KPHL - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Ball Center
Level 1:	6000 - $150 - 0 - 0.00%
Level 2:	5000 - $100 - 0 - 0.00%
Level 3:	2000 - $75 - 0 - 0.00%
Level 4:	4000 - $50 - 0 - 0.00%
Luxury :	1000 - $300 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $0 - 0 - 0.00%
Farm Level 2:	1000 - $0 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$87,325,000
Pro Players Total Average Salaries	$87,508,333
Farm Players Total Salaries	$1,552,500
Farm Players Total Average Salaries	$1,551,250
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$1,812,500
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$0
Farm Salary Cap To Date	$0
Current Bank Account	$18,770,937
Projected Bank Account	$18,770,937

Pro Players Salaries
Patrik Laine (1 Way Contract)	$9,100,000 (1)
-Salary Remaining :	$9,100,000
-Salary Average :	$8,700,000
-Salary Average Remaining :	$8,700,000
Wyatt Newpower (1 Way Contract)	$7,750,000 (1)
-1 Way Contract Salary Cap :	$6,500,000
-1 Way Contract Salary Cap Remaining :	$6,500,000
-Salary Remaining :	$7,750,000
-Salary Average :	$7,750,000
-Salary Average Remaining :	$7,750,000
Jordan Binnington (1 Way Contract)	$6,500,000 (2)
-Salary Remaining :	$6,500,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$6,000,000
Steven Santini (1 Way Contract)	$5,000,000 (1)
-1 Way Contract Salary Cap :	$3,750,000
-1 Way Contract Salary Cap Remaining :	$3,750,000
-Salary Remaining :	$5,000,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$5,000,000
John Klingberg (1 Way Contract)	$4,500,000 (2)
-Salary Remaining :	$4,500,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$4,500,000
Ben Chiarot (1 Way Contract)	$4,250,000 (1)
-Salary Remaining :	$4,250,000
-Salary Average :	$4,750,000
-Salary Average Remaining :	$4,750,000
Artem Zub (1 Way Contract)	$3,850,000 (2)
-Salary Remaining :	$3,850,000
-Salary Average :	$3,850,000
-Salary Average Remaining :	$3,850,000
Kasperi Kapanen (1 Way Contract)	$3,500,000 (4)
-Salary Remaining :	$3,500,000
-Salary Average :	$1,600,000
-Salary Average Remaining :	$1,600,000
Tommy Novak (1 Way Contract)	$3,500,000 (3)
-Salary Remaining :	$3,500,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,500,000
Viktor Arvidsson (1 Way Contract)	$3,500,000 (1)
-Salary Remaining :	$3,500,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,500,000
Erik Gustafsson (1 Way Contract)	$3,500,000 (3)
-Salary Remaining :	$3,500,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,500,000
Aaron Ness (1 Way Contract)	$3,000,000 (1)
-1 Way Contract Salary Cap :	$1,750,000
-1 Way Contract Salary Cap Remaining :	$1,750,000
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Mitchell Vande Sompel (1 Way Contract)	$2,500,000 (1)
-1 Way Contract Salary Cap :	$1,250,000
-1 Way Contract Salary Cap Remaining :	$1,250,000
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Justin Holl (1 Way Contract)	$2,500,000 (3)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Nick Perbix	$2,500,000 (5)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Ryan Poehling (1 Way Contract)	$2,500,000 (3)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Taylor Raddysh	$1,900,000 (2)
-Salary Remaining :	$1,900,000
-Salary Average :	$1,900,000
-Salary Average Remaining :	$1,900,000
Pierre Engvall (1 Way Contract)	$1,600,000 (2)
-Salary Remaining :	$1,600,000
-Salary Average :	$1,600,000
-Salary Average Remaining :	$1,600,000
Pontus Holmberg	$1,600,000 (3)
-Salary Remaining :	$1,600,000
-Salary Average :	$1,600,000
-Salary Average Remaining :	$1,600,000
Ville Husso (1 Way Contract)	$1,500,000 (2)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Matt Nieto (1 Way Contract)	$1,250,000 (2)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$1,250,000
-Salary Average :	$1,250,000
-Salary Average Remaining :	$1,250,000
Mike Reilly (1 Way Contract)	$1,250,000 (3)
-Salary Remaining :	$1,250,000
-Salary Average :	$1,250,000
-Salary Average Remaining :	$1,250,000
Tyler Pitlick (1 Way Contract)	$1,250,000 (3)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$1,250,000
-Salary Average :	$1,250,000
-Salary Average Remaining :	$1,250,000
Beck Malenstyn	$1,150,000 (3)
-Salary Remaining :	$1,150,000
-Salary Average :	$1,150,000
-Salary Average Remaining :	$1,150,000
Andreas Englund (1 Way Contract)	$1,050,000 (2)
-Salary Remaining :	$1,050,000
-Salary Average :	$1,050,000
-Salary Average Remaining :	$1,050,000
Adam Gaudette	$925,000 (1)
-Salary Remaining :	$925,000
-Salary Average :	$858,333
-Salary Average Remaining :	$858,333
Ben Meyers	$875,000 (1)
-Salary Remaining :	$875,000
-Salary Average :	$875,000
-Salary Average Remaining :	$875,000
Jansen Harkins (1 Way Contract)	$875,000 (2)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$875,000
-Salary Average :	$875,000
-Salary Average Remaining :	$875,000
Zach Aston-Reese	$875,000 (3)
-Salary Remaining :	$875,000
-Salary Average :	$875,000
-Salary Average Remaining :	$875,000
Kurtis MacDermid (1 Way Contract)	$850,000 (3)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$850,000
-Salary Average :	$850,000
-Salary Average Remaining :	$850,000
Magnus Hellberg	$850,000 (3)
-Salary Remaining :	$850,000
-Salary Average :	$3,400,000
-Salary Average Remaining :	$3,400,000
Isaac Ratcliffe (1 Way Contract)	$800,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$800,000
-Salary Average :	$800,000
-Salary Average Remaining :	$800,000
Chris Wagner (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Total Pro Players	33
Salary Commitment
Year 2025 : $87,325,000
Year 2026 : $46,850,000
Year 2027 : $33,475,000
Year 2028 : $6,000,000
Salary Average Commitment
Year 2025 : $87,508,333
Year 2026 : $49,000,000
Year 2027 : $26,475,000
Year 2028 : $4,100,000
Salary Cap with 1 Way Contract
Year 2025 : $76,708,336
Year 2026 : $44,775,000
Year 2027 : $24,375,000
Year 2028 : $4,100,000

Farm Players Salaries
Laurent Dauphin	$125,000 (3)
Salary Remaining :	$125,000
Salary Average :	$125,000
Salary Average Remaining :	$125,000
Derrick Pouliot	$125,000 (3)
Salary Remaining :	$125,000
Salary Average :	$125,000
Salary Average Remaining :	$125,000
Konsta Helenius	$100,000 (3)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Oskar Olausson	$97,500 (1)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Chase Wheatcroft	$95,000 (1)
Salary Remaining :	$95,000
Salary Average :	$93,750
Salary Average Remaining :	$93,750
Matthew Robertson	$95,000 (1)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Carson Meyer	$87,500 (2)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Jeffrey Viel	$87,500 (2)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Bryan Thomson	$87,500 (1)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Max Willman	$87,500 (2)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Michael Karow	$85,000 (3)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Adam Raska	$85,000 (2)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Ruslan Khazheyev	$80,000 (3)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Jason Polin	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Brett Murray	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Luke Krys	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Nick Leivermann	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Total Farm Players	17
Salary Commitment
Year 2025 : $1,552,500
Year 2026 : $862,500
Year 2027 : $515,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,551,250
Year 2026 : $862,500
Year 2027 : $515,000
Year 2028 : $0

Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	6000 - $150 - 0 - 0.00%
Level 2:	5000 - $100 - 0 - 0.00%
Level 3:	2000 - $75 - 0 - 0.00%
Level 4:	4000 - $50 - 0 - 0.00%
Luxury :	1000 - $300 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $0 - 0 - 0.00%
Farm Level 2:	1000 - $0 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$66,635,000
Pro Players Total Average Salaries	$61,885,000
Farm Players Total Salaries	$2,091,250
Farm Players Total Average Salaries	$2,091,250
Coaches Total Salaries	$4,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$4,358,500
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$0
Farm Salary Cap To Date	$0
Current Bank Account	$69,424,659
Projected Bank Account	$69,424,659

Pro Players Salaries
Anthony Cirelli (1 Way Contract)	$8,125,000 (6)
-Salary Remaining :	$8,125,000
-Salary Average :	$6,250,000
-Salary Average Remaining :	$6,250,000
Shea Theodore (1 Way Contract)	$7,200,000 (6)
-Salary Remaining :	$7,200,000
-Salary Average :	$7,200,000
-Salary Average Remaining :	$7,200,000
Alex DeBrincat (1 Way Contract)	$7,000,000 (3)
-Salary Remaining :	$7,000,000
-Salary Average :	$9,000,000
-Salary Average Remaining :	$9,000,000
Trevor Zegras (1 Way Contract)	$6,750,000 (2)
-Salary Remaining :	$6,750,000
-Salary Average :	$6,750,000
-Salary Average Remaining :	$6,750,000
Bowen Byram (1 Way Contract)	$5,250,000 (3)
-Salary Remaining :	$5,250,000
-Salary Average :	$5,250,000
-Salary Average Remaining :	$5,250,000
Thatcher Demko (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$5,000,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Tyler Bertuzzi (1 Way Contract)	$4,500,000 (2)
-Salary Remaining :	$4,500,000
-Salary Average :	$4,625,000
-Salary Average Remaining :	$4,625,000
Arvid Soderblom (1 Way Contract)	$3,500,000 (5)
-Salary Remaining :	$3,500,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,500,000
Chris Terry (1 Way Contract)	$3,500,000 (1)
-Salary Remaining :	$3,500,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,500,000
Dakota Joshua	$2,210,000 (2)
-Salary Remaining :	$2,210,000
-Salary Average :	$2,210,000
-Salary Average Remaining :	$2,210,000
Peyton Krebs	$2,000,000 (2)
-Salary Remaining :	$2,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$2,000,000
Nils Hoglander (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Frank Nazar	$1,000,000 (3)
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
Leo Carlsson	$1,000,000 (2)
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
Kevin Korchinski	$1,000,000 (2)
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
Nolan Allan	$975,000 (2)
-Salary Remaining :	$975,000
-Salary Average :	$975,000
-Salary Average Remaining :	$975,000
Kaiden Guhle	$975,000 (1)
-Salary Remaining :	$975,000
-Salary Average :	$975,000
-Salary Average Remaining :	$975,000
Vasily Podkolzin	$950,000 (1)
-Salary Remaining :	$950,000
-Salary Average :	$950,000
-Salary Average Remaining :	$950,000
Joel Hofer	$925,000 (1)
-Salary Remaining :	$925,000
-Salary Average :	$925,000
-Salary Average Remaining :	$925,000
Vladislav Kolyachonok	$875,000 (1)
-Salary Remaining :	$875,000
-Salary Average :	$875,000
-Salary Average Remaining :	$875,000
Ethan Del Mastro	$825,000 (2)
-Salary Remaining :	$825,000
-Salary Average :	$825,000
-Salary Average Remaining :	$825,000
Pavel Dorofeyev	$800,000 (1)
-Salary Remaining :	$800,000
-Salary Average :	$800,000
-Salary Average Remaining :	$800,000
Ryan Jones	$775,000 (1)
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Total Pro Players	23
Salary Commitment
Year 2025 : $66,635,000
Year 2026 : $48,835,000
Year 2027 : $34,825,000
Year 2028 : $15,575,000
Salary Average Commitment
Year 2025 : $61,885,000
Year 2026 : $51,585,000
Year 2027 : $32,200,000
Year 2028 : $16,950,000
Salary Cap with 1 Way Contract
Year 2025 : $61,885,000
Year 2026 : $51,585,000
Year 2027 : $32,200,000
Year 2028 : $16,950,000

Farm Players Salaries
Jakob Pelletier	$150,000 (1)
Salary Remaining :	$150,000
Salary Average :	$150,000
Salary Average Remaining :	$150,000
Arturs Silovs	$125,000 (2)
Salary Remaining :	$125,000
Salary Average :	$125,000
Salary Average Remaining :	$125,000
Brendan Brisson	$97,500 (1)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Eduard Sale	$97,500 (3)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Vasili Ponomarev	$96,250 (2)
Salary Remaining :	$96,250
Salary Average :	$96,250
Salary Average Remaining :	$96,250
Arshdeep Bains	$95,000 (1)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Drew Commesso	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Colton Dach	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Danila Klimovich	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Tristan Broz	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Gavin Hayes	$87,500 (3)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Elias Pettersson DEF	$87,500 (3)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Ryan Winterton	$87,500 (2)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Wyatt Kaiser	$87,500 (2)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Cole Reinhardt	$82,500 (1)
Salary Remaining :	$82,500
Salary Average :	$82,500
Salary Average Remaining :	$82,500
Anthony Romano	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Kirill Kudryavtsev	$80,000 (3)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Jalen Luypen	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Trent Miner	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Linus Karlsson	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Adam Wilsby	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Arttu Hyry	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Cole McWard	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Total Farm Players	23
Salary Commitment
Year 2025 : $2,091,250
Year 2026 : $1,181,250
Year 2027 : $352,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,091,250
Year 2026 : $1,181,250
Year 2027 : $352,500
Year 2028 : $0

Blue Jackets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	6000 - $150 - 0 - 0.00%
Level 2:	5000 - $100 - 0 - 0.00%
Level 3:	2000 - $75 - 0 - 0.00%
Level 4:	4000 - $50 - 0 - 0.00%
Luxury :	1000 - $300 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $0 - 0 - 0.00%
Farm Level 2:	1000 - $0 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$87,825,000
Pro Players Total Average Salaries	$84,658,333
Farm Players Total Salaries	$1,931,750
Farm Players Total Average Salaries	$1,931,750
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$0
Farm Salary Cap To Date	$0
Current Bank Account	$65,507,013
Projected Bank Account	$65,507,013

Pro Players Salaries
Zach Werenski (1 Way Contract)	$9,500,000 (3)
-Salary Remaining :	$9,500,000
-Salary Average :	$9,583,333
-Salary Average Remaining :	$9,583,333
Joel Eriksson Ek (1 Way Contract)	$7,500,000 (4)
-Salary Remaining :	$7,500,000
-Salary Average :	$5,250,000
-Salary Average Remaining :	$5,250,000
Valeri Nichushkin (1 Way Contract)	$7,300,000 (5)
-Salary Remaining :	$7,300,000
-Salary Average :	$6,125,000
-Salary Average Remaining :	$6,125,000
Elias Lindholm (1 Way Contract)	$7,000,000 (2)
-Salary Remaining :	$7,000,000
-Salary Average :	$7,000,000
-Salary Average Remaining :	$7,000,000
Mattias Ekholm (1 Way Contract)	$6,500,000 (1)
-Salary Remaining :	$6,500,000
-Salary Average :	$6,250,000
-Salary Average Remaining :	$6,250,000
Casey Mittelstadt (1 Way Contract)	$6,500,000 (5)
-Salary Remaining :	$6,500,000
-Salary Average :	$6,500,000
-Salary Average Remaining :	$6,500,000
Jonathan Marchessault (1 Way Contract)	$6,250,000 (3)
-Salary Remaining :	$6,250,000
-Salary Average :	$6,250,000
-Salary Average Remaining :	$6,250,000
Brayden McNabb (1 Way Contract)	$4,750,000 (4)
-Salary Remaining :	$4,750,000
-Salary Average :	$4,750,000
-Salary Average Remaining :	$4,750,000
Alex Vlasic	$4,600,000 (6)
-Salary Remaining :	$4,600,000
-Salary Average :	$4,600,000
-Salary Average Remaining :	$4,600,000
Radko Gudas (1 Way Contract)	$4,000,000 (2)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Filip Chytil (1 Way Contract)	$3,500,000 (1)
-Salary Remaining :	$3,500,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,500,000
Stuart Skinner (1 Way Contract)	$3,250,000 (1)
-Salary Remaining :	$3,250,000
-Salary Average :	$3,250,000
-Salary Average Remaining :	$3,250,000
Stefan Noesen (1 Way Contract)	$2,750,000 (3)
-Salary Remaining :	$2,750,000
-Salary Average :	$2,750,000
-Salary Average Remaining :	$2,750,000
Jamie Oleksiak (1 Way Contract)	$1,875,000 (1)
-Salary Remaining :	$1,875,000
-Salary Average :	$2,300,000
-Salary Average Remaining :	$2,300,000
Noel Acciari (1 Way Contract)	$1,750,000 (1)
-Salary Remaining :	$1,750,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Erik Gudbranson (1 Way Contract)	$1,750,000 (1)
-1 Way Contract Salary Cap :	$750,000
-1 Way Contract Salary Cap Remaining :	$750,000
-Salary Remaining :	$1,750,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$2,000,000
Alex Lyon (1 Way Contract)	$1,500,000 (3)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Justin Brazeau	$1,500,000 (3)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Matt Benning (1 Way Contract)	$1,250,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$1,250,000
-Salary Average :	$1,250,000
-Salary Average Remaining :	$1,250,000
Derek Forbort (1 Way Contract)	$1,250,000 (2)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$1,250,000
-Salary Average :	$1,250,000
-Salary Average Remaining :	$1,250,000
Kent Johnson	$1,000,000 (1)
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
Ville Koivunen	$925,000 (2)
-Salary Remaining :	$925,000
-Salary Average :	$925,000
-Salary Average Remaining :	$925,000
Gage Goncalves	$850,000 (1)
-Salary Remaining :	$850,000
-Salary Average :	$850,000
-Salary Average Remaining :	$850,000
Tristen Nielsen (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Total Pro Players	24
Salary Commitment
Year 2025 : $87,825,000
Year 2026 : $60,075,000
Year 2027 : $44,400,000
Year 2028 : $23,650,000
Salary Average Commitment
Year 2025 : $84,658,333
Year 2026 : $61,983,333
Year 2027 : $48,808,333
Year 2028 : $27,225,000
Salary Cap with 1 Way Contract
Year 2025 : $80,133,336
Year 2026 : $60,733,332
Year 2027 : $48,808,333
Year 2028 : $27,225,000

Farm Players Salaries
Brett Leason	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Denton Mateychuk	$100,000 (3)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Nikita Tolopilo	$95,000 (1)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
William Stromgren	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Georgi Romanov	$90,000 (1)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Samuel Knazko	$87,500 (1)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Stanislav Svozil	$87,500 (2)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Justin Ertel	$87,500 (2)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Parker Ford	$86,750 (2)
Salary Remaining :	$86,750
Salary Average :	$86,750
Salary Average Remaining :	$86,750
Mikael Pyyhtia	$82,500 (1)
Salary Remaining :	$82,500
Salary Average :	$82,500
Salary Average Remaining :	$82,500
Kyle Masters	$82,500 (2)
Salary Remaining :	$82,500
Salary Average :	$82,500
Salary Average Remaining :	$82,500
Ole Julian Bjorgvik-Holm	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Samuel Johannesson	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
James Malatesta	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Carl Lindbom	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Nick Blankenburg	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Keith Petruzzelli	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Tyler Madden	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Jeff Malott	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Jean-Luc Foudy	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Jack Rathbone	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Jere Innala	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Seth Griffith	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Total Farm Players	23
Salary Commitment
Year 2025 : $1,931,750
Year 2026 : $854,250
Year 2027 : $100,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,931,750
Year 2026 : $854,250
Year 2027 : $100,000
Year 2028 : $0

Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scottrade Center
Level 1:	6000 - $150 - 0 - 0.00%
Level 2:	5000 - $100 - 0 - 0.00%
Level 3:	2000 - $75 - 0 - 0.00%
Level 4:	4000 - $50 - 0 - 0.00%
Luxury :	1000 - $300 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $0 - 0 - 0.00%
Farm Level 2:	1000 - $0 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$93,625,000
Pro Players Total Average Salaries	$94,551,191
Farm Players Total Salaries	$2,267,500
Farm Players Total Average Salaries	$2,267,500
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$0
Farm Salary Cap To Date	$0
Current Bank Account	$426,212
Projected Bank Account	$426,212

