30 - 1,933 - 96.65%
Farm Level 2:	1000 - $15 - 751 - 75.10%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	41
Average Attendance - %	17,523 - 97.35%
Average Income per Game	$1,430,158
Year to Date Revenue	$2,860,315
Farm
Home Games Left	41
Average Attendance - %	2,684 - 89.47%
Average Income per Game	$103,190
Year to Date Revenue	$206,380
Expense
Pro Players Total Salaries	$74,476,000
Farm Players Total Salaries	$3,166,800
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$2,515,868
Farm Year To Date Expenses	$148,816
Pro Salary Cap To Date	$2,482,532
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$58,636,458
Farm Estimated Season Revenue	$4,230,790
Pro Remaining Season Days	116
Pro Expenses Per Days	$628,967
Pro Estimated Expenses	$72,960,172
Farm Remaining Season Days	108
Farm Expenses Per Days	$37,204
Farm Estimated Expenses	$4,018,032
Estimated Season Expenses	$76,978,204
Estimated Season Salary Cap	$74,475,960
Estimate Under Maximum Salary Cap of $74,500,000	$24,040
Estimate Over Minimum Salary Cap of $58,500,000	$15,975,960
Current Bank Account	$27,778,050
Projected Bank Account	$13,667,094

Pro Players Salaries
Aaron Ekblad	$8,550,000 (1)
-Salary Remaining :	$8,265,000
-Salary Average :	$8,550,000
-Salary Average Remaining :	$8,265,000
Quinn Hughes	$7,500,000 (3)
-Salary Remaining :	$7,250,000
-Salary Average :	$7,500,000
-Salary Average Remaining :	$7,250,000
William Karlsson	$7,500,000 (1)
-Salary Remaining :	$7,250,000
-Salary Average :	$7,500,000
-Salary Average Remaining :	$7,250,000
Matt Boldy	$7,000,000 (5)
-Salary Remaining :	$6,766,667
-Salary Average :	$7,000,000
-Salary Average Remaining :	$6,766,667
Mark Stone	$6,500,000 (3)
-Salary Remaining :	$6,283,333
-Salary Average :	$6,500,000
-Salary Average Remaining :	$6,283,333
Sean Monahan	$6,500,000 (3)
-Salary Remaining :	$6,283,333
-Salary Average :	$6,500,000
-Salary Average Remaining :	$6,283,333
Thatcher Demko	$5,007,000 (1)
-Salary Remaining :	$4,840,100
-Salary Average :	$1,384,000
-Salary Average Remaining :	$1,337,867
Lucas Raymond	$4,883,000 (3)
-Salary Remaining :	$4,720,233
-Salary Average :	$4,883,000
-Salary Average Remaining :	$4,720,233
Alex Vlasic	$4,831,000 (3)
-Salary Remaining :	$4,669,967
-Salary Average :	$4,831,000
-Salary Average Remaining :	$4,669,967
Chandler Stephenson	$4,715,000 (2)
-Salary Remaining :	$4,557,833
-Salary Average :	$4,155,000
-Salary Average Remaining :	$4,016,500
Shane Pinto	$3,125,000 (5)
-Salary Remaining :	$3,020,833
-Salary Average :	$3,125,000
-Salary Average Remaining :	$3,020,833
Kirill Marchenko	$1,562,500 (1)
-Salary Remaining :	$1,510,417
-Salary Average :	$1,562,500
-Salary Average Remaining :	$1,510,417
Andrew Lucas	$1,000,000 (1)
-Salary Remaining :	$966,667
-Salary Average :	$1,000,000
-Salary Average Remaining :	$966,667
Adam McCormick	$1,000,000 (1)
-Salary Remaining :	$966,667
-Salary Average :	$1,000,000
-Salary Average Remaining :	$966,667
Justin Sourdif	$902,500 (1)
-Salary Remaining :	$872,417
-Salary Average :	$902,500
-Salary Average Remaining :	$872,417
Brendan Furry	$800,000 (1)
-Salary Remaining :	$773,333
-Salary Average :	$800,000
-Salary Average Remaining :	$773,333
Magnus Hellberg	$800,000 (2)
-Salary Remaining :	$773,333
-Salary Average :	$800,000
-Salary Average Remaining :	$773,333
Boris Katchouk	$800,000 (1)
-Salary Remaining :	$773,333
-Salary Average :	$800,000
-Salary Average Remaining :	$773,333
A.J. Greer	$750,000 (1)
-Salary Remaining :	$725,000
-Salary Average :	$750,000
-Salary Average Remaining :	$725,000
Alexander Petrovic	$750,000 (1)
-Salary Remaining :	$725,000
-Salary Average :	$750,000
-Salary Average Remaining :	$725,000
Total Pro Players	20
Salary Commitment
Year 2025 : $74,476,000
Year 2026 : $45,854,000
Year 2027 : $40,339,000
Year 2028 : $10,125,000
Salary Average Commitment
Year 2025 : $70,293,000
Year 2026 : $45,294,000
Year 2027 : $40,339,000
Year 2028 : $10,125,000
Salary Cap with 1 Way Contract
Year 2025 : $74,476,000
Year 2026 : $45,854,000
Year 2027 : $40,339,000
Year 2028 : $10,125,000

Farm Players Salaries
Jake Evans	$299,500 (1)
Salary Remaining :	$288,804
Salary Average :	$299,500
Salary Average Remaining :	$288,804
Filip Hronek	$277,200 (2)
Salary Remaining :	$267,300
Salary Average :	$91,688
Salary Average Remaining :	$88,413
Sean Kuraly	$255,500 (1)
Salary Remaining :	$246,375
Salary Average :	$255,500
Salary Average Remaining :	$246,375
Radek Faksa	$234,000 (2)
Salary Remaining :	$225,643
Salary Average :	$234,000
Salary Average Remaining :	$225,643
Timothy Liljegren	$219,600 (2)
Salary Remaining :	$211,757
Salary Average :	$219,600
Salary Average Remaining :	$211,757
Hudson Fasching	$211,500 (1)
Salary Remaining :	$203,946
Salary Average :	$211,500
Salary Average Remaining :	$203,946
Mattias Samuelsson	$187,700 (2)
Salary Remaining :	$180,996
Salary Average :	$99,492
Salary Average Remaining :	$95,939
Nick Swaney	$142,400 (3)
Salary Remaining :	$137,314
Salary Average :	$142,400
Salary Average Remaining :	$137,314
Cedric Pare	$135,700 (3)
Salary Remaining :	$130,854
Salary Average :	$135,700
Salary Average Remaining :	$130,854
Jaroslav Chmelar	$133,900 (3)
Salary Remaining :	$129,118
Salary Average :	$133,900
Salary Average Remaining :	$129,118
Ty Murchison	$128,800 (3)
Salary Remaining :	$124,200
Salary Average :	$128,800
Salary Average Remaining :	$124,200
Emmitt Finnie	$127,700 (3)
Salary Remaining :	$123,139
Salary Average :	$127,700
Salary Average Remaining :	$123,139
Skyler Brind'Amour	$125,800 (3)
Salary Remaining :	$121,307
Salary Average :	$125,800
Salary Average Remaining :	$121,307
Vladislav Kolyachonok	$124,900 (2)
Salary Remaining :	$120,439
Salary Average :	$124,900
Salary Average Remaining :	$120,439
Jonathan Aspirot	$120,000 (3)
Salary Remaining :	$115,714
Salary Average :	$120,000
Salary Average Remaining :	$115,714
Alexey Toropchenko	$110,100 (2)
Salary Remaining :	$106,168
Salary Average :	$93,400
Salary Average Remaining :	$90,064
Yaroslav Askarov	$92,500 (1)
Salary Remaining :	$89,196
Salary Average :	$92,500
Salary Average Remaining :	$89,196
Austin Poganski	$80,000 (1)
Salary Remaining :	$77,143
Salary Average :	$80,000
Salary Average Remaining :	$77,143
Alex Doucet	$80,000 (1)
Salary Remaining :	$77,143
Salary Average :	$80,000
Salary Average Remaining :	$77,143
Mark Sinclair	$80,000 (2)
Salary Remaining :	$77,143
Salary Average :	$80,000
Salary Average Remaining :	$77,143
Total Farm Players	20
Salary Commitment
Year 2025 : $3,166,800
Year 2026 : $2,147,800
Year 2027 : $914,300
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,876,380
Year 2026 : $1,857,380
Year 2027 : $914,300
Year 2028 : $0

Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	St. Pete Times Forum
Level 1:	6000 - $100 - 4,546 - 75.76%
Level 2:	5000 - $60 - 4,983 - 99.66%
Level 3:	2000 - $35 - 2,000 - 100.00%
Level 4:	4000 - $20 - 3,869 - 96.71%
Luxury :	1000 - $200 - 723 - 72.30%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $35 - 1,423 - 71.13%
Farm Level 2:	1000 - $15 - 754 - 75.35%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	41
Average Attendance - %	16,120 - 89.56%
Average Income per Game	$1,557,795
Year to Date Revenue	$3,115,590
Farm
Home Games Left	41
Average Attendance - %	2,176 - 72.53%
Average Income per Game	$91,025
Year to Date Revenue	$182,049
Expense
Pro Players Total Salaries	$65,142,333
Farm Players Total Salaries	$2,517,233
Coaches Total Salaries	$6,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$2,335,010
Farm Year To Date Expenses	$125,944
Pro Salary Cap To Date	$2,168,345
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$63,869,595
Farm Estimated Season Revenue	$3,732,004
Pro Remaining Season Days	116
Pro Expenses Per Days	$584,519
Pro Estimated Expenses	$67,804,204
Farm Remaining Season Days	108
Farm Expenses Per Days	$31,404
Farm Estimated Expenses	$3,391,632
Estimated Season Expenses	$71,195,836
Estimated Season Salary Cap	$65,139,293
Estimate Under Maximum Salary Cap of $74,500,000	$9,360,707
Estimate Over Minimum Salary Cap of $58,500,000	$6,639,293
Current Bank Account	$73,166,963
Projected Bank Account	$69,572,726

Pro Players Salaries
Charlie Coyle	$7,325,000 (1)
-Salary Remaining :	$7,080,833
-Salary Average :	$7,325,000
-Salary Average Remaining :	$7,080,833
Artturi Lehkonen	$6,555,000 (1)
-Salary Remaining :	$6,336,500
-Salary Average :	$6,555,000
-Salary Average Remaining :	$6,336,500
Victor Hedman	$5,727,000 (3)
-Salary Remaining :	$5,536,100
-Salary Average :	$5,727,000
-Salary Average Remaining :	$5,536,100
Auston Matthews	$5,600,000 (1)
-Salary Remaining :	$5,413,333
-Salary Average :	$5,600,000
-Salary Average Remaining :	$5,413,333
Brenden Dillon	$4,124,000 (1)
-Salary Remaining :	$3,986,533
-Salary Average :	$4,124,000
-Salary Average Remaining :	$3,986,533
Ryan McAllister	$4,000,000 (1)
-Salary Remaining :	$3,866,667
-Salary Average :	$4,000,000
-Salary Average Remaining :	$3,866,667
Jason Polin	$4,000,000 (1)
-Salary Remaining :	$3,866,667
-Salary Average :	$4,000,000
-Salary Average Remaining :	$3,866,667
Rickard Rakell	$3,647,000 (2)
-Salary Remaining :	$3,525,433
-Salary Average :	$1,265,000
-Salary Average Remaining :	$1,222,833
Mikael Granlund	$3,371,000 (2)
-Salary Remaining :	$3,258,633
-Salary Average :	$4,244,000
-Salary Average Remaining :	$4,102,533
Pyotr Kochetkov	$3,326,000 (3)
-Salary Remaining :	$3,215,133
-Salary Average :	$3,326,000
-Salary Average Remaining :	$3,215,133
Zach Whitecloud	$2,500,000 (3)
-Salary Remaining :	$2,416,667
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,416,667
Jimmy Vesey	$2,292,000 (1)
-Salary Remaining :	$2,215,600
-Salary Average :	$2,292,000
-Salary Average Remaining :	$2,215,600
John Marino	$1,977,000 (1)
-Salary Remaining :	$1,911,100
-Salary Average :	$763,000
-Salary Average Remaining :	$737,567
Justin Barron	$1,561,000 (2)
-Salary Remaining :	$1,508,967
-Salary Average :	$1,561,000
-Salary Average Remaining :	$1,508,967
Jack Roslovic	$1,517,000 (1)
-Salary Remaining :	$1,466,433
-Salary Average :	$1,153,000
-Salary Average Remaining :	$1,114,567
Ethan Cardwell	$1,461,000 (3)
-Salary Remaining :	$1,412,300
-Salary Average :	$1,461,000
-Salary Average Remaining :	$1,412,300
Cameron Hughes	$1,406,000 (2)
-Salary Remaining :	$1,359,133
-Salary Average :	$1,406,000
-Salary Average Remaining :	$1,359,133
Kaiden Guhle	$1,283,333 (1)
-Salary Remaining :	$1,240,555
-Salary Average :	$1,283,333
-Salary Average Remaining :	$1,240,555
Cameron Whitehead	$1,277,000 (3)
-Salary Remaining :	$1,234,433
-Salary Average :	$1,277,000
-Salary Average Remaining :	$1,234,433
Filip Roos	$1,268,000 (2)
-Salary Remaining :	$1,225,733
-Salary Average :	$1,268,000
-Salary Average Remaining :	$1,225,733
Nils Aman	$925,000 (1)
-Salary Remaining :	$894,167
-Salary Average :	$925,000
-Salary Average Remaining :	$894,167
Total Pro Players	21
Salary Commitment
Year 2025 : $65,142,333
Year 2026 : $25,544,000
Year 2027 : $14,291,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $62,055,333
Year 2026 : $24,035,000
Year 2027 : $14,291,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $65,142,333
Year 2026 : $25,544,000
Year 2027 : $14,291,000
Year 2028 : $0

Farm Players Salaries
Chase Bradley	$134,500 (3)
Salary Remaining :	$129,696
Salary Average :	$134,500
Salary Average Remaining :	$129,696
Blake Biondi	$133,500 (3)
Salary Remaining :	$128,732
Salary Average :	$133,500
Salary Average Remaining :	$128,732
Eduard Sale	$129,000 (3)
Salary Remaining :	$124,393
Salary Average :	$129,000
Salary Average Remaining :	$124,393
Sandis Vilmanis	$128,800 (3)
Salary Remaining :	$124,200
Salary Average :	$128,800
Salary Average Remaining :	$124,200
Charles-Alexis Legault	$128,700 (3)
Salary Remaining :	$124,104
Salary Average :	$128,700
Salary Average Remaining :	$124,104
Konnor Smith	$128,600 (3)
Salary Remaining :	$124,007
Salary Average :	$128,600
Salary Average Remaining :	$124,007
Ethan Gauthier	$126,600 (3)
Salary Remaining :	$122,079
Salary Average :	$126,600
Salary Average Remaining :	$122,079
Noel Nordh	$126,600 (3)
Salary Remaining :	$122,079
Salary Average :	$126,600
Salary Average Remaining :	$122,079
Lukas Fischer	$126,000 (3)
Salary Remaining :	$121,500
Salary Average :	$126,000
Salary Average Remaining :	$121,500
Isaac Belliveau	$125,500 (3)
Salary Remaining :	$121,018
Salary Average :	$125,500
Salary Average Remaining :	$121,018
Sergei Murashov	$117,000 (3)
Salary Remaining :	$112,821
Salary Average :	$117,000
Salary Average Remaining :	$112,821
Brayden Tracey	$114,600 (2)
Salary Remaining :	$110,507
Salary Average :	$114,600
Salary Average Remaining :	$110,507
Tanner Dickinson	$113,500 (3)
Salary Remaining :	$109,446
Salary Average :	$113,500
Salary Average Remaining :	$109,446
Chase Wheatcroft	$90,000 (1)
Salary Remaining :	$86,786
Salary Average :	$90,000
Salary Average Remaining :	$86,786
Tristan Allard	$90,000 (1)
Salary Remaining :	$86,786
Salary Average :	$90,000
Salary Average Remaining :	$86,786
Avery Hayes	$90,000 (1)
Salary Remaining :	$86,786
Salary Average :	$90,000
Salary Average Remaining :	$86,786
Tobie Bisson	$90,000 (1)
Salary Remaining :	$86,786
Salary Average :	$90,000
Salary Average Remaining :	$86,786
Wyatt Aamodt	$90,000 (1)
Salary Remaining :	$86,786
Salary Average :	$90,000
Salary Average Remaining :	$86,786
Ryan Sandelin	$90,000 (1)
Salary Remaining :	$86,786
Salary Average :	$90,000
Salary Average Remaining :	$86,786
Stefan Matteau	$90,000 (1)
Salary Remaining :	$86,786
Salary Average :	$90,000
Salary Average Remaining :	$86,786
Dan Renouf	$90,000 (1)
Salary Remaining :	$86,786
Salary Average :	$90,000
Salary Average Remaining :	$86,786
Dennis Hildeby	$84,333 (1)
Salary Remaining :	$81,321
Salary Average :	$84,333
Salary Average Remaining :	$81,321
Matt Villalta	$80,000 (2)
Salary Remaining :	$77,143
Salary Average :	$80,000
Salary Average Remaining :	$77,143
Total Farm Players	23
Salary Commitment
Year 2025 : $2,517,233
Year 2026 : $1,712,900
Year 2027 : $1,518,300
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,517,233
Year 2026 : $1,712,900
Year 2027 : $1,518,300
Year 2028 : $0

Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Centre
Level 1:	6000 - $91 - 5,362 - 89.37%
Level 2:	5000 - $60 - 4,592 - 91.83%
Level 3:	2000 - $42 - 1,546 - 77.28%
Level 4:	4000 - $19 - 3,915 - 97.88%
Luxury :	1000 - $145 - 978 - 97.80%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $35 - 1,305 - 65.25%
Farm Level 2:	1000 - $15 - 714 - 71.40%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	41
Average Attendance - %	16,392 - 91.07%
Average Income per Game	$1,556,362
Year to Date Revenue	$3,112,723
Farm
Home Games Left	42
Average Attendance - %	2,019 - 67.30%
Average Income per Game	$84,014
Year to Date Revenue	$84,014
Expense
Pro Players Total Salaries	$60,446,500
Farm Players Total Salaries	$3,414,167
Coaches Total Salaries	$1,750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$2,048,216
Farm Year To Date Expenses	$148,720
Pro Salary Cap To Date	$2,014,884
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$63,810,822
Farm Estimated Season Revenue	$3,528,588
Pro Remaining Season Days	116
Pro Expenses Per Days	$512,054
Pro Estimated Expenses	$59,398,264
Farm Remaining Season Days	108
Farm Expenses Per Days	$37,180
Farm Estimated Expenses	$4,015,440
Estimated Season Expenses	$63,413,704
Estimated Season Salary Cap	$60,446,520
Estimate Under Maximum Salary Cap of $74,500,000	$14,053,480
Estimate Over Minimum Salary Cap of $58,500,000	$1,946,520
Current Bank Account	$98,528,241
Projected Bank Account	$102,453,947

Pro Players Salaries
Marcus Pettersson	$5,955,000 (1)
-Salary Remaining :	$5,756,500
-Salary Average :	$5,955,000
-Salary Average Remaining :	$5,756,500
Andre Burakovsky	$5,355,500 (1)
-Salary Remaining :	$5,176,983
-Salary Average :	$5,355,500
-Salary Average Remaining :	$5,176,983
Calvin Pickard	$4,995,000 (2)
-Salary Remaining :	$4,828,500
-Salary Average :	$4,995,000
-Salary Average Remaining :	$4,828,500
Matt Roy	$4,500,000 (3)
-Salary Remaining :	$4,350,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$4,350,000
Tyler Johnson	$3,995,000 (2)
-Salary Remaining :	$3,861,833
-Salary Average :	$3,995,000
-Salary Average Remaining :	$3,861,833
Travis Konecny	$3,539,000 (3)
-Salary Remaining :	$3,421,033
-Salary Average :	$3,539,000
-Salary Average Remaining :	$3,421,033
Yakov Trenin	$3,501,000 (2)
-Salary Remaining :	$3,384,300
-Salary Average :	$3,501,000
-Salary Average Remaining :	$3,384,300
Calle Jarnkrok	$3,207,000 (2)
-Salary Remaining :	$3,100,100
-Salary Average :	$3,830,000
-Salary Average Remaining :	$3,702,333
Ivan Barbashev	$2,750,000 (2)
-Salary Remaining :	$2,658,333
-Salary Average :	$2,750,000
-Salary Average Remaining :	$2,658,333
Adam Gaudette	$1,747,000 (3)
-Salary Remaining :	$1,688,767
-Salary Average :	$1,747,000
-Salary Average Remaining :	$1,688,767
Joseph Woll	$1,736,000 (2)
-Salary Remaining :	$1,678,133
-Salary Average :	$1,736,000
-Salary Average Remaining :	$1,678,133
Eeli Tolvanen	$1,464,000 (3)
-Salary Remaining :	$1,415,200
-Salary Average :	$1,464,000
-Salary Average Remaining :	$1,415,200
Bear Hughes	$1,442,000 (3)
-Salary Remaining :	$1,393,933
-Salary Average :	$1,442,000
-Salary Average Remaining :	$1,393,933
Cole Krygier	$1,377,000 (3)
-Salary Remaining :	$1,331,100
-Salary Average :	$1,377,000
-Salary Average Remaining :	$1,331,100
Connor McMichael	$1,344,000 (2)
-Salary Remaining :	$1,299,200
-Salary Average :	$1,344,000
-Salary Average Remaining :	$1,299,200
Jack Malone	$1,342,000 (3)
-Salary Remaining :	$1,297,267
-Salary Average :	$1,342,000
-Salary Average Remaining :	$1,297,267
Dante Fabbro	$1,200,000 (3)
-Salary Remaining :	$1,160,000
-Salary Average :	$1,200,000
-Salary Average Remaining :	$1,160,000
Declan Chisholm	$1,180,000 (2)
-Salary Remaining :	$1,140,667
-Salary Average :	$1,180,000
-Salary Average Remaining :	$1,140,667
Isaac Ratcliffe	$1,088,000 (2)
-Salary Remaining :	$1,051,733
-Salary Average :	$1,088,000
-Salary Average Remaining :	$1,051,733
Joel Hofer	$1,064,000 (2)
-Salary Remaining :	$1,028,533
-Salary Average :	$1,064,000
-Salary Average Remaining :	$1,028,533
Garin Bjorklund	$1,019,000 (3)
-Salary Remaining :	$985,033
-Salary Average :	$1,019,000
-Salary Average Remaining :	$985,033
Jon Merrill	$1,000,000 (1)
-Salary Remaining :	$966,667
-Salary Average :	$1,000,000
-Salary Average Remaining :	$966,667
Joel Hanley	$1,000,000 (1)
-Salary Remaining :	$966,667
-Salary Average :	$1,000,000
-Salary Average Remaining :	$966,667
Blade Jenkins	$971,000 (2)
-Salary Remaining :	$938,633
-Salary Average :	$971,000
-Salary Average Remaining :	$938,633
Nicolas Roy	$950,000 (1)
-Salary Remaining :	$918,333
-Salary Average :	$950,000
-Salary Average Remaining :	$918,333
Mason Lohrei	$925,000 (1)
-Salary Remaining :	$894,167
-Salary Average :	$925,000
-Salary Average Remaining :	$894,167
Ryker Evans	$925,000 (1)
-Salary Remaining :	$894,167
-Salary Average :	$925,000
-Salary Average Remaining :	$894,167
Alex Laferriere	$875,000 (1)
-Salary Remaining :	$845,833
-Salary Average :	$875,000
-Salary Average Remaining :	$845,833
Total Pro Players	28
Salary Commitment
Year 2025 : $60,446,500
Year 2026 : $43,461,000
Year 2027 : $17,630,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $61,069,500
Year 2026 : $44,084,000
Year 2027 : $17,630,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $60,446,500
Year 2026 : $43,461,000
Year 2027 : $17,630,000
Year 2028 : $0

Farm Players Salaries
Rafael Harvey-Pinard	$222,700 (2)
Salary Remaining :	$214,746
Salary Average :	$222,700
Salary Average Remaining :	$214,746
Ivan Ivan	$195,500 (2)
Salary Remaining :	$188,518
Salary Average :	$195,500
Salary Average Remaining :	$188,518
Nikolai Kovalenko	$149,500 (3)
Salary Remaining :	$144,161
Salary Average :	$149,500
Salary Average Remaining :	$144,161
Oliver Wahlstrom	$145,200 (3)
Salary Remaining :	$140,014
Salary Average :	$145,200
Salary Average Remaining :	$140,014
Justin Robidas	$142,100 (3)
Salary Remaining :	$137,025
Salary Average :	$142,100
Salary Average Remaining :	$137,025
Ville Koivunen	$138,700 (3)
Salary Remaining :	$133,746
Salary Average :	$138,700
Salary Average Remaining :	$133,746
Judd Caulfield	$138,100 (3)
Salary Remaining :	$133,168
Salary Average :	$138,100
Salary Average Remaining :	$133,168
Andre Lee	$137,800 (3)
Salary Remaining :	$132,879
Salary Average :	$137,800
Salary Average Remaining :	$132,879
Cade Webber	$134,500 (3)
Salary Remaining :	$129,696
Salary Average :	$134,500
Salary Average Remaining :	$129,696
Riley Duran	$134,500 (3)
Salary Remaining :	$129,696
Salary Average :	$134,500
Salary Average Remaining :	$129,696
Matias Rajaniemi	$134,400 (3)
Salary Remaining :	$129,600
Salary Average :	$134,400
Salary Average Remaining :	$129,600
Robert Mastrosimone	$131,900 (3)
Salary Remaining :	$127,189
Salary Average :	$131,900
Salary Average Remaining :	$127,189
Paul Ludwinski	$128,000 (3)
Salary Remaining :	$123,429
Salary Average :	$128,000
Salary Average Remaining :	$123,429
Scott Reedy	$125,300 (2)
Salary Remaining :	$120,825
Salary Average :	$125,300
Salary Average Remaining :	$120,825
Ben McCartney	$125,300 (3)
Salary Remaining :	$120,825
Salary Average :	$125,300
Salary Average Remaining :	$120,825
Dawson Barteaux	$110,600 (3)
Salary Remaining :	$106,650
Salary Average :	$110,600
Salary Average Remaining :	$106,650
Jonathan Gruden	$109,200 (2)
Salary Remaining :	$105,300
Salary Average :	$109,200
Salary Average Remaining :	$105,300
Keith Petruzzelli	$106,100 (3)
Salary Remaining :	$102,311
Salary Average :	$106,100
Salary Average Remaining :	$102,311
Tristan Lennox	$102,600 (3)
Salary Remaining :	$98,936
Salary Average :	$102,600
Salary Average Remaining :	$98,936
Jacob MacDonald	$100,000 (1)
Salary Remaining :	$96,429
Salary Average :	$100,000
Salary Average Remaining :	$96,429
Travis Barron	$97,300 (2)
Salary Remaining :	$93,825
Salary Average :	$97,300
Salary Average Remaining :	$93,825
Kevin Mandolese	$94,200 (2)
Salary Remaining :	$90,836
Salary Average :	$94,200
Salary Average Remaining :	$90,836
Elmer Soderblom	$92,500 (1)
Salary Remaining :	$89,196
Salary Average :	$92,500
Salary Average Remaining :	$89,196
Ryan Johnson	$92,500 (1)
Salary Remaining :	$89,196
Salary Average :	$92,500
Salary Average Remaining :	$89,196
Olle Lycksell	$87,500 (1)
Salary Remaining :	$84,375
Salary Average :	$87,500
Salary Average Remaining :	$84,375
James Malatesta	$84,167 (2)
Salary Remaining :	$81,161
Salary Average :	$84,167
Salary Average Remaining :	$81,161
Ben King	$79,000 (2)
Salary Remaining :	$76,179
Salary Average :	$79,000
Salary Average Remaining :	$76,179
Noel Hoefenmayer	$75,000 (1)
Salary Remaining :	$72,321
Salary Average :	$75,000
Salary Average Remaining :	$72,321
Aidan McDonough	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Carson Bantle	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	30
Salary Commitment
Year 2025 : $3,414,167
Year 2026 : $2,966,667
Year 2027 : $1,959,300
Year 2028 : $0
Salary Average Commitment
Year 2025 : $3,414,167
Year 2026 : $2,966,667
Year 2027 : $1,959,300
Year 2028 : $0

Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rexall Place
Level 1:	7000 - $85 - 5,658 - 80.83%
Level 2:	6000 - $60 - 5,189 - 86.48%
Level 3:	3500 - $40 - 2,450 - 70.00%
Level 4:	4000 - $20 - 3,865 - 96.61%
Luxury :	1500 - $120 - 1,086 - 72.37%
Total Capacity :	22000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $30 - 1,781 - 89.05%
Farm Level 2:	1000 - $15 - 743 - 74.25%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	41
Average Attendance - %	18,247 - 82.94%
Average Income per Game	$1,635,752
Year to Date Revenue	$3,271,503
Farm
Home Games Left	41
Average Attendance - %	2,524 - 84.12%
Average Income per Game	$96,206
Year to Date Revenue	$192,411
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	$2,507,880
Farm Year To Date Expenses	$231,772
Pro Salary Cap To Date	$2,471,212
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$67,065,812
Farm Estimated Season Revenue	$3,944,426
Pro Remaining Season Days	116
Pro Expenses Per Days	$626,970
Pro Estimated Expenses	$72,728,520
Farm Remaining Season Days	108
Farm Expenses Per Days	$57,943
Farm Estimated Expenses	$6,257,844
Estimated Season Expenses	$78,986,364
Estimated Season Salary Cap	$74,136,360
Estimate Under Maximum Salary Cap of $74,500,000	$363,640
Estimate Over Minimum Salary Cap of $58,500,000	$15,636,360
Current Bank Account	$134,021,184
Projected Bank Account	$126,045,058

Pro Players Salaries
John Carlson	$10,750,000 (2)
-Salary Remaining :	$10,391,667
-Salary Average :	$10,750,000
-Salary Average Remaining :	$10,391,667
Jonathan Huberdeau	$7,550,000 (1)
-Salary Remaining :	$7,298,333
-Salary Average :	$7,550,000
-Salary Average Remaining :	$7,298,333
Connor Murphy	$5,500,000 (2)
-Salary Remaining :	$5,316,667
-Salary Average :	$5,500,000
-Salary Average Remaining :	$5,316,667
Marc-Andre Fleury	$5,250,000 (2)
-Salary Remaining :	$5,075,000
-Salary Average :	$5,250,000
-Salary Average Remaining :	$5,075,000
Cam Talbot	$4,550,000 (3)
-Salary Remaining :	$4,398,333
-Salary Average :	$4,550,000
-Salary Average Remaining :	$4,398,333
Kevin Hayes	$3,802,000 (1)
-Salary Remaining :	$3,675,267
-Salary Average :	$4,614,000
-Salary Average Remaining :	$4,460,200
Ben Chiarot	$3,750,000 (1)
-Salary Remaining :	$3,625,000
-Salary Average :	$3,750,000
-Salary Average Remaining :	$3,625,000
Ondrej Palat	$3,500,000 (2)
-Salary Remaining :	$3,383,333
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,383,333
Joel Eriksson Ek	$3,212,000 (1)
-Salary Remaining :	$3,104,933
-Salary Average :	$2,018,000
-Salary Average Remaining :	$1,950,733
Brandon Tanev	$3,010,000 (2)
-Salary Remaining :	$2,909,667
-Salary Average :	$3,010,000
-Salary Average Remaining :	$2,909,667
Marcus Johansson	$3,000,000 (1)
-Salary Remaining :	$2,900,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$2,900,000
Jonathan Quick (1 Way Contract)	$3,000,000 (2)
-1 Way Contract Salary Cap :	$3,000,000
-Salary Remaining :	$2,900,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$2,900,000
Jordan Martinook	$2,995,000 (2)
-Salary Remaining :	$2,895,167
-Salary Average :	$2,995,000
-Salary Average Remaining :	$2,895,167
Max Domi	$2,374,000 (3)
-Salary Remaining :	$2,294,867
-Salary Average :	$2,374,000
-Salary Average Remaining :	$2,294,867
Thomas Chabot	$2,350,000 (2)
-Salary Remaining :	$2,271,667
-Salary Average :	$906,756
-Salary Average Remaining :	$876,531
Alex Newhook	$2,030,000 (2)
-Salary Remaining :	$1,962,333
-Salary Average :	$2,030,000
-Salary Average Remaining :	$1,962,333
Jamie Oleksiak	$2,000,000 (2)
-Salary Remaining :	$1,933,333
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,933,333
Erik Cernak	$1,754,000 (2)
-Salary Remaining :	$1,695,533
-Salary Average :	$750,000
-Salary Average Remaining :	$725,000
Philip Tomasino	$1,620,000 (2)
-Salary Remaining :	$1,566,000
-Salary Average :	$985,769
-Salary Average Remaining :	$952,910
Kevin Stenlund	$1,139,000 (2)
-Salary Remaining :	$1,101,033
-Salary Average :	$750,000
-Salary Average Remaining :	$725,000
Wyatt Johnston	$1,000,417 (1)
-Salary Remaining :	$967,070
-Salary Average :	$1,000,417
-Salary Average Remaining :	$967,070
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 :	$289,286
Salary Average :	$300,000
Salary Average Remaining :	$289,286
Matt Murray	$290,000 (3)
Salary Remaining :	$279,643
Salary Average :	$290,000
Salary Average Remaining :	$279,643
Charlie Lindgren	$243,700 (3)
Salary Remaining :	$234,996
Salary Average :	$243,700
Salary Average Remaining :	$234,996
Frederik Andersen	$233,100 (2)
Salary Remaining :	$224,775
Salary Average :	$455,200
Salary Average Remaining :	$438,943
Casey DeSmith	$225,000 (2)
Salary Remaining :	$216,964
Salary Average :	$225,000
Salary Average Remaining :	$216,964
Alexander Romanov	$196,300 (2)
Salary Remaining :	$189,289
Salary Average :	$89,417
Salary Average Remaining :	$86,223
Dennis Gilbert	$162,470 (1)
Salary Remaining :	$156,668
Salary Average :	$75,000
Salary Average Remaining :	$72,321
Dakota Mermis	$150,000 (2)
Salary Remaining :	$144,643
Salary Average :	$150,000
Salary Average Remaining :	$144,643
Jack St. Ivany	$150,000 (2)
Salary Remaining :	$144,643
Salary Average :	$150,000
Salary Average Remaining :	$144,643
Gabriel Landeskog	$148,700 (2)
Salary Remaining :	$143,389
Salary Average :	$148,700
Salary Average Remaining :	$143,389
Luke Kunin	$146,700 (2)
Salary Remaining :	$141,461
Salary Average :	$75,000
Salary Average Remaining :	$72,321
Joel Farabee	$145,200 (1)
Salary Remaining :	$140,014
Salary Average :	$80,700
Salary Average Remaining :	$77,818
Brendan Lemieux	$135,000 (1)
Salary Remaining :	$130,179
Salary Average :	$136,100
Salary Average Remaining :	$131,239
Logan Stanley	$132,400 (3)
Salary Remaining :	$127,671
Salary Average :	$132,400
Salary Average Remaining :	$127,671
Miko Matikka	$131,600 (3)
Salary Remaining :	$126,900
Salary Average :	$131,600
Salary Average Remaining :	$126,900
Otto Stenberg	$128,700 (3)
Salary Remaining :	$124,104
Salary Average :	$128,700
Salary Average Remaining :	$124,104
Jake Furlong	$128,600 (3)
Salary Remaining :	$124,007
Salary Average :	$128,600
Salary Average Remaining :	$124,007
Nathan Villeneuve	$126,600 (3)
Salary Remaining :	$122,079
Salary Average :	$126,600
Salary Average Remaining :	$122,079
Anders Bjork	$114,200 (2)
Salary Remaining :	$110,121
Salary Average :	$172,000
Salary Average Remaining :	$165,857
Brett Seney	$109,900 (1)
Salary Remaining :	$105,975
Salary Average :	$75,000
Salary Average Remaining :	$72,321
Hunter Shepard	$108,800 (2)
Salary Remaining :	$104,914
Salary Average :	$78,800
Salary Average Remaining :	$75,986
Carter Mazur	$107,300 (3)
Salary Remaining :	$103,468
Salary Average :	$107,300
Salary Average Remaining :	$103,468
Carson Meyer	$107,300 (2)
Salary Remaining :	$103,468
Salary Average :	$81,816
Salary Average Remaining :	$78,894
Kailer Yamamoto	$106,700 (3)
Salary Remaining :	$102,889
Salary Average :	$106,700
Salary Average Remaining :	$102,889
Yan Kuznetsov	$105,800 (3)
Salary Remaining :	$102,021
Salary Average :	$105,800
Salary Average Remaining :	$102,021
Jeremy Davies	$105,600 (1)
Salary Remaining :	$101,829
Salary Average :	$75,000
Salary Average Remaining :	$72,321
Sam Malinski	$100,000 (2)
Salary Remaining :	$96,429
Salary Average :	$100,000
Salary Average Remaining :	$96,429
Matej Blumel	$92,500 (1)
Salary Remaining :	$89,196
Salary Average :	$92,500
Salary Average Remaining :	$89,196
Callahan Burke	$87,500 (1)
Salary Remaining :	$84,375
Salary Average :	$87,500
Salary Average Remaining :	$84,375
Nolan Allan	$85,000 (2)
Salary Remaining :	$81,964
Salary Average :	$85,000
Salary Average Remaining :	$81,964
Connor Corcoran	$85,000 (5)
Salary Remaining :	$81,964
Salary Average :	$85,000
Salary Average Remaining :	$81,964
Total Farm Players	31
Salary Commitment
Year 2025 : $4,489,670
Year 2026 : $3,651,500
Year 2027 : $1,886,400
Year 2028 : $85,000
Salary Average Commitment
Year 2025 : $4,319,133
Year 2026 : $3,697,333
Year 2027 : $1,886,400
Year 2028 : $85,000

Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	BankAtlantic Center
Level 1:	6000 - $102 - 4,196 - 69.93%
Level 2:	5000 - $62 - 3,897 - 77.93%
Level 3:	2000 - $37 - 1,919 - 95.93%
Level 4:	4000 - $22 - 3,962 - 99.04%
Luxury :	1000 - $200 - 796 - 79.60%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $35 - 1,535 - 76.75%
Farm Level 2:	1000 - $15 - 734 - 73.40%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	41
Average Attendance - %	14,768 - 82.04%
Average Income per Game	$1,470,424
Year to Date Revenue	$2,940,848
Farm
Home Games Left	42
Average Attendance - %	2,269 - 75.63%
Average Income per Game	$96,455
Year to Date Revenue	$96,455
Expense
Pro Players Total Salaries	$59,159,667
Farm Players Total Salaries	$2,715,200
Coaches Total Salaries	$4,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$2,088,656
Farm Year To Date Expenses	$132,684
Pro Salary Cap To Date	$1,971,988
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$60,287,384
Farm Estimated Season Revenue	$4,051,110
Pro Remaining Season Days	116
Pro Expenses Per Days	$522,164
Pro Estimated Expenses	$60,571,024
Farm Remaining Season Days	108
Farm Expenses Per Days	$33,171
Farm Estimated Expenses	$3,582,468
Estimated Season Expenses	$64,153,492
Estimated Season Salary Cap	$59,159,640
Estimate Under Maximum Salary Cap of $74,500,000	$15,340,360
Estimate Over Minimum Salary Cap of $58,500,000	$659,640
Current Bank Account	$61,667,415
Projected Bank Account	$61,852,417

Pro Players Salaries
Brandon Saad	$4,950,000 (1)
-Salary Remaining :	$4,785,000
-Salary Average :	$4,950,000
-Salary Average Remaining :	$4,785,000
Anthony Stolarz	$4,500,000 (3)
-Salary Remaining :	$4,350,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$4,350,000
Ilya Mikheyev	$4,500,000 (1)
-Salary Remaining :	$4,350,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$4,350,000
Andreas Athanasiou	$4,200,000 (1)
-Salary Remaining :	$4,060,000
-Salary Average :	$4,200,000
-Salary Average Remaining :	$4,060,000
Jayson Megna	$4,000,000 (1)
-Salary Remaining :	$3,866,667
-Salary Average :	$4,000,000
-Salary Average Remaining :	$3,866,667
Mason McTavish	$3,394,167 (1)
-Salary Remaining :	$3,281,028
-Salary Average :	$3,394,167
-Salary Average Remaining :	$3,281,028
Calvin de Haan	$3,103,000 (1)
-Salary Remaining :	$2,999,567
-Salary Average :	$6,412,500
-Salary Average Remaining :	$6,198,750
Cade Borchardt	$2,000,000 (1)
-Salary Remaining :	$1,933,333
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,933,333
Brayden Low	$2,000,000 (1)
-Salary Remaining :	$1,933,333
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,933,333
Brendan Less	$2,000,000 (1)
-Salary Remaining :	$1,933,333
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,933,333
Brandon Gignac	$2,000,000 (1)
-Salary Remaining :	$1,933,333
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,933,333
Brett Davis	$2,000,000 (1)
-Salary Remaining :	$1,933,333
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,933,333
C.J. Smith	$2,000,000 (1)
-Salary Remaining :	$1,933,333
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,933,333
Brian Pinho	$2,000,000 (1)
-Salary Remaining :	$1,933,333
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,933,333
Colin Miller	$1,722,000 (1)
-Salary Remaining :	$1,664,600
-Salary Average :	$1,722,000
-Salary Average Remaining :	$1,664,600
Vasily Podkolzin	$1,699,000 (3)
-Salary Remaining :	$1,642,367
-Salary Average :	$1,699,000
-Salary Average Remaining :	$1,642,367
Lian Bichsel	$1,592,000 (3)
-Salary Remaining :	$1,538,933
-Salary Average :	$1,592,000
-Salary Average Remaining :	$1,538,933
Jesper Wallstedt	$1,350,000 (1)
-Salary Remaining :	$1,305,000
-Salary Average :	$1,350,000
-Salary Average Remaining :	$1,305,000
Alex Nedeljkovic	$1,255,000 (1)
-Salary Remaining :	$1,213,167
-Salary Average :	$1,653,000
-Salary Average Remaining :	$1,597,900
Brandon Scanlin	$966,000 (1)
-Salary Remaining :	$933,800
-Salary Average :	$966,000
-Salary Average Remaining :	$933,800
Martin Pospisil	$941,000 (1)
-Salary Remaining :	$909,633
-Salary Average :	$941,000
-Salary Average Remaining :	$909,633
John Beecher	$925,000 (1)
-Salary Remaining :	$894,167
-Salary Average :	$925,000
-Salary Average Remaining :	$894,167
Shane Wright	$918,333 (2)
-Salary Remaining :	$887,722
-Salary Average :	$918,333
-Salary Average Remaining :	$887,722
Dylan Garand	$902,500 (1)
-Salary Remaining :	$872,417
-Salary Average :	$902,500
-Salary Average Remaining :	$872,417
Aatu Raty	$902,500 (1)
-Salary Remaining :	$872,417
-Salary Average :	$902,500
-Salary Average Remaining :	$872,417
Olen Zellweger	$844,167 (2)
-Salary Remaining :	$816,028
-Salary Average :	$844,167
-Salary Average Remaining :	$816,028
Adam Wilsby	$842,500 (1)
-Salary Remaining :	$814,417
-Salary Average :	$842,500
-Salary Average Remaining :	$814,417
Pontus Holmberg	$827,500 (1)
-Salary Remaining :	$799,917
-Salary Average :	$827,500
-Salary Average Remaining :	$799,917
Zack Ostapchuk	$825,000 (2)
-Salary Remaining :	$797,500
-Salary Average :	$825,000
-Salary Average Remaining :	$797,500
Total Pro Players	29
Salary Commitment
Year 2025 : $59,159,667
Year 2026 : $10,378,500
Year 2027 : $7,791,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $62,867,167
Year 2026 : $10,378,500
Year 2027 : $7,791,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $59,159,667
Year 2026 : $10,378,500
Year 2027 : $7,791,000
Year 2028 : $0

Farm Players Salaries
Matias Maccelli	$147,900 (3)
Salary Remaining :	$142,618
Salary Average :	$147,900
Salary Average Remaining :	$142,618
Dominik Badinka	$136,600 (3)
Salary Remaining :	$131,721
Salary Average :	$136,600
Salary Average Remaining :	$131,721
Jake Schmaltz	$135,400 (3)
Salary Remaining :	$130,564
Salary Average :	$135,400
Salary Average Remaining :	$130,564
Topi Niemela	$134,200 (3)
Salary Remaining :	$129,407
Salary Average :	$134,200
Salary Average Remaining :	$129,407
Aleksanteri Kaskimaki	$134,000 (3)
Salary Remaining :	$129,214
Salary Average :	$134,000
Salary Average Remaining :	$129,214
Lucas Mercuri	$133,800 (3)
Salary Remaining :	$129,021
Salary Average :	$133,800
Salary Average Remaining :	$129,021
Christian Krygier	$132,200 (3)
Salary Remaining :	$127,479
Salary Average :	$132,200
Salary Average Remaining :	$127,479
Luke Henman	$132,000 (3)
Salary Remaining :	$127,286
Salary Average :	$132,000
Salary Average Remaining :	$127,286
Ty Nelson	$130,900 (3)
Salary Remaining :	$126,225
Salary Average :	$130,900
Salary Average Remaining :	$126,225
Damian Clara	$129,100 (3)
Salary Remaining :	$124,489
Salary Average :	$129,100
Salary Average Remaining :	$124,489
Vsevolod Komarov	$128,600 (3)
Salary Remaining :	$124,007
Salary Average :	$128,600
Salary Average Remaining :	$124,007
Ryan Mast (Out of Payroll)	$128,500 (3)
Salary Remaining :	$123,911
Salary Average :	$128,500
Salary Average Remaining :	$123,911
Jack Peart	$127,500 (3)
Salary Remaining :	$122,946
Salary Average :	$127,500
Salary Average Remaining :	$122,946
Jack Beck	$127,300 (3)
Salary Remaining :	$122,754
Salary Average :	$127,300
Salary Average Remaining :	$122,754
Graeme Clarke	$126,000 (2)
Salary Remaining :	$121,500
Salary Average :	$126,000
Salary Average Remaining :	$121,500
Lane Pederson	$117,200 (1)
Salary Remaining :	$113,014
Salary Average :	$117,200
Salary Average Remaining :	$113,014
Daylan Kuefler	$113,000 (3)
Salary Remaining :	$108,964
Salary Average :	$113,000
Salary Average Remaining :	$108,964
Brett Harrison	$110,600 (3)
Salary Remaining :	$106,650
Salary Average :	$110,600
Salary Average Remaining :	$106,650
Josiah Slavin	$106,500 (2)
Salary Remaining :	$102,696
Salary Average :	$106,500
Salary Average Remaining :	$102,696
Tyce Thompson	$100,700 (2)
Salary Remaining :	$97,104
Salary Average :	$100,700
Salary Average Remaining :	$97,104
Samuel Laberge	$97,400 (1)
Salary Remaining :	$93,921
Salary Average :	$97,400
Salary Average Remaining :	$93,921
Jesper Vikman	$85,800 (2)
Salary Remaining :	$82,736
Salary Average :	$85,800
Salary Average Remaining :	$82,736
Trevor Janicke	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Matt Anderson	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	24
Salary Commitment
Year 2025 : $2,715,200
Year 2026 : $2,500,600
Year 2027 : $2,081,600
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,715,200
Year 2026 : $2,500,600
Year 2027 : $2,081,600
Year 2028 : $0

Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Consol Energy Center
Level 1:	6000 - $125 - 3,711 - 61.84%
Level 2:	5000 - $65 - 3,936 - 78.72%
Level 3:	2000 - $35 - 1,956 - 97.78%
Level 4:	4000 - $25 - 2,784 - 69.59%
Luxury :	1000 - $225 - 655 - 65.45%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $35 - 1,296 - 64.80%
Farm Level 2:	1000 - $15 - 757 - 75.70%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	41
Average Attendance - %	13,040 - 72.44%
Average Income per Game	$1,497,368
Year to Date Revenue	$2,994,736
Farm
Home Games Left	42
Average Attendance - %	2,053 - 68.43%
Average Income per Game	$84,505
Year to Date Revenue	$84,505
Expense
Pro Players Total Salaries	$70,495,791
Farm Players Total Salaries	$4,349,500
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$2,383,192
Farm Year To Date Expenses	$191,052
Pro Salary Cap To Date	$2,349,860
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$61,392,088
Farm Estimated Season Revenue	$3,549,210
Pro Remaining Season Days	116
Pro Expenses Per Days	$595,798
Pro Estimated Expenses	$69,112,568
Farm Remaining Season Days	108
Farm Expenses Per Days	$47,763
Farm Estimated Expenses	$5,158,404
Estimated Season Expenses	$74,270,972
Estimated Season Salary Cap	$70,495,800
Estimate Under Maximum Salary Cap of $74,500,000	$4,004,200
Estimate Over Minimum Salary Cap of $58,500,000	$11,995,800
Current Bank Account	$30,285,950
Projected Bank Account	$20,956,276

Pro Players Salaries
Dustin Tokarski	$2,999,999 (1)
-Salary Remaining :	$2,899,999
-Salary Average :	$2,999,999
-Salary Average Remaining :	$2,899,999
Ethan de Jong	$2,999,999 (1)
-Salary Remaining :	$2,899,999
-Salary Average :	$2,999,999
-Salary Average Remaining :	$2,899,999
Alex Gallant	$2,999,999 (1)
-Salary Remaining :	$2,899,999
-Salary Average :	$2,999,999
-Salary Average Remaining :	$2,899,999
Kale Kessy	$2,999,999 (1)
-Salary Remaining :	$2,899,999
-Salary Average :	$2,999,999
-Salary Average Remaining :	$2,899,999
Justin Hryckowian	$2,999,999 (1)
-Salary Remaining :	$2,899,999
-Salary Average :	$2,999,999
-Salary Average Remaining :	$2,899,999
Simon Pinard	$2,999,999 (1)
-Salary Remaining :	$2,899,999
-Salary Average :	$2,999,999
-Salary Average Remaining :	$2,899,999
Brett Budgell	$2,999,999 (1)
-Salary Remaining :	$2,899,999
-Salary Average :	$2,999,999
-Salary Average Remaining :	$2,899,999
Dennis Cesana	$2,999,999 (1)
-Salary Remaining :	$2,899,999
-Salary Average :	$2,999,999
-Salary Average Remaining :	$2,899,999
Grant Cruikshank	$2,999,999 (1)
-Salary Remaining :	$2,899,999
-Salary Average :	$2,999,999
-Salary Average Remaining :	$2,899,999
Noah Juulsen	$2,999,900 (3)
-Salary Remaining :	$2,899,903
-Salary Average :	$2,999,900
-Salary Average Remaining :	$2,899,903
Haydn Fleury	$2,999,900 (3)
-Salary Remaining :	$2,899,903
-Salary Average :	$2,999,900
-Salary Average Remaining :	$2,899,903
Brett Howden	$2,992,000 (3)
-Salary Remaining :	$2,892,267
-Salary Average :	$2,992,000
-Salary Average Remaining :	$2,892,267
Frank Nazar	$2,528,000 (3)
-Salary Remaining :	$2,443,733
-Salary Average :	$2,528,000
-Salary Average Remaining :	$2,443,733
Connor Clifton	$2,302,000 (2)
-Salary Remaining :	$2,225,267
-Salary Average :	$2,302,000
-Salary Average Remaining :	$2,225,267
Noah Dobson	$1,955,000 (1)
-Salary Remaining :	$1,889,833
-Salary Average :	$788,000
-Salary Average Remaining :	$761,733
David Jiricek	$1,950,000 (1)
-Salary Remaining :	$1,885,000
-Salary Average :	$1,950,000
-Salary Average Remaining :	$1,885,000
Jani Nyman	$1,852,000 (3)
-Salary Remaining :	$1,790,267
-Salary Average :	$1,852,000
-Salary Average Remaining :	$1,790,267
Kieffer Bellows	$1,565,000 (3)
-Salary Remaining :	$1,512,833
-Salary Average :	$1,565,000
-Salary Average Remaining :	$1,512,833
Cam Hausinger	$1,471,000 (3)
-Salary Remaining :	$1,421,967
-Salary Average :	$1,471,000
-Salary Average Remaining :	$1,421,967
Matthew Kessel	$1,407,000 (3)
-Salary Remaining :	$1,360,100
-Salary Average :	$1,407,000
-Salary Average Remaining :	$1,360,100
Jonathan Lekkerimaki	$1,389,000 (3)
-Salary Remaining :	$1,342,700
-Salary Average :	$1,389,000
-Salary Average Remaining :	$1,342,700
Reece Vitelli	$1,382,000 (3)
-Salary Remaining :	$1,335,933
-Salary Average :	$1,382,000
-Salary Average Remaining :	$1,335,933
Jackson Dorrington	$1,316,000 (3)
-Salary Remaining :	$1,272,133
-Salary Average :	$1,316,000
-Salary Average Remaining :	$1,272,133
Jaden Lipinski	$1,266,000 (3)
-Salary Remaining :	$1,223,800
-Salary Average :	$1,266,000
-Salary Average Remaining :	$1,223,800
Bryce McConnell-Barker	$1,263,000 (3)
-Salary Remaining :	$1,220,900
-Salary Average :	$1,263,000
-Salary Average Remaining :	$1,220,900
Jack Studnicka	$1,169,000 (1)
-Salary Remaining :	$1,130,033
-Salary Average :	$1,169,000
-Salary Average Remaining :	$1,130,033
Matt Kiersted	$1,119,000 (1)
-Salary Remaining :	$1,081,700
-Salary Average :	$1,119,000
-Salary Average Remaining :	$1,081,700
Greg Meireles	$1,094,000 (3)
-Salary Remaining :	$1,057,533
-Salary Average :	$1,094,000
-Salary Average Remaining :	$1,057,533
Justin Kirkland	$1,077,000 (1)
-Salary Remaining :	$1,041,100
-Salary Average :	$1,077,000
-Salary Average Remaining :	$1,041,100
Ben Kraws	$1,000,000 (1)
-Salary Remaining :	$966,667
-Salary Average :	$1,000,000
-Salary Average Remaining :	$966,667
Corey Andonovski	$987,000 (2)
-Salary Remaining :	$954,100
-Salary Average :	$987,000
-Salary Average Remaining :	$954,100
Navrin Mutter	$969,000 (2)
-Salary Remaining :	$936,700
-Salary Average :	$969,000
-Salary Average Remaining :	$936,700
Patrick Giles	$961,000 (2)
-Salary Remaining :	$928,967
-Salary Average :	$961,000
-Salary Average Remaining :	$928,967
Joey Abate	$956,000 (2)
-Salary Remaining :	$924,133
-Salary Average :	$956,000
-Salary Average Remaining :	$924,133
Michael Milne	$950,000 (1)
-Salary Remaining :	$918,333
-Salary Average :	$950,000
-Salary Average Remaining :	$918,333
Adam Fantilli	$950,000 (2)
-Salary Remaining :	$918,333
-Salary Average :	$950,000
-Salary Average Remaining :	$918,333
Jaxson Stauber	$876,000 (1)
-Salary Remaining :	$846,800
-Salary Average :	$876,000
-Salary Average Remaining :	$846,800
Alex Lyon	$750,000 (1)
-Salary Remaining :	$725,000
-Salary Average :	$750,000
-Salary Average Remaining :	$725,000
Total Pro Players	38
Salary Commitment
Year 2025 : $70,495,791
Year 2026 : $32,649,800
Year 2027 : $25,524,800
Year 2028 : $0
Salary Average Commitment
Year 2025 : $69,328,791
Year 2026 : $32,649,800
Year 2027 : $25,524,800
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $70,495,791
Year 2026 : $32,649,800
Year 2027 : $25,524,800
Year 2028 : $0