Pro Players Salaries
Robert Thomas (1 Way Contract)	$10,500,000 (6)
-Salary Remaining :	$10,500,000
-Salary Average :	$8,125,000
-Salary Average Remaining :	$8,125,000
Aaron Ekblad (1 Way Contract)	$7,500,000 (6)
-Salary Remaining :	$7,500,000
-Salary Average :	$7,500,000
-Salary Average Remaining :	$7,500,000
Jordan Kyrou (1 Way Contract)	$7,500,000 (4)
-Salary Remaining :	$7,500,000
-Salary Average :	$7,083,334
-Salary Average Remaining :	$7,083,334
Kyle Connor (1 Way Contract)	$7,000,000 (1)
-Salary Remaining :	$7,000,000
-Salary Average :	$7,142,857
-Salary Average Remaining :	$7,142,857
Alex Ovechkin (1 Way Contract)	$6,750,000 (1)
-Salary Remaining :	$6,750,000
-Salary Average :	$7,125,000
-Salary Average Remaining :	$7,125,000
Patrick Kane (1 Way Contract)	$6,500,000 (2)
-Salary Remaining :	$6,500,000
-Salary Average :	$6,500,000
-Salary Average Remaining :	$6,500,000
John Carlson (1 Way Contract)	$6,000,000 (1)
-Salary Remaining :	$6,000,000
-Salary Average :	$8,000,000
-Salary Average Remaining :	$8,000,000
Victor Hedman (1 Way Contract)	$5,500,000 (5)
-Salary Remaining :	$5,500,000
-Salary Average :	$5,500,000
-Salary Average Remaining :	$5,500,000
Blake Coleman (1 Way Contract)	$4,900,000 (2)
-Salary Remaining :	$4,900,000
-Salary Average :	$4,900,000
-Salary Average Remaining :	$4,900,000
Rickard Rakell (1 Way Contract)	$4,800,000 (3)
-Salary Remaining :	$4,800,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$5,000,000
Jaden Schwartz (1 Way Contract)	$4,500,000 (1)
-Salary Remaining :	$4,500,000
-Salary Average :	$5,500,000
-Salary Average Remaining :	$5,500,000
Nick Foligno (1 Way Contract)	$4,000,000 (1)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Evan Bouchard (1 Way Contract)	$4,000,000 (1)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Jake Walman (1 Way Contract)	$3,000,000 (3)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Anthony Stolarz	$2,500,000 (1)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Marc-Andre Fleury (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$2,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$2,000,000
Michael Amadio (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$2,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$2,000,000
Bobby McMann (1 Way Contract)	$1,250,000 (3)
-Salary Remaining :	$1,250,000
-Salary Average :	$1,250,000
-Salary Average Remaining :	$1,250,000
Jakub Lauko (1 Way Contract)	$950,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$950,000
-Salary Average :	$950,000
-Salary Average Remaining :	$950,000
Lane Hutson	$925,000 (3)
-Salary Remaining :	$925,000
-Salary Average :	$925,000
-Salary Average Remaining :	$925,000
T.J. Tynan	$775,000 (3)
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Tanner Laczynski	$775,000 (2)
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Total Pro Players	22
Salary Commitment
Year 2025 : $93,625,000
Year 2026 : $52,975,000
Year 2027 : $37,150,000
Year 2028 : $27,600,000
Salary Average Commitment
Year 2025 : $94,551,191
Year 2026 : $53,333,334
Year 2027 : $39,158,334
Year 2028 : $28,208,334
Salary Cap with 1 Way Contract
Year 2025 : $93,601,192
Year 2026 : $53,333,334
Year 2027 : $39,158,334
Year 2028 : $28,208,334

Farm Players Salaries
Connor Carrick	$85,000 (1)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Tanner Dickinson	$82,500 (1)
Salary Remaining :	$82,500
Salary Average :	$82,500
Salary Average Remaining :	$82,500
Dennis Gilbert	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Lucas Carlsson	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Will Cranley	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Yaniv Perets	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Joel Teasdale	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Anthony Angello	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Trevor Janicke	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Blake Hillman	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Connor MacEachern	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Brad Hunt	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Brett Budgell	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Jaydon Dureau	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Jakub Rychlovsky	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Marcus Sylvegard	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
David Silye	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Jonah Gadjovich	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Turner Ottenbreit	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Ryan Carpenter	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Dino Kambeitz	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Carson Golder	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Cole Krygier	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Joe Fleming	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Spencer Kersten	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Tristan Allard	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Mitchell Weeks	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Brandon Halverson	$77,500 (3)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Alexander Petrovic	$77,500 (3)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Total Farm Players	29
Salary Commitment
Year 2025 : $2,267,500
Year 2026 : $470,000
Year 2027 : $155,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,267,500
Year 2026 : $470,000
Year 2027 : $155,000
Year 2028 : $0

Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Garden
Level 1:	6000 - $150 - 0 - 0.00%
Level 2:	5000 - $100 - 0 - 0.00%
Level 3:	2000 - $75 - 0 - 0.00%
Level 4:	4000 - $50 - 0 - 0.00%
Luxury :	1000 - $300 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $0 - 0 - 0.00%
Farm Level 2:	1000 - $0 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$74,547,500
Pro Players Total Average Salaries	$73,297,500
Farm Players Total Salaries	$2,002,500
Farm Players Total Average Salaries	$2,002,500
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$0
Farm Salary Cap To Date	$0
Current Bank Account	$45,807,865
Projected Bank Account	$45,807,865

Pro Players Salaries
Charlie McAvoy (1 Way Contract)	$11,500,000 (5)
-Salary Remaining :	$11,500,000
-Salary Average :	$9,500,000
-Salary Average Remaining :	$9,500,000
David Pastrnak (1 Way Contract)	$11,500,000 (4)
-Salary Remaining :	$11,500,000
-Salary Average :	$11,500,000
-Salary Average Remaining :	$11,500,000
Justin Dowling (1 Way Contract)	$8,000,000 (1)
-1 Way Contract Salary Cap :	$6,750,000
-1 Way Contract Salary Cap Remaining :	$6,750,000
-Salary Remaining :	$8,000,000
-Salary Average :	$8,000,000
-Salary Average Remaining :	$8,000,000
Benjamin Gleason (1 Way Contract)	$8,000,000 (1)
-Salary Remaining :	$8,000,000
-Salary Average :	$8,000,000
-Salary Average Remaining :	$8,000,000
Carter Verhaeghe (1 Way Contract)	$7,000,000 (7)
-Salary Remaining :	$7,000,000
-Salary Average :	$7,000,000
-Salary Average Remaining :	$7,000,000
Ryan Strome (1 Way Contract)	$5,000,000 (2)
-Salary Remaining :	$5,000,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$5,000,000
Jeremy Swayman	$4,250,000 (1)
-Salary Remaining :	$4,250,000
-Salary Average :	$4,250,000
-Salary Average Remaining :	$4,250,000
Conor Sheary (1 Way Contract)	$3,200,000 (3)
-Salary Remaining :	$3,200,000
-Salary Average :	$3,200,000
-Salary Average Remaining :	$3,200,000
Logan Stanley (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Adam Lowry (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$2,500,000
-Salary Average :	$3,250,000
-Salary Average Remaining :	$3,250,000
Macklin Celebrini	$1,000,000 (3)
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
Dalibor Dvorsky	$1,000,000 (3)
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
Nikolas Matinpalo	$1,000,000 (2)
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
Mason Lohrei	$925,000 (1)
-Salary Remaining :	$925,000
-Salary Average :	$925,000
-Salary Average Remaining :	$925,000
Matthew Poitras	$925,000 (2)
-Salary Remaining :	$925,000
-Salary Average :	$925,000
-Salary Average Remaining :	$925,000
Hunter Shepard	$900,000 (2)
-Salary Remaining :	$900,000
-Salary Average :	$900,000
-Salary Average Remaining :	$900,000
Michael Eyssimont	$810,000 (3)
-Salary Remaining :	$810,000
-Salary Average :	$810,000
-Salary Average Remaining :	$810,000
Frederic Brunet	$800,000 (2)
-Salary Remaining :	$800,000
-Salary Average :	$800,000
-Salary Average Remaining :	$800,000
Ryan Mast	$800,000 (2)
-Salary Remaining :	$800,000
-Salary Average :	$800,000
-Salary Average Remaining :	$800,000
Boris Katchouk	$800,000 (2)
-Salary Remaining :	$800,000
-Salary Average :	$800,000
-Salary Average Remaining :	$800,000
Marcus Hogberg	$780,000 (2)
-Salary Remaining :	$780,000
-Salary Average :	$780,000
-Salary Average Remaining :	$780,000
MacKenzie MacEachern (1 Way Contract)	$775,000 (1)
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Jackson Blake	$82,500 (2)
-Salary Remaining :	$82,500
-Salary Average :	$82,500
-Salary Average Remaining :	$82,500
Total Pro Players	23
Salary Commitment
Year 2025 : $74,547,500
Year 2026 : $48,597,500
Year 2027 : $32,260,000
Year 2028 : $26,000,000
Salary Average Commitment
Year 2025 : $73,297,500
Year 2026 : $48,097,500
Year 2027 : $34,010,000
Year 2028 : $28,000,000
Salary Cap with 1 Way Contract
Year 2025 : $72,047,500
Year 2026 : $48,097,500
Year 2027 : $34,010,000
Year 2028 : $28,000,000

Farm Players Salaries
Fabian Lysell	$97,500 (1)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Noel Gunler	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Trevor Kuntar	$87,500 (1)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Brett Harrison	$87,500 (2)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Dominic Toninato	$82,500 (2)
Salary Remaining :	$82,500
Salary Average :	$82,500
Salary Average Remaining :	$82,500
Hugh McGing	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Riley Duran	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Scott Walford	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Chris Ortiz	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Jack Millar	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Danny Katic	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Drew Bavaro	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Gabriel Fortier	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Givani Smith	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Jeremy Brodeur	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Scooter Brickey	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Evan Cormier	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Connor Mayer	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Kyle Looft	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Matthew Strome	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Nathan Legare	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Chad Hillebrand	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Kyle Mayhew	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Sam Bitten	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Joseph Keane	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Total Farm Players	25
Salary Commitment
Year 2025 : $2,002,500
Year 2026 : $422,500
Year 2027 : $0
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,002,500
Year 2026 : $422,500
Year 2027 : $0
Year 2028 : $0

Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell Centre
Level 1:	6000 - $150 - 0 - 0.00%
Level 2:	5000 - $100 - 0 - 0.00%
Level 3:	2000 - $75 - 0 - 0.00%
Level 4:	4000 - $50 - 0 - 0.00%
Luxury :	1000 - $300 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $0 - 0 - 0.00%
Farm Level 2:	1000 - $0 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$70,345,000
Pro Players Total Average Salaries	$70,170,000
Farm Players Total Salaries	$2,015,000
Farm Players Total Average Salaries	$2,015,000
Coaches Total Salaries	$1,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$4,000,000
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$0
Farm Salary Cap To Date	$0
Current Bank Account	$19,268,068
Projected Bank Account	$19,268,068

Pro Players Salaries
Nick Suzuki (1 Way Contract)	$8,750,000 (5)
-Salary Remaining :	$8,750,000
-Salary Average :	$7,875,000
-Salary Average Remaining :	$7,875,000
Lukas Dostal	$6,000,000 (8)
-Salary Remaining :	$6,000,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$6,000,000
Ivan Provorov (1 Way Contract)	$6,000,000 (5)
-Salary Remaining :	$6,000,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$6,000,000
Filip Hronek (1 Way Contract)	$5,950,000 (4)
-Salary Remaining :	$5,950,000
-Salary Average :	$5,950,000
-Salary Average Remaining :	$5,950,000
Rasmus Ristolainen (1 Way Contract)	$5,500,000 (2)
-Salary Remaining :	$5,500,000
-Salary Average :	$5,100,000
-Salary Average Remaining :	$5,100,000
Andre Burakovsky (1 Way Contract)	$5,000,000 (2)
-Salary Remaining :	$5,000,000
-Salary Average :	$5,500,000
-Salary Average Remaining :	$5,500,000
Kirill Marchenko	$3,850,000 (3)
-Salary Remaining :	$3,850,000
-Salary Average :	$3,850,000
-Salary Average Remaining :	$3,850,000
Urho Vaakanainen (1 Way Contract)	$3,500,000 (5)
-Salary Remaining :	$3,500,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,500,000
Mario Ferraro (1 Way Contract)	$3,250,000 (1)
-Salary Remaining :	$3,250,000
-Salary Average :	$3,250,000
-Salary Average Remaining :	$3,250,000
Eetu Luostarinen (1 Way Contract)	$3,000,000 (4)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Anthony Mantha (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,500,000
Sam Montembeault (1 Way Contract)	$2,850,000 (2)
-Salary Remaining :	$2,850,000
-Salary Average :	$2,950,000
-Salary Average Remaining :	$2,950,000
Morgan Frost (1 Way Contract)	$2,495,000 (1)
-Salary Remaining :	$2,495,000
-Salary Average :	$2,495,000
-Salary Average Remaining :	$2,495,000
Blake Lizotte (1 Way Contract)	$2,200,000 (3)
-Salary Remaining :	$2,200,000
-Salary Average :	$2,200,000
-Salary Average Remaining :	$2,200,000
Joe Veleno (1 Way Contract)	$1,800,000 (2)
-Salary Remaining :	$1,800,000
-Salary Average :	$1,800,000
-Salary Average Remaining :	$1,800,000
Alec Martinez (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Samuel Ersson	$1,450,000 (1)
-Salary Remaining :	$1,450,000
-Salary Average :	$1,450,000
-Salary Average Remaining :	$1,450,000
Emil Bemstrom (1 Way Contract)	$900,000 (1)
-Salary Remaining :	$900,000
-Salary Average :	$900,000
-Salary Average Remaining :	$900,000
Jesse Puljujarvi (1 Way Contract)	$900,000 (4)
-Salary Remaining :	$900,000
-Salary Average :	$900,000
-Salary Average Remaining :	$900,000
Martin Pospisil	$850,000 (1)
-Salary Remaining :	$850,000
-Salary Average :	$850,000
-Salary Average Remaining :	$850,000
Dmitri Voronkov	$825,000 (1)
-Salary Remaining :	$825,000
-Salary Average :	$825,000
-Salary Average Remaining :	$825,000
Conor Timmins	$775,000 (1)
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Total Pro Players	22
Salary Commitment
Year 2025 : $70,345,000
Year 2026 : $50,450,000
Year 2027 : $37,400,000
Year 2028 : $31,350,000
Salary Average Commitment
Year 2025 : $70,170,000
Year 2026 : $54,625,000
Year 2027 : $39,275,000
Year 2028 : $33,225,000
Salary Cap with 1 Way Contract
Year 2025 : $70,170,000
Year 2026 : $54,625,000
Year 2027 : $39,275,000
Year 2028 : $33,225,000

Farm Players Salaries
Jan Mysak	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Thomas Bordeleau	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Calle Odelius	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Jack Thompson	$87,500 (1)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Yegor Sidorov	$87,500 (3)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Viktor Neuchev	$87,500 (2)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Jeremie Poirier	$87,500 (1)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Danil Gushchin	$87,500 (1)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Maxim Groshev	$87,500 (1)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Mikko Kokkonen	$85,000 (2)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Mikulas Hovorka	$85,000 (2)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Mike Benning	$82,500 (1)
Salary Remaining :	$82,500
Salary Average :	$82,500
Salary Average Remaining :	$82,500
Jakub Brabenec	$82,500 (2)
Salary Remaining :	$82,500
Salary Average :	$82,500
Salary Average Remaining :	$82,500
Tyson Kozak	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Louis Crevier	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Jesper Vikman	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Joe Vrbetic	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Ryan Suzuki	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Ivan Ivan	$80,000 (4)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Matvei Petrov	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Milo Roelens	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Ryder Rolston	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Niko Huuhtanen	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Ben Steeves	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Henri Nikkanen	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	25
Salary Commitment
Year 2025 : $2,015,000
Year 2026 : $920,000
Year 2027 : $260,000
Year 2028 : $80,000
Salary Average Commitment
Year 2025 : $2,015,000
Year 2026 : $920,000
Year 2027 : $260,000
Year 2028 : $80,000

Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Arena
Level 1:	6000 - $150 - 0 - 0.00%
Level 2:	5000 - $100 - 0 - 0.00%
Level 3:	2000 - $75 - 0 - 0.00%
Level 4:	4000 - $50 - 0 - 0.00%
Luxury :	1000 - $300 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $0 - 0 - 0.00%
Farm Level 2:	1000 - $0 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$89,535,000
Pro Players Total Average Salaries	$88,227,857
Farm Players Total Salaries	$1,390,000
Farm Players Total Average Salaries	$1,390,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$4,000,000
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$0
Farm Salary Cap To Date	$0
Current Bank Account	$7,318,070
Projected Bank Account	$7,318,070

Pro Players Salaries
Elias Pettersson (1 Way Contract)	$10,500,000 (7)
-Salary Remaining :	$10,500,000
-Salary Average :	$10,500,000
-Salary Average Remaining :	$10,500,000
Quinn Hughes (1 Way Contract)	$10,250,000 (2)
-Salary Remaining :	$10,250,000
-Salary Average :	$7,850,000
-Salary Average Remaining :	$7,850,000
Logan Thompson	$6,000,000 (3)
-Salary Remaining :	$6,000,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$6,000,000
Ryan Graves (1 Way Contract)	$5,750,000 (4)
-1 Way Contract Salary Cap :	$4,500,000
-1 Way Contract Salary Cap Remaining :	$4,500,000
-Salary Remaining :	$5,750,000
-Salary Average :	$5,750,000
-Salary Average Remaining :	$5,750,000
Philipp Grubauer (1 Way Contract)	$5,600,000 (2)
-Salary Remaining :	$5,600,000
-Salary Average :	$5,900,000
-Salary Average Remaining :	$5,900,000
Kevin Hayes (1 Way Contract)	$5,250,000 (1)
-Salary Remaining :	$5,250,000
-Salary Average :	$7,142,857
-Salary Average Remaining :	$7,142,857
Tyson Barrie (1 Way Contract)	$4,500,000 (2)
-1 Way Contract Salary Cap :	$3,250,000
-1 Way Contract Salary Cap Remaining :	$3,250,000
-Salary Remaining :	$4,500,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$4,500,000
Jack Campbell (1 Way Contract)	$4,200,000 (2)
-1 Way Contract Salary Cap :	$400,000
-1 Way Contract Salary Cap Remaining :	$400,000
-Salary Remaining :	$4,200,000
-Salary Average :	$1,650,000
-Salary Average Remaining :	$1,650,000
Carson Soucy (1 Way Contract)	$3,500,000 (3)
-Salary Remaining :	$3,500,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,500,000
Josh Manson (1 Way Contract)	$3,500,000 (1)
-Salary Remaining :	$3,500,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$4,500,000
Scott Mayfield (1 Way Contract)	$3,000,000 (3)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,200,000
-Salary Average Remaining :	$3,200,000
Henri Jokiharju (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Marcus Johansson (1 Way Contract)	$2,500,000 (2)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Reilly Smith (1 Way Contract)	$2,500,000 (2)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Luke Kunin (1 Way Contract)	$2,250,000 (2)
-Salary Remaining :	$2,250,000
-Salary Average :	$2,250,000
-Salary Average Remaining :	$2,250,000
Luke Glendening	$1,500,000 (1)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Craig Smith (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Eric Robinson (1 Way Contract)	$1,500,000 (2)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Mason Appleton (1 Way Contract)	$1,500,000 (2)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Nicolas Deslauriers (1 Way Contract)	$1,500,000 (1)
-1 Way Contract Salary Cap :	$500,000
-1 Way Contract Salary Cap Remaining :	$500,000
-Salary Remaining :	$1,500,000
-Salary Average :	$1,750,000
-Salary Average Remaining :	$1,750,000
Sam Gagner (1 Way Contract)	$1,500,000 (1)
-1 Way Contract Salary Cap :	$250,000
-1 Way Contract Salary Cap Remaining :	$250,000
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Robby Fabbri	$1,250,000 (2)
-Salary Remaining :	$1,250,000
-Salary Average :	$1,250,000
-Salary Average Remaining :	$1,250,000
Brian Dumoulin (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
Rem Pitlick (1 Way Contract)	$950,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$950,000
-Salary Average :	$950,000
-Salary Average Remaining :	$950,000
Matt Martin (1 Way Contract)	$900,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$900,000
-Salary Average :	$900,000
-Salary Average Remaining :	$900,000
Samuel Hlavaj	$900,000 (1)
-Salary Remaining :	$900,000
-Salary Average :	$900,000
-Salary Average Remaining :	$900,000
Nathan Walker	$885,000 (1)
-Salary Remaining :	$885,000
-Salary Average :	$885,000
-Salary Average Remaining :	$885,000
Nikolai Kovalenko	$800,000 (1)
-Salary Remaining :	$800,000
-Salary Average :	$800,000
-Salary Average Remaining :	$800,000
Clark Bishop	$775,000 (1)
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Brett Seney	$775,000 (1)
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Total Pro Players	30
Salary Commitment
Year 2025 : $89,535,000
Year 2026 : $61,400,000
Year 2027 : $27,750,000
Year 2028 : $16,250,000
Salary Average Commitment
Year 2025 : $88,227,857
Year 2026 : $60,350,000
Year 2027 : $28,950,000
Year 2028 : $16,250,000
Salary Cap with 1 Way Contract
Year 2025 : $80,127,856
Year 2026 : $56,600,000
Year 2027 : $27,700,000
Year 2028 : $15,000,000