Farm Players Salaries
Matt Stienburg	$300,000 (1)
Salary Remaining :	$289,286
Salary Average :	$300,000
Salary Average Remaining :	$289,286
Akito Hirose	$300,000 (1)
Salary Remaining :	$289,286
Salary Average :	$300,000
Salary Average Remaining :	$289,286
Cooper Walker	$300,000 (1)
Salary Remaining :	$289,286
Salary Average :	$300,000
Salary Average Remaining :	$289,286
Tag Bertuzzi	$300,000 (1)
Salary Remaining :	$289,286
Salary Average :	$300,000
Salary Average Remaining :	$289,286
Luke Krys	$300,000 (1)
Salary Remaining :	$289,286
Salary Average :	$300,000
Salary Average Remaining :	$289,286
Colin Felix	$300,000 (1)
Salary Remaining :	$289,286
Salary Average :	$300,000
Salary Average Remaining :	$289,286
Ben Berard	$300,000 (1)
Salary Remaining :	$289,286
Salary Average :	$300,000
Salary Average Remaining :	$289,286
Jacob Fowler	$171,500 (3)
Salary Remaining :	$165,375
Salary Average :	$171,500
Salary Average Remaining :	$165,375
Trenton Bliss	$142,000 (3)
Salary Remaining :	$136,929
Salary Average :	$142,000
Salary Average Remaining :	$136,929
Griffin Luce	$140,600 (3)
Salary Remaining :	$135,579
Salary Average :	$140,600
Salary Average Remaining :	$135,579
Eamon Powell	$136,600 (3)
Salary Remaining :	$131,721
Salary Average :	$136,600
Salary Average Remaining :	$131,721
Oscar Fisker Molgaard	$130,400 (3)
Salary Remaining :	$125,743
Salary Average :	$130,400
Salary Average Remaining :	$125,743
Viktor Neuchev	$128,900 (3)
Salary Remaining :	$124,296
Salary Average :	$128,900
Salary Average Remaining :	$124,296
Connor Kurth	$128,700 (3)
Salary Remaining :	$124,104
Salary Average :	$128,700
Salary Average Remaining :	$124,104
Jagger Firkus	$128,600 (3)
Salary Remaining :	$124,007
Salary Average :	$128,600
Salary Average Remaining :	$124,007
Matvey Petrov	$128,500 (3)
Salary Remaining :	$123,911
Salary Average :	$128,500
Salary Average Remaining :	$123,911
Noah Warren	$128,400 (3)
Salary Remaining :	$123,814
Salary Average :	$128,400
Salary Average Remaining :	$123,814
Gavin Brindley	$128,000 (3)
Salary Remaining :	$123,429
Salary Average :	$128,000
Salary Average Remaining :	$123,429
Filip Mesar	$127,700 (3)
Salary Remaining :	$123,139
Salary Average :	$127,700
Salary Average Remaining :	$123,139
Akil Thomas	$113,200 (2)
Salary Remaining :	$109,157
Salary Average :	$113,200
Salary Average Remaining :	$109,157
Joel Teasdale	$107,800 (1)
Salary Remaining :	$103,950
Salary Average :	$107,800
Salary Average Remaining :	$103,950
Ryan Fanti	$107,600 (3)
Salary Remaining :	$103,757
Salary Average :	$107,600
Salary Average Remaining :	$103,757
Jackson Cates	$104,000 (1)
Salary Remaining :	$100,286
Salary Average :	$104,000
Salary Average Remaining :	$100,286
Roman Ahcan	$98,600 (2)
Salary Remaining :	$95,079
Salary Average :	$98,600
Salary Average Remaining :	$95,079
Alex Kannok Leipert	$98,400 (2)
Salary Remaining :	$94,886
Salary Average :	$98,400
Salary Average Remaining :	$94,886
Aidan Thompson	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	26
Salary Commitment
Year 2025 : $4,349,500
Year 2026 : $2,037,700
Year 2027 : $1,727,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $4,349,500
Year 2026 : $2,037,700
Year 2027 : $1,727,500
Year 2028 : $0

Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone Arena
Level 1:	6000 - $72 - 5,846 - 97.43%
Level 2:	5000 - $65 - 3,731 - 74.61%
Level 3:	2000 - $35 - 2,000 - 100.00%
Level 4:	4000 - $25 - 2,921 - 73.01%
Luxury :	1000 - $170 - 985 - 98.45%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $30 - 1,985 - 99.25%
Farm Level 2:	1000 - $4 - 1,000 - 100.00%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	41
Average Attendance - %	15,482 - 86.01%
Average Income per Game	$1,450,920
Year to Date Revenue	$2,901,840
Farm
Home Games Left	41
Average Attendance - %	2,985 - 99.50%
Average Income per Game	$94,690
Year to Date Revenue	$189,379
Expense
Pro Players Total Salaries	$59,361,000
Farm Players Total Salaries	$2,765,200
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$2,020,108
Farm Year To Date Expenses	$125,304
Pro Salary Cap To Date	$1,986,776
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$59,487,720
Farm Estimated Season Revenue	$3,882,270
Pro Remaining Season Days	116
Pro Expenses Per Days	$503,008
Pro Estimated Expenses	$58,348,928
Farm Remaining Season Days	108
Farm Expenses Per Days	$33,618
Farm Estimated Expenses	$3,630,744
Estimated Season Expenses	$61,979,672
Estimated Season Salary Cap	$59,369,076
Estimate Under Maximum Salary Cap of $74,500,000	$15,130,924
Estimate Over Minimum Salary Cap of $58,500,000	$869,076
Current Bank Account	$11,969,042
Projected Bank Account	$13,359,360

Pro Players Salaries
Andrei Vasilevskiy	$4,316,000 (2)
-Salary Remaining :	$4,172,133
-Salary Average :	$3,041,000
-Salary Average Remaining :	$2,939,633
Artemi Panarin	$3,627,000 (2)
-Salary Remaining :	$3,506,100
-Salary Average :	$6,666,000
-Salary Average Remaining :	$6,443,800
David Pastrnak	$3,625,000 (1)
-Salary Remaining :	$3,504,167
-Salary Average :	$1,682,000
-Salary Average Remaining :	$1,625,933
Marco Rossi	$3,382,000 (3)
-Salary Remaining :	$3,269,267
-Salary Average :	$3,382,000
-Salary Average Remaining :	$3,269,267
Blake Hillman	$3,100,000 (1)
-Salary Remaining :	$2,996,667
-Salary Average :	$3,100,000
-Salary Average Remaining :	$2,996,667
Roman Josi	$3,000,000 (3)
-Salary Remaining :	$2,900,000
-Salary Average :	$3,795,000
-Salary Average Remaining :	$3,668,500
Mats Zuccarello	$2,894,000 (1)
-Salary Remaining :	$2,797,533
-Salary Average :	$4,728,000
-Salary Average Remaining :	$4,570,400
Cam York	$2,864,000 (3)
-Salary Remaining :	$2,768,533
-Salary Average :	$2,864,000
-Salary Average Remaining :	$2,768,533
Carter Verhaeghe	$2,705,000 (3)
-Salary Remaining :	$2,614,833
-Salary Average :	$2,705,000
-Salary Average Remaining :	$2,614,833
Miro Heiskanen	$2,645,000 (3)
-Salary Remaining :	$2,556,833
-Salary Average :	$2,405,000
-Salary Average Remaining :	$2,324,833
Yanni Gourde	$2,500,000 (3)
-Salary Remaining :	$2,416,667
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,416,667
Cal O'Reilly	$2,000,000 (1)
-Salary Remaining :	$1,933,333
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,933,333
Cam Thiesing	$2,000,000 (1)
-Salary Remaining :	$1,933,333
-Salary Average :	$750,000
-Salary Average Remaining :	$725,000
Cameron Wright	$2,000,000 (1)
-Salary Remaining :	$1,933,333
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,933,333
Chad Hillebrand	$2,000,000 (1)
-Salary Remaining :	$1,933,333
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,933,333
Carl Grundstrom	$2,000,000 (1)
-Salary Remaining :	$1,933,333
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,933,333
Owen Power	$1,850,000 (1)
-Salary Remaining :	$1,788,333
-Salary Average :	$1,850,000
-Salary Average Remaining :	$1,788,333
Jake Christiansen	$1,468,000 (3)
-Salary Remaining :	$1,419,067
-Salary Average :	$1,468,000
-Salary Average Remaining :	$1,419,067
Cameron Butler	$1,309,000 (3)
-Salary Remaining :	$1,265,367
-Salary Average :	$1,309,000
-Salary Average Remaining :	$1,265,367
Gabe Perreault	$1,264,000 (3)
-Salary Remaining :	$1,221,867
-Salary Average :	$1,264,000
-Salary Average Remaining :	$1,221,867
Justin Gill	$1,259,000 (3)
-Salary Remaining :	$1,217,033
-Salary Average :	$1,259,000
-Salary Average Remaining :	$1,217,033
Dennis Cholowski	$1,256,000 (2)
-Salary Remaining :	$1,214,133
-Salary Average :	$1,256,000
-Salary Average Remaining :	$1,214,133
Cole Koepke	$1,142,000 (2)
-Salary Remaining :	$1,103,933
-Salary Average :	$1,142,000
-Salary Average Remaining :	$1,103,933
Ben Meyers	$1,130,000 (2)
-Salary Remaining :	$1,092,333
-Salary Average :	$1,130,000
-Salary Average Remaining :	$1,092,333
Chad Nychuk	$1,065,000 (2)
-Salary Remaining :	$1,029,500
-Salary Average :	$1,065,000
-Salary Average Remaining :	$1,029,500
Jiri Patera	$1,020,000 (2)
-Salary Remaining :	$986,000
-Salary Average :	$1,020,000
-Salary Average Remaining :	$986,000
Ville Heinola	$1,015,000 (1)
-Salary Remaining :	$981,167
-Salary Average :	$1,015,000
-Salary Average Remaining :	$981,167
Juuso Parssinen	$925,000 (1)
-Salary Remaining :	$894,167
-Salary Average :	$925,000
-Salary Average Remaining :	$894,167
Total Pro Players	28
Salary Commitment
Year 2025 : $59,361,000
Year 2026 : $35,281,000
Year 2027 : $21,916,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $60,321,000
Year 2026 : $38,271,000
Year 2027 : $22,951,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $59,361,000
Year 2026 : $35,952,000
Year 2027 : $22,396,000
Year 2028 : $0

Farm Players Salaries
Cam Berg	$200,000 (1)
Salary Remaining :	$192,857
Salary Average :	$200,000
Salary Average Remaining :	$192,857
C.J. Suess	$200,000 (1)
Salary Remaining :	$192,857
Salary Average :	$200,000
Salary Average Remaining :	$192,857
Brandon Hickey	$200,000 (1)
Salary Remaining :	$192,857
Salary Average :	$200,000
Salary Average Remaining :	$192,857
Ben Harpur	$140,100 (3)
Salary Remaining :	$135,096
Salary Average :	$140,100
Salary Average Remaining :	$135,096
Ben Jones	$138,600 (3)
Salary Remaining :	$133,650
Salary Average :	$138,600
Salary Average Remaining :	$133,650
Ethan Keppen	$133,900 (3)
Salary Remaining :	$129,118
Salary Average :	$133,900
Salary Average Remaining :	$129,118
Yegor Sidorov	$131,500 (3)
Salary Remaining :	$126,804
Salary Average :	$131,500
Salary Average Remaining :	$126,804
Otto Salin	$129,300 (3)
Salary Remaining :	$124,682
Salary Average :	$129,300
Salary Average Remaining :	$124,682
Artem Duda	$128,900 (3)
Salary Remaining :	$124,296
Salary Average :	$128,900
Salary Average Remaining :	$124,296
Jordan Dumais	$127,900 (3)
Salary Remaining :	$123,332
Salary Average :	$127,900
Salary Average Remaining :	$123,332
Joshua Brown	$127,500 (1)
Salary Remaining :	$122,946
Salary Average :	$127,500
Salary Average Remaining :	$122,946
Ryan Leonard	$126,800 (3)
Salary Remaining :	$122,271
Salary Average :	$126,800
Salary Average Remaining :	$122,271
Angus Booth	$126,300 (3)
Salary Remaining :	$121,789
Salary Average :	$126,300
Salary Average Remaining :	$121,789
Jesse Pulkkinen	$126,300 (3)
Salary Remaining :	$121,789
Salary Average :	$126,300
Salary Average Remaining :	$121,789
Adam Scheel	$114,000 (3)
Salary Remaining :	$109,929
Salary Average :	$114,000
Salary Average Remaining :	$109,929
Bradley Marek	$111,100 (3)
Salary Remaining :	$107,132
Salary Average :	$111,100
Salary Average Remaining :	$107,132
Carl Berglund	$110,900 (3)
Salary Remaining :	$106,939
Salary Average :	$110,900
Salary Average Remaining :	$106,939
Tye Felhaber	$104,500 (1)
Salary Remaining :	$100,768
Salary Average :	$104,500
Salary Average Remaining :	$100,768
Matthew Seminoff	$104,100 (3)
Salary Remaining :	$100,382
Salary Average :	$104,100
Salary Average Remaining :	$100,382
Dryden McKay	$100,000 (1)
Salary Remaining :	$96,429
Salary Average :	$100,000
Salary Average Remaining :	$96,429
Joshua Roy	$83,500 (2)
Salary Remaining :	$80,518
Salary Average :	$83,500
Salary Average Remaining :	$80,518
Total Farm Players	21
Salary Commitment
Year 2025 : $2,765,200
Year 2026 : $1,833,200
Year 2027 : $1,749,700
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,765,200
Year 2026 : $1,833,200
Year 2027 : $1,749,700
Year 2028 : $0

Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	6000 - $102 - 4,489 - 74.82%
Level 2:	5000 - $55 - 4,957 - 99.13%
Level 3:	2000 - $40 - 1,735 - 86.73%
Level 4:	4000 - $25 - 2,979 - 74.46%
Luxury :	1000 - $205 - 704 - 70.40%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $35 - 1,438 - 71.88%
Farm Level 2:	1000 - $15 - 763 - 76.25%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	41
Average Attendance - %	14,863 - 82.57%
Average Income per Game	$1,517,786
Year to Date Revenue	$3,035,571
Farm
Home Games Left	41
Average Attendance - %	2,200 - 73.33%
Average Income per Game	$92,008
Year to Date Revenue	$184,015
Expense
Pro Players Total Salaries	$59,104,000
Farm Players Total Salaries	$2,475,200
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$2,003,468
Farm Year To Date Expenses	$124,116
Pro Salary Cap To Date	$1,970,132
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$62,229,206
Farm Estimated Season Revenue	$3,772,308
Pro Remaining Season Days	116
Pro Expenses Per Days	$500,867
Pro Estimated Expenses	$58,100,572
Farm Remaining Season Days	108
Farm Expenses Per Days	$31,029
Farm Estimated Expenses	$3,351,132
Estimated Season Expenses	$61,451,704
Estimated Season Salary Cap	$59,103,960
Estimate Under Maximum Salary Cap of $74,500,000	$15,396,040
Estimate Over Minimum Salary Cap of $58,500,000	$603,960
Current Bank Account	$130,275,139
Projected Bank Account	$134,824,949

Pro Players Salaries
Frank Vatrano	$12,255,000 (2)
-Salary Remaining :	$11,846,500
-Salary Average :	$12,255,000
-Salary Average Remaining :	$11,846,500
Phillip Danault (1 Way Contract)	$4,500,000 (3)
-Salary Remaining :	$4,350,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$4,350,000
Conor Garland	$4,000,000 (3)
-Salary Remaining :	$3,866,667
-Salary Average :	$4,000,000
-Salary Average Remaining :	$3,866,667
Brady Skjei	$3,753,000 (2)
-Salary Remaining :	$3,627,900
-Salary Average :	$5,500,000
-Salary Average Remaining :	$5,316,667
Neal Pionk	$3,623,000 (2)
-Salary Remaining :	$3,502,233
-Salary Average :	$3,561,000
-Salary Average Remaining :	$3,442,300
Michael Rasmussen	$3,500,000 (2)
-Salary Remaining :	$3,383,333
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,383,333
Brayden McNabb	$3,467,000 (1)
-Salary Remaining :	$3,351,433
-Salary Average :	$4,232,000
-Salary Average Remaining :	$4,090,933
Lawson Crouse	$2,816,000 (2)
-Salary Remaining :	$2,722,133
-Salary Average :	$2,484,000
-Salary Average Remaining :	$2,401,200
Bobby Brink	$2,651,000 (3)
-Salary Remaining :	$2,562,633
-Salary Average :	$2,651,000
-Salary Average Remaining :	$2,562,633
Travis Sanheim	$2,426,000 (1)
-Salary Remaining :	$2,345,133
-Salary Average :	$1,862,000
-Salary Average Remaining :	$1,799,933
Dustin Wolf	$2,234,000 (2)
-Salary Remaining :	$2,159,533
-Salary Average :	$2,234,000
-Salary Average Remaining :	$2,159,533
Vincent Hinostroza	$1,952,000 (1)
-Salary Remaining :	$1,886,933
-Salary Average :	$1,952,000
-Salary Average Remaining :	$1,886,933
Henry Thrun	$1,691,000 (3)
-Salary Remaining :	$1,634,633
-Salary Average :	$1,691,000
-Salary Average Remaining :	$1,634,633
Joseph Veleno	$1,665,000 (3)
-Salary Remaining :	$1,609,500
-Salary Average :	$1,665,000
-Salary Average Remaining :	$1,609,500
Nicholas Robertson	$1,600,000 (3)
-Salary Remaining :	$1,546,667
-Salary Average :	$1,600,000
-Salary Average Remaining :	$1,546,667
Josh Mahura	$1,389,000 (2)
-Salary Remaining :	$1,342,700
-Salary Average :	$1,389,000
-Salary Average Remaining :	$1,342,700
Rasmus Kupari	$1,322,000 (1)
-Salary Remaining :	$1,277,933
-Salary Average :	$750,000
-Salary Average Remaining :	$725,000
Parker Wotherspoon	$1,173,000 (2)
-Salary Remaining :	$1,133,900
-Salary Average :	$1,173,000
-Salary Average Remaining :	$1,133,900
Dylan Ferguson	$1,164,000 (3)
-Salary Remaining :	$1,125,200
-Salary Average :	$1,164,000
-Salary Average Remaining :	$1,125,200
Jan Bednar	$1,073,000 (3)
-Salary Remaining :	$1,037,233
-Salary Average :	$1,073,000
-Salary Average Remaining :	$1,037,233
Kent Johnson	$850,000 (1)
-Salary Remaining :	$821,667
-Salary Average :	$850,000
-Salary Average Remaining :	$821,667
Total Pro Players	21
Salary Commitment
Year 2025 : $59,104,000
Year 2026 : $48,350,000
Year 2027 : $18,344,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $60,086,000
Year 2026 : $50,440,000
Year 2027 : $18,344,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $59,104,000
Year 2026 : $49,087,000
Year 2027 : $18,344,000
Year 2028 : $0

Farm Players Salaries
Ethan Bear	$228,800 (2)
Salary Remaining :	$220,629
Salary Average :	$228,800
Salary Average Remaining :	$220,629
Nikolas Matinpalo	$147,100 (3)
Salary Remaining :	$141,846
Salary Average :	$147,100
Salary Average Remaining :	$141,846
Jonah Gadjovich	$145,300 (3)
Salary Remaining :	$140,111
Salary Average :	$145,300
Salary Average Remaining :	$140,111
Matthew Phillips	$143,100 (3)
Salary Remaining :	$137,989
Salary Average :	$143,100
Salary Average Remaining :	$137,989
Ryan Chesley	$132,400 (3)
Salary Remaining :	$127,671
Salary Average :	$132,400
Salary Average Remaining :	$127,671
Alex Ciernik	$129,600 (3)
Salary Remaining :	$124,971
Salary Average :	$129,600
Salary Average Remaining :	$124,971
Simon Robertsson	$129,200 (3)
Salary Remaining :	$124,586
Salary Average :	$129,200
Salary Average Remaining :	$124,586
Carson Lambos	$127,200 (3)
Salary Remaining :	$122,657
Salary Average :	$127,200
Salary Average Remaining :	$122,657
Jorian Donovan	$126,300 (3)
Salary Remaining :	$121,789
Salary Average :	$126,300
Salary Average Remaining :	$121,789
Ben Gleason	$121,500 (3)
Salary Remaining :	$117,161
Salary Average :	$121,500
Salary Average Remaining :	$117,161
Noel Gunler	$120,000 (3)
Salary Remaining :	$115,714
Salary Average :	$120,000
Salary Average Remaining :	$115,714
Riley Tufte	$117,100 (1)
Salary Remaining :	$112,918
Salary Average :	$117,100
Salary Average Remaining :	$112,918
Alex Turcotte	$113,600 (2)
Salary Remaining :	$109,543
Salary Average :	$113,600
Salary Average Remaining :	$109,543
Ruslan Khazheyev	$111,400 (3)
Salary Remaining :	$107,421
Salary Average :	$111,400
Salary Average Remaining :	$107,421
Nikita Chibrikov	$111,100 (3)
Salary Remaining :	$107,132
Salary Average :	$111,100
Salary Average Remaining :	$107,132
Fabian Lysell	$106,500 (1)
Salary Remaining :	$102,696
Salary Average :	$106,500
Salary Average Remaining :	$102,696
Jiri Kulich	$95,000 (1)
Salary Remaining :	$91,607
Salary Average :	$95,000
Salary Average Remaining :	$91,607
Louis Crevier	$92,500 (1)
Salary Remaining :	$89,196
Salary Average :	$92,500
Salary Average Remaining :	$89,196
Jack Finley	$89,667 (1)
Salary Remaining :	$86,464
Salary Average :	$89,667
Salary Average Remaining :	$86,464
Calle Clang	$87,833 (1)
Salary Remaining :	$84,696
Salary Average :	$87,833
Salary Average Remaining :	$84,696
Total Farm Players	20
Salary Commitment
Year 2025 : $2,475,200
Year 2026 : $1,886,600
Year 2027 : $1,544,200
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,475,200
Year 2026 : $1,886,600
Year 2027 : $1,544,200
Year 2028 : $0

Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Joe Louis Arena
Level 1:	6000 - $100 - 4,508 - 75.13%
Level 2:	5000 - $60 - 4,630 - 92.60%
Level 3:	2000 - $35 - 1,894 - 94.70%
Level 4:	4000 - $20 - 4,000 - 100.00%
Luxury :	1000 - $200 - 793 - 79.30%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $35 - 1,393 - 69.65%
Farm Level 2:	1000 - $15 - 779 - 77.90%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	42
Average Attendance - %	15,825 - 87.92%
Average Income per Game	$1,539,900
Year to Date Revenue	$1,539,900
Farm
Home Games Left	42
Average Attendance - %	2,172 - 72.40%
Average Income per Game	$90,056
Year to Date Revenue	$90,056
Expense
Pro Players Total Salaries	$59,242,000
Farm Players Total Salaries	$2,388,750
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$2,008,068
Farm Year To Date Expenses	$121,028
Pro Salary Cap To Date	$1,974,732
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$64,675,800
Farm Estimated Season Revenue	$3,782,352
Pro Remaining Season Days	116
Pro Expenses Per Days	$502,017
Pro Estimated Expenses	$58,233,972
Farm Remaining Season Days	108
Farm Expenses Per Days	$30,257
Farm Estimated Expenses	$3,267,756
Estimated Season Expenses	$61,501,728
Estimated Season Salary Cap	$59,241,960
Estimate Under Maximum Salary Cap of $74,500,000	$15,258,040
Estimate Over Minimum Salary Cap of $58,500,000	$741,960
Current Bank Account	$147,465,930
Projected Bank Account	$154,422,354

Pro Players Salaries
John Gibson	$4,860,000 (1)
-Salary Remaining :	$4,698,000
-Salary Average :	$4,860,000
-Salary Average Remaining :	$4,698,000
Jake DeBrusk	$4,099,000 (1)
-Salary Remaining :	$3,962,367
-Salary Average :	$4,099,000
-Salary Average Remaining :	$3,962,367
Clayton Keller	$3,830,000 (2)
-Salary Remaining :	$3,702,333
-Salary Average :	$773,256
-Salary Average Remaining :	$747,481
Adam Lowry	$3,727,000 (2)
-Salary Remaining :	$3,602,767
-Salary Average :	$1,093,000
-Salary Average Remaining :	$1,056,567
Ivan Provorov	$3,315,000 (1)
-Salary Remaining :	$3,204,500
-Salary Average :	$4,361,000
-Salary Average Remaining :	$4,215,633
Nino Niederreiter (1 Way Contract)	$3,208,000 (1)
-Salary Remaining :	$3,101,067
-Salary Average :	$8,800,000
-Salary Average Remaining :	$8,506,667
Jared Spurgeon	$3,032,000 (1)
-Salary Remaining :	$2,930,933
-Salary Average :	$4,791,000
-Salary Average Remaining :	$4,631,300
Max Pacioretty	$2,925,000 (1)
-Salary Remaining :	$2,827,500
-Salary Average :	$2,925,000
-Salary Average Remaining :	$2,827,500
Adam Fox	$2,786,000 (1)
-Salary Remaining :	$2,693,133
-Salary Average :	$820,000
-Salary Average Remaining :	$792,667
Frederick Gaudreau	$2,580,000 (1)
-Salary Remaining :	$2,494,000
-Salary Average :	$2,580,000
-Salary Average Remaining :	$2,494,000
Christian Dvorak	$2,492,000 (1)
-Salary Remaining :	$2,408,933
-Salary Average :	$1,971,000
-Salary Average Remaining :	$1,905,300
Alex Iafallo	$2,267,000 (2)
-Salary Remaining :	$2,191,433
-Salary Average :	$1,631,000
-Salary Average Remaining :	$1,576,633
Isac Lundestrom	$2,230,000 (3)
-Salary Remaining :	$2,155,667
-Salary Average :	$2,230,000
-Salary Average Remaining :	$2,155,667
Andy Welinski	$2,000,000 (1)
-Salary Remaining :	$1,933,333
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,933,333
Braeden Bowman	$2,000,000 (1)
-Salary Remaining :	$1,933,333
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,933,333
Brandon Baddock	$2,000,000 (1)
-Salary Remaining :	$1,933,333
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,933,333
Braeden Kressler	$2,000,000 (1)
-Salary Remaining :	$1,933,333
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,933,333
Andrew Agozzino	$2,000,000 (1)
-Salary Remaining :	$1,933,333
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,933,333
Michael Callahan	$1,407,000 (3)
-Salary Remaining :	$1,360,100
-Salary Average :	$1,407,000
-Salary Average Remaining :	$1,360,100
William Stromgren	$1,390,000 (3)
-Salary Remaining :	$1,343,667
-Salary Average :	$1,390,000
-Salary Average Remaining :	$1,343,667
Frederic Brunet	$1,331,000 (3)
-Salary Remaining :	$1,286,633
-Salary Average :	$1,331,000
-Salary Average Remaining :	$1,286,633
Hunter Miska	$1,000,000 (1)
-Salary Remaining :	$966,667
-Salary Average :	$1,000,000
-Salary Average Remaining :	$966,667
Scott Perunovich	$968,000 (1)
-Salary Remaining :	$935,733
-Salary Average :	$968,000
-Salary Average Remaining :	$935,733
Emil Heineman	$925,000 (1)
-Salary Remaining :	$894,167
-Salary Average :	$925,000
-Salary Average Remaining :	$894,167
Matthew Poitras	$870,000 (2)
-Salary Remaining :	$841,000
-Salary Average :	$870,000
-Salary Average Remaining :	$841,000
Total Pro Players	25
Salary Commitment
Year 2025 : $59,242,000
Year 2026 : $17,052,000
Year 2027 : $6,358,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $58,825,256
Year 2026 : $10,725,256
Year 2027 : $6,358,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $59,242,000
Year 2026 : $17,052,000
Year 2027 : $6,358,000
Year 2028 : $0

Farm Players Salaries
Alec Martinez	$265,000 (1)
Salary Remaining :	$255,536
Salary Average :	$265,000
Salary Average Remaining :	$255,536
Georgi Romanov	$150,000 (3)
Salary Remaining :	$144,643
Salary Average :	$150,000
Salary Average Remaining :	$144,643
Nate Danielson	$128,600 (3)
Salary Remaining :	$124,007
Salary Average :	$128,600
Salary Average Remaining :	$124,007
Lucas Ciona	$128,300 (3)
Salary Remaining :	$123,718
Salary Average :	$128,300
Salary Average Remaining :	$123,718
Nico Myatovic	$128,200 (3)
Salary Remaining :	$123,621
Salary Average :	$128,200
Salary Average Remaining :	$123,621
Jeremy Hanzel	$128,000 (3)
Salary Remaining :	$123,429
Salary Average :	$128,000
Salary Average Remaining :	$123,429
Jackson Edward	$127,800 (3)
Salary Remaining :	$123,236
Salary Average :	$127,800
Salary Average Remaining :	$123,236
Adam Beckman	$124,100 (2)
Salary Remaining :	$119,668
Salary Average :	$124,100
Salary Average Remaining :	$119,668
Jean-Luc Foudy	$122,000 (2)
Salary Remaining :	$117,643
Salary Average :	$122,000
Salary Average Remaining :	$117,643
Xavier Bourgault	$116,750 (1)
Salary Remaining :	$112,580
Salary Average :	$116,750
Salary Average Remaining :	$112,580
Nathan Gaucher	$110,700 (3)
Salary Remaining :	$106,746
Salary Average :	$110,700
Salary Average Remaining :	$106,746
Brandon Halverson	$100,000 (1)
Salary Remaining :	$96,429
Salary Average :	$100,000
Salary Average Remaining :	$96,429
Alex Suzdalev	$100,000 (1)
Salary Remaining :	$96,429
Salary Average :	$100,000
Salary Average Remaining :	$96,429
Brett Chorske	$100,000 (1)
Salary Remaining :	$96,429
Salary Average :	$100,000
Salary Average Remaining :	$96,429
Brady Stonehouse	$100,000 (1)
Salary Remaining :	$96,429
Salary Average :	$100,000
Salary Average Remaining :	$96,429
Alex Campbell	$100,000 (1)
Salary Remaining :	$96,429
Salary Average :	$100,000
Salary Average Remaining :	$96,429
Joseph Cecconi	$99,400 (1)
Salary Remaining :	$95,850
Salary Average :	$99,400
Salary Average Remaining :	$95,850
Andrew Perrott	$95,000 (2)
Salary Remaining :	$91,607
Salary Average :	$95,000
Salary Average Remaining :	$91,607
Hunter Drew	$89,900 (1)
Salary Remaining :	$86,689
Salary Average :	$89,900
Salary Average Remaining :	$86,689
Filip Engaras	$75,000 (1)
Salary Remaining :	$72,321
Salary Average :	$75,000
Salary Average Remaining :	$72,321
Total Farm Players	20
Salary Commitment
Year 2025 : $2,388,750
Year 2026 : $1,242,700
Year 2027 : $901,600
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,388,750
Year 2026 : $1,242,700
Year 2027 : $901,600
Year 2028 : $0

Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	HSBC Arena
Level 1:	6000 - $118 - 3,716 - 61.93%
Level 2:	5000 - $95 - 3,000 - 60.00%
Level 3:	2000 - $70 - 1,200 - 60.00%
Level 4:	4000 - $50 - 2,400 - 60.00%
Luxury :	1000 - $200 - 698 - 69.80%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $26 - 1,920 - 95.98%
Farm Level 2:	1000 - $15 - 740 - 74.00%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	41
Average Attendance - %	11,014 - 61.19%
Average Income per Game	$1,589,873
Year to Date Revenue	$3,179,746
Farm
Home Games Left	41
Average Attendance - %	2,660 - 88.65%
Average Income per Game	$90,900
Year to Date Revenue	$181,800
Expense
Pro Players Total Salaries	$66,255,167
Farm Players Total Salaries	$3,438,083
Coaches Total Salaries	$6,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$2,375,172
Farm Year To Date Expenses	$158,504
Pro Salary Cap To Date	$2,208,504
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$65,184,793
Farm Estimated Season Revenue	$3,726,900
Pro Remaining Season Days	116
Pro Expenses Per Days	$593,793
Pro Estimated Expenses	$68,879,988
Farm Remaining Season Days	108
Farm Expenses Per Days	$39,626
Farm Estimated Expenses	$4,279,608
Estimated Season Expenses	$73,159,596
Estimated Season Salary Cap	$66,255,120
Estimate Under Maximum Salary Cap of $74,500,000	$8,244,880
Estimate Over Minimum Salary Cap of $58,500,000	$7,755,120
Current Bank Account	$116,417,277
Projected Bank Account	$112,169,374

Pro Players Salaries
Anze Kopitar	$8,500,000 (2)
-Salary Remaining :	$8,216,667
-Salary Average :	$8,500,000
-Salary Average Remaining :	$8,216,667
Semyon Varlamov	$7,000,000 (1)
-Salary Remaining :	$6,766,667
-Salary Average :	$7,000,000
-Salary Average Remaining :	$6,766,667
Tomas Tatar	$5,500,000 (1)
-Salary Remaining :	$5,316,667
-Salary Average :	$5,500,000
-Salary Average Remaining :	$5,316,667
Nikita Zadorov	$4,500,000 (1)
-Salary Remaining :	$4,350,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$4,350,000
Simon Nemec	$4,200,000 (1)
-Salary Remaining :	$4,060,000
-Salary Average :	$4,200,000
-Salary Average Remaining :	$4,060,000
Adam Henrique	$3,770,000 (1)
-Salary Remaining :	$3,644,333
-Salary Average :	$3,770,000
-Salary Average Remaining :	$3,644,333
Brock Boeser	$3,621,000 (2)
-Salary Remaining :	$3,500,300
-Salary Average :	$4,621,000
-Salary Average Remaining :	$4,466,967
Cam Fowler	$3,574,000 (1)
-Salary Remaining :	$3,454,867
-Salary Average :	$4,239,000
-Salary Average Remaining :	$4,097,700
Ryan Suter	$3,500,000 (2)
-Salary Remaining :	$3,383,333
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,383,333
Trevor Moore	$2,999,000 (1)
-Salary Remaining :	$2,899,033
-Salary Average :	$2,999,000
-Salary Average Remaining :	$2,899,033
Michael Bunting	$2,950,000 (3)
-Salary Remaining :	$2,851,667
-Salary Average :	$2,950,000
-Salary Average Remaining :	$2,851,667
Rasmus Sandin	$2,840,000 (3)
-Salary Remaining :	$2,745,333
-Salary Average :	$2,840,000
-Salary Average Remaining :	$2,745,333
Nicolas Hague	$2,601,000 (3)
-Salary Remaining :	$2,514,300
-Salary Average :	$2,601,000
-Salary Average Remaining :	$2,514,300
Daniel Sprong	$2,500,000 (1)
-Salary Remaining :	$2,416,667
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,416,667
Kaapo Kakko	$2,166,000 (1)
-Salary Remaining :	$2,093,800
-Salary Average :	$2,166,000
-Salary Average Remaining :	$2,093,800
Morgan Barron	$1,791,000 (2)
-Salary Remaining :	$1,731,300
-Salary Average :	$1,235,000
-Salary Average Remaining :	$1,193,833
Fraser Minten	$1,476,000 (3)
-Salary Remaining :	$1,426,800
-Salary Average :	$1,476,000
-Salary Average Remaining :	$1,426,800
Jesper Boqvist	$1,028,000 (1)
-Salary Remaining :	$993,733
-Salary Average :	$774,000
-Salary Average Remaining :	$748,200
Drew Commesso	$925,000 (2)
-Salary Remaining :	$894,167
-Salary Average :	$925,000
-Salary Average Remaining :	$894,167
Logan Stankoven	$814,167 (2)
-Salary Remaining :	$787,028
-Salary Average :	$814,167
-Salary Average Remaining :	$787,028
Total Pro Players	20
Salary Commitment
Year 2025 : $66,255,167
Year 2026 : $29,018,167
Year 2027 : $9,867,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $67,110,167
Year 2026 : $29,462,167
Year 2027 : $9,867,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $66,255,167
Year 2026 : $29,018,167
Year 2027 : $9,867,000
Year 2028 : $0

Farm Players Salaries
Jacob Gaucher	$299,900 (1)
Salary Remaining :	$289,189
Salary Average :	$299,900
Salary Average Remaining :	$289,189
Jagger Joshua	$299,900 (1)
Salary Remaining :	$289,189
Salary Average :	$299,900
Salary Average Remaining :	$289,189
Jon-Randall Avon	$299,900 (1)
Salary Remaining :	$289,189
Salary Average :	$299,900
Salary Average Remaining :	$289,189
Marshall Rifai	$299,900 (1)
Salary Remaining :	$289,189
Salary Average :	$299,900
Salary Average Remaining :	$289,189
Graham Slaggert	$299,900 (1)
Salary Remaining :	$289,189
Salary Average :	$299,900
Salary Average Remaining :	$289,189
Tristan Jarry	$299,550 (3)
Salary Remaining :	$288,852
Salary Average :	$299,550
Salary Average Remaining :	$288,852
Victor Mancini	$153,800 (3)
Salary Remaining :	$148,307
Salary Average :	$153,800
Salary Average Remaining :	$148,307
Filip Kral	$134,900 (3)
Salary Remaining :	$130,082
Salary Average :	$134,900
Salary Average Remaining :	$130,082
Noah Ostlund	$133,700 (3)
Salary Remaining :	$128,925
Salary Average :	$133,700
Salary Average Remaining :	$128,925
Maxence Guenette	$129,000 (3)
Salary Remaining :	$124,393
Salary Average :	$129,000
Salary Average Remaining :	$124,393
Konsta Helenius	$128,900 (3)
Salary Remaining :	$124,296
Salary Average :	$128,900
Salary Average Remaining :	$124,296
Axel Landen	$127,800 (3)
Salary Remaining :	$123,236
Salary Average :	$127,800
Salary Average Remaining :	$123,236
Coulson Pitre	$127,700 (3)
Salary Remaining :	$123,139
Salary Average :	$127,700
Salary Average Remaining :	$123,139
Matthew Wood	$126,900 (3)
Salary Remaining :	$122,368
Salary Average :	$126,900
Salary Average Remaining :	$122,368
Aleksandr Kisakov	$100,000 (1)
Salary Remaining :	$96,429
Salary Average :	$100,000
Salary Average Remaining :	$96,429
Axel Jonsson-Fjallby	$100,000 (1)
Salary Remaining :	$96,429
Salary Average :	$100,000
Salary Average Remaining :	$96,429
Callum Tung	$100,000 (1)
Salary Remaining :	$96,429
Salary Average :	$100,000
Salary Average Remaining :	$96,429
Anthony Callin	$100,000 (1)
Salary Remaining :	$96,429
Salary Average :	$100,000
Salary Average Remaining :	$96,429
Spencer Stastney	$92,500 (1)
Salary Remaining :	$89,196
Salary Average :	$92,500
Salary Average Remaining :	$89,196
Angus Crookshank	$83,833 (1)
Salary Remaining :	$80,839
Salary Average :	$83,833
Salary Average Remaining :	$80,839
Total Farm Players	20
Salary Commitment
Year 2025 : $3,438,083
Year 2026 : $1,362,250
Year 2027 : $1,362,250
Year 2028 : $0
Salary Average Commitment
Year 2025 : $3,438,083
Year 2026 : $1,362,250
Year 2027 : $1,362,250
Year 2028 : $0

Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Place
Level 1:	6000 - $90 - 6,000 - 100.00%
Level 2:	5000 - $55 - 4,596 - 91.92%
Level 3:	2000 - $35 - 2,000 - 100.00%
Level 4:	4000 - $20 - 3,980 - 99.50%
Luxury :	1000 - $180 - 1,000 - 100.00%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $35 - 1,463 - 73.15%
Farm Level 2:	1000 - $15 - 799 - 79.90%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	42
Average Attendance - %	17,576 - 97.64%
Average Income per Game	$1,672,346
Year to Date Revenue	$1,672,346
Farm
Home Games Left	42
Average Attendance - %	2,262 - 75.40%
Average Income per Game	$94,153
Year to Date Revenue	$94,153
Expense
Pro Players Total Salaries	$67,229,500
Farm Players Total Salaries	$2,581,450
Coaches Total Salaries	$4,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$2,357,648
Farm Year To Date Expenses	$127,908
Pro Salary Cap To Date	$2,240,984
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$70,238,532
Farm Estimated Season Revenue	$3,954,426
Pro Remaining Season Days	116
Pro Expenses Per Days	$589,412
Pro Estimated Expenses	$68,371,792
Farm Remaining Season Days	108
Farm Expenses Per Days	$31,977
Farm Estimated Expenses	$3,453,516
Estimated Season Expenses	$71,825,308
Estimated Season Salary Cap	$67,229,520
Estimate Under Maximum Salary Cap of $74,500,000	$7,270,480
Estimate Over Minimum Salary Cap of $58,500,000	$8,729,520
Current Bank Account	$142,749,130
Projected Bank Account	$145,116,780

Pro Players Salaries
Jeremy Swayman	$9,250,000 (4)
-Salary Remaining :	$8,941,667
-Salary Average :	$9,250,000
-Salary Average Remaining :	$8,941,667
Mikko Rantanen	$6,657,000 (2)
-Salary Remaining :	$6,435,100
-Salary Average :	$4,052,000
-Salary Average Remaining :	$3,916,933
Filip Forsberg	$6,000,000 (3)
-Salary Remaining :	$5,800,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$5,800,000
Elias Lindholm	$5,320,000 (1)
-Salary Remaining :	$5,142,667
-Salary Average :	$7,157,000
-Salary Average Remaining :	$6,918,433
Nico Hischier	$4,873,000 (2)
-Salary Remaining :	$4,710,567
-Salary Average :	$4,873,000
-Salary Average Remaining :	$4,710,567
Jamie Benn	$4,000,000 (1)
-Salary Remaining :	$3,866,667
-Salary Average :	$4,000,000
-Salary Average Remaining :	$3,866,667
Braden Schneider	$3,925,000 (3)
-Salary Remaining :	$3,794,167
-Salary Average :	$3,925,000
-Salary Average Remaining :	$3,794,167
Roope Hintz	$3,768,000 (1)
-Salary Remaining :	$3,642,400
-Salary Average :	$750,000
-Salary Average Remaining :	$725,000
Shayne Gostisbehere	$3,250,000 (1)
-Salary Remaining :	$3,141,667
-Salary Average :	$3,250,000
-Salary Average Remaining :	$3,141,667
Sean Durzi	$3,250,000 (3)
-Salary Remaining :	$3,141,667
-Salary Average :	$3,250,000
-Salary Average Remaining :	$3,141,667
Martin Fehervary	$3,215,000 (1)
-Salary Remaining :	$3,107,833
-Salary Average :	$3,215,000
-Salary Average Remaining :	$3,107,833
Viktor Arvidsson	$3,000,000 (2)
-Salary Remaining :	$2,900,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$2,900,000
Cole Caufield	$2,834,000 (2)
-Salary Remaining :	$2,739,533
-Salary Average :	$2,834,000
-Salary Average Remaining :	$2,739,533
Jacob Bryson	$1,462,000 (1)
-Salary Remaining :	$1,413,267
-Salary Average :	$1,462,000
-Salary Average Remaining :	$1,413,267
Sam Colangelo	$1,250,000 (5)
-Salary Remaining :	$1,208,333
-Salary Average :	$1,250,000
-Salary Average Remaining :	$1,208,333
Nico Daws	$1,188,000 (3)
-Salary Remaining :	$1,148,400
-Salary Average :	$1,188,000
-Salary Average Remaining :	$1,148,400
Yegor Sharangovich	$1,152,000 (1)
-Salary Remaining :	$1,113,600
-Salary Average :	$1,914,000
-Salary Average Remaining :	$1,850,200
Morgan Frost	$1,078,000 (1)
-Salary Remaining :	$1,042,067
-Salary Average :	$824,000
-Salary Average Remaining :	$796,533
Vincent Iorio	$894,167 (1)
-Salary Remaining :	$864,361
-Salary Average :	$894,167
-Salary Average Remaining :	$864,361
Jake Neighbours	$863,333 (1)
-Salary Remaining :	$834,555
-Salary Average :	$863,333
-Salary Average Remaining :	$834,555
Total Pro Players	20
Salary Commitment
Year 2025 : $67,229,500
Year 2026 : $41,561,000
Year 2027 : $24,863,000
Year 2028 : $10,500,000
Salary Average Commitment
Year 2025 : $63,951,500
Year 2026 : $39,622,000
Year 2027 : $24,863,000
Year 2028 : $10,500,000
Salary Cap with 1 Way Contract
Year 2025 : $67,229,500
Year 2026 : $42,227,000
Year 2027 : $24,863,000
Year 2028 : $10,500,000

Farm Players Salaries
Logan Brown	$153,000 (3)
Salary Remaining :	$147,536
Salary Average :	$153,000
Salary Average Remaining :	$147,536
Nate Smith	$140,900 (3)
Salary Remaining :	$135,868
Salary Average :	$140,900
Salary Average Remaining :	$135,868
Massimo Rizzo	$134,100 (3)
Salary Remaining :	$129,311
Salary Average :	$134,100
Salary Average Remaining :	$129,311
Luke Reid	$133,800 (3)
Salary Remaining :	$129,021
Salary Average :	$133,800
Salary Average Remaining :	$129,021
Hunter Haight	$131,400 (3)
Salary Remaining :	$126,707
Salary Average :	$131,400
Salary Average Remaining :	$126,707
Aleksi Heimosalmi	$127,700 (3)
Salary Remaining :	$123,139
Salary Average :	$127,700
Salary Average Remaining :	$123,139
Akira Schmid	$127,200 (3)
Salary Remaining :	$122,657
Salary Average :	$127,200
Salary Average Remaining :	$122,657
Brad Lambert	$120,000 (1)
Salary Remaining :	$115,714
Salary Average :	$120,000
Salary Average Remaining :	$115,714
Hunter McDonald	$119,200 (3)
Salary Remaining :	$114,943
Salary Average :	$119,200
Salary Average Remaining :	$114,943
Simon Lundmark	$116,100 (3)
Salary Remaining :	$111,954
Salary Average :	$116,100
Salary Average Remaining :	$111,954
Hardy Haman Aktell	$115,400 (3)
Salary Remaining :	$111,279
Salary Average :	$115,400
Salary Average Remaining :	$111,279
Jakub Brabenec	$110,700 (3)
Salary Remaining :	$106,746
Salary Average :	$110,700
Salary Average Remaining :	$106,746
Gavin Hain	$109,600 (3)
Salary Remaining :	$105,686
Salary Average :	$109,600
Salary Average Remaining :	$105,686
Ales Stezka	$100,000 (1)
Salary Remaining :	$96,429
Salary Average :	$100,000
Salary Average Remaining :	$96,429
Alexandre Texier	$100,000 (1)
Salary Remaining :	$96,429
Salary Average :	$100,000
Salary Average Remaining :	$96,429
Adam Mechura	$100,000 (1)
Salary Remaining :	$96,429
Salary Average :	$100,000
Salary Average Remaining :	$96,429
Mac Hollowell	$97,100 (1)
Salary Remaining :	$93,632
Salary Average :	$97,100
Salary Average Remaining :	$93,632
Henri Nikkanen	$92,500 (1)
Salary Remaining :	$89,196
Salary Average :	$92,500
Salary Average Remaining :	$89,196
Brendan Brisson	$92,500 (1)
Salary Remaining :	$89,196
Salary Average :	$92,500
Salary Average Remaining :	$89,196
Lukas Svejkovsky	$92,500 (1)
Salary Remaining :	$89,196
Salary Average :	$92,500
Salary Average Remaining :	$89,196
Cross Hanas	$92,500 (1)
Salary Remaining :	$89,196
Salary Average :	$92,500
Salary Average Remaining :	$89,196
Daemon Hunt	$90,250 (1)
Salary Remaining :	$87,027
Salary Average :	$90,250
Salary Average Remaining :	$87,027
Tyson Kozak	$85,000 (1)
Salary Remaining :	$81,964
Salary Average :	$85,000
Salary Average Remaining :	$81,964
Total Farm Players	23
Salary Commitment
Year 2025 : $2,581,450
Year 2026 : $1,519,100
Year 2027 : $1,519,100
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,581,450
Year 2026 : $1,519,100
Year 2027 : $1,519,100
Year 2028 : $0

Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	HP Pavilion
Level 1:	6000 - $75 - 5,643 - 94.04%
Level 2:	5000 - $50 - 4,940 - 98.79%
Level 3:	2000 - $35 - 1,995 - 99.73%
Level 4:	4000 - $20 - 3,705 - 92.63%
Luxury :	1000 - $125 - 1,000 - 100.00%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $15 - 2,000 - 100.00%
Farm Level 2:	1000 - $10 - 938 - 93.80%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	41
Average Attendance - %	17,282 - 96.01%
Average Income per Game	$1,399,215
Year to Date Revenue	$2,798,429
Farm
Home Games Left	42
Average Attendance - %	2,938 - 97.93%
Average Income per Game	$58,676
Year to Date Revenue	$58,676
Expense
Pro Players Total Salaries	$70,073,100
Farm Players Total Salaries	$4,411,716
Coaches Total Salaries	$2,750,000
Luxury Taxe Total	$0
Special Salary Cap Value	($2,250,000)
Pro Year To Date Expenses	$2,543,787
Farm Year To Date Expenses	$169,204
Pro Salary Cap To Date	$2,477,119
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$57,367,794
Farm Estimated Season Revenue	$2,464,392
Pro Remaining Season Days	116
Pro Expenses Per Days	$600,609
Pro Estimated Expenses	$69,670,644
Farm Remaining Season Days	108
Farm Expenses Per Days	$46,087
Farm Estimated Expenses	$4,977,396
Estimated Season Expenses	$74,648,040
Estimated Season Salary Cap	$67,964,391
Estimate Under Maximum Salary Cap of $74,500,000	$6,535,609
Estimate Over Minimum Salary Cap of $58,500,000	$9,464,391
Current Bank Account	$134,088,066
Projected Bank Account	$119,272,212

Pro Players Salaries
Cale Makar	$14,000,100 (3)
-Salary Remaining :	$13,533,430
-Salary Average :	$14,000,099
-Salary Average Remaining :	$13,533,429
Sean Couturier	$5,250,000 (2)
-Salary Remaining :	$5,075,000
-Salary Average :	$5,250,000
-Salary Average Remaining :	$5,075,000
Tomas Hertl	$5,019,000 (2)
-Salary Remaining :	$4,851,700
-Salary Average :	$5,166,000
-Salary Average Remaining :	$4,993,800
Connor McDavid	$4,455,000 (2)
-Salary Remaining :	$4,306,500
-Salary Average :	$6,664,000
-Salary Average Remaining :	$6,441,867
Jackson LaCombe	$4,360,000 (3)
-Salary Remaining :	$4,214,667
-Salary Average :	$4,360,000
-Salary Average Remaining :	$4,214,667
Mark Scheifele	$4,355,000 (2)
-Salary Remaining :	$4,209,833
-Salary Average :	$1,907,000
-Salary Average Remaining :	$1,843,433
Chris Tanev	$4,164,000 (1)
-Salary Remaining :	$4,025,200
-Salary Average :	$4,164,000
-Salary Average Remaining :	$4,025,200
Mattias Ekholm	$4,138,000 (1)
-Salary Remaining :	$4,000,067
-Salary Average :	$4,138,000
-Salary Average Remaining :	$4,000,067
Ian Cole	$4,100,000 (1)
-Salary Remaining :	$3,963,333
-Salary Average :	$4,100,000
-Salary Average Remaining :	$3,963,333
Jacob Markstrom	$3,816,000 (2)
-Salary Remaining :	$3,688,800
-Salary Average :	$1,461,000
-Salary Average Remaining :	$1,412,300
Tage Thompson	$3,562,000 (3)
-Salary Remaining :	$3,443,267
-Salary Average :	$3,562,000
-Salary Average Remaining :	$3,443,267
Dylan Holloway	$3,365,000 (3)
-Salary Remaining :	$3,252,833
-Salary Average :	$3,365,000
-Salary Average Remaining :	$3,252,833
Alexandar Georgiev	$3,259,000 (2)
-Salary Remaining :	$3,150,367
-Salary Average :	$1,818,000
-Salary Average Remaining :	$1,757,400
Damon Severson	$3,150,000 (3)
-Salary Remaining :	$3,045,000
-Salary Average :	$3,150,000
-Salary Average Remaining :	$3,045,000
Mikhail Sergachev	$3,080,000 (2)
-Salary Remaining :	$2,977,333
-Salary Average :	$826,928
-Salary Average Remaining :	$799,364
Total Pro Players	15
Salary Commitment
Year 2025 : $70,073,100
Year 2026 : $57,226,100
Year 2027 : $28,437,100
Year 2028 : $0
Salary Average Commitment
Year 2025 : $63,932,027
Year 2026 : $51,530,027
Year 2027 : $28,437,099
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $70,073,100
Year 2026 : $57,671,100
Year 2027 : $28,437,100
Year 2028 : $0

Farm Players Salaries
Justin Brazeau	$285,000 (3)
Salary Remaining :	$274,821
Salary Average :	$285,000
Salary Average Remaining :	$274,821
Jalen Chatfield	$285,000 (2)
Salary Remaining :	$274,821
Salary Average :	$285,000
Salary Average Remaining :	$274,821
Timo Meier	$261,800 (2)
Salary Remaining :	$252,450
Salary Average :	$329,800
Salary Average Remaining :	$318,021
Mathew Barzal	$261,000 (2)
Salary Remaining :	$251,679
Salary Average :	$92,500
Salary Average Remaining :	$89,196
Nick Suzuki	$258,600 (1)
Salary Remaining :	$249,364
Salary Average :	$79,500
Salary Average Remaining :	$76,661
Anthony Cirelli	$256,400 (2)
Salary Remaining :	$247,243
Salary Average :	$83,579
Salary Average Remaining :	$80,594
Tyson Barrie	$246,300 (1)
Salary Remaining :	$237,504
Salary Average :	$346,700
Salary Average Remaining :	$334,318
Adin Hill	$215,000 (1)
Salary Remaining :	$207,321
Salary Average :	$215,000
Salary Average Remaining :	$207,321
Bobby McMann	$212,500 (2)
Salary Remaining :	$204,911
Salary Average :	$212,500
Salary Average Remaining :	$204,911
Alexis Lafreniere	$179,700 (2)
Salary Remaining :	$173,282
Salary Average :	$92,500
Salary Average Remaining :	$89,196
Keegan Kolesar	$175,000 (2)
Salary Remaining :	$168,750
Salary Average :	$175,000
Salary Average Remaining :	$168,750
Corey Perry	$152,000 (1)
Salary Remaining :	$146,571
Salary Average :	$152,000
Salary Average Remaining :	$146,571
Gage Goncalves	$148,700 (3)
Salary Remaining :	$143,389
Salary Average :	$148,700
Salary Average Remaining :	$143,389
Arber Xhekaj	$134,000 (1)
Salary Remaining :	$129,214
Salary Average :	$148,833
Salary Average Remaining :	$143,518
Liam Ohgren	$133,800 (3)
Salary Remaining :	$129,021
Salary Average :	$133,800
Salary Average Remaining :	$129,021
Oliver Kapanen	$130,700 (3)
Salary Remaining :	$126,032
Salary Average :	$130,700
Salary Average Remaining :	$126,032
Sam Rinzel	$127,500 (3)
Salary Remaining :	$122,946
Salary Average :	$127,500
Salary Average Remaining :	$122,946
Jimmy Snuggerud	$126,400 (3)
Salary Remaining :	$121,886
Salary Average :	$126,400
Salary Average Remaining :	$121,886
Reid Schaefer	$114,700 (3)
Salary Remaining :	$110,604
Salary Average :	$114,700
Salary Average Remaining :	$110,604
Connor Murphy2	$100,000 (1)
Salary Remaining :	$96,429
Salary Average :	$100,000
Salary Average Remaining :	$96,429
Artem Grushnikov	$100,000 (1)
Salary Remaining :	$96,429
Salary Average :	$100,000
Salary Average Remaining :	$96,429
Jake Leschyshyn	$99,700 (1)
Salary Remaining :	$96,139
Salary Average :	$99,700
Salary Average Remaining :	$96,139
Brandt Clarke	$86,333 (2)
Salary Remaining :	$83,250
Salary Average :	$86,333
Salary Average Remaining :	$83,250
Tristen Robins	$86,333 (1)
Salary Remaining :	$83,250
Salary Average :	$86,333
Salary Average Remaining :	$83,250
Zach Dean	$85,250 (2)
Salary Remaining :	$82,205
Salary Average :	$85,250
Salary Average Remaining :	$82,205
Liam O'Brien	$75,000 (1)
Salary Remaining :	$72,321
Salary Average :	$75,000
Salary Average Remaining :	$72,321
Nick Cousins	$75,000 (1)
Salary Remaining :	$72,321
Salary Average :	$75,000
Salary Average Remaining :	$72,321
Total Farm Players	27
Salary Commitment
Year 2025 : $4,411,716
Year 2026 : $2,844,183
Year 2027 : $1,066,800
Year 2028 : $0
Salary Average Commitment
Year 2025 : $3,987,328
Year 2026 : $2,509,262
Year 2027 : $1,066,800
Year 2028 : $0

Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	6000 - $100 - 4,376 - 72.93%
Level 2:	5000 - $60 - 4,970 - 99.40%
Level 3:	2000 - $35 - 2,000 - 100.00%
Level 4:	4000 - $20 - 3,749 - 93.73%
Luxury :	1000 - $200 - 777 - 77.70%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $35 - 1,418 - 70.90%
Farm Level 2:	1000 - $15 - 710 - 71.00%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	42
Average Attendance - %	15,872 - 88.18%
Average Income per Game	$1,543,908
Year to Date Revenue	$1,543,908
Farm
Home Games Left	42
Average Attendance - %	2,128 - 70.93%
Average Income per Game	$89,817
Year to Date Revenue	$89,817
Expense
Pro Players Total Salaries	$73,763,269
Farm Players Total Salaries	$8,377,567
Coaches Total Salaries	$6,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$2,625,444
Farm Year To Date Expenses	$334,912
Pro Salary Cap To Date	$2,458,776
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$64,844,136
Farm Estimated Season Revenue	$3,772,314
Pro Remaining Season Days	116
Pro Expenses Per Days	$656,361
Pro Estimated Expenses	$76,137,876
Farm Remaining Season Days	108
Farm Expenses Per Days	$83,728
Farm Estimated Expenses	$9,042,624
Estimated Season Expenses	$85,180,500
Estimated Season Salary Cap	$73,763,280
Estimate Under Maximum Salary Cap of $74,500,000	$736,720
Estimate Over Minimum Salary Cap of $58,500,000	$15,263,280
Current Bank Account	$117,401,288
Projected Bank Account	$100,837,238

Pro Players Salaries
Jean-Gabriel Pageau	$6,500,000 (2)
-Salary Remaining :	$6,283,333
-Salary Average :	$6,500,000
-Salary Average Remaining :	$6,283,333
Moritz Seider	$5,737,000 (3)
-Salary Remaining :	$5,545,767
-Salary Average :	$5,737,000
-Salary Average Remaining :	$5,545,767
Nick Foligno	$5,500,000 (2)
-Salary Remaining :	$5,316,667
-Salary Average :	$5,500,000
-Salary Average Remaining :	$5,316,667
Robert Thomas	$4,892,000 (3)
-Salary Remaining :	$4,728,933
-Salary Average :	$4,892,000
-Salary Average Remaining :	$4,728,933
Elias Pettersson	$4,884,000 (3)
-Salary Remaining :	$4,721,200
-Salary Average :	$4,884,000
-Salary Average Remaining :	$4,721,200
Ryan Strome	$4,500,000 (1)
-Salary Remaining :	$4,350,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$4,350,000
Jeff Skinner	$4,073,000 (3)
-Salary Remaining :	$3,937,233
-Salary Average :	$4,073,000
-Salary Average Remaining :	$3,937,233
Miles Wood	$4,000,000 (2)
-Salary Remaining :	$3,866,667
-Salary Average :	$4,000,000
-Salary Average Remaining :	$3,866,667
Anton Lundell	$3,340,000 (3)
-Salary Remaining :	$3,228,667
-Salary Average :	$3,340,000
-Salary Average Remaining :	$3,228,667
Dylan Strome	$3,246,000 (1)
-Salary Remaining :	$3,137,800
-Salary Average :	$3,246,000
-Salary Average Remaining :	$3,137,800
Evgenii Dadonov	$2,936,000 (2)
-Salary Remaining :	$2,838,133
-Salary Average :	$2,936,000
-Salary Average Remaining :	$2,838,133
Lars Eller	$2,739,000 (2)
-Salary Remaining :	$2,647,700
-Salary Average :	$2,739,000
-Salary Average Remaining :	$2,647,700
Will Borgen	$2,500,000 (2)
-Salary Remaining :	$2,416,667
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,416,667
Kiefer Sherwood	$2,499,999 (2)
-Salary Remaining :	$2,416,666
-Salary Average :	$2,499,999
-Salary Average Remaining :	$2,416,666
Scott Wedgewood	$2,499,999 (1)
-Salary Remaining :	$2,416,666
-Salary Average :	$2,499,999
-Salary Average Remaining :	$2,416,666
Brian Dumoulin	$2,499,999 (2)
-Salary Remaining :	$2,416,666
-Salary Average :	$2,499,999
-Salary Average Remaining :	$2,416,666
Nikolaj Ehlers	$2,492,000 (3)
-Salary Remaining :	$2,408,933
-Salary Average :	$2,492,000
-Salary Average Remaining :	$2,408,933
Brandon Carlo	$2,490,000 (1)
-Salary Remaining :	$2,407,000
-Salary Average :	$4,161,000
-Salary Average Remaining :	$4,022,300
Evan Bouchard	$1,610,000 (1)
-Salary Remaining :	$1,556,333
-Salary Average :	$750,000
-Salary Average Remaining :	$725,000
Justus Annunen	$1,307,000 (2)
-Salary Remaining :	$1,263,433
-Salary Average :	$1,307,000
-Salary Average Remaining :	$1,263,433
Simon Edvinsson	$1,071,439 (1)
-Salary Remaining :	$1,035,724
-Salary Average :	$1,071,439
-Salary Average Remaining :	$1,035,724
Eemil Viro	$902,500 (1)
-Salary Remaining :	$872,417
-Salary Average :	$902,500
-Salary Average Remaining :	$872,417
Lukas Cormier	$793,333 (1)
-Salary Remaining :	$766,889
-Salary Average :	$793,333
-Salary Average Remaining :	$766,889
Brent Burns	$750,000 (1)
-Salary Remaining :	$725,000
-Salary Average :	$750,000
-Salary Average Remaining :	$725,000
Total Pro Players	24
Salary Commitment
Year 2025 : $73,763,269
Year 2026 : $55,899,998
Year 2027 : $25,418,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $74,574,269
Year 2026 : $55,899,998
Year 2027 : $25,418,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $73,763,269
Year 2026 : $55,899,998
Year 2027 : $25,418,000
Year 2028 : $0

Farm Players Salaries
Sam Montembeault	$300,000 (2)
Salary Remaining :	$289,286
Salary Average :	$300,000
Salary Average Remaining :	$289,286
Anton Forsberg	$300,000 (2)
Salary Remaining :	$289,286
Salary Average :	$300,000
Salary Average Remaining :	$289,286
Garnet Hathaway	$292,800 (2)
Salary Remaining :	$282,343
Salary Average :	$292,800
Salary Average Remaining :	$282,343
Sam Steel	$290,000 (3)
Salary Remaining :	$279,643
Salary Average :	$290,000
Salary Average Remaining :	$279,643
Filip Chytil	$280,000 (3)
Salary Remaining :	$270,000
Salary Average :	$280,000
Salary Average Remaining :	$270,000
Joel Kiviranta	$258,100 (3)
Salary Remaining :	$248,882
Salary Average :	$258,100
Salary Average Remaining :	$248,882
Colin Blackwell	$250,000 (2)
Salary Remaining :	$241,071
Salary Average :	$250,000
Salary Average Remaining :	$241,071
Noel Acciari	$250,000 (3)
Salary Remaining :	$241,071
Salary Average :	$250,000
Salary Average Remaining :	$241,071
Rem Pitlick	$250,000 (2)
Salary Remaining :	$241,071
Salary Average :	$250,000
Salary Average Remaining :	$241,071
Nick Seeler	$250,000 (2)
Salary Remaining :	$241,071
Salary Average :	$250,000
Salary Average Remaining :	$241,071
Jarred Tinordi	$240,000 (1)
Salary Remaining :	$231,429
Salary Average :	$240,000
Salary Average Remaining :	$231,429
Brendan Smith	$240,000 (1)
Salary Remaining :	$231,429
Salary Average :	$240,000
Salary Average Remaining :	$231,429
Nick Leddy	$230,000 (3)
Salary Remaining :	$221,786
Salary Average :	$230,000
Salary Average Remaining :	$221,786
Brock McGinn	$230,000 (2)
Salary Remaining :	$221,786
Salary Average :	$230,000
Salary Average Remaining :	$221,786
Henri Jokiharju	$224,700 (3)
Salary Remaining :	$216,675
Salary Average :	$224,700
Salary Average Remaining :	$216,675
Eric Robinson	$220,000 (3)
Salary Remaining :	$212,143
Salary Average :	$220,000
Salary Average Remaining :	$212,143
Conor Sheary	$220,000 (3)
Salary Remaining :	$212,143
Salary Average :	$220,000
Salary Average Remaining :	$212,143
Nathan Walker	$220,000 (2)
Salary Remaining :	$212,143
Salary Average :	$220,000
Salary Average Remaining :	$212,143
Barclay Goodrow	$220,000 (3)
Salary Remaining :	$212,143
Salary Average :	$220,000
Salary Average Remaining :	$212,143
Kevin Rooney	$200,000 (1)
Salary Remaining :	$192,857
Salary Average :	$200,000
Salary Average Remaining :	$192,857
Nolan Foote	$150,000 (3)
Salary Remaining :	$144,643
Salary Average :	$150,000
Salary Average Remaining :	$144,643
Brad Hunt	$150,000 (2)
Salary Remaining :	$144,643
Salary Average :	$150,000
Salary Average Remaining :	$144,643
Derrick Pouliot	$150,000 (2)
Salary Remaining :	$144,643
Salary Average :	$150,000
Salary Average Remaining :	$144,643
Travis Boyd	$150,000 (1)
Salary Remaining :	$144,643
Salary Average :	$150,000
Salary Average Remaining :	$144,643
Zach Aston-Reese	$150,000 (2)
Salary Remaining :	$144,643
Salary Average :	$150,000
Salary Average Remaining :	$144,643
Jakov Novak	$141,700 (3)
Salary Remaining :	$136,639
Salary Average :	$141,700
Salary Average Remaining :	$136,639
Antti Tuomisto	$134,600 (3)
Salary Remaining :	$129,793
Salary Average :	$134,600
Salary Average Remaining :	$129,793
Noah Beck	$134,300 (3)
Salary Remaining :	$129,504
Salary Average :	$134,300
Salary Average Remaining :	$129,504
Santeri Hatakka	$130,500 (3)
Salary Remaining :	$125,839
Salary Average :	$130,500
Salary Average Remaining :	$125,839
Jared Wright	$129,500 (3)
Salary Remaining :	$124,875
Salary Average :	$129,500
Salary Average Remaining :	$124,875
Matyas Sapovaliv	$128,600 (3)
Salary Remaining :	$124,007
Salary Average :	$128,600
Salary Average Remaining :	$124,007
Jack Matier	$127,800 (3)
Salary Remaining :	$123,236
Salary Average :	$127,800
Salary Average Remaining :	$123,236
Aydar Suniev	$126,500 (3)
Salary Remaining :	$121,982
Salary Average :	$126,500
Salary Average Remaining :	$121,982
Ian Mitchell	$126,400 (2)
Salary Remaining :	$121,886
Salary Average :	$126,400
Salary Average Remaining :	$121,886
Chase Stillman	$125,100 (3)
Salary Remaining :	$120,632
Salary Average :	$125,100
Salary Average Remaining :	$120,632
Reilly Walsh	$118,100 (2)
Salary Remaining :	$113,882
Salary Average :	$118,100
Salary Average Remaining :	$113,882
Arturs Silovs	$110,600 (2)
Salary Remaining :	$106,650
Salary Average :	$110,600
Salary Average Remaining :	$106,650
Daniil Tarasov	$109,400 (2)
Salary Remaining :	$105,493
Salary Average :	$109,400
Salary Average Remaining :	$105,493
Artur Akhtyamov	$109,000 (3)
Salary Remaining :	$105,107
Salary Average :	$109,000
Salary Average Remaining :	$105,107
Jamie Drysdale	$108,000 (2)
Salary Remaining :	$104,143
Salary Average :	$100,608
Salary Average Remaining :	$97,015
Danny Zhilkin	$104,200 (3)
Salary Remaining :	$100,479
Salary Average :	$104,200
Salary Average Remaining :	$100,479
Riley Sutter	$104,000 (1)
Salary Remaining :	$100,286
Salary Average :	$75,000
Salary Average Remaining :	$72,321
Thomas Bordeleau	$92,500 (1)
Salary Remaining :	$89,196
Salary Average :	$92,500
Salary Average Remaining :	$89,196
Tyrel Bauer	$92,500 (1)
Salary Remaining :	$89,196
Salary Average :	$92,500
Salary Average Remaining :	$89,196
Daniil Chayka	$90,250 (1)
Salary Remaining :	$87,027
Salary Average :	$90,250
Salary Average Remaining :	$87,027
Elliot Desnoyers	$85,417 (1)
Salary Remaining :	$82,366
Salary Average :	$85,417
Salary Average Remaining :	$82,366
Will Smith	$80,000 (3)
Salary Remaining :	$77,143
Salary Average :	$80,000
Salary Average Remaining :	$77,143
Anthony Richard	$78,000 (3)
Salary Remaining :	$75,214
Salary Average :	$78,000
Salary Average Remaining :	$75,214
Xavier Simoneau	$75,000 (1)
Salary Remaining :	$72,321
Salary Average :	$75,000
Salary Average Remaining :	$72,321
Ilya Nikolaev	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	50
Salary Commitment
Year 2025 : $8,377,567
Year 2026 : $7,007,900
Year 2027 : $3,892,600
Year 2028 : $0
Salary Average Commitment
Year 2025 : $8,341,175
Year 2026 : $7,000,508
Year 2027 : $3,892,600
Year 2028 : $0

Whalers

Arena Capacity - Ticket Price Attendance - %
Arena Name	RBC Center
Level 1:	6000 - $110 - 4,329 - 72.15%
Level 2:	5000 - $65 - 3,411 - 68.22%
Level 3:	2000 - $40 - 1,562 - 78.10%
Level 4:	4000 - $24 - 3,264 - 81.60%
Luxury :	1000 - $212 - 755 - 75.50%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $35 - 1,462 - 73.10%
Farm Level 2:	1000 - $16 - 757 - 75.70%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	42
Average Attendance - %	13,321 - 74.01%
Average Income per Game	$1,488,184
Year to Date Revenue	$1,488,184
Farm
Home Games Left	42
Average Attendance - %	2,219 - 73.97%
Average Income per Game	$94,290
Year to Date Revenue	$94,290
Expense
Pro Players Total Salaries	$74,105,333
Farm Players Total Salaries	$3,520,200
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$2,503,512
Farm Year To Date Expenses	$161,436
Pro Salary Cap To Date	$2,470,176
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$62,503,728
Farm Estimated Season Revenue	$3,960,180
Pro Remaining Season Days	116
Pro Expenses Per Days	$625,878
Pro Estimated Expenses	$72,601,848
Farm Remaining Season Days	108
Farm Expenses Per Days	$40,359
Farm Estimated Expenses	$4,358,772
Estimated Season Expenses	$76,960,620
Estimated Season Salary Cap	$74,105,280
Estimate Under Maximum Salary Cap of $74,500,000	$394,720
Estimate Over Minimum Salary Cap of $58,500,000	$15,605,280
Current Bank Account	$92,299,338
Projected Bank Account	$81,802,626

Pro Players Salaries
David Savard	$7,120,000 (1)
-Salary Remaining :	$6,882,667
-Salary Average :	$7,120,000
-Salary Average Remaining :	$6,882,667
Vladimir Tarasenko	$6,255,000 (2)
-Salary Remaining :	$6,046,500
-Salary Average :	$6,255,000
-Salary Average Remaining :	$6,046,500
Kyle Palmieri	$5,650,000 (3)
-Salary Remaining :	$5,461,667
-Salary Average :	$5,650,000
-Salary Average Remaining :	$5,461,667
Mikael Backlund	$5,650,000 (3)
-Salary Remaining :	$5,461,667
-Salary Average :	$5,650,000
-Salary Average Remaining :	$5,461,667
Jordan Staal	$5,650,000 (3)
-Salary Remaining :	$5,461,667
-Salary Average :	$5,650,000
-Salary Average Remaining :	$5,461,667
Jani Hakanpaa	$4,755,000 (1)
-Salary Remaining :	$4,596,500
-Salary Average :	$4,755,000
-Salary Average Remaining :	$4,596,500
Simon Benoit	$4,107,000 (3)
-Salary Remaining :	$3,970,100
-Salary Average :	$4,107,000
-Salary Average Remaining :	$3,970,100
Tory Dello	$4,000,000 (1)
-Salary Remaining :	$3,866,667
-Salary Average :	$4,000,000
-Salary Average Remaining :	$3,866,667
Daniel Walcott	$4,000,000 (1)
-Salary Remaining :	$3,866,667
-Salary Average :	$4,000,000
-Salary Average Remaining :	$3,866,667
Jared McCann	$3,560,000 (1)
-Salary Remaining :	$3,441,333
-Salary Average :	$2,984,000
-Salary Average Remaining :	$2,884,533
Nick Blankenburg	$3,550,000 (3)
-Salary Remaining :	$3,431,667
-Salary Average :	$3,550,000
-Salary Average Remaining :	$3,431,667
Barrett Hayton	$3,370,000 (3)
-Salary Remaining :	$3,257,667
-Salary Average :	$3,370,000
-Salary Average Remaining :	$3,257,667
Andrei Kuzmenko	$3,336,000 (1)
-Salary Remaining :	$3,224,800
-Salary Average :	$3,336,000
-Salary Average Remaining :	$3,224,800
Devon Toews	$3,312,000 (1)
-Salary Remaining :	$3,201,600
-Salary Average :	$2,189,000
-Salary Average Remaining :	$2,116,033
Elvis Merzlikins	$3,179,000 (1)
-Salary Remaining :	$3,073,033
-Salary Average :	$780,000
-Salary Average Remaining :	$754,000
Sam Bennett	$2,050,000 (1)
-Salary Remaining :	$1,981,667
-Salary Average :	$1,209,000
-Salary Average Remaining :	$1,168,700
Ryan Donato	$1,765,000 (2)
-Salary Remaining :	$1,706,167
-Salary Average :	$925,000
-Salary Average Remaining :	$894,167
Cayden Primeau	$983,000 (1)
-Salary Remaining :	$950,233
-Salary Average :	$824,000
-Salary Average Remaining :	$796,533
Keaton Mastrodonato	$950,000 (1)
-Salary Remaining :	$918,333
-Salary Average :	$950,000
-Salary Average Remaining :	$918,333
Ozzy Wiesblatt	$863,333 (1)
-Salary Remaining :	$834,555
-Salary Average :	$863,333
-Salary Average Remaining :	$834,555
Total Pro Players	20
Salary Commitment
Year 2025 : $74,105,333
Year 2026 : $35,997,000
Year 2027 : $27,977,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $68,167,333
Year 2026 : $35,157,000
Year 2027 : $27,977,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $74,105,333
Year 2026 : $35,997,000
Year 2027 : $27,977,000
Year 2028 : $0