Farm Players Salaries
Matthew Kessel	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
David Jiricek	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Santeri Hatakka	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Jett Woo	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Cross Hanas	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Martin Frk	$90,000 (1)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Kevin Rooney	$90,000 (1)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Josh Dunne	$90,000 (1)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Jeremy Davies	$85,000 (2)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Nolan Foote	$82,500 (1)
Salary Remaining :	$82,500
Salary Average :	$82,500
Salary Average Remaining :	$82,500
Dylan Ferguson	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Lucas Ciona	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
John Ludvig	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Jack Malone	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Cedric Pare	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Matt Luff	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Total Farm Players	16
Salary Commitment
Year 2025 : $1,390,000
Year 2026 : $337,500
Year 2027 : $0
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,390,000
Year 2026 : $337,500
Year 2027 : $0
Year 2028 : $0

Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Verizon Center
Level 1:	6000 - $150 - 0 - 0.00%
Level 2:	5000 - $100 - 0 - 0.00%
Level 3:	2000 - $75 - 0 - 0.00%
Level 4:	4000 - $50 - 0 - 0.00%
Luxury :	1000 - $300 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $0 - 0 - 0.00%
Farm Level 2:	1000 - $0 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$70,987,500
Pro Players Total Average Salaries	$74,657,916
Farm Players Total Salaries	$1,630,500
Farm Players Total Average Salaries	$1,626,750
Coaches Total Salaries	$2,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$2,525,000
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$0
Farm Salary Cap To Date	$0
Current Bank Account	$46,666,181
Projected Bank Account	$46,666,181

Pro Players Salaries
Tim Stutzle (1 Way Contract)	$8,000,000 (6)
-Salary Remaining :	$8,000,000
-Salary Average :	$8,250,000
-Salary Average Remaining :	$8,250,000
Neal Pionk (1 Way Contract)	$7,000,000 (3)
-Salary Remaining :	$7,000,000
-Salary Average :	$7,000,000
-Salary Average Remaining :	$7,000,000
Matt Roy (1 Way Contract)	$6,000,000 (2)
-Salary Remaining :	$6,000,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$6,000,000
Ondrej Palat (1 Way Contract)	$4,950,000 (2)
-Salary Remaining :	$4,950,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$6,000,000
Johnathan Kovacevic	$4,000,000 (5)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Nicolas Hague	$4,000,000 (1)
-Salary Remaining :	$4,000,000
-Salary Average :	$2,875,000
-Salary Average Remaining :	$2,875,000
Jean-Gabriel Pageau (1 Way Contract)	$3,500,000 (1)
-Salary Remaining :	$3,500,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$5,000,000
Kiefer Sherwood	$3,000,000 (3)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Zach Whitecloud (1 Way Contract)	$2,750,000 (3)
-Salary Remaining :	$2,750,000
-Salary Average :	$2,750,000
-Salary Average Remaining :	$2,750,000
Martin Fehervary (1 Way Contract)	$2,500,000 (6)
-Salary Remaining :	$2,500,000
-Salary Average :	$3,250,000
-Salary Average Remaining :	$3,250,000
Nicolas Roy (1 Way Contract)	$2,500,000 (2)
-Salary Remaining :	$2,500,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Connor McMichael	$2,150,000 (2)
-Salary Remaining :	$2,150,000
-Salary Average :	$2,150,000
-Salary Average Remaining :	$2,150,000
Yakov Trenin (1 Way Contract)	$2,100,000 (2)
-Salary Remaining :	$2,100,000
-Salary Average :	$2,100,000
-Salary Average Remaining :	$2,100,000
Albert Johansson	$2,000,000 (3)
-Salary Remaining :	$2,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$2,000,000
Rasmus Kupari (1 Way Contract)	$1,500,000 (6)
-1 Way Contract Salary Cap :	$1,268,750
-1 Way Contract Salary Cap Remaining :	$1,268,750
-Salary Remaining :	$1,500,000
-Salary Average :	$2,518,750
-Salary Average Remaining :	$2,518,750
Scott Wedgewood (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Gustav Lindstrom (1 Way Contract)	$1,500,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$1,500,000
-Salary Average :	$1,133,333
-Salary Average Remaining :	$1,133,333
Vitek Vanecek (1 Way Contract)	$1,500,000 (2)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Jacob Bernard-Docker (1 Way Contract)	$1,250,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$1,250,000
-Salary Average :	$1,250,000
-Salary Average Remaining :	$1,250,000
Daniil Miromanov	$1,250,000 (2)
-Salary Remaining :	$1,250,000
-Salary Average :	$1,333,333
-Salary Average Remaining :	$1,333,333
Alexey Toropchenko	$1,200,000 (1)
-Salary Remaining :	$1,200,000
-Salary Average :	$1,200,000
-Salary Average Remaining :	$1,200,000
Liam Ohgren	$975,000 (3)
-Salary Remaining :	$975,000
-Salary Average :	$975,000
-Salary Average Remaining :	$975,000
David Rittich (1 Way Contract)	$950,000 (1)
-Salary Remaining :	$950,000
-Salary Average :	$950,000
-Salary Average Remaining :	$950,000
Zack Ostapchuk	$925,000 (2)
-Salary Remaining :	$925,000
-Salary Average :	$925,000
-Salary Average Remaining :	$925,000
Nicholas Robertson	$875,000 (1)
-Salary Remaining :	$875,000
-Salary Average :	$875,000
-Salary Average Remaining :	$875,000
Jonny Brodzinski	$787,500 (2)
-Salary Remaining :	$787,500
-Salary Average :	$787,500
-Salary Average Remaining :	$787,500
Kevin Labanc (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Chris Driedger (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$775,000
-Salary Average :	$785,000
-Salary Average Remaining :	$785,000
Brendan Gaunce (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Total Pro Players	29
Salary Commitment
Year 2025 : $70,987,500
Year 2026 : $53,887,500
Year 2027 : $32,475,000
Year 2028 : $17,000,000
Salary Average Commitment
Year 2025 : $74,657,916
Year 2026 : $57,539,583
Year 2027 : $33,743,750
Year 2028 : $18,018,750
Salary Cap with 1 Way Contract
Year 2025 : $68,689,584
Year 2026 : $56,289,585
Year 2027 : $32,493,750
Year 2028 : $16,768,750

Farm Players Salaries
Ivan Miroshnichenko	$97,500 (2)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Vincent Iorio	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Bradly Nadeau	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
James Hamblin	$85,000 (2)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
David Gustafsson	$85,000 (1)
Salary Remaining :	$85,000
Salary Average :	$81,250
Salary Average Remaining :	$81,250
Bogdan Trineyev	$82,500 (1)
Salary Remaining :	$82,500
Salary Average :	$82,500
Salary Average Remaining :	$82,500
Mitch Gibson	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Clay Stevenson	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Garin Bjorklund	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Hunter Skinner	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
John Leonard	$78,000 (2)
Salary Remaining :	$78,000
Salary Average :	$78,000
Salary Average Remaining :	$78,000
Devin Shore	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Cal OReilly	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Michael Vecchione	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Michael Callahan	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Ethan Prow	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Juha Jaaska	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Alex Beaucage	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Tristan Ashbrook	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Alex Limoges	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Total Farm Players	20
Salary Commitment
Year 2025 : $1,630,500
Year 2026 : $593,000
Year 2027 : $92,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,626,750
Year 2026 : $593,000
Year 2027 : $92,500
Year 2028 : $0

Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	6000 - $150 - 0 - 0.00%
Level 2:	5000 - $100 - 0 - 0.00%
Level 3:	2000 - $75 - 0 - 0.00%
Level 4:	4000 - $50 - 0 - 0.00%
Luxury :	1000 - $300 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $0 - 0 - 0.00%
Farm Level 2:	1000 - $0 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$104,125,000
Pro Players Total Average Salaries	$101,025,000
Farm Players Total Salaries	$1,717,500
Farm Players Total Average Salaries	$1,707,500
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$0
Farm Salary Cap To Date	$0
Current Bank Account	$2,371,171
Projected Bank Account	$2,371,171

Pro Players Salaries
Mikhail Sergachev (1 Way Contract)	$11,050,000 (6)
-Salary Remaining :	$11,050,000
-Salary Average :	$8,500,000
-Salary Average Remaining :	$8,500,000
Jake Guentzel (1 Way Contract)	$9,000,000 (6)
-Salary Remaining :	$9,000,000
-Salary Average :	$9,000,000
-Salary Average Remaining :	$9,000,000
Erik Karlsson (1 Way Contract)	$9,000,000 (2)
-Salary Remaining :	$9,000,000
-Salary Average :	$11,500,000
-Salary Average Remaining :	$11,500,000
Jack Hughes (1 Way Contract)	$8,500,000 (5)
-Salary Remaining :	$8,500,000
-Salary Average :	$8,000,000
-Salary Average Remaining :	$8,000,000
Nico Hischier (1 Way Contract)	$8,000,000 (2)
-Salary Remaining :	$8,000,000
-Salary Average :	$7,250,000
-Salary Average Remaining :	$7,250,000
Ilya Sorokin (1 Way Contract)	$7,500,000 (5)
-Salary Remaining :	$7,500,000
-Salary Average :	$7,500,000
-Salary Average Remaining :	$7,500,000
Clayton Keller (1 Way Contract)	$7,000,000 (3)
-Salary Remaining :	$7,000,000
-Salary Average :	$7,150,000
-Salary Average Remaining :	$7,150,000
John Marino (1 Way Contract)	$5,300,000 (2)
-Salary Remaining :	$5,300,000
-Salary Average :	$4,400,000
-Salary Average Remaining :	$4,400,000
Dawson Mercer	$4,500,000 (1)
-Salary Remaining :	$4,500,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$4,500,000
Jason Zucker (1 Way Contract)	$4,250,000 (3)
-Salary Remaining :	$4,250,000
-Salary Average :	$4,250,000
-Salary Average Remaining :	$4,250,000
Nino Niederreiter (1 Way Contract)	$4,000,000 (3)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Mattias Samuelsson	$3,750,000 (1)
-Salary Remaining :	$3,750,000
-Salary Average :	$3,750,000
-Salary Average Remaining :	$3,750,000
Ethan Bear (1 Way Contract)	$3,250,000 (1)
-1 Way Contract Salary Cap :	$1,500,000
-1 Way Contract Salary Cap Remaining :	$1,500,000
-Salary Remaining :	$3,250,000
-Salary Average :	$2,750,000
-Salary Average Remaining :	$2,750,000
Charlie Lindgren (1 Way Contract)	$3,000,000 (4)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Scott Laughton (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$2,500,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Matias Maccelli (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$2,000,000
Anton Forsberg (1 Way Contract)	$2,500,000 (3)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Will Borgen (1 Way Contract)	$2,250,000 (1)
-Salary Remaining :	$2,250,000
-Salary Average :	$1,750,000
-Salary Average Remaining :	$1,750,000
Michael Kesselring	$1,300,000 (1)
-Salary Remaining :	$1,300,000
-Salary Average :	$1,300,000
-Salary Average Remaining :	$1,300,000
Mason Shaw	$1,000,000 (1)
-Salary Remaining :	$1,000,000
-Salary Average :	$950,000
-Salary Average Remaining :	$950,000
Zac Jones (1 Way Contract)	$1,000,000 (2)
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
Luke Hughes	$1,000,000 (2)
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
Brandon Tanev (1 Way Contract)	$1,000,000 (2)
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
Hudson Fasching	$975,000 (3)
-Salary Remaining :	$975,000
-Salary Average :	$975,000
-Salary Average Remaining :	$975,000
Total Pro Players	24
Salary Commitment
Year 2025 : $104,125,000
Year 2026 : $79,475,000
Year 2027 : $54,062,500
Year 2028 : $33,137,500
Salary Average Commitment
Year 2025 : $101,025,000
Year 2026 : $81,025,000
Year 2027 : $54,875,000
Year 2028 : $36,000,000
Salary Cap with 1 Way Contract
Year 2025 : $99,775,000
Year 2026 : $81,025,000
Year 2027 : $54,875,000
Year 2028 : $36,000,000

Farm Players Salaries
Cooper Black	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Felix Unger Sorum	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Samuel Bolduc	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Daniil Misyul	$87,500 (1)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Hunter Drew	$87,500 (1)
Salary Remaining :	$87,500
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Bokondji Imama	$85,000 (1)
Salary Remaining :	$85,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Brian Halonen	$82,500 (3)
Salary Remaining :	$82,500
Salary Average :	$82,500
Salary Average Remaining :	$82,500
Topias Vilen	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Hayden Hodgson	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Calle Rosen	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Luke Toporowski	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Gabriel Dumont	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Kevin Conley	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
John Stevens	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Jaxson Stauber	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Stefan Matteau	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Fredrik Karlstrom	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Axel Jonsson Fjallby	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Drew Callin	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Hardy Haman Aktell	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Alex Gallant	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Total Farm Players	21
Salary Commitment
Year 2025 : $1,717,500
Year 2026 : $255,000
Year 2027 : $175,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,707,500
Year 2026 : $255,000
Year 2027 : $175,000
Year 2028 : $0

Ducks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	6000 - $150 - 0 - 0.00%
Level 2:	5000 - $100 - 0 - 0.00%
Level 3:	2000 - $75 - 0 - 0.00%
Level 4:	4000 - $50 - 0 - 0.00%
Luxury :	1000 - $300 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $0 - 0 - 0.00%
Farm Level 2:	1000 - $0 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$88,075,000
Pro Players Total Average Salaries	$93,330,357
Farm Players Total Salaries	$1,792,500
Farm Players Total Average Salaries	$1,792,500
Coaches Total Salaries	$1,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$0
Farm Salary Cap To Date	$0
Current Bank Account	$6,121,351
Projected Bank Account	$6,121,351

Pro Players Salaries
Noah Dobson (1 Way Contract)	$9,500,000 (6)
-Salary Remaining :	$9,500,000
-Salary Average :	$9,500,000
-Salary Average Remaining :	$9,500,000
Artemi Panarin (1 Way Contract)	$8,000,000 (1)
-Salary Remaining :	$8,000,000
-Salary Average :	$11,642,857
-Salary Average Remaining :	$11,642,857
JJ Peterka	$7,250,000 (7)
-Salary Remaining :	$7,250,000
-Salary Average :	$7,250,000
-Salary Average Remaining :	$7,250,000
John Gibson (1 Way Contract)	$6,400,000 (2)
-Salary Remaining :	$6,400,000
-Salary Average :	$6,400,000
-Salary Average Remaining :	$6,400,000
Cam Fowler (1 Way Contract)	$6,250,000 (1)
-Salary Remaining :	$6,250,000
-Salary Average :	$6,500,000
-Salary Average Remaining :	$6,500,000
Troy Terry (1 Way Contract)	$6,000,000 (7)
-Salary Remaining :	$6,000,000
-Salary Average :	$6,312,500
-Salary Average Remaining :	$6,312,500
Andrew Copp (1 Way Contract)	$5,750,000 (2)
-Salary Remaining :	$5,750,000
-Salary Average :	$5,625,000
-Salary Average Remaining :	$5,625,000
Marcus Pettersson (1 Way Contract)	$5,000,000 (4)
-Salary Remaining :	$5,000,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$5,000,000
Evgeni Malkin (1 Way Contract)	$4,800,000 (1)
-Salary Remaining :	$4,800,000
-Salary Average :	$6,100,000
-Salary Average Remaining :	$6,100,000
J.T. Miller (1 Way Contract)	$4,000,000 (3)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Yegor Sharangovich (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Morgan Barron	$3,000,000 (4)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Kaapo Kakko (1 Way Contract)	$2,500,000 (2)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Ryan Lomberg (1 Way Contract)	$2,000,000 (2)
-1 Way Contract Salary Cap :	$750,000
-1 Way Contract Salary Cap Remaining :	$750,000
-Salary Remaining :	$2,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$2,000,000
Aliaksei Protas	$2,000,000 (1)
-Salary Remaining :	$2,000,000
-Salary Average :	$1,875,000
-Salary Average Remaining :	$1,875,000
Keaton Middleton (1 Way Contract)	$1,550,000 (2)
-Salary Remaining :	$1,550,000
-Salary Average :	$1,550,000
-Salary Average Remaining :	$1,550,000
Erik Brannstrom (1 Way Contract)	$1,400,000 (2)
-1 Way Contract Salary Cap :	$150,000
-1 Way Contract Salary Cap Remaining :	$150,000
-Salary Remaining :	$1,400,000
-Salary Average :	$1,400,000
-Salary Average Remaining :	$1,400,000
Sam Carrick (1 Way Contract)	$1,150,000 (3)
-Salary Remaining :	$1,150,000
-Salary Average :	$1,150,000
-Salary Average Remaining :	$1,150,000
Drew Helleson	$1,000,000 (3)
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
Justus Annunen	$1,000,000 (1)
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
Tyler Motte (1 Way Contract)	$1,000,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
Mason McTavish	$1,000,000 (1)
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
Jakub Vrana (1 Way Contract)	$950,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$950,000
-Salary Average :	$950,000
-Salary Average Remaining :	$950,000
Sam Colangelo	$925,000 (2)
-Salary Remaining :	$925,000
-Salary Average :	$925,000
-Salary Average Remaining :	$925,000
Jackson LaCombe	$925,000 (1)
-Salary Remaining :	$925,000
-Salary Average :	$925,000
-Salary Average Remaining :	$925,000
Brayden Pachal	$900,000 (2)
-Salary Remaining :	$900,000
-Salary Average :	$900,000
-Salary Average Remaining :	$900,000
Henry Thrun	$825,000 (1)
-Salary Remaining :	$825,000
-Salary Average :	$825,000
-Salary Average Remaining :	$825,000
Total Pro Players	27
Salary Commitment
Year 2025 : $88,075,000
Year 2026 : $56,950,000
Year 2027 : $37,400,000
Year 2028 : $31,250,000
Salary Average Commitment
Year 2025 : $93,330,357
Year 2026 : $58,512,500
Year 2027 : $37,212,500
Year 2028 : $31,062,500
Salary Cap with 1 Way Contract
Year 2025 : $88,880,360
Year 2026 : $56,012,500
Year 2027 : $37,212,500
Year 2028 : $31,062,500

Farm Players Salaries
Will Smith	$100,000 (3)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Pavel Mintyukov	$100,000 (2)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Nathan Gaucher	$97,500 (2)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Jake Wise	$95,000 (3)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Hunter Brzustewicz	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Nico Myatovic	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Tristan Luneau	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Noah Warren	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Adam Sykora	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Olen Zellweger	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Xavier Simoneau	$90,000 (2)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Nathan Bastian	$87,500 (2)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Sasha Pastujov	$87,500 (2)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Tyson Hinds	$87,500 (2)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Calle Clang	$87,500 (1)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Ben King	$82,500 (1)
Salary Remaining :	$82,500
Salary Average :	$82,500
Salary Average Remaining :	$82,500
Dylan Duke	$82,500 (2)
Salary Remaining :	$82,500
Salary Average :	$82,500
Salary Average Remaining :	$82,500
Josh Lopina	$82,500 (1)
Salary Remaining :	$82,500
Salary Average :	$82,500
Salary Average Remaining :	$82,500
Vyacheslav Buteyets	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Sheldon Dries	$77,500 (3)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Devin Cooley	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	21
Salary Commitment
Year 2025 : $1,792,500
Year 2026 : $1,540,000
Year 2027 : $642,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,792,500
Year 2026 : $1,540,000
Year 2027 : $642,500
Year 2028 : $0

Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Saddledome
Level 1:	6000 - $150 - 0 - 0.00%
Level 2:	5000 - $100 - 0 - 0.00%
Level 3:	2000 - $75 - 0 - 0.00%
Level 4:	4000 - $50 - 0 - 0.00%
Luxury :	1000 - $300 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $0 - 0 - 0.00%
Farm Level 2:	1000 - $0 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$81,045,000
Pro Players Total Average Salaries	$82,295,000
Farm Players Total Salaries	$1,612,500
Farm Players Total Average Salaries	$1,612,500
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$2,625,000
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$0
Farm Salary Cap To Date	$0
Current Bank Account	($6,637,063)
Projected Bank Account	($6,637,063)

Pro Players Salaries
Darnell Nurse (1 Way Contract)	$10,000,000 (5)
-Salary Remaining :	$10,000,000
-Salary Average :	$9,250,000
-Salary Average Remaining :	$9,250,000
Timo Meier (1 Way Contract)	$8,250,000 (6)
-Salary Remaining :	$8,250,000
-Salary Average :	$8,250,000
-Salary Average Remaining :	$8,250,000
Jeff Skinner (1 Way Contract)	$7,000,000 (2)
-Salary Remaining :	$7,000,000
-Salary Average :	$9,000,000
-Salary Average Remaining :	$9,000,000
Dmitry Orlov (1 Way Contract)	$6,000,000 (4)
-Salary Remaining :	$6,000,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$6,000,000
Sean Walker (1 Way Contract)	$6,000,000 (5)
-Salary Remaining :	$6,000,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$6,000,000
Samuel Girard (1 Way Contract)	$5,000,000 (2)
-Salary Remaining :	$5,000,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$5,000,000
Michael Bunting (1 Way Contract)	$5,000,000 (3)
-Salary Remaining :	$5,000,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$5,000,000
Jesperi Kotkaniemi (1 Way Contract)	$4,820,000 (5)
-Salary Remaining :	$4,820,000
-Salary Average :	$4,820,000
-Salary Average Remaining :	$4,820,000
Andrew Peeke (1 Way Contract)	$4,000,000 (5)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Trent Frederic (1 Way Contract)	$3,250,000 (5)
-Salary Remaining :	$3,250,000
-Salary Average :	$3,250,000
-Salary Average Remaining :	$3,250,000
Eeli Tolvanen (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Morgan Geekie (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Kaapo Kahkonen (1 Way Contract)	$2,200,000 (3)
-Salary Remaining :	$2,200,000
-Salary Average :	$2,200,000
-Salary Average Remaining :	$2,200,000
Yegor Chinakhov (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$2,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$2,000,000
Justin Barron	$1,750,000 (2)
-Salary Remaining :	$1,750,000
-Salary Average :	$1,750,000
-Salary Average Remaining :	$1,750,000
Logan Shaw (1 Way Contract)	$1,200,000 (2)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$1,200,000
-Salary Average :	$1,200,000
-Salary Average Remaining :	$1,200,000
Riley Sutter (1 Way Contract)	$1,000,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
Emil Heineman	$925,000 (1)
-Salary Remaining :	$925,000
-Salary Average :	$925,000
-Salary Average Remaining :	$925,000
Alex Steeves	$900,000 (2)
-Salary Remaining :	$900,000
-Salary Average :	$900,000
-Salary Average Remaining :	$900,000
Landon Slaggert	$850,000 (3)
-Salary Remaining :	$850,000
-Salary Average :	$850,000
-Salary Average Remaining :	$850,000
Riley Stillman (1 Way Contract)	$775,000 (2)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Riley Tufte	$775,000 (2)
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Jackson Cates (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Aaron Dell	$775,000 (1)
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Cale Fleury (1 Way Contract)	$775,000 (2)
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Ken Appleby	$775,000 (1)
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Chase Wouters (1 Way Contract)	$750,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$750,000
-Salary Average :	$750,000
-Salary Average Remaining :	$750,000
Total Pro Players	27
Salary Commitment
Year 2025 : $81,045,000
Year 2026 : $66,545,000
Year 2027 : $47,950,000
Year 2028 : $39,900,000
Salary Average Commitment
Year 2025 : $82,295,000
Year 2026 : $71,795,000
Year 2027 : $49,620,000
Year 2028 : $41,570,000
Salary Cap with 1 Way Contract
Year 2025 : $77,795,000
Year 2026 : $69,820,000
Year 2027 : $49,620,000
Year 2028 : $41,570,000

Farm Players Salaries
Nicolas Aube-Kubel	$140,000 (1)
Salary Remaining :	$140,000
Salary Average :	$140,000
Salary Average Remaining :	$140,000
Connor Mackey	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Zach Dean	$97,500 (2)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Grigori Denisenko	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Adam Klapka	$90,000 (1)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Ville Ottavainen	$82,500 (2)
Salary Remaining :	$82,500
Salary Average :	$82,500
Salary Average Remaining :	$82,500
Max McCue	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Mason Geertsen	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Chase De Leo	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Navrin Mutter	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Will MacKinnon	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Matt Radomsky	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Christian Propp	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Chris Harpur	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Jake Gaudet	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Matteo Pietroniro	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Aidan Fulp	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Will Zmolek	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Brennan Saulnier	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Total Farm Players	19
Salary Commitment
Year 2025 : $1,612,500
Year 2026 : $260,000
Year 2027 : $0
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,612,500
Year 2026 : $260,000
Year 2027 : $0
Year 2028 : $0

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wells Fargo Center
Level 1:	6000 - $150 - 0 - 0.00%
Level 2:	5000 - $100 - 0 - 0.00%
Level 3:	2000 - $75 - 0 - 0.00%
Level 4:	4000 - $50 - 0 - 0.00%
Luxury :	1000 - $300 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $0 - 0 - 0.00%
Farm Level 2:	1000 - $0 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$85,202,500
Pro Players Total Average Salaries	$87,656,667
Farm Players Total Salaries	$1,915,000
Farm Players Total Average Salaries	$1,915,000
Coaches Total Salaries	$4,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$4,400,000
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$0
Farm Salary Cap To Date	$0
Current Bank Account	$50,357,410
Projected Bank Account	$50,357,410

Pro Players Salaries
Drew Doughty (1 Way Contract)	$11,000,000 (2)
-Salary Remaining :	$11,000,000
-Salary Average :	$11,000,000
-Salary Average Remaining :	$11,000,000
Travis Konecny (1 Way Contract)	$8,750,000 (7)
-Salary Remaining :	$8,750,000
-Salary Average :	$8,750,000
-Salary Average Remaining :	$8,750,000
Jakob Chychrun (1 Way Contract)	$8,000,000 (4)
-Salary Remaining :	$8,000,000
-Salary Average :	$8,000,000
-Salary Average Remaining :	$8,000,000
Tyler Seguin (1 Way Contract)	$7,100,000 (2)
-Salary Remaining :	$7,100,000
-Salary Average :	$9,850,000
-Salary Average Remaining :	$9,850,000
Marco Rossi	$6,500,000 (3)
-Salary Remaining :	$6,500,000
-Salary Average :	$6,500,000
-Salary Average Remaining :	$6,500,000
Owen Tippett (1 Way Contract)	$6,200,000 (4)
-Salary Remaining :	$6,200,000
-Salary Average :	$6,200,000
-Salary Average Remaining :	$6,200,000
Elvis Merzlikins (1 Way Contract)	$5,525,000 (2)
-Salary Remaining :	$5,525,000
-Salary Average :	$5,400,000
-Salary Average Remaining :	$5,400,000
Ukko-Pekka Luukkonen	$4,750,000 (4)
-Salary Remaining :	$4,750,000
-Salary Average :	$4,750,000
-Salary Average Remaining :	$4,750,000
Tyson Foerster (1 Way Contract)	$4,000,000 (4)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Andreas Athanasiou (1 Way Contract)	$4,000,000 (2)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Barclay Goodrow (1 Way Contract)	$3,750,000 (2)
-Salary Remaining :	$3,750,000
-Salary Average :	$3,641,667
-Salary Average Remaining :	$3,641,667
Cam York (1 Way Contract)	$2,190,000 (1)
-Salary Remaining :	$2,190,000
-Salary Average :	$2,190,000
-Salary Average Remaining :	$2,190,000
Juuso Valimaki (1 Way Contract)	$2,000,000 (4)
-Salary Remaining :	$2,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$2,000,000
Egor Zamula (1 Way Contract)	$1,700,000 (2)
-Salary Remaining :	$1,700,000
-Salary Average :	$1,700,000
-Salary Average Remaining :	$1,700,000
Travis Dermott (1 Way Contract)	$1,500,000 (1)
-1 Way Contract Salary Cap :	$250,000
-1 Way Contract Salary Cap Remaining :	$250,000
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Ty Dellandrea (1 Way Contract)	$1,300,000 (2)
-Salary Remaining :	$1,300,000
-Salary Average :	$1,300,000
-Salary Average Remaining :	$1,300,000
Cutter Gauthier	$1,000,000 (3)
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
Ben Hutton (1 Way Contract)	$975,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$975,000
-Salary Average :	$975,000
-Salary Average Remaining :	$975,000
Connor Ingram	$950,000 (2)
-Salary Remaining :	$950,000
-Salary Average :	$887,500
-Salary Average Remaining :	$887,500
Noah Gregor	$900,000 (3)
-Salary Remaining :	$900,000
-Salary Average :	$900,000
-Salary Average Remaining :	$900,000
Olle Lycksell	$787,500 (1)
-Salary Remaining :	$787,500
-Salary Average :	$787,500
-Salary Average Remaining :	$787,500
Nathan Smith (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Jack St. Ivany	$775,000 (1)
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Valtteri Puustinen (1 Way Contract)	$775,000 (1)
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Total Pro Players	24
Salary Commitment
Year 2025 : $85,202,500
Year 2026 : $74,575,000
Year 2027 : $42,100,000
Year 2028 : $33,700,000
Salary Average Commitment
Year 2025 : $87,656,667
Year 2026 : $79,879,167
Year 2027 : $42,100,000
Year 2028 : $33,700,000
Salary Cap with 1 Way Contract
Year 2025 : $84,656,664
Year 2026 : $79,879,167
Year 2027 : $42,100,000
Year 2028 : $33,700,000

Farm Players Salaries
Brennan Othmann	$100,000 (2)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Raphael Lavoie	$95,000 (1)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Luca Del Bel Belluz	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Samu Tuomaala	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Emil Andrae	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Aleksanteri Kaskimaki	$87,500 (3)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Aleksei Kolosov	$87,500 (2)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Oscar Dansk	$85,000 (1)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Hunter McDonald	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
William Dufour	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Elliot Desnoyers	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Jaroslav Chmelar	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Jon-Randall Avon	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Hugo Ollas	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Ethan Samson	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Alexis Gendron	$80,000 (3)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Patrick Brown	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Gavin Hain	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Jarred Tinordi	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Jake Lucchini	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Sahil Panwar	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Ben Harpur	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Austin Strand	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Total Farm Players	23
Salary Commitment
Year 2025 : $1,915,000
Year 2026 : $940,000
Year 2027 : $167,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,915,000
Year 2026 : $940,000
Year 2027 : $167,500
Year 2028 : $0

Golden Knights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T-Mobile Arena
Level 1:	6000 - $150 - 0 - 0.00%
Level 2:	5000 - $100 - 0 - 0.00%
Level 3:	2000 - $75 - 0 - 0.00%
Level 4:	4000 - $50 - 0 - 0.00%
Luxury :	1000 - $300 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $0 - 0 - 0.00%
Farm Level 2:	1000 - $0 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$87,025,000
Pro Players Total Average Salaries	$85,462,500
Farm Players Total Salaries	$1,597,500
Farm Players Total Average Salaries	$1,597,500
Coaches Total Salaries	$4,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$0
Farm Salary Cap To Date	$0
Current Bank Account	$17,989,310
Projected Bank Account	$17,989,310

Pro Players Salaries
Igor Shesterkin (1 Way Contract)	$11,000,000 (7)
-Salary Remaining :	$11,000,000
-Salary Average :	$11,000,000
-Salary Average Remaining :	$11,000,000
Alex Pietrangelo (1 Way Contract)	$10,000,000 (2)
-Salary Remaining :	$10,000,000
-Salary Average :	$8,800,000
-Salary Average Remaining :	$8,800,000
Tomas Hertl (1 Way Contract)	$10,000,000 (5)
-Salary Remaining :	$10,000,000
-Salary Average :	$8,137,500
-Salary Average Remaining :	$8,137,500
Jack Eichel (1 Way Contract)	$10,000,000 (1)
-Salary Remaining :	$10,000,000
-Salary Average :	$10,000,000
-Salary Average Remaining :	$10,000,000
Mark Stone (1 Way Contract)	$8,000,000 (2)
-Salary Remaining :	$8,000,000
-Salary Average :	$9,500,000
-Salary Average Remaining :	$9,500,000
Chandler Stephenson (1 Way Contract)	$5,500,000 (4)
-Salary Remaining :	$5,500,000
-Salary Average :	$5,500,000
-Salary Average Remaining :	$5,500,000
Frederick Gaudreau (1 Way Contract)	$4,000,000 (3)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Joel Armia (1 Way Contract)	$3,250,000 (3)
-Salary Remaining :	$3,250,000
-Salary Average :	$3,250,000
-Salary Average Remaining :	$3,250,000
Connor Clifton (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Erik Haula (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Marcus Foligno (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Zach Bogosian (1 Way Contract)	$3,000,000 (3)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Matt Grzelcyk (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$2,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$2,000,000
Gustav Nyquist (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$2,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$2,000,000
Mark Kastelic	$1,250,000 (1)
-Salary Remaining :	$1,250,000
-Salary Average :	$1,250,000
-Salary Average Remaining :	$1,250,000
Nick Jensen (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
Ryan Suter (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
Cole Koepke	$1,000,000 (3)
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
Semyon Varlamov (1 Way Contract)	$950,000 (2)
-Salary Remaining :	$950,000
-Salary Average :	$950,000
-Salary Average Remaining :	$950,000
Jon Merrill (1 Way Contract)	$875,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$875,000
-Salary Average :	$875,000
-Salary Average Remaining :	$875,000
Jeff Petry (1 Way Contract)	$875,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$875,000
-Salary Average :	$875,000
-Salary Average Remaining :	$875,000
Keith Kinkaid (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Josiah Slavin (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Marc McLaughlin	$775,000 (2)
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Total Pro Players	24
Salary Commitment
Year 2025 : $87,025,000
Year 2026 : $59,275,000
Year 2027 : $34,050,000
Year 2028 : $22,650,000
Salary Average Commitment
Year 2025 : $85,462,500
Year 2026 : $62,912,500
Year 2027 : $35,887,500
Year 2028 : $24,637,500
Salary Cap with 1 Way Contract
Year 2025 : $82,162,504
Year 2026 : $62,912,500
Year 2027 : $35,887,500
Year 2028 : $24,637,500

Farm Players Salaries
Casey Fitzgerald	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Brandon Bussi	$90,000 (3)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Jakub Demek	$82,500 (2)
Salary Remaining :	$82,500
Salary Average :	$82,500
Salary Average Remaining :	$82,500
Ty Mueller	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Jackson Edward	$80,000 (3)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Matt Villalta	$80,000 (4)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
William Lagesson	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Tye Felhaber	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Tyce Thompson	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Wyatt Aamodt	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Travis Howe	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Justin Bailey	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Daniel DAmato	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Tarun Fizer	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Oscar Eklind	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Nate Sucese	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Reece Vitelli	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Corey Schueneman	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Jaxon Nelson	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Zac Funk	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Total Farm Players	20
Salary Commitment
Year 2025 : $1,597,500
Year 2026 : $412,500
Year 2027 : $250,000
Year 2028 : $80,000
Salary Average Commitment
Year 2025 : $1,597,500
Year 2026 : $412,500
Year 2027 : $250,000
Year 2028 : $80,000

Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	RBC Center
Level 1:	6000 - $150 - 0 - 0.00%
Level 2:	5000 - $100 - 0 - 0.00%
Level 3:	2000 - $75 - 0 - 0.00%
Level 4:	4000 - $50 - 0 - 0.00%
Luxury :	1000 - $300 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $0 - 0 - 0.00%
Farm Level 2:	1000 - $0 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$86,910,000
Pro Players Total Average Salaries	$84,360,000
Farm Players Total Salaries	$1,870,000
Farm Players Total Average Salaries	$1,870,000
Coaches Total Salaries	$2,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$0
Farm Salary Cap To Date	$0
Current Bank Account	$27,367,553
Projected Bank Account	$27,367,553

Pro Players Salaries
Thomas Chabot (1 Way Contract)	$10,000,000 (3)
-Salary Remaining :	$10,000,000
-Salary Average :	$8,000,000
-Salary Average Remaining :	$8,000,000
Sebastian Aho (1 Way Contract)	$9,750,000 (7)
-Salary Remaining :	$9,750,000
-Salary Average :	$9,750,000
-Salary Average Remaining :	$9,750,000
Brock Boeser (1 Way Contract)	$8,500,000 (6)
-Salary Remaining :	$8,500,000
-Salary Average :	$8,500,000
-Salary Average Remaining :	$8,500,000
Seth Jarvis	$7,000,000 (7)
-Salary Remaining :	$7,000,000
-Salary Average :	$7,000,000
-Salary Average Remaining :	$7,000,000
Ryan Hartman (1 Way Contract)	$5,750,000 (4)
-Salary Remaining :	$5,750,000
-Salary Average :	$5,750,000
-Salary Average Remaining :	$5,750,000
Joel Farabee (1 Way Contract)	$5,750,000 (3)
-Salary Remaining :	$5,750,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$5,000,000
Jake Middleton (1 Way Contract)	$5,100,000 (4)
-Salary Remaining :	$5,100,000
-Salary Average :	$5,100,000
-Salary Average Remaining :	$5,100,000
Jonathan Drouin (1 Way Contract)	$5,100,000 (2)
-Salary Remaining :	$5,100,000
-Salary Average :	$5,100,000
-Salary Average Remaining :	$5,100,000
Alexander Wennberg (1 Way Contract)	$4,750,000 (2)
-Salary Remaining :	$4,750,000
-Salary Average :	$4,750,000
-Salary Average Remaining :	$4,750,000
Anthony Duclair (1 Way Contract)	$3,250,000 (1)
-Salary Remaining :	$3,250,000
-Salary Average :	$3,250,000
-Salary Average Remaining :	$3,250,000
Jonas Siegenthaler (1 Way Contract)	$3,200,000 (3)
-Salary Remaining :	$3,200,000
-Salary Average :	$3,400,000
-Salary Average Remaining :	$3,400,000
Ilya Lyubushkin (1 Way Contract)	$3,200,000 (2)
-Salary Remaining :	$3,200,000
-Salary Average :	$3,200,000
-Salary Average Remaining :	$3,200,000
Timothy Liljegren (1 Way Contract)	$3,000,000 (3)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Keegan Kolesar (1 Way Contract)	$2,750,000 (5)
-Salary Remaining :	$2,750,000
-Salary Average :	$2,750,000
-Salary Average Remaining :	$2,750,000
Calle Jarnkrok (1 Way Contract)	$2,100,000 (1)
-Salary Remaining :	$2,100,000
-Salary Average :	$2,100,000
-Salary Average Remaining :	$2,100,000
John Beecher	$1,500,000 (2)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Joey Daccord (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
Owen Power	$1,000,000 (1)
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
Jake Allen (1 Way Contract)	$950,000 (1)
-Salary Remaining :	$950,000
-Salary Average :	$950,000
-Salary Average Remaining :	$950,000
Parker Kelly (1 Way Contract)	$900,000 (1)
-Salary Remaining :	$900,000
-Salary Average :	$900,000
-Salary Average Remaining :	$900,000
Jimmy Schuldt (1 Way Contract)	$800,000 (2)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$800,000
-Salary Average :	$800,000
-Salary Average Remaining :	$800,000
Pheonix Copley (1 Way Contract)	$785,000 (2)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$785,000
-Salary Average :	$785,000
-Salary Average Remaining :	$785,000
Parker Gahagen (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Total Pro Players	23
Salary Commitment
Year 2025 : $86,910,000
Year 2026 : $76,985,000
Year 2027 : $58,400,000
Year 2028 : $38,850,000
Salary Average Commitment
Year 2025 : $84,360,000
Year 2026 : $74,385,000
Year 2027 : $58,250,000
Year 2028 : $38,850,000
Salary Cap with 1 Way Contract
Year 2025 : $82,000,000
Year 2026 : $72,800,000
Year 2027 : $58,250,000
Year 2028 : $38,850,000

Farm Players Salaries
Jacob MacDonald	$125,000 (4)
Salary Remaining :	$125,000
Salary Average :	$125,000
Salary Average Remaining :	$125,000
Matt D Murray	$95,000 (1)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Kale Clague	$95,000 (1)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Kieffer Bellows	$95,000 (1)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Hunter McKown	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Xavier Parent	$91,500 (3)
Salary Remaining :	$91,500
Salary Average :	$91,500
Salary Average Remaining :	$91,500
Henrik Rybinski	$89,500 (3)
Salary Remaining :	$89,500
Salary Average :	$89,500
Salary Average Remaining :	$89,500
Domenick Fensore	$87,500 (1)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Alex Kannok Leipert	$85,000 (2)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Kevin Wall	$81,500 (2)
Salary Remaining :	$81,500
Salary Average :	$81,500
Salary Average Remaining :	$81,500
Andre Lee	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Ronan Seeley	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Massimo Rizzo	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Justin Robidas	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Matthew Highmore	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Vinnie Hinostroza	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Kyle Capobianco	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Matthew Peca	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Ryan Schmelzer	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Andrew Agozzino	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Robert Hagg	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Rodrigo Abols	$70,000 (2)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Total Farm Players	22
Salary Commitment
Year 2025 : $1,870,000
Year 2026 : $935,000
Year 2027 : $306,000
Year 2028 : $125,000
Salary Average Commitment
Year 2025 : $1,870,000
Year 2026 : $935,000
Year 2027 : $306,000
Year 2028 : $125,000

Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	UBS Arena
Level 1:	6000 - $150 - 0 - 0.00%
Level 2:	5000 - $100 - 0 - 0.00%
Level 3:	2000 - $75 - 0 - 0.00%
Level 4:	4000 - $50 - 0 - 0.00%
Luxury :	1000 - $300 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $0 - 0 - 0.00%
Farm Level 2:	1000 - $0 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$86,975,000
Pro Players Total Average Salaries	$85,942,500
Farm Players Total Salaries	$1,505,000
Farm Players Total Average Salaries	$1,505,000
Coaches Total Salaries	$3,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$0
Farm Salary Cap To Date	$0
Current Bank Account	$6,770,685
Projected Bank Account	$6,770,685

Pro Players Salaries
Brayden Point (1 Way Contract)	$12,000,000 (5)
-Salary Remaining :	$12,000,000
-Salary Average :	$9,500,000
-Salary Average Remaining :	$9,500,000
Vladimir Tarasenko (1 Way Contract)	$8,000,000 (2)
-Salary Remaining :	$8,000,000
-Salary Average :	$8,000,000
-Salary Average Remaining :	$8,000,000
Pavel Buchnevich (1 Way Contract)	$8,000,000 (5)
-Salary Remaining :	$8,000,000
-Salary Average :	$8,000,000
-Salary Average Remaining :	$8,000,000
Brendan Gallagher (1 Way Contract)	$6,500,000 (2)
-Salary Remaining :	$6,500,000
-Salary Average :	$6,500,000
-Salary Average Remaining :	$6,500,000
Damon Severson (1 Way Contract)	$6,000,000 (2)
-Salary Remaining :	$6,000,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$6,000,000
Frank Vatrano (1 Way Contract)	$5,000,000 (4)
-Salary Remaining :	$5,000,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$5,000,000
Anders Lee (1 Way Contract)	$4,500,000 (1)
-Salary Remaining :	$4,500,000
-Salary Average :	$7,000,000
-Salary Average Remaining :	$7,000,000
Darcy Kuemper (1 Way Contract)	$4,500,000 (2)
-Salary Remaining :	$4,500,000
-Salary Average :	$5,250,000
-Salary Average Remaining :	$5,250,000
Braden Schneider	$3,900,000 (3)
-Salary Remaining :	$3,900,000
-Salary Average :	$3,900,000
-Salary Average Remaining :	$3,900,000
Jalen Chatfield	$3,500,000 (3)
-Salary Remaining :	$3,500,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Caleb Jones (1 Way Contract)	$2,500,000 (2)
-1 Way Contract Salary Cap :	$1,250,000
-1 Way Contract Salary Cap Remaining :	$1,250,000
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Casey Cizikas (1 Way Contract)	$2,500,000 (2)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Cole Sillinger	$2,250,000 (2)
-Salary Remaining :	$2,250,000
-Salary Average :	$2,250,000
-Salary Average Remaining :	$2,250,000
Oliver Kylington (1 Way Contract)	$2,250,000 (1)
-Salary Remaining :	$2,250,000
-Salary Average :	$2,250,000
-Salary Average Remaining :	$2,250,000
Jordan Harris	$2,000,000 (2)
-Salary Remaining :	$2,000,000
-Salary Average :	$842,500
-Salary Average Remaining :	$842,500
Dustin Wolf	$1,800,000 (1)
-Salary Remaining :	$1,800,000
-Salary Average :	$1,800,000
-Salary Average Remaining :	$1,800,000
Niko Mikkola (1 Way Contract)	$1,750,000 (2)
-Salary Remaining :	$1,750,000
-Salary Average :	$1,625,000
-Salary Average Remaining :	$1,625,000
Ross Johnston (1 Way Contract)	$1,100,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$1,100,000
-Salary Average :	$1,100,000
-Salary Average Remaining :	$1,100,000
William Eklund	$1,000,000 (1)
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
Tony DeAngelo (1 Way Contract)	$950,000 (1)
-Salary Remaining :	$950,000
-Salary Average :	$950,000
-Salary Average Remaining :	$950,000
Cayden Primeau	$950,000 (1)
-Salary Remaining :	$950,000
-Salary Average :	$950,000
-Salary Average Remaining :	$950,000
Logan Stankoven	$925,000 (2)
-Salary Remaining :	$925,000
-Salary Average :	$925,000
-Salary Average Remaining :	$925,000
Liam OBrien (1 Way Contract)	$900,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$900,000
-Salary Average :	$900,000
-Salary Average Remaining :	$900,000
Charles Hudon (1 Way Contract)	$900,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$900,000
-Salary Average :	$900,000
-Salary Average Remaining :	$900,000
Mason Jobst (1 Way Contract)	$900,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$900,000
-Salary Average :	$900,000
-Salary Average Remaining :	$900,000
Garrett Wilson (1 Way Contract)	$850,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$850,000
-Salary Average :	$850,000
-Salary Average Remaining :	$850,000
Grant Hutton	$775,000 (1)
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Paul Cotter	$775,000 (1)
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Total Pro Players	28
Salary Commitment
Year 2025 : $86,975,000
Year 2026 : $62,825,000
Year 2027 : $26,500,000
Year 2028 : $20,200,000
Salary Average Commitment
Year 2025 : $85,942,500
Year 2026 : $65,792,500
Year 2027 : $29,400,000
Year 2028 : $22,500,000
Salary Cap with 1 Way Contract
Year 2025 : $80,042,504
Year 2026 : $64,542,500
Year 2027 : $29,400,000
Year 2028 : $22,500,000

Farm Players Salaries
Christian Wolanin	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Kyle Burroughs	$100,000 (2)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Nate Danielson	$100,000 (3)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Gavin Brindley	$97,500 (3)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Matt Kiersted	$95,000 (1)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Joona Koppanen	$90,000 (1)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Dryden Hunt	$90,000 (1)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Georgii Merkulov	$90,000 (3)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Jacob Quillan	$90,000 (3)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Michael Buchinger	$87,500 (3)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Joseph Blandisi	$85,000 (1)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Alex Jefferies	$82,500 (2)
Salary Remaining :	$82,500
Salary Average :	$82,500
Salary Average Remaining :	$82,500
Filip Larsson	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Jorian Donovan	$80,000 (3)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Daylan Kuefler	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Matthew Maggio	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Ales Stezka	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Total Farm Players	17
Salary Commitment
Year 2025 : $1,505,000
Year 2026 : $807,500
Year 2027 : $545,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,505,000
Year 2026 : $807,500
Year 2027 : $545,000
Year 2028 : $0

Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	MTS Centre
Level 1:	6000 - $150 - 0 - 0.00%
Level 2:	5000 - $100 - 0 - 0.00%
Level 3:	2000 - $75 - 0 - 0.00%
Level 4:	4000 - $50 - 0 - 0.00%
Luxury :	1000 - $300 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $0 - 0 - 0.00%
Farm Level 2:	1000 - $0 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$104,995,833
Pro Players Total Average Salaries	$101,312,500
Farm Players Total Salaries	$1,991,667
Farm Players Total Average Salaries	$1,991,667
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$0
Farm Salary Cap To Date	$0
Current Bank Account	$19,946,750
Projected Bank Account	$19,946,750

Pro Players Salaries
Sam Reinhart (1 Way Contract)	$12,000,000 (5)
-Salary Remaining :	$12,000,000
-Salary Average :	$9,666,667
-Salary Average Remaining :	$9,666,667
Tage Thompson (1 Way Contract)	$8,500,000 (6)
-Salary Remaining :	$8,500,000
-Salary Average :	$8,500,000
-Salary Average Remaining :	$8,500,000
Connor Hellebuyck (1 Way Contract)	$8,500,000 (6)
-Salary Remaining :	$8,500,000
-Salary Average :	$8,500,000
-Salary Average Remaining :	$8,500,000
Brock Nelson (1 Way Contract)	$7,500,000 (3)
-Salary Remaining :	$7,500,000
-Salary Average :	$7,500,000
-Salary Average Remaining :	$7,500,000
Pierre-Luc Dubois (1 Way Contract)	$7,000,000 (5)
-Salary Remaining :	$7,000,000
-Salary Average :	$7,500,000
-Salary Average Remaining :	$7,500,000
Mike Matheson (1 Way Contract)	$6,500,000 (1)
-Salary Remaining :	$6,500,000
-Salary Average :	$4,875,000
-Salary Average Remaining :	$4,875,000
Zach Hyman (1 Way Contract)	$6,425,000 (3)
-Salary Remaining :	$6,425,000
-Salary Average :	$5,500,000
-Salary Average Remaining :	$5,500,000
Sean Durzi (1 Way Contract)	$6,000,000 (4)
-Salary Remaining :	$6,000,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$6,000,000
Devon Toews (1 Way Contract)	$5,437,500 (6)
-Salary Remaining :	$5,437,500
-Salary Average :	$5,437,500
-Salary Average Remaining :	$5,437,500
Josh Morrissey (1 Way Contract)	$4,800,000 (3)
-Salary Remaining :	$4,800,000
-Salary Average :	$6,250,000
-Salary Average Remaining :	$6,250,000
Alex Tuch (1 Way Contract)	$4,750,000 (1)
-Salary Remaining :	$4,750,000
-Salary Average :	$4,750,000
-Salary Average Remaining :	$4,750,000
Mikael Backlund (1 Way Contract)	$4,500,000 (1)
-Salary Remaining :	$4,500,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$4,500,000
Ivan Barbashev (1 Way Contract)	$3,800,000 (2)
-Salary Remaining :	$3,800,000
-Salary Average :	$3,800,000
-Salary Average Remaining :	$3,800,000
Pius Suter (1 Way Contract)	$3,000,000 (3)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Jake Evans (1 Way Contract)	$2,850,000 (4)
-Salary Remaining :	$2,850,000
-Salary Average :	$2,850,000
-Salary Average Remaining :	$2,850,000
Kaedan Korczak	$2,500,000 (1)
-Salary Remaining :	$2,500,000
-Salary Average :	$1,750,000
-Salary Average Remaining :	$1,750,000
Calvin Pickard	$2,200,000 (1)
-Salary Remaining :	$2,200,000
-Salary Average :	$2,200,000
-Salary Average Remaining :	$2,200,000
Declan Chisholm	$2,083,333 (6)
-Salary Remaining :	$2,083,333
-Salary Average :	$2,083,333
-Salary Average Remaining :	$2,083,333
Victor Olofsson (1 Way Contract)	$1,250,000 (2)
-Salary Remaining :	$1,250,000
-Salary Average :	$1,250,000
-Salary Average Remaining :	$1,250,000
Jiri Kulich	$975,000 (1)
-Salary Remaining :	$975,000
-Salary Average :	$975,000
-Salary Average Remaining :	$975,000
Michael Pezzetta (1 Way Contract)	$950,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$950,000
-Salary Average :	$950,000
-Salary Average Remaining :	$950,000
Jayden Struble	$925,000 (1)
-Salary Remaining :	$925,000
-Salary Average :	$925,000
-Salary Average Remaining :	$925,000
Jet Greaves (1 Way Contract)	$900,000 (2)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$900,000
-Salary Average :	$900,000
-Salary Average Remaining :	$900,000
Lukas Rousek (1 Way Contract)	$850,000 (2)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$850,000
-Salary Average :	$850,000
-Salary Average Remaining :	$850,000
Domenic DiVincentiis	$800,000 (3)
-Salary Remaining :	$800,000
-Salary Average :	$800,000
-Salary Average Remaining :	$800,000
Total Pro Players	25
Salary Commitment
Year 2025 : $104,995,833
Year 2026 : $79,945,833
Year 2027 : $70,370,833
Year 2028 : $50,370,833
Salary Average Commitment
Year 2025 : $101,312,500
Year 2026 : $80,387,500
Year 2027 : $73,587,500
Year 2028 : $50,537,500
Salary Cap with 1 Way Contract
Year 2025 : $98,612,504
Year 2026 : $78,637,504
Year 2027 : $73,587,500
Year 2028 : $50,537,500

Farm Players Salaries
Matt Murray	$240,000 (3)
Salary Remaining :	$240,000
Salary Average :	$240,000
Salary Average Remaining :	$240,000
Zachary Bolduc	$97,500 (2)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Carson Lambos	$97,500 (2)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Luke Tuch	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Fraser Minten	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Filip Mesar	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Jakub Dvorak	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Elias Salomonsson	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Riley Kidney	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Owen Beck	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Danny Zhilkin	$87,500 (2)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Dmitri Kuzmin	$87,500 (2)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Ondrej Becher	$87,500 (3)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Alex Barre-Boulet	$86,667 (1)
Salary Remaining :	$86,667
Salary Average :	$86,667
Salary Average Remaining :	$86,667
Ilya Solovyov	$85,000 (1)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Jared Davidson	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Jesse Ylonen	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Fabian Wagner	$80,000 (3)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Tyrel Bauer	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Mathias Emilio Pettersen	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Brandon Gignac	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Total Farm Players	21
Salary Commitment
Year 2025 : $1,991,667
Year 2026 : $1,425,000
Year 2027 : $870,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,991,667
Year 2026 : $1,425,000
Year 2027 : $870,000
Year 2028 : $0

Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Crypto Arena
Level 1:	6000 - $150 - 0 - 0.00%
Level 2:	5000 - $100 - 0 - 0.00%
Level 3:	2000 - $75 - 0 - 0.00%
Level 4:	4000 - $50 - 0 - 0.00%
Luxury :	1000 - $300 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $0 - 0 - 0.00%
Farm Level 2:	1000 - $0 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$72,400,000
Pro Players Total Average Salaries	$70,600,000
Farm Players Total Salaries	$2,202,500
Farm Players Total Average Salaries	$2,200,000
Coaches Total Salaries	$4,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$0
Farm Salary Cap To Date	$0
Current Bank Account	$76,038,975
Projected Bank Account	$76,038,975

Pro Players Salaries
Anze Kopitar (1 Way Contract)	$8,000,000 (2)
-Salary Remaining :	$8,000,000
-Salary Average :	$8,000,000
-Salary Average Remaining :	$8,000,000
Quinton Byfield	$7,000,000 (7)
-Salary Remaining :	$7,000,000
-Salary Average :	$7,000,000
-Salary Average Remaining :	$7,000,000
Brady Skjei (1 Way Contract)	$6,500,000 (7)
-Salary Remaining :	$6,500,000
-Salary Average :	$5,250,000
-Salary Average Remaining :	$5,250,000
Jamie Benn (1 Way Contract)	$6,000,000 (1)
-Salary Remaining :	$6,000,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$6,000,000
Noah Cates (1 Way Contract)	$5,000,000 (6)
-Salary Remaining :	$5,000,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$5,000,000
Conor Garland (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$5,000,000
-Salary Average :	$4,950,000
-Salary Average Remaining :	$4,950,000
Lawson Crouse (1 Way Contract)	$4,800,000 (2)
-Salary Remaining :	$4,800,000
-Salary Average :	$4,300,000
-Salary Average Remaining :	$4,300,000
Tomas Tatar (1 Way Contract)	$4,000,000 (1)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Petr Mrazek (1 Way Contract)	$4,000,000 (2)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Luke Schenn (1 Way Contract)	$4,000,000 (2)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Gabriel Vilardi (1 Way Contract)	$4,000,000 (2)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Nick Seeler (1 Way Contract)	$2,750,000 (3)
-Salary Remaining :	$2,750,000
-Salary Average :	$2,750,000
-Salary Average Remaining :	$2,750,000
Jack Drury	$2,500,000 (2)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Samuel Blais (1 Way Contract)	$1,500,000 (1)
-1 Way Contract Salary Cap :	$250,000
-1 Way Contract Salary Cap Remaining :	$250,000
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Bobby Brink	$1,100,000 (1)
-Salary Remaining :	$1,100,000
-Salary Average :	$1,100,000
-Salary Average Remaining :	$1,100,000
Brandt Clarke	$1,000,000 (2)
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
Phillip Di Giuseppe	$1,000,000 (2)
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
Matvei Michkov	$1,000,000 (3)
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
A.J. Greer (1 Way Contract)	$900,000 (1)
-Salary Remaining :	$900,000
-Salary Average :	$900,000
-Salary Average Remaining :	$900,000
Jakub Dobes	$800,000 (1)
-Salary Remaining :	$800,000
-Salary Average :	$800,000
-Salary Average Remaining :	$800,000
Spencer Stastney	$775,000 (2)
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Zach Metsa	$775,000 (3)
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Total Pro Players	22
Salary Commitment
Year 2025 : $72,400,000
Year 2026 : $50,200,000
Year 2027 : $23,025,000
Year 2028 : $18,500,000
Salary Average Commitment
Year 2025 : $70,600,000
Year 2026 : $51,350,000
Year 2027 : $21,775,000
Year 2028 : $17,250,000
Salary Cap with 1 Way Contract
Year 2025 : $69,350,000
Year 2026 : $51,350,000
Year 2027 : $21,775,000
Year 2028 : $17,250,000

Farm Players Salaries
Kirby Dach	$220,000 (3)
Salary Remaining :	$220,000
Salary Average :	$220,000
Salary Average Remaining :	$220,000
Trevor Carrick	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Ronnie Attard	$95,000 (1)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Jaret Anderson-Dolan	$95,000 (1)
Salary Remaining :	$95,000
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Adam Engstrom	$87,500 (3)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Ryder Korczak	$87,500 (2)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Bryce McConnell-Barker	$87,500 (3)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Noel Hoefenmayer	$85,000 (1)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Dylan Garand	$82,500 (1)
Salary Remaining :	$82,500
Salary Average :	$82,500
Salary Average Remaining :	$82,500
Sean Farrell	$82,500 (1)
Salary Remaining :	$82,500
Salary Average :	$82,500
Salary Average Remaining :	$82,500
Angus Booth	$82,500 (3)
Salary Remaining :	$82,500
Salary Average :	$82,500
Salary Average Remaining :	$82,500
Thomas Milic	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Rory Kerins	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Aatu Jamsen	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Martin Chromiak	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Kaleb Lawrence	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Atley Calvert	$77,500 (3)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Pavol Regenda	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Justen Close	$77,500 (3)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Robbie Russo	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Chase Priskie	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Cavan Fitzgerald	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
James Stefan	$77,500 (3)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Victor Ostman	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Gleb Veremyev	$77,500 (3)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Total Farm Players	25
Salary Commitment
Year 2025 : $2,202,500
Year 2026 : $1,192,500
Year 2027 : $787,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,200,000
Year 2026 : $1,192,500
Year 2027 : $787,500
Year 2028 : $0

Kraken

Arena Capacity - Ticket Price Attendance - %
Arena Name	Climate Pledge Arena
Level 1:	6000 - $150 - 0 - 0.00%
Level 2:	5000 - $100 - 0 - 0.00%
Level 3:	2000 - $75 - 0 - 0.00%
Level 4:	4000 - $50 - 0 - 0.00%
Luxury :	1000 - $300 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $0 - 0 - 0.00%
Farm Level 2:	1000 - $0 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$101,575,000
Pro Players Total Average Salaries	$104,457,143
Farm Players Total Salaries	$1,795,000
Farm Players Total Average Salaries	$1,795,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$1,150,000
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$0
Farm Salary Cap To Date	$0
Current Bank Account	$30,707,134
Projected Bank Account	$30,707,134

Pro Players Salaries
Seth Jones (1 Way Contract)	$10,500,000 (5)
-Salary Remaining :	$10,500,000
-Salary Average :	$9,500,000
-Salary Average Remaining :	$9,500,000
Cale Makar (1 Way Contract)	$8,700,000 (2)
-Salary Remaining :	$8,700,000
-Salary Average :	$9,000,000
-Salary Average Remaining :	$9,000,000
Vince Dunn (1 Way Contract)	$6,000,000 (2)
-Salary Remaining :	$6,000,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$6,000,000
Brad Marchand (1 Way Contract)	$6,000,000 (1)
-Salary Remaining :	$6,000,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$6,000,000
Ryan Nugent-Hopkins (1 Way Contract)	$6,000,000 (4)
-Salary Remaining :	$6,000,000
-Salary Average :	$5,125,000
-Salary Average Remaining :	$5,125,000
Vincent Trocheck (1 Way Contract)	$6,000,000 (4)
-Salary Remaining :	$6,000,000
-Salary Average :	$5,625,000
-Salary Average Remaining :	$5,625,000
Mikael Granlund (1 Way Contract)	$5,500,000 (3)
-Salary Remaining :	$5,500,000
-Salary Average :	$5,500,000
-Salary Average Remaining :	$5,500,000
Adam Larsson (1 Way Contract)	$5,300,000 (4)
-Salary Remaining :	$5,300,000
-Salary Average :	$5,300,000
-Salary Average Remaining :	$5,300,000
Jake DeBrusk (1 Way Contract)	$4,500,000 (4)
-Salary Remaining :	$4,500,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$4,500,000
Connor Brown (1 Way Contract)	$4,400,000 (1)
-Salary Remaining :	$4,400,000
-Salary Average :	$4,400,000
-Salary Average Remaining :	$4,400,000
Jack Roslovic (1 Way Contract)	$4,250,000 (2)
-Salary Remaining :	$4,250,000
-Salary Average :	$4,250,000
-Salary Average Remaining :	$4,250,000
Jared McCann (1 Way Contract)	$4,250,000 (2)
-Salary Remaining :	$4,250,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$5,000,000
Ryan McDonagh (1 Way Contract)	$4,200,000 (1)
-Salary Remaining :	$4,200,000
-Salary Average :	$6,750,000
-Salary Average Remaining :	$6,750,000
Matty Beniers	$4,000,000 (1)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Warren Foegele (1 Way Contract)	$3,500,000 (3)
-Salary Remaining :	$3,500,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,500,000
Miles Wood (1 Way Contract)	$2,500,000 (4)
-1 Way Contract Salary Cap :	$1,250,000
-1 Way Contract Salary Cap Remaining :	$1,250,000
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Brett Kulak (1 Way Contract)	$2,250,000 (1)
-Salary Remaining :	$2,250,000
-Salary Average :	$2,750,000
-Salary Average Remaining :	$2,750,000
Mackenzie Blackwood	$2,000,000 (1)
-Salary Remaining :	$2,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$2,000,000
Colton Sissons (1 Way Contract)	$1,825,000 (1)
-Salary Remaining :	$1,825,000
-Salary Average :	$2,857,143
-Salary Average Remaining :	$2,857,143
Mattias Janmark (1 Way Contract)	$1,500,000 (2)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Jonathan Quick (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Curtis Lazar (1 Way Contract)	$1,300,000 (3)
-1 Way Contract Salary Cap :	$50,000
-1 Way Contract Salary Cap Remaining :	$50,000
-Salary Remaining :	$1,300,000
-Salary Average :	$1,300,000
-Salary Average Remaining :	$1,300,000
Dylan Holloway	$1,200,000 (1)
-Salary Remaining :	$1,200,000
-Salary Average :	$1,200,000
-Salary Average Remaining :	$1,200,000
Ty Emberson	$1,200,000 (2)
-Salary Remaining :	$1,200,000
-Salary Average :	$1,200,000
-Salary Average Remaining :	$1,200,000
Troy Stecher (1 Way Contract)	$1,200,000 (3)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$1,200,000
-Salary Average :	$1,200,000
-Salary Average Remaining :	$1,200,000
Josh Brown (1 Way Contract)	$1,000,000 (2)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
Tye Kartye	$1,000,000 (2)
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
Total Pro Players	27
Salary Commitment
Year 2025 : $101,575,000
Year 2026 : $68,450,000
Year 2027 : $39,550,000
Year 2028 : $27,550,000
Salary Average Commitment
Year 2025 : $104,457,143
Year 2026 : $73,000,000
Year 2027 : $44,050,000
Year 2028 : $32,550,000
Salary Cap with 1 Way Contract
Year 2025 : $99,757,144
Year 2026 : $68,300,000
Year 2027 : $40,350,000
Year 2028 : $31,300,000

Farm Players Salaries
Gustav Olofsson	$200,000 (1)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
Noah Philp	$125,000 (3)
Salary Remaining :	$125,000
Salary Average :	$125,000
Salary Average Remaining :	$125,000
Cameron Hughes	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Cam Dineen	$100,000 (2)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Matt Savoie	$100,000 (3)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Phil Kemp	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Zach Benson	$100,000 (2)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Luke Henman	$95,000 (1)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Jakub Skarek	$95,000 (1)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Francesco Pinelli	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Connor Ungar	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Jani Nyman	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Niklas Kokko	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Ty Nelson	$87,500 (3)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
David Goyette	$87,500 (3)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Jacob Melanson	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Samuel Poulin	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Dillon Heatherington	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Total Farm Players	18
Salary Commitment
Year 2025 : $1,795,000
Year 2026 : $1,050,000
Year 2027 : $585,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,795,000
Year 2026 : $1,050,000
Year 2027 : $585,000
Year 2028 : $0

Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	St. Pete Times Forum
Level 1:	6000 - $150 - 0 - 0.00%
Level 2:	5000 - $100 - 0 - 0.00%
Level 3:	2000 - $75 - 0 - 0.00%
Level 4:	4000 - $50 - 0 - 0.00%
Luxury :	1000 - $300 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $0 - 0 - 0.00%
Farm Level 2:	1000 - $0 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$82,725,000
Pro Players Total Average Salaries	$84,750,000
Farm Players Total Salaries	$2,985,000
Farm Players Total Average Salaries	$2,985,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$1,475,000
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$0
Farm Salary Cap To Date	$0
Current Bank Account	$78,108,327
Projected Bank Account	$78,108,327

Pro Players Salaries
Drew DeRidder (1 Way Contract)	$15,000,000 (1)
-1 Way Contract Salary Cap :	$13,750,000
-1 Way Contract Salary Cap Remaining :	$13,750,000
-Salary Remaining :	$15,000,000
-Salary Average :	$15,000,000
-Salary Average Remaining :	$15,000,000
Jonathan Huberdeau (1 Way Contract)	$7,875,000 (6)
-Salary Remaining :	$7,875,000
-Salary Average :	$7,875,000
-Salary Average Remaining :	$7,875,000
Linus Ullmark (1 Way Contract)	$7,250,000 (4)
-Salary Remaining :	$7,250,000
-Salary Average :	$7,250,000
-Salary Average Remaining :	$7,250,000
Steven Stamkos (1 Way Contract)	$6,000,000 (1)
-Salary Remaining :	$6,000,000
-Salary Average :	$8,000,000
-Salary Average Remaining :	$8,000,000
Dylan Cozens	$4,750,000 (2)
-Salary Remaining :	$4,750,000
-Salary Average :	$4,750,000
-Salary Average Remaining :	$4,750,000
Anthony Beauvillier (1 Way Contract)	$4,500,000 (3)
-Salary Remaining :	$4,500,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$4,500,000
Chris Tanev (1 Way Contract)	$4,000,000 (2)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Shane Pinto (1 Way Contract)	$3,550,000 (1)
-Salary Remaining :	$3,550,000
-Salary Average :	$3,550,000
-Salary Average Remaining :	$3,550,000
Fabian Zetterlund (1 Way Contract)	$3,500,000 (3)
-Salary Remaining :	$3,500,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,500,000
Dylan DeMelo (1 Way Contract)	$3,450,000 (2)
-Salary Remaining :	$3,450,000
-Salary Average :	$3,450,000
-Salary Average Remaining :	$3,450,000
Rasmus Sandin (1 Way Contract)	$3,250,000 (2)
-Salary Remaining :	$3,250,000
-Salary Average :	$3,250,000
-Salary Average Remaining :	$3,250,000
Simon Holmstrom	$3,000,000 (2)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Nick Paul (1 Way Contract)	$3,000,000 (4)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,150,000
-Salary Average Remaining :	$3,150,000
Jamie Drysdale (1 Way Contract)	$2,300,000 (2)
-Salary Remaining :	$2,300,000
-Salary Average :	$2,300,000
-Salary Average Remaining :	$2,300,000
Brett Howden (1 Way Contract)	$2,250,000 (3)
-Salary Remaining :	$2,250,000
-Salary Average :	$2,125,000
-Salary Average Remaining :	$2,125,000
Alexandar Georgiev (1 Way Contract)	$2,125,000 (1)
-Salary Remaining :	$2,125,000
-Salary Average :	$2,125,000
-Salary Average Remaining :	$2,125,000
Jordan Spence	$2,000,000 (4)
-Salary Remaining :	$2,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$2,000,000
Darren Raddysh	$1,150,000 (4)
-Salary Remaining :	$1,150,000
-Salary Average :	$1,150,000
-Salary Average Remaining :	$1,150,000
Shane Wright	$1,000,000 (2)
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
Ridly Greig	$975,000 (1)
-Salary Remaining :	$975,000
-Salary Average :	$975,000
-Salary Average Remaining :	$975,000
Tyler Kleven	$925,000 (1)
-Salary Remaining :	$925,000
-Salary Average :	$925,000
-Salary Average Remaining :	$925,000
Alex Laferriere	$875,000 (1)
-Salary Remaining :	$875,000
-Salary Average :	$875,000
-Salary Average Remaining :	$875,000
Total Pro Players	22
Salary Commitment
Year 2025 : $82,725,000
Year 2026 : $52,525,000
Year 2027 : $30,525,000
Year 2028 : $20,775,000
Salary Average Commitment
Year 2025 : $84,750,000
Year 2026 : $53,300,000
Year 2027 : $31,550,000
Year 2028 : $21,425,000
Salary Cap with 1 Way Contract
Year 2025 : $83,500,000
Year 2026 : $53,300,000
Year 2027 : $31,550,000
Year 2028 : $21,425,000

Farm Players Salaries
Jack Quinn	$225,000 (2)
Salary Remaining :	$225,000
Salary Average :	$225,000
Salary Average Remaining :	$225,000
Arthur Kaliyev	$200,000 (2)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
Lukas Reichel	$150,000 (1)
Salary Remaining :	$150,000
Salary Average :	$150,000
Salary Average Remaining :	$150,000
Alexander Holtz	$125,000 (2)
Salary Remaining :	$125,000
Salary Average :	$125,000
Salary Average Remaining :	$125,000
Ville Heinola	$110,000 (1)
Salary Remaining :	$110,000
Salary Average :	$110,000
Salary Average Remaining :	$110,000
Tyler Boucher	$100,000 (2)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Isaak Phillips	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Maxwell Crozier	$97,500 (1)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Brad Lambert	$97,500 (2)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Filip Bystedt	$97,500 (3)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Hendrix Lapierre	$97,500 (1)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Mavrik Bourque	$97,500 (1)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Maxence Guenette	$95,000 (1)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Elmer Soderblom	$95,000 (1)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Yan Kuznetsov	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Samuel Helenius	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Jack Finley	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Yegor Sokolov	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Seamus Casey	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Cam Lund	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
William Wallinder	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Dylan Peterson	$87,500 (2)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Isaiah George	$82,500 (3)
Salary Remaining :	$82,500
Salary Average :	$82,500
Salary Average Remaining :	$82,500
Dyllan Gill	$80,000 (3)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Declan Carlile	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Ty Young	$80,000 (3)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Parker Bell	$80,000 (3)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Aku Raty	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Anson Thornton	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Total Farm Players	29
Salary Commitment
Year 2025 : $2,985,000
Year 2026 : $1,532,500
Year 2027 : $605,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,985,000
Year 2026 : $1,532,500
Year 2027 : $605,000
Year 2028 : $0

Mammoth

Arena Capacity - Ticket Price Attendance - %
Arena Name	Delta Center
Level 1:	6000 - $150 - 0 - 0.00%
Level 2:	5000 - $100 - 0 - 0.00%
Level 3:	2000 - $75 - 0 - 0.00%
Level 4:	4000 - $50 - 0 - 0.00%
Luxury :	1000 - $300 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $0 - 0 - 0.00%
Farm Level 2:	1000 - $0 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$77,350,000
Pro Players Total Average Salaries	$79,475,000
Farm Players Total Salaries	$2,092,500
Farm Players Total Average Salaries	$2,092,500
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$8,125,000
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$0
Farm Salary Cap To Date	$0
Current Bank Account	$54,157,691
Projected Bank Account	$54,157,691

Pro Players Salaries
Robert Bortuzzo (1 Way Contract)	$15,000,000 (1)
-Salary Remaining :	$15,000,000
-Salary Average :	$15,000,000
-Salary Average Remaining :	$15,000,000
Kyle Clifford (1 Way Contract)	$15,000,000 (1)
-1 Way Contract Salary Cap :	$13,750,000
-1 Way Contract Salary Cap Remaining :	$13,750,000
-Salary Remaining :	$15,000,000
-Salary Average :	$15,000,000
-Salary Average Remaining :	$15,000,000
Barrett Hayton	$7,500,000 (8)
-Salary Remaining :	$7,500,000
-Salary Average :	$7,500,000
-Salary Average Remaining :	$7,500,000
Marc-Edouard Vlasic (1 Way Contract)	$5,500,000 (1)
-Salary Remaining :	$5,500,000
-Salary Average :	$7,000,000
-Salary Average Remaining :	$7,000,000
Josh Anderson (1 Way Contract)	$5,000,000 (2)
-Salary Remaining :	$5,000,000
-Salary Average :	$5,500,000
-Salary Average Remaining :	$5,500,000
Connor Zary	$3,500,000 (2)
-Salary Remaining :	$3,500,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,500,000
Tobias Bjornfot (1 Way Contract)	$3,000,000 (1)
-1 Way Contract Salary Cap :	$1,750,000
-1 Way Contract Salary Cap Remaining :	$1,750,000
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Pierre-Olivier Joseph (1 Way Contract)	$2,500,000 (5)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Adam Boqvist (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$2,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$2,000,000
Carl Grundstrom (1 Way Contract)	$2,000,000 (3)
-Salary Remaining :	$2,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$2,000,000
Akira Schmid	$1,500,000 (1)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Michael DiPietro (1 Way Contract)	$1,500,000 (4)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Nico Daws (1 Way Contract)	$1,275,000 (1)
-Salary Remaining :	$1,275,000
-Salary Average :	$1,275,000
-Salary Average Remaining :	$1,275,000
Sam Lafferty (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$1,000,000
-Salary Average :	$1,125,000
-Salary Average Remaining :	$1,125,000
Samuel Fagemo (1 Way Contract)	$1,000,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
Logan Cooley	$1,000,000 (2)
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
Conor Geekie	$1,000,000 (3)
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
Shakir Mukhamadullin	$975,000 (1)
-Salary Remaining :	$975,000
-Salary Average :	$975,000
-Salary Average Remaining :	$975,000
Dylan Guenther	$975,000 (1)
-Salary Remaining :	$975,000
-Salary Average :	$975,000
-Salary Average Remaining :	$975,000
Maveric Lamoureux	$975,000 (3)
-Salary Remaining :	$975,000
-Salary Average :	$975,000
-Salary Average Remaining :	$975,000
Liam Foudy	$950,000 (1)
-Salary Remaining :	$950,000
-Salary Average :	$950,000
-Salary Average Remaining :	$950,000
Marat Khusnutdinov	$925,000 (1)
-Salary Remaining :	$925,000
-Salary Average :	$925,000
-Salary Average Remaining :	$925,000
Alex Turcotte	$875,000 (1)
-Salary Remaining :	$875,000
-Salary Average :	$875,000
-Salary Average Remaining :	$875,000
Emil Lilleberg	$825,000 (1)
-Salary Remaining :	$825,000
-Salary Average :	$825,000
-Salary Average Remaining :	$825,000
Jake Leschyshyn	$800,000 (3)
-Salary Remaining :	$800,000
-Salary Average :	$800,000
-Salary Average Remaining :	$800,000
Wyatte Wylie (1 Way Contract)	$775,000 (1)
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Total Pro Players	26
Salary Commitment
Year 2025 : $77,350,000
Year 2026 : $26,275,000
Year 2027 : $16,275,000
Year 2028 : $11,500,000
Salary Average Commitment
Year 2025 : $79,475,000
Year 2026 : $28,275,000
Year 2027 : $16,275,000
Year 2028 : $11,500,000
Salary Cap with 1 Way Contract
Year 2025 : $75,975,000
Year 2026 : $28,275,000
Year 2027 : $16,275,000
Year 2028 : $11,500,000

Farm Players Salaries
Jonathan Lekkerimaki	$100,000 (3)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Vadim Zherenko	$100,000 (2)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Henrik Tikkanen	$100,000 (2)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Jacob Perreault	$100,000 (2)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Corson Ceulemans	$97,500 (2)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Samuel Honzek	$97,500 (3)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Oliver Kapanen	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Nikita Chibrikov	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Anton Wahlberg	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Josh Doan	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Julian Lutz	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Artyom Duda	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Aleksi Heimosalmi	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Samuel Savoie	$87,500 (3)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Miko Matikka	$87,500 (3)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Simon Robertsson	$87,500 (2)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
John Farinacci	$87,500 (1)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Topi Niemela	$87,500 (1)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Christoffer Sedoff	$85,000 (2)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Avery Hayes	$85,000 (2)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Tyler Brennan	$82,500 (2)
Salary Remaining :	$82,500
Salary Average :	$82,500
Salary Average Remaining :	$82,500
Maksymilian Szuber	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Sam Lipkin	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Total Farm Players	23
Salary Commitment
Year 2025 : $2,092,500
Year 2026 : $1,825,000
Year 2027 : $650,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,092,500
Year 2026 : $1,825,000
Year 2027 : $650,000
Year 2028 : $0

Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Centre
Level 1:	6000 - $150 - 0 - 0.00%
Level 2:	5000 - $100 - 0 - 0.00%
Level 3:	2000 - $75 - 0 - 0.00%
Level 4:	4000 - $50 - 0 - 0.00%
Luxury :	1000 - $300 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $0 - 0 - 0.00%
Farm Level 2:	1000 - $0 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$102,335,000
Pro Players Total Average Salaries	$100,616,667
Farm Players Total Salaries	$1,877,500
Farm Players Total Average Salaries	$1,877,500
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$0
Farm Salary Cap To Date	$0
Current Bank Account	$34,776,225
Projected Bank Account	$34,776,225

Pro Players Salaries
Auston Matthews (1 Way Contract)	$11,500,000 (7)
-Salary Remaining :	$11,500,000
-Salary Average :	$11,500,000
-Salary Average Remaining :	$11,500,000
Mitch Marner (1 Way Contract)	$11,000,000 (5)
-Salary Remaining :	$11,000,000
-Salary Average :	$11,000,000
-Salary Average Remaining :	$11,000,000
William Nylander (1 Way Contract)	$10,000,000 (7)
-Salary Remaining :	$10,000,000
-Salary Average :	$10,000,000
-Salary Average Remaining :	$10,000,000
Andrei Vasilevskiy (1 Way Contract)	$9,000,000 (3)
-Salary Remaining :	$9,000,000
-Salary Average :	$9,500,000
-Salary Average Remaining :	$9,500,000
Morgan Rielly (1 Way Contract)	$8,000,000 (5)
-Salary Remaining :	$8,000,000
-Salary Average :	$7,500,000
-Salary Average Remaining :	$7,500,000
Nazem Kadri (1 Way Contract)	$7,000,000 (4)
-Salary Remaining :	$7,000,000
-Salary Average :	$7,000,000
-Salary Average Remaining :	$7,000,000
Erik Cernak (1 Way Contract)	$6,760,000 (6)
-Salary Remaining :	$6,760,000
-Salary Average :	$5,200,000
-Salary Average Remaining :	$5,200,000
Brandon Hagel (1 Way Contract)	$5,600,000 (4)
-Salary Remaining :	$5,600,000
-Salary Average :	$5,600,000
-Salary Average Remaining :	$5,600,000
Adrian Kempe (1 Way Contract)	$5,500,000 (1)
-Salary Remaining :	$5,500,000
-Salary Average :	$5,500,000
-Salary Average Remaining :	$5,500,000
Rasmus Andersson (1 Way Contract)	$4,550,000 (1)
-Salary Remaining :	$4,550,000
-Salary Average :	$4,550,000
-Salary Average Remaining :	$4,550,000
Brandon Carlo (1 Way Contract)	$4,200,000 (2)
-Salary Remaining :	$4,200,000
-Salary Average :	$4,100,000
-Salary Average Remaining :	$4,100,000
David Savard (1 Way Contract)	$3,875,000 (3)
-Salary Remaining :	$3,875,000
-Salary Average :	$3,875,000
-Salary Average Remaining :	$3,875,000
Lars Eller (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$2,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$2,000,000
Ilya Samsonov (1 Way Contract)	$1,500,000 (3)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Evgenii Dadonov (1 Way Contract)	$1,500,000 (2)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Nico Sturm (1 Way Contract)	$1,000,000 (2)
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
William Carrier (1 Way Contract)	$950,000 (1)
-Salary Remaining :	$950,000
-Salary Average :	$950,000
-Salary Average Remaining :	$950,000
Uvis Balinskis	$950,000 (2)
-Salary Remaining :	$950,000
-Salary Average :	$891,667
-Salary Average Remaining :	$891,667
Tanner Pearson (1 Way Contract)	$950,000 (1)
-Salary Remaining :	$950,000
-Salary Average :	$950,000
-Salary Average Remaining :	$950,000
Michael McCarron	$850,000 (3)
-Salary Remaining :	$850,000
-Salary Average :	$850,000
-Salary Average Remaining :	$850,000
Jordan Greenway (1 Way Contract)	$850,000 (3)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$850,000
-Salary Average :	$850,000
-Salary Average Remaining :	$850,000
Jacob Bryson (1 Way Contract)	$850,000 (3)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$850,000
-Salary Average :	$850,000
-Salary Average Remaining :	$850,000
Christian Fischer (1 Way Contract)	$850,000 (2)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$850,000
-Salary Average :	$850,000
-Salary Average Remaining :	$850,000
Ian McKinnon (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Tyler Wotherspoon (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Ryan Shea	$775,000 (1)
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Kevin Mandolese (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Total Pro Players	27
Salary Commitment
Year 2025 : $102,335,000
Year 2026 : $79,496,000
Year 2027 : $69,081,000
Year 2028 : $55,156,000
Salary Average Commitment
Year 2025 : $100,616,667
Year 2026 : $83,566,667
Year 2027 : $75,225,000
Year 2028 : $57,800,000
Salary Cap with 1 Way Contract
Year 2025 : $95,741,664
Year 2026 : $81,016,664
Year 2027 : $73,525,000
Year 2028 : $57,800,000

Farm Players Salaries
Logan OConnor	$250,000 (2)
Salary Remaining :	$250,000
Salary Average :	$250,000
Salary Average Remaining :	$250,000
Mathew Dumba	$112,500 (2)
Salary Remaining :	$112,500
Salary Average :	$112,500
Salary Average Remaining :	$112,500
Chaz Lucius	$97,500 (2)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Jake Christiansen	$95,000 (2)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Roni Hirvonen	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Jayden Grubbe	$87,500 (2)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Nick Abruzzese	$85,000 (2)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Dominik Shine	$85,000 (2)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Ben McCartney	$85,000 (2)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Nick DeSimone	$85,000 (1)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Jake Bischoff	$85,000 (2)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
William Villeneuve	$82,500 (1)
Salary Remaining :	$82,500
Salary Average :	$82,500
Salary Average Remaining :	$82,500
Dennis Hildeby	$82,500 (1)
Salary Remaining :	$82,500
Salary Average :	$82,500
Salary Average Remaining :	$82,500
Nikita Grebyonkin	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Ryan Tverberg	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Artur Akhtyamov	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Vyacheslav Peksa	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Joe Hicketts	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Joey Anderson	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Curtis Douglas	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Total Farm Players	20
Salary Commitment
Year 2025 : $1,877,500
Year 2026 : $1,222,500
Year 2027 : $0
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,877,500
Year 2026 : $1,222,500
Year 2027 : $0
Year 2028 : $0

Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rexall Place
Level 1:	6000 - $150 - 0 - 0.00%
Level 2:	5000 - $100 - 0 - 0.00%
Level 3:	2000 - $75 - 0 - 0.00%
Level 4:	4000 - $50 - 0 - 0.00%
Luxury :	1000 - $300 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $0 - 0 - 0.00%
Farm Level 2:	1000 - $0 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$57,984,500
Pro Players Total Average Salaries	$60,309,500
Farm Players Total Salaries	$1,930,000
Farm Players Total Average Salaries	$1,930,000
Coaches Total Salaries	$6,400,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$0
Farm Salary Cap To Date	$0
Current Bank Account	$45,696,333
Projected Bank Account	$45,696,333

Pro Players Salaries
Leon Draisaitl (1 Way Contract)	$13,437,500 (8)
-Salary Remaining :	$13,437,500
-Salary Average :	$13,437,500
-Salary Average Remaining :	$13,437,500
Connor McDavid (1 Way Contract)	$10,000,000 (1)
-Salary Remaining :	$10,000,000
-Salary Average :	$12,500,000
-Salary Average Remaining :	$12,500,000
J.T. Compher (1 Way Contract)	$5,000,000 (3)
-Salary Remaining :	$5,000,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$5,000,000
Dante Fabbro (1 Way Contract)	$4,000,000 (4)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Nils Lundkvist	$2,775,000 (1)
-Salary Remaining :	$2,775,000
-Salary Average :	$2,775,000
-Salary Average Remaining :	$2,775,000
Jake Bean (1 Way Contract)	$2,750,000 (1)
-Salary Remaining :	$2,750,000
-Salary Average :	$2,750,000
-Salary Average Remaining :	$2,750,000
Jack McBain	$2,222,000 (1)
-Salary Remaining :	$2,222,000
-Salary Average :	$2,222,000
-Salary Average Remaining :	$2,222,000
Jesper Boqvist (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$2,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$2,000,000
Teddy Blueger	$1,800,000 (3)
-Salary Remaining :	$1,800,000
-Salary Average :	$1,800,000
-Salary Average Remaining :	$1,800,000
Philip Tomasino	$1,750,000 (2)
-Salary Remaining :	$1,750,000
-Salary Average :	$1,750,000
-Salary Average Remaining :	$1,750,000
Mathieu Joseph (1 Way Contract)	$1,650,000 (1)
-Salary Remaining :	$1,650,000
-Salary Average :	$1,475,000
-Salary Average Remaining :	$1,475,000
Jonas Johansson	$1,250,000 (2)
-Salary Remaining :	$1,250,000
-Salary Average :	$1,250,000
-Salary Average Remaining :	$1,250,000
Kailer Yamamoto (1 Way Contract)	$1,000,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
Scott Morrow	$925,000 (2)
-Salary Remaining :	$925,000
-Salary Average :	$925,000
-Salary Average Remaining :	$925,000
Brock McGinn (1 Way Contract)	$900,000 (1)
-Salary Remaining :	$900,000
-Salary Average :	$900,000
-Salary Average Remaining :	$900,000
Erik Portillo	$875,000 (1)
-Salary Remaining :	$875,000
-Salary Average :	$875,000
-Salary Average Remaining :	$875,000
Colin Blackwell (1 Way Contract)	$850,000 (2)
-Salary Remaining :	$850,000
-Salary Average :	$850,000
-Salary Average Remaining :	$850,000
Anthony Richard	$850,000 (4)
-Salary Remaining :	$850,000
-Salary Average :	$850,000
-Salary Average Remaining :	$850,000
Angus Crookshank	$800,000 (1)
-Salary Remaining :	$800,000
-Salary Average :	$800,000
-Salary Average Remaining :	$800,000
Cam Atkinson (1 Way Contract)	$800,000 (1)
-Salary Remaining :	$800,000
-Salary Average :	$800,000
-Salary Average Remaining :	$800,000
Jan Jenik (1 Way Contract)	$800,000 (2)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$800,000
-Salary Average :	$800,000
-Salary Average Remaining :	$800,000
Jacob Moverare	$775,000 (1)
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Michael Carcone	$775,000 (1)
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Total Pro Players	23
Salary Commitment
Year 2025 : $57,984,500
Year 2026 : $32,662,500
Year 2027 : $25,087,500
Year 2028 : $18,287,500
Salary Average Commitment
Year 2025 : $60,309,500
Year 2026 : $32,662,500
Year 2027 : $25,087,500
Year 2028 : $18,287,500
Salary Cap with 1 Way Contract
Year 2025 : $58,509,500
Year 2026 : $31,862,500
Year 2027 : $25,087,500
Year 2028 : $18,287,500

Farm Players Salaries
Klim Kostin	$150,000 (1)
Salary Remaining :	$150,000
Salary Average :	$150,000
Salary Average Remaining :	$150,000
Ryan McAllister	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Isaac Poulter	$100,000 (2)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Xavier Bourgault	$97,500 (1)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Max Sasson	$95,000 (2)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Aatu Raty	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Jonathan Aspirot	$90,000 (1)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Caedan Bankier	$87,500 (2)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Marshall Rifai	$85,000 (1)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Ryan Fanti	$85,000 (2)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Skyler BrindAmour	$85,000 (1)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Max Wanner	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
David Spacek	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Victor Mancini	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Tyler Tullio	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Lucas Condotta	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
John Hayden	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Garrett Pilon	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Derek Ryan	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Cameron Crotty	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Adam Scheel	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Ben Jones	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Total Farm Players	22
Salary Commitment
Year 2025 : $1,930,000
Year 2026 : $762,500
Year 2027 : $0
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,930,000
Year 2026 : $762,500
Year 2027 : $0
Year 2028 : $0

Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	BankAtlantic Center
Level 1:	6000 - $150 - 0 - 0.00%
Level 2:	5000 - $100 - 0 - 0.00%
Level 3:	2000 - $75 - 0 - 0.00%
Level 4:	4000 - $50 - 0 - 0.00%
Luxury :	1000 - $300 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $0 - 0 - 0.00%
Farm Level 2:	1000 - $0 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$108,975,000
Pro Players Total Average Salaries	$100,775,000
Farm Players Total Salaries	$1,897,500
Farm Players Total Average Salaries	$1,897,500
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$0
Farm Salary Cap To Date	$0
Current Bank Account	$2,110,150
Projected Bank Account	$2,110,150

Pro Players Salaries
Aleksander Barkov (1 Way Contract)	$11,600,000 (5)
-Salary Remaining :	$11,600,000
-Salary Average :	$10,000,000
-Salary Average Remaining :	$10,000,000
Dougie Hamilton (1 Way Contract)	$11,550,000 (3)
-Salary Remaining :	$11,550,000
-Salary Average :	$9,000,000
-Salary Average Remaining :	$9,000,000
Matthew Tkachuk (1 Way Contract)	$11,250,000 (5)
-Salary Remaining :	$11,250,000
-Salary Average :	$9,500,000
-Salary Average Remaining :	$9,500,000
Mika Zibanejad (1 Way Contract)	$10,000,000 (5)
-Salary Remaining :	$10,000,000
-Salary Average :	$8,500,000
-Salary Average Remaining :	$8,500,000
Kevin Fiala (1 Way Contract)	$8,750,000 (4)
-Salary Remaining :	$8,750,000
-Salary Average :	$7,875,000
-Salary Average Remaining :	$7,875,000
Brett Pesce (1 Way Contract)	$6,000,000 (5)
-Salary Remaining :	$6,000,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$4,500,000
Gustav Forsling (1 Way Contract)	$5,750,000 (7)
-Salary Remaining :	$5,750,000
-Salary Average :	$5,750,000
-Salary Average Remaining :	$5,750,000
Justin Faulk (1 Way Contract)	$4,500,000 (2)
-Salary Remaining :	$4,500,000
-Salary Average :	$6,500,000
-Salary Average Remaining :	$6,500,000
Spencer Knight (1 Way Contract)	$4,000,000 (3)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Vladislav Gavrikov (1 Way Contract)	$4,000,000 (3)
-Salary Remaining :	$4,000,000
-Salary Average :	$3,200,000
-Salary Average Remaining :	$3,200,000
Alex Iafallo (1 Way Contract)	$4,000,000 (4)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Anton Lundell	$3,400,000 (1)
-Salary Remaining :	$3,400,000
-Salary Average :	$3,400,000
-Salary Average Remaining :	$3,400,000
Cam Talbot (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Jordan Staal (1 Way Contract)	$3,000,000 (3)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Brenden Dillon	$3,000,000 (3)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Charlie Coyle (1 Way Contract)	$2,250,000 (1)
-Salary Remaining :	$2,250,000
-Salary Average :	$2,625,000
-Salary Average Remaining :	$2,625,000
Frederik Andersen (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$2,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$2,000,000
Danton Heinen (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$2,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$2,000,000
Ryan Donato (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$2,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$2,000,000
Jeremy Lauzon (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$2,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$2,000,000
Sam Steel (1 Way Contract)	$1,400,000 (1)
-Salary Remaining :	$1,400,000
-Salary Average :	$1,400,000
-Salary Average Remaining :	$1,400,000
Justin Danforth (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
Mackie Samoskevich	$975,000 (2)
-Salary Remaining :	$975,000
-Salary Average :	$975,000
-Salary Average Remaining :	$975,000
Hunter Jones (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Jack Johnson (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Total Pro Players	25
Salary Commitment
Year 2025 : $108,975,000
Year 2026 : $83,375,000
Year 2027 : $62,500,000
Year 2028 : $39,950,000
Salary Average Commitment
Year 2025 : $100,775,000
Year 2026 : $85,800,000
Year 2027 : $72,325,000
Year 2028 : $50,125,000
Salary Cap with 1 Way Contract
Year 2025 : $99,225,000
Year 2026 : $85,800,000
Year 2027 : $72,325,000
Year 2028 : $50,125,000

Farm Players Salaries
Felix Sandstrom	$90,000 (2)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Justin Sourdif	$87,500 (1)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Marek Alscher	$87,500 (3)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Sandis Vilmanis	$80,000 (3)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Filip Kral	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Simon Lundmark	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Braden Hache	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Lane Pederson	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Andrew Poturalski	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Jimmy Vesey	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Wyatt Bongiovanni	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Josiah Didier	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Kyle Criscuolo	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Mason Millman	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Jeremie Biakabutuka	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Djibril Toure	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Nikolas Brouillard	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Patrick Giles	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Alexandre Doucet	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Cameron Butler	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Eetu Liukas	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Jaxsen Wiebe	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Trey Taylor	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Trey Fix-Wolansky	$72,500 (1)
Salary Remaining :	$72,500
Salary Average :	$72,500
Salary Average Remaining :	$72,500
Total Farm Players	24
Salary Commitment
Year 2025 : $1,897,500
Year 2026 : $647,500
Year 2027 : $167,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,897,500
Year 2026 : $647,500
Year 2027 : $167,500
Year 2028 : $0

Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Consol Energy Center
Level 1:	6000 - $150 - 0 - 0.00%
Level 2:	5000 - $100 - 0 - 0.00%
Level 3:	2000 - $75 - 0 - 0.00%
Level 4:	4000 - $50 - 0 - 0.00%
Luxury :	1000 - $300 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $0 - 0 - 0.00%
Farm Level 2:	1000 - $0 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$80,535,075
Pro Players Total Average Salaries	$80,630,075
Farm Players Total Salaries	$2,112,500
Farm Players Total Average Salaries	$2,112,500
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$0
Farm Salary Cap To Date	$0
Current Bank Account	$70,214,160
Projected Bank Account	$70,214,160

Pro Players Salaries
Jonas Brodin (1 Way Contract)	$7,500,000 (3)
-Salary Remaining :	$7,500,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$6,000,000
Matt Boldy (1 Way Contract)	$7,000,000 (4)
-Salary Remaining :	$7,000,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$6,000,000
Brayden Schenn (1 Way Contract)	$6,500,000 (3)
-Salary Remaining :	$6,500,000
-Salary Average :	$6,500,000
-Salary Average Remaining :	$6,500,000
Alex Killorn (1 Way Contract)	$6,000,000 (1)
-Salary Remaining :	$6,000,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$6,000,000
William Karlsson (1 Way Contract)	$5,600,000 (2)
-Salary Remaining :	$5,600,000
-Salary Average :	$5,900,000
-Salary Average Remaining :	$5,900,000
Tristan Jarry (1 Way Contract)	$5,250,000 (3)
-Salary Remaining :	$5,250,000
-Salary Average :	$5,250,000
-Salary Average Remaining :	$5,250,000
Bryan Rust (1 Way Contract)	$5,130,000 (3)
-Salary Remaining :	$5,130,000
-Salary Average :	$5,125,000
-Salary Average Remaining :	$5,125,000
Kris Letang (1 Way Contract)	$4,800,000 (3)
-Salary Remaining :	$4,800,000
-Salary Average :	$6,100,000
-Salary Average Remaining :	$6,100,000
Mikey Anderson (1 Way Contract)	$4,680,075 (5)
-Salary Remaining :	$4,680,075
-Salary Average :	$4,680,075
-Salary Average Remaining :	$4,680,075
Adam Henrique (1 Way Contract)	$4,000,000 (3)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Alex Nedeljkovic (1 Way Contract)	$3,200,000 (3)
-Salary Remaining :	$3,200,000
-Salary Average :	$3,200,000
-Salary Average Remaining :	$3,200,000
Nick Leddy (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$3,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Sean Kuraly (1 Way Contract)	$2,000,000 (5)
-Salary Remaining :	$2,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$2,000,000
Daniel Sprong (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$2,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$2,000,000
Chad Ruhwedel (1 Way Contract)	$1,500,000 (3)
-1 Way Contract Salary Cap :	$250,000
-1 Way Contract Salary Cap Remaining :	$250,000
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Jordan Oesterle (1 Way Contract)	$1,250,000 (3)
-Salary Remaining :	$1,250,000
-Salary Average :	$1,250,000
-Salary Average Remaining :	$1,250,000
Ethen Frank	$1,250,000 (3)
-Salary Remaining :	$1,250,000
-Salary Average :	$1,250,000
-Salary Average Remaining :	$1,250,000
Jonatan Berggren	$1,250,000 (1)
-Salary Remaining :	$1,250,000
-Salary Average :	$1,250,000
-Salary Average Remaining :	$1,250,000
Isak Rosen	$1,000,000 (1)
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
Brendan Smith (1 Way Contract)	$1,000,000 (2)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
Jack Studnicka	$1,000,000 (1)
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
Mark Friedman (1 Way Contract)	$1,000,000 (2)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
Kevin Bahl	$1,000,000 (1)
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
Brock Faber	$925,000 (2)
-Salary Remaining :	$925,000
-Salary Average :	$925,000
-Salary Average Remaining :	$925,000
Jaycob Megna (1 Way Contract)	$900,000 (2)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$900,000
-Salary Average :	$900,000
-Salary Average Remaining :	$900,000
Jayson Megna	$900,000 (1)
-Salary Remaining :	$900,000
-Salary Average :	$900,000
-Salary Average Remaining :	$900,000
Parker Wotherspoon	$900,000 (2)
-Salary Remaining :	$900,000
-Salary Average :	$900,000
-Salary Average Remaining :	$900,000
Total Pro Players	27
Salary Commitment
Year 2025 : $80,535,075
Year 2026 : $58,715,075
Year 2027 : $44,590,075
Year 2028 : $11,680,075
Salary Average Commitment
Year 2025 : $80,630,075
Year 2026 : $63,480,075
Year 2027 : $52,855,075
Year 2028 : $12,680,075
Salary Cap with 1 Way Contract
Year 2025 : $76,480,072
Year 2026 : $59,330,076
Year 2027 : $51,605,076
Year 2028 : $12,680,075

Farm Players Salaries
Graeme Clarke	$125,000 (2)
Salary Remaining :	$125,000
Salary Average :	$125,000
Salary Average Remaining :	$125,000
Jack Ahcan	$125,000 (1)
Salary Remaining :	$125,000
Salary Average :	$125,000
Salary Average Remaining :	$125,000
Adam Beckman	$125,000 (2)
Salary Remaining :	$125,000
Salary Average :	$125,000
Salary Average Remaining :	$125,000
Ty Smith	$125,000 (1)
Salary Remaining :	$125,000
Salary Average :	$125,000
Salary Average Remaining :	$125,000
Simon Nemec	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Otto Stenberg	$97,500 (3)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Owen Pickering	$97,500 (3)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Jack Peart	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Sergei Murashov	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Joel Blomqvist	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Daemon Hunt	$87,500 (1)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Coulson Pitre	$87,500 (3)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Stephen Halliday	$82,500 (2)
Salary Remaining :	$82,500
Salary Average :	$82,500
Salary Average Remaining :	$82,500
Corey Andonovski	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Isaac Belliveau	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Judd Caulfield	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Filip Engaras	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Joey Abate	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Reece Newkirk	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Carl Berglund	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Ty Glover	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Grant Cruikshank	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Jack LaFontaine	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Total Farm Players	23
Salary Commitment
Year 2025 : $2,112,500
Year 2026 : $880,000
Year 2027 : $375,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,112,500
Year 2026 : $880,000
Year 2027 : $375,000
Year 2028 : $0

Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone Arena
Level 1:	6000 - $150 - 0 - 0.00%
Level 2:	5000 - $100 - 0 - 0.00%
Level 3:	2000 - $75 - 0 - 0.00%
Level 4:	4000 - $50 - 0 - 0.00%
Luxury :	1000 - $300 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $0 - 0 - 0.00%
Farm Level 2:	1000 - $0 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$87,769,424
Pro Players Total Average Salaries	$88,095,091
Farm Players Total Salaries	$1,687,500
Farm Players Total Average Salaries	$1,687,500
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$0
Farm Salary Cap To Date	$0
Current Bank Account	$25,122,603
Projected Bank Account	$25,122,603

Pro Players Salaries
Filip Forsberg (1 Way Contract)	$10,000,000 (5)
-Salary Remaining :	$10,000,000
-Salary Average :	$8,500,000
-Salary Average Remaining :	$8,500,000
Roman Josi (1 Way Contract)	$8,000,000 (3)
-Salary Remaining :	$8,000,000
-Salary Average :	$9,059,000
-Salary Average Remaining :	$9,059,000
Hampus Lindholm (1 Way Contract)	$8,000,000 (5)
-Salary Remaining :	$8,000,000
-Salary Average :	$6,500,000
-Salary Average Remaining :	$6,500,000
Juuse Saros (1 Way Contract)	$7,950,000 (8)
-Salary Remaining :	$7,950,000
-Salary Average :	$7,950,000
-Salary Average Remaining :	$7,950,000
Drake Batherson (1 Way Contract)	$6,500,000 (2)
-Salary Remaining :	$6,500,000
-Salary Average :	$4,975,000
-Salary Average Remaining :	$4,975,000
Ryan Pulock (1 Way Contract)	$6,150,000 (5)
-Salary Remaining :	$6,150,000
-Salary Average :	$6,150,000
-Salary Average Remaining :	$6,150,000
Phillip Danault (1 Way Contract)	$5,750,000 (2)
-Salary Remaining :	$5,750,000
-Salary Average :	$5,500,000
-Salary Average Remaining :	$5,500,000
Matt Duchene (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$5,000,000
-Salary Average :	$8,000,000
-Salary Average Remaining :	$8,000,000
Nikita Zadorov (1 Way Contract)	$4,750,000 (4)
-Salary Remaining :	$4,750,000
-Salary Average :	$4,750,000
-Salary Average Remaining :	$4,750,000
Brandon Saad (1 Way Contract)	$3,625,000 (1)
-Salary Remaining :	$3,625,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$4,500,000
Max Domi (1 Way Contract)	$3,500,000 (3)
-Salary Remaining :	$3,500,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,500,000
Tanner Jeannot (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Alexandre Carrier	$3,000,000 (1)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,166,667
-Salary Average Remaining :	$3,166,667
Vladislav Namestnikov	$2,750,000 (3)
-Salary Remaining :	$2,750,000
-Salary Average :	$2,750,000
-Salary Average Remaining :	$2,750,000
Juuso Parssinen	$1,544,424 (2)
-Salary Remaining :	$1,544,424
-Salary Average :	$1,544,424
-Salary Average Remaining :	$1,544,424
Oskar Sundqvist (1 Way Contract)	$1,500,000 (2)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
James van Riemsdyk (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Yaroslav Askarov	$1,000,000 (1)
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
Fedor Svechkov	$975,000 (2)
-Salary Remaining :	$975,000
-Salary Average :	$975,000
-Salary Average Remaining :	$975,000
Luke Evangelista	$925,000 (1)
-Salary Remaining :	$925,000
-Salary Average :	$925,000
-Salary Average Remaining :	$925,000
Ethan Haider	$800,000 (2)
-Salary Remaining :	$800,000
-Salary Average :	$800,000
-Salary Average Remaining :	$800,000
Xavier Bernard (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Dysin Mayo (1 Way Contract)	$775,000 (1)
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Total Pro Players	23
Salary Commitment
Year 2025 : $87,769,424
Year 2026 : $64,791,424
Year 2027 : $43,900,000
Year 2028 : $30,650,000
Salary Average Commitment
Year 2025 : $88,095,091
Year 2026 : $67,453,424
Year 2027 : $49,159,000
Year 2028 : $33,850,000
Salary Cap with 1 Way Contract
Year 2025 : $87,320,088
Year 2026 : $67,453,424
Year 2027 : $49,159,000
Year 2028 : $33,850,000

Farm Players Salaries
Zachary LHeureux	$97,500 (2)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Joakim Kemell	$97,500 (2)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Luke Prokop	$87,500 (1)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Jack Matier	$82,500 (2)
Salary Remaining :	$82,500
Salary Average :	$82,500
Salary Average Remaining :	$82,500
Ryan Ufko	$82,500 (2)
Salary Remaining :	$82,500
Salary Average :	$82,500
Salary Average Remaining :	$82,500
Michael Houser	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Jack Randl	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Gabriel Seger	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Sam Stevens	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Curtis Hall	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Guillaume Brisebois	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Tommy Miller	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Spencer Smallman	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Oliver Okuliar	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Yanick Turcotte	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Jake Barczewski	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Shawn Element	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Dennis Cesana	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Bryan Yoon	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Ethan De Jong	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Anton Blidh	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Total Farm Players	21
Salary Commitment
Year 2025 : $1,687,500
Year 2026 : $360,000
Year 2027 : $0
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,687,500
Year 2026 : $360,000
Year 2027 : $0
Year 2028 : $0

Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	6000 - $150 - 0 - 0.00%
Level 2:	5000 - $100 - 0 - 0.00%
Level 3:	2000 - $75 - 0 - 0.00%
Level 4:	4000 - $50 - 0 - 0.00%
Luxury :	1000 - $300 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $0 - 0 - 0.00%
Farm Level 2:	1000 - $0 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$81,065,833
Pro Players Total Average Salaries	$81,673,333
Farm Players Total Salaries	$2,041,750
Farm Players Total Average Salaries	$2,041,750
Coaches Total Salaries	$3,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$0
Farm Salary Cap To Date	$0
Current Bank Account	$61,600,935
Projected Bank Account	$61,600,935

Pro Players Salaries
Adam Fox	$9,500,000 (4)
-Salary Remaining :	$9,500,000
-Salary Average :	$9,500,000
-Salary Average Remaining :	$9,500,000
Sidney Crosby (1 Way Contract)	$8,700,000 (2)
-Salary Remaining :	$8,700,000
-Salary Average :	$8,700,000
-Salary Average Remaining :	$8,700,000
Martin Necas (1 Way Contract)	$7,100,000 (4)
-Salary Remaining :	$7,100,000
-Salary Average :	$7,020,000
-Salary Average Remaining :	$7,020,000
Tyler Toffoli (1 Way Contract)	$6,500,000 (3)
-Salary Remaining :	$6,500,000
-Salary Average :	$5,500,000
-Salary Average Remaining :	$5,500,000
Chris Kreider (1 Way Contract)	$5,000,000 (2)
-Salary Remaining :	$5,000,000
-Salary Average :	$6,500,000
-Salary Average Remaining :	$6,500,000
Alexis Lafreniere (1 Way Contract)	$4,900,000 (3)
-Salary Remaining :	$4,900,000
-Salary Average :	$4,900,000
-Salary Average Remaining :	$4,900,000
Ryan Lindgren (1 Way Contract)	$4,500,000 (3)
-Salary Remaining :	$4,500,000
-Salary Average :	$4,437,500
-Salary Average Remaining :	$4,437,500
Alexander Romanov (1 Way Contract)	$4,450,000 (1)
-Salary Remaining :	$4,450,000
-Salary Average :	$4,450,000
-Salary Average Remaining :	$4,450,000
Artturi Lehkonen (1 Way Contract)	$4,000,000 (2)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$4,500,000
Sergei Bobrovsky (1 Way Contract)	$3,360,000 (1)
-Salary Remaining :	$3,360,000
-Salary Average :	$5,600,000
-Salary Average Remaining :	$5,600,000
Corey Perry (1 Way Contract)	$3,350,000 (1)
-Salary Remaining :	$3,350,000
-Salary Average :	$3,350,000
-Salary Average Remaining :	$3,350,000
Jake McCabe (1 Way Contract)	$3,333,333 (3)
-Salary Remaining :	$3,333,333
-Salary Average :	$3,333,333
-Salary Average Remaining :	$3,333,333
Taylor Hall (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Alex Newhook (1 Way Contract)	$2,500,000 (2)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Scott Perunovich (1 Way Contract)	$2,012,500 (4)
-Salary Remaining :	$2,012,500
-Salary Average :	$2,012,500
-Salary Average Remaining :	$2,012,500
Sean Monahan (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$2,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$2,000,000
Rafael Harvey-Pinard (1 Way Contract)	$1,750,000 (1)
-1 Way Contract Salary Cap :	$250,000
-1 Way Contract Salary Cap Remaining :	$250,000
-Salary Remaining :	$1,750,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Joel Kiviranta (1 Way Contract)	$1,050,000 (2)
-Salary Remaining :	$1,050,000
-Salary Average :	$1,050,000
-Salary Average Remaining :	$1,050,000
Marc Del Gaizo	$995,000 (3)
-Salary Remaining :	$995,000
-Salary Average :	$995,000
-Salary Average Remaining :	$995,000
Philipp Kurashev (1 Way Contract)	$975,000 (3)
-Salary Remaining :	$975,000
-Salary Average :	$975,000
-Salary Average Remaining :	$975,000
Nick Cousins (1 Way Contract)	$950,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$950,000
-Salary Average :	$950,000
-Salary Average Remaining :	$950,000
Tyson Jost (1 Way Contract)	$950,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$950,000
-Salary Average :	$950,000
-Salary Average Remaining :	$950,000
Sam Malinski	$950,000 (2)
-Salary Remaining :	$950,000
-Salary Average :	$950,000
-Salary Average Remaining :	$950,000
Will Cuylle	$925,000 (1)
-Salary Remaining :	$925,000
-Salary Average :	$925,000
-Salary Average Remaining :	$925,000
Colten Ellis	$900,000 (2)
-Salary Remaining :	$900,000
-Salary Average :	$900,000
-Salary Average Remaining :	$900,000
Pavel Cajan (1 Way Contract)	$775,000 (1)
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Total Pro Players	26
Salary Commitment
Year 2025 : $84,425,833
Year 2026 : $63,915,833
Year 2027 : $34,415,833
Year 2028 : $15,762,500
Salary Average Commitment
Year 2025 : $87,273,333
Year 2026 : $68,773,333
Year 2027 : $38,673,333
Year 2028 : $18,532,500
Salary Cap with 1 Way Contract
Year 2025 : $84,123,336
Year 2026 : $68,773,333
Year 2027 : $38,673,333
Year 2028 : $18,532,500

Farm Players Salaries
Arber Xhekaj	$130,000 (2)
Salary Remaining :	$130,000
Salary Average :	$130,000
Salary Average Remaining :	$130,000
Noah Juulsen	$107,250 (2)
Salary Remaining :	$107,250
Salary Average :	$107,250
Salary Average Remaining :	$107,250
Ryan Reaves	$99,500 (3)
Salary Remaining :	$99,500
Salary Average :	$99,500
Salary Average Remaining :	$99,500
Lian Bichsel	$97,500 (3)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Logan Morrison	$95,000 (2)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Matt Rempe	$95,000 (1)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Cole Schwindt	$95,000 (2)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Aidan McDonough	$95,000 (3)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Montana Onyebuchi	$95,000 (2)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Matt Tomkins	$95,000 (1)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Matej Blumel	$87,500 (3)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Talyn Boyko	$82,500 (2)
Salary Remaining :	$82,500
Salary Average :	$82,500
Salary Average Remaining :	$82,500
William Trudeau	$82,500 (1)
Salary Remaining :	$82,500
Salary Average :	$82,500
Salary Average Remaining :	$82,500
Florian Xhekaj	$82,500 (3)
Salary Remaining :	$82,500
Salary Average :	$82,500
Salary Average Remaining :	$82,500
Adam Edstrom	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Brett Berard	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Matthew Sop	$77,500 (3)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Donovan Sebrango	$77,500 (3)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Mark Liwiski	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Antonio Stranges	$77,500 (4)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Ethan Frisch	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Jacob Ingham	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Alex Belzile	$77,500 (3)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Total Farm Players	23
Salary Commitment
Year 2025 : $2,041,750
Year 2026 : $1,456,750
Year 2027 : $772,000
Year 2028 : $77,500
Salary Average Commitment
Year 2025 : $2,041,750
Year 2026 : $1,456,750
Year 2027 : $772,000
Year 2028 : $77,500

Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Little Ceasars Arena
Level 1:	6000 - $150 - 0 - 0.00%
Level 2:	5000 - $100 - 0 - 0.00%
Level 3:	2000 - $75 - 0 - 0.00%
Level 4:	4000 - $50 - 0 - 0.00%
Luxury :	1000 - $300 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $0 - 0 - 0.00%
Farm Level 2:	1000 - $0 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$76,625,000
Pro Players Total Average Salaries	$76,056,250
Farm Players Total Salaries	$1,990,000
Farm Players Total Average Salaries	$1,990,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$2,850,000
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$0
Farm Salary Cap To Date	$0
Current Bank Account	$40,412,721
Projected Bank Account	$40,412,721

Pro Players Salaries
Moritz Seider	$9,000,000 (7)
-Salary Remaining :	$9,000,000
-Salary Average :	$9,000,000
-Salary Average Remaining :	$9,000,000
Roope Hintz (1 Way Contract)	$8,650,000 (6)
-Salary Remaining :	$8,650,000
-Salary Average :	$8,125,000
-Salary Average Remaining :	$8,125,000
Lucas Raymond	$7,000,000 (5)
-Salary Remaining :	$7,000,000
-Salary Average :	$7,000,000
-Salary Average Remaining :	$7,000,000
David Kampf (1 Way Contract)	$6,000,000 (1)
-Salary Remaining :	$6,000,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$6,000,000
Kyle Palmieri (1 Way Contract)	$4,500,000 (2)
-Salary Remaining :	$4,500,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$4,500,000
Pavel Zacha (1 Way Contract)	$4,200,000 (2)
-Salary Remaining :	$4,200,000
-Salary Average :	$4,200,000
-Salary Average Remaining :	$4,200,000
Andrew Mangiapane (1 Way Contract)	$4,000,000 (4)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Michael Rasmussen (1 Way Contract)	$4,000,000 (4)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Karel Vejmelka (1 Way Contract)	$3,750,000 (3)
-Salary Remaining :	$3,750,000
-Salary Average :	$3,750,000
-Salary Average Remaining :	$3,750,000
Olli Maatta (1 Way Contract)	$3,350,000 (2)
-Salary Remaining :	$3,350,000
-Salary Average :	$3,306,250
-Salary Average Remaining :	$3,306,250
Calen Addison (1 Way Contract)	$3,200,000 (2)
-Salary Remaining :	$3,200,000
-Salary Average :	$3,200,000
-Salary Average Remaining :	$3,200,000
Nick Bjugstad (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Garnet Hathaway (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Pyotr Kochetkov (1 Way Contract)	$2,200,000 (1)
-Salary Remaining :	$2,200,000
-Salary Average :	$2,200,000
-Salary Average Remaining :	$2,200,000
Travis Hamonic (1 Way Contract)	$1,500,000 (1)
-1 Way Contract Salary Cap :	$250,000
-1 Way Contract Salary Cap Remaining :	$250,000
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Colin Miller (1 Way Contract)	$1,250,000 (1)
-Salary Remaining :	$1,250,000
-Salary Average :	$1,250,000
-Salary Average Remaining :	$1,250,000
Philip Broberg	$1,100,000 (1)
-Salary Remaining :	$1,100,000
-Salary Average :	$1,100,000
-Salary Average Remaining :	$1,100,000
Marco Kasper	$1,000,000 (2)
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
Matt Coronato	$1,000,000 (2)
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
Joel Hanley	$1,000,000 (1)
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
Jake Neighbours	$975,000 (1)
-Salary Remaining :	$975,000
-Salary Average :	$975,000
-Salary Average Remaining :	$975,000
Ryker Evans	$925,000 (1)
-Salary Remaining :	$925,000
-Salary Average :	$925,000
-Salary Average Remaining :	$925,000
Erik Johnson (1 Way Contract)	$875,000 (1)
-Salary Remaining :	$875,000
-Salary Average :	$875,000
-Salary Average Remaining :	$875,000
Louis Domingue (1 Way Contract)	$850,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$850,000
-Salary Average :	$850,000
-Salary Average Remaining :	$850,000
Devon Levi	$800,000 (1)
-Salary Remaining :	$800,000
-Salary Average :	$800,000
-Salary Average Remaining :	$800,000
Total Pro Players	25
Salary Commitment
Year 2025 : $76,625,000
Year 2026 : $53,500,000
Year 2027 : $35,500,000
Year 2028 : $31,750,000
Salary Average Commitment
Year 2025 : $76,056,250
Year 2026 : $53,081,250
Year 2027 : $35,875,000
Year 2028 : $32,125,000
Salary Cap with 1 Way Contract
Year 2025 : $73,956,248
Year 2026 : $53,081,250
Year 2027 : $35,875,000
Year 2028 : $32,125,000

Farm Players Salaries
Zack MacEwen	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Walker Duehr	$95,000 (1)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Jagger Firkus	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Robert Mastrosimone	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Shai Buium	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Artyom Grushnikov	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Antti Tuomisto	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Malcolm Subban	$90,000 (1)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Olivier Rodrigue	$90,000 (2)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Marc Gatcomb	$90,000 (2)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Paul Ludwinski	$87,500 (3)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Carter Mazur	$87,500 (1)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Eemil Viro	$87,500 (1)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Rocco Grimaldi	$85,000 (2)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Amadeus Lombardi	$82,500 (2)
Salary Remaining :	$82,500
Salary Average :	$82,500
Salary Average Remaining :	$82,500
Nikita Alexandrov	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Charles-Alexis Legault	$80,000 (3)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Chase Bradley	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Riley Hughes	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Carter Gylander	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Nate Clurman	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Glenn Gawdin	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Devante Stephens	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Total Farm Players	23
Salary Commitment
Year 2025 : $1,990,000
Year 2026 : $952,500
Year 2027 : $260,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,990,000
Year 2026 : $952,500
Year 2027 : $260,000
Year 2028 : $0

Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	HSBC Arena
Level 1:	6000 - $150 - 0 - 0.00%
Level 2:	5000 - $100 - 0 - 0.00%
Level 3:	2000 - $75 - 0 - 0.00%
Level 4:	4000 - $50 - 0 - 0.00%
Luxury :	1000 - $300 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $0 - 0 - 0.00%
Farm Level 2:	1000 - $0 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$97,515,000
Pro Players Total Average Salaries	$89,970,000
Farm Players Total Salaries	$1,710,000
Farm Players Total Average Salaries	$1,710,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$0
Farm Salary Cap To Date	$0
Current Bank Account	$13,123,759
Projected Bank Account	$13,123,759

Pro Players Salaries
Andrei Svechnikov (1 Way Contract)	$10,000,000 (4)
-Salary Remaining :	$10,000,000
-Salary Average :	$7,750,000
-Salary Average Remaining :	$7,750,000
Dylan Larkin (1 Way Contract)	$9,000,000 (6)
-Salary Remaining :	$9,000,000
-Salary Average :	$8,000,000
-Salary Average Remaining :	$8,000,000
Mark Scheifele (1 Way Contract)	$8,500,000 (6)
-Salary Remaining :	$8,500,000
-Salary Average :	$6,125,000
-Salary Average Remaining :	$6,125,000
Colton Parayko (1 Way Contract)	$8,000,000 (5)
-Salary Remaining :	$8,000,000
-Salary Average :	$6,500,000
-Salary Average Remaining :	$6,500,000
Nikolaj Ehlers (1 Way Contract)	$7,500,000 (5)
-Salary Remaining :	$7,500,000
-Salary Average :	$7,500,000
-Salary Average Remaining :	$7,500,000
Brandon Montour (1 Way Contract)	$6,750,000 (4)
-Salary Remaining :	$6,750,000
-Salary Average :	$6,750,000
-Salary Average Remaining :	$6,750,000
KAndre Miller (1 Way Contract)	$6,500,000 (5)
-Salary Remaining :	$6,500,000
-Salary Average :	$6,100,000
-Salary Average Remaining :	$6,100,000
Jaccob Slavin (1 Way Contract)	$6,400,000 (8)
-Salary Remaining :	$6,400,000
-Salary Average :	$6,400,000
-Salary Average Remaining :	$6,400,000
Esa Lindell (1 Way Contract)	$6,350,000 (5)
-Salary Remaining :	$6,350,000
-Salary Average :	$6,350,000
-Salary Average Remaining :	$6,350,000
Brent Burns (1 Way Contract)	$4,000,000 (1)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Joseph Woll	$3,650,000 (3)
-Salary Remaining :	$3,650,000
-Salary Average :	$3,650,000
-Salary Average Remaining :	$3,650,000
Trevor Moore (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Teuvo Teravainen (1 Way Contract)	$2,850,000 (2)
-Salary Remaining :	$2,850,000
-Salary Average :	$2,850,000
-Salary Average Remaining :	$2,850,000
Drew OConnor	$1,500,000 (3)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Mathieu Olivier (1 Way Contract)	$1,250,000 (4)
-Salary Remaining :	$1,250,000
-Salary Average :	$1,250,000
-Salary Average Remaining :	$1,250,000
Connor Dewar (1 Way Contract)	$1,150,000 (2)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$1,150,000
-Salary Average :	$1,150,000
-Salary Average Remaining :	$1,150,000
Joonas Korpisalo (1 Way Contract)	$1,100,000 (2)
-Salary Remaining :	$1,100,000
-Salary Average :	$1,080,000
-Salary Average Remaining :	$1,080,000