Farm Players Salaries
Troy Terry	$236,100 (2)
Salary Remaining :	$227,668
Salary Average :	$75,000
Salary Average Remaining :	$72,321
Urho Vaakanainen	$189,300 (3)
Salary Remaining :	$182,539
Salary Average :	$189,300
Salary Average Remaining :	$182,539
Jack Quinn	$181,100 (2)
Salary Remaining :	$174,632
Salary Average :	$89,004
Salary Average Remaining :	$85,825
William Wallinder	$160,000 (3)
Salary Remaining :	$154,286
Salary Average :	$160,000
Salary Average Remaining :	$154,286
Mikey Eyssimont	$154,300 (2)
Salary Remaining :	$148,789
Salary Average :	$82,276
Salary Average Remaining :	$79,337
Matt Savoie	$147,100 (3)
Salary Remaining :	$141,846
Salary Average :	$147,100
Salary Average Remaining :	$141,846
Joakim Ryan	$141,400 (2)
Salary Remaining :	$136,350
Salary Average :	$141,400
Salary Average Remaining :	$136,350
Ian Moore	$138,200 (3)
Salary Remaining :	$133,264
Salary Average :	$138,200
Salary Average Remaining :	$133,264
Artem Shlaine	$133,900 (3)
Salary Remaining :	$129,118
Salary Average :	$133,900
Salary Average Remaining :	$129,118
Quinn Olson	$133,300 (3)
Salary Remaining :	$128,539
Salary Average :	$133,300
Salary Average Remaining :	$128,539
Samuel Savoie	$128,900 (3)
Salary Remaining :	$124,296
Salary Average :	$128,900
Salary Average Remaining :	$124,296
Samuel Honzek	$127,700 (3)
Salary Remaining :	$123,139
Salary Average :	$127,700
Salary Average Remaining :	$123,139
Aatu Jamsen	$126,600 (3)
Salary Remaining :	$122,079
Salary Average :	$126,600
Salary Average Remaining :	$122,079
Koehn Ziemmer	$126,500 (3)
Salary Remaining :	$121,982
Salary Average :	$126,500
Salary Average Remaining :	$121,982
Ty Young	$124,500 (3)
Salary Remaining :	$120,054
Salary Average :	$124,500
Salary Average Remaining :	$120,054
Mathieu Olivier	$124,000 (1)
Salary Remaining :	$119,571
Salary Average :	$124,000
Salary Average Remaining :	$119,571
Eetu Luostarinen	$114,800 (1)
Salary Remaining :	$110,700
Salary Average :	$80,100
Salary Average Remaining :	$77,239
Carsen Twarynski	$104,400 (1)
Salary Remaining :	$100,671
Salary Average :	$104,400
Salary Average Remaining :	$100,671
Cooper Black	$100,000 (1)
Salary Remaining :	$96,429
Salary Average :	$100,000
Salary Average Remaining :	$96,429
Aidan Fulp	$95,000 (1)
Salary Remaining :	$91,607
Salary Average :	$95,000
Salary Average Remaining :	$91,607
Anton Malmstrom	$95,000 (1)
Salary Remaining :	$91,607
Salary Average :	$95,000
Salary Average Remaining :	$91,607
Will MacKinnon	$95,000 (1)
Salary Remaining :	$91,607
Salary Average :	$95,000
Salary Average Remaining :	$91,607
Montana Onyebuchi	$95,000 (1)
Salary Remaining :	$91,607
Salary Average :	$95,000
Salary Average Remaining :	$91,607
Sam Morton	$95,000 (1)
Salary Remaining :	$91,607
Salary Average :	$95,000
Salary Average Remaining :	$91,607
Jeremie Bucheler	$95,000 (1)
Salary Remaining :	$91,607
Salary Average :	$95,000
Salary Average Remaining :	$91,607
Daniel Torgersson	$92,500 (1)
Salary Remaining :	$89,196
Salary Average :	$92,500
Salary Average Remaining :	$89,196
Paul Cotter	$85,600 (1)
Salary Remaining :	$82,543
Salary Average :	$75,000
Salary Average Remaining :	$72,321
Chris Jandric	$80,000 (2)
Salary Remaining :	$77,143
Salary Average :	$80,000
Salary Average Remaining :	$77,143
Total Farm Players	28
Salary Commitment
Year 2025 : $3,520,200
Year 2026 : $2,328,900
Year 2027 : $1,536,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $3,149,680
Year 2026 : $2,003,680
Year 2027 : $1,536,000
Year 2028 : $0

Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	6000 - $80 - 5,979 - 99.65%
Level 2:	5000 - $50 - 4,811 - 96.21%
Level 3:	2000 - $35 - 2,000 - 100.00%
Level 4:	4000 - $20 - 3,907 - 97.68%
Luxury :	1000 - $400 - 600 - 60.00%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $25 - 1,925 - 96.25%
Farm Level 2:	1000 - $10 - 967 - 96.70%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	41
Average Attendance - %	17,297 - 96.09%
Average Income per Game	$1,649,408
Year to Date Revenue	$3,298,816
Farm
Home Games Left	42
Average Attendance - %	2,892 - 96.40%
Average Income per Game	$86,115
Year to Date Revenue	$86,115
Expense
Pro Players Total Salaries	$67,890,334
Farm Players Total Salaries	$5,476,016
Coaches Total Salaries	$7,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$2,479,676
Farm Year To Date Expenses	$231,288
Pro Salary Cap To Date	$2,263,012
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$67,625,728
Farm Estimated Season Revenue	$3,616,830
Pro Remaining Season Days	116
Pro Expenses Per Days	$619,919
Pro Estimated Expenses	$71,910,604
Farm Remaining Season Days	108
Farm Expenses Per Days	$57,822
Farm Estimated Expenses	$6,244,776
Estimated Season Expenses	$78,155,380
Estimated Season Salary Cap	$67,890,360
Estimate Under Maximum Salary Cap of $74,500,000	$6,609,640
Estimate Over Minimum Salary Cap of $58,500,000	$9,390,360
Current Bank Account	$184,888,166
Projected Bank Account	$177,975,344

Pro Players Salaries
J.T. Miller	$11,200,000 (1)
-Salary Remaining :	$10,826,667
-Salary Average :	$11,200,000
-Salary Average Remaining :	$10,826,667
Mike Matheson (1 Way Contract)	$6,000,000 (3)
-Salary Remaining :	$5,800,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$5,800,000
Joshua Norris	$5,512,000 (3)
-Salary Remaining :	$5,328,267
-Salary Average :	$5,512,000
-Salary Average Remaining :	$5,328,267
Matt Duchene	$4,569,000 (3)
-Salary Remaining :	$4,416,700
-Salary Average :	$4,569,000
-Salary Average Remaining :	$4,416,700
Andrei Svechnikov	$4,500,000 (5)
-Salary Remaining :	$4,350,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$4,350,000
Juraj Slafkovsky	$4,450,000 (1)
-Salary Remaining :	$4,301,667
-Salary Average :	$4,450,000
-Salary Average Remaining :	$4,301,667
Jake Oettinger	$3,974,000 (3)
-Salary Remaining :	$3,841,533
-Salary Average :	$3,612,000
-Salary Average Remaining :	$3,491,600
Noah Hanifin	$3,672,000 (3)
-Salary Remaining :	$3,549,600
-Salary Average :	$3,672,000
-Salary Average Remaining :	$3,549,600
Pierre-Luc Dubois	$3,620,000 (2)
-Salary Remaining :	$3,499,333
-Salary Average :	$750,000
-Salary Average Remaining :	$725,000
Dylan Cozens	$3,172,000 (2)
-Salary Remaining :	$3,066,267
-Salary Average :	$894,167
-Salary Average Remaining :	$864,361
Trevor Zegras	$3,101,000 (2)
-Salary Remaining :	$2,997,633
-Salary Average :	$750,830
-Salary Average Remaining :	$725,802
Lane Hutson	$3,023,000 (3)
-Salary Remaining :	$2,922,233
-Salary Average :	$3,023,000
-Salary Average Remaining :	$2,922,233
Jason Robertson	$2,945,000 (1)
-Salary Remaining :	$2,846,833
-Salary Average :	$816,000
-Salary Average Remaining :	$788,800
William Eklund	$1,744,167 (1)
-Salary Remaining :	$1,686,028
-Salary Average :	$1,744,167
-Salary Average Remaining :	$1,686,028
Dylan Guenther	$1,744,167 (1)
-Salary Remaining :	$1,686,028
-Salary Average :	$1,744,167
-Salary Average Remaining :	$1,686,028
Thomas Harley	$1,314,000 (2)
-Salary Remaining :	$1,270,200
-Salary Average :	$968,892
-Salary Average Remaining :	$936,596
Jakub Dobes	$925,000 (1)
-Salary Remaining :	$894,167
-Salary Average :	$925,000
-Salary Average Remaining :	$894,167
Matthew Knies	$925,000 (1)
-Salary Remaining :	$894,167
-Salary Average :	$925,000
-Salary Average Remaining :	$894,167
Zach Bogosian	$750,000 (1)
-Salary Remaining :	$725,000
-Salary Average :	$750,000
-Salary Average Remaining :	$725,000
Rasmus Ristolainen	$750,000 (1)
-Salary Remaining :	$725,000
-Salary Average :	$750,000
-Salary Average Remaining :	$725,000
Total Pro Players	20
Salary Commitment
Year 2025 : $67,890,334
Year 2026 : $42,095,000
Year 2027 : $30,527,000
Year 2028 : $4,500,000
Salary Average Commitment
Year 2025 : $57,556,223
Year 2026 : $34,251,889
Year 2027 : $30,888,000
Year 2028 : $4,500,000
Salary Cap with 1 Way Contract
Year 2025 : $67,890,334
Year 2026 : $42,457,000
Year 2027 : $31,250,000
Year 2028 : $4,500,000

Farm Players Salaries
JJ Peterka	$300,000 (3)
Salary Remaining :	$289,286
Salary Average :	$300,000
Salary Average Remaining :	$289,286
Arvid Soderblom	$254,300 (3)
Salary Remaining :	$245,218
Salary Average :	$254,300
Salary Average Remaining :	$245,218
Andrew Mangiapane	$200,600 (3)
Salary Remaining :	$193,436
Salary Average :	$200,600
Salary Average Remaining :	$193,436
Vince Dunn	$195,000 (1)
Salary Remaining :	$188,036
Salary Average :	$81,000
Salary Average Remaining :	$78,107
Jonas Siegenthaler	$193,300 (2)
Salary Remaining :	$186,396
Salary Average :	$75,478
Salary Average Remaining :	$72,782
Jack Drury	$170,100 (3)
Salary Remaining :	$164,025
Salary Average :	$170,100
Salary Average Remaining :	$164,025
Kirby Dach	$169,400 (1)
Salary Remaining :	$163,350
Salary Average :	$77,300
Salary Average Remaining :	$74,539
Mark Jankowski	$150,000 (1)
Salary Remaining :	$144,643
Salary Average :	$150,000
Salary Average Remaining :	$144,643
Jackson Blake	$148,700 (3)
Salary Remaining :	$143,389
Salary Average :	$148,700
Salary Average Remaining :	$143,389
Peyton Krebs	$146,700 (2)
Salary Remaining :	$141,461
Salary Average :	$90,937
Salary Average Remaining :	$87,689
Dylan Samberg	$145,000 (2)
Salary Remaining :	$139,821
Salary Average :	$80,185
Salary Average Remaining :	$77,321
Joakim Kemell	$145,000 (1)
Salary Remaining :	$139,821
Salary Average :	$145,000
Salary Average Remaining :	$139,821
Brett Berard	$142,200 (3)
Salary Remaining :	$137,121
Salary Average :	$142,200
Salary Average Remaining :	$137,121
Dalibor Dvorsky	$142,000 (3)
Salary Remaining :	$136,929
Salary Average :	$142,000
Salary Average Remaining :	$136,929
Brandon Bussi	$141,300 (2)
Salary Remaining :	$136,254
Salary Average :	$75,000
Salary Average Remaining :	$72,321
Sean Farrell	$141,100 (3)
Salary Remaining :	$136,061
Salary Average :	$141,100
Salary Average Remaining :	$136,061
Maveric Lamoureux	$141,000 (3)
Salary Remaining :	$135,964
Salary Average :	$141,000
Salary Average Remaining :	$135,964
Arthur Kaliyev	$139,700 (2)
Salary Remaining :	$134,711
Salary Average :	$85,967
Salary Average Remaining :	$82,896
Lukas Dostal	$132,900 (1)
Salary Remaining :	$128,154
Salary Average :	$90,477
Salary Average Remaining :	$87,245
Josh Filmon	$131,700 (3)
Salary Remaining :	$126,996
Salary Average :	$131,700
Salary Average Remaining :	$126,996
Mats Lindgren	$131,200 (3)
Salary Remaining :	$126,514
Salary Average :	$131,200
Salary Average Remaining :	$126,514
Niko Huuhtanen	$129,200 (3)
Salary Remaining :	$124,586
Salary Average :	$129,200
Salary Average Remaining :	$124,586
Alexis Gendron	$128,800 (3)
Salary Remaining :	$124,200
Salary Average :	$128,800
Salary Average Remaining :	$124,200
Jack Devine	$128,500 (3)
Salary Remaining :	$123,911
Salary Average :	$128,500
Salary Average Remaining :	$123,911
Samu Tuomaala	$128,200 (3)
Salary Remaining :	$123,621
Salary Average :	$128,200
Salary Average Remaining :	$123,621
Carson Rehkopf	$127,100 (3)
Salary Remaining :	$122,561
Salary Average :	$127,100
Salary Average Remaining :	$122,561
Stanislav Svozil	$113,400 (3)
Salary Remaining :	$109,350
Salary Average :	$113,400
Salary Average Remaining :	$109,350
Chad Ruhwedel	$101,800 (1)
Salary Remaining :	$98,164
Salary Average :	$101,800
Salary Average Remaining :	$98,164
Collin Graf	$100,000 (3)
Salary Remaining :	$96,429
Salary Average :	$100,000
Salary Average Remaining :	$96,429
Carl Lindbom	$98,300 (3)
Salary Remaining :	$94,789
Salary Average :	$98,300
Salary Average Remaining :	$94,789
Aleksei Kolosov	$98,000 (3)
Salary Remaining :	$94,500
Salary Average :	$98,000
Salary Average Remaining :	$94,500
Brock Faber	$92,500 (1)
Salary Remaining :	$89,196
Salary Average :	$92,500
Salary Average Remaining :	$89,196
Pavel Mintyukov	$91,833 (2)
Salary Remaining :	$88,554
Salary Average :	$91,833
Salary Average Remaining :	$88,554
Wyatt Kaiser	$91,667 (1)
Salary Remaining :	$88,393
Salary Average :	$91,667
Salary Average Remaining :	$88,393
Jack Thompson	$90,250 (1)
Salary Remaining :	$87,027
Salary Average :	$90,250
Salary Average Remaining :	$87,027
Samuel Fagemo	$89,100 (1)
Salary Remaining :	$85,918
Salary Average :	$81,014
Salary Average Remaining :	$78,120
Fedor Svechkov	$85,000 (3)
Salary Remaining :	$81,964
Salary Average :	$85,000
Salary Average Remaining :	$81,964
Jeremie Poirier	$83,333 (1)
Salary Remaining :	$80,357
Salary Average :	$83,333
Salary Average Remaining :	$80,357
Trent Miner	$82,833 (2)
Salary Remaining :	$79,875
Salary Average :	$82,833
Salary Average Remaining :	$79,875
Marshall Warren	$80,000 (3)
Salary Remaining :	$77,143
Salary Average :	$80,000
Salary Average Remaining :	$77,143
Tye Kartye	$75,000 (1)
Salary Remaining :	$72,321
Salary Average :	$75,000
Salary Average Remaining :	$72,321
Total Farm Players	41
Salary Commitment
Year 2025 : $5,476,016
Year 2026 : $4,060,066
Year 2027 : $3,119,400
Year 2028 : $0
Salary Average Commitment
Year 2025 : $4,860,974
Year 2026 : $3,701,633
Year 2027 : $3,119,400
Year 2028 : $0

Team	Current Fund	Estimated Season Salary Cap	Under Maximum of $74,500,000 Available Cap Space	Over Minimum of $58,500,000	Farm Salary Cap	Under Maximum of $99,000,000	Pro Players	Farm Players	Total Players
Avalanche	$111,901,870	$67,473,960	$7,026,040	$8,973,960	$2,832,144	$96,167,856	21	24	45
Blackhawks	$81,125,110	$59,285,640	$15,214,360	$785,640	$3,005,296	$95,994,704	32	22	54
Blue Jackets	$116,072,970	$62,804,040	$11,695,960	$4,304,040	$2,638,944	$96,361,056	20	23	43
Blues	$239,789,810	$65,337,800	$9,162,200	$6,837,800	$4,799,658	$94,200,342	20	34	54
Bruins	$131,431,910	$67,745,076	$6,754,924	$9,245,076	$5,812,732	$93,187,268	18	36	54
Canadiens	$70,046,992	$60,888,968	$13,611,032	$2,388,968	$2,994,544	$96,005,456	20	26	46
Canucks	$22,003,305	$58,873,320	$15,626,680	$373,320	$2,492,224	$96,507,776	34	21	55
Capitals	$120,800,890	$72,042,000	$2,458,000	$13,542,000	$5,508,384	$93,491,616	20	40	60
Coyotes	$66,044,417	$63,283,114	$11,216,886	$4,783,114	$4,081,171	$94,918,829	37	29	66
Devils	$10,628,473	$74,446,195	$53,805	$15,946,195	$2,793,203	$96,206,797	20	22	42
Ducks	$124,156,233	$72,927,750	$1,572,250	$14,427,750	$3,792,468	$95,207,532	20	26	46
Flames	$59,498,250	$74,461,200	$38,800	$15,961,200	$2,945,600	$96,054,400	20	22	42
Flyers	$30,149,820	$73,935,000	$565,000	$15,435,000	$5,893,178	$93,106,822	21	45	66
Golden Knights	$27,139,889	$62,933,867	$11,566,133	$4,433,867	$2,621,461	$96,378,539	20	23	43
Islanders	$105,058,503	$73,150,884	$1,349,116	$14,650,884	$2,863,305	$96,136,695	21	23	44
Jets	($2,739,184)	$59,243,280	$15,256,720	$743,280	$4,453,904	$94,546,096	21	28	49
Kings	$27,778,050	$74,475,960	$24,040	$15,975,960	$3,166,800	$95,833,200	20	20	40
Lightning	$73,166,963	$65,139,293	$9,360,707	$6,639,293	$2,517,529	$96,482,471	21	23	44
Maple Leafs	$98,528,241	$60,446,520	$14,053,480	$1,946,520	$3,414,208	$95,585,792	28	30	58
Oilers	$134,021,184	$74,136,360	$363,640	$15,636,360	$4,489,632	$94,510,368	21	31	52
Panthers	$61,667,415	$59,159,640	$15,340,360	$659,640	$2,586,752	$96,413,248	29	24	53
Penguins	$30,285,950	$70,495,800	$4,004,200	$11,995,800	$4,349,520	$94,650,480	38	26	64
Predators	$11,969,042	$59,369,076	$15,130,924	$869,076	$2,756,000	$96,244,000	28	21	49
Rangers	$130,275,139	$59,103,960	$15,396,040	$603,960	$2,475,200	$96,524,800	21	20	41
Red Wings	$147,465,930	$59,241,960	$15,258,040	$741,960	$2,388,736	$96,611,264	25	20	45
Sabres	$116,417,277	$66,255,120	$8,244,880	$7,755,120	$3,438,064	$95,561,936	20	20	40
Senators	$142,749,130	$67,229,520	$7,270,480	$8,729,520	$2,581,488	$96,418,512	20	23	43
Sharks	$134,088,066	$67,964,391	$6,535,609	$9,464,391	$4,396,536	$94,603,464	15	27	42
Stars	$117,401,288	$73,763,280	$736,720	$15,263,280	$8,377,600	$90,622,400	24	50	74
Whalers	$92,299,338	$74,105,280	$394,720	$15,605,280	$3,520,160	$95,479,840	20	28	48
Wild	$184,888,166	$67,890,360	$6,609,640	$9,390,360	$5,476,016	$93,523,984	20	41	61

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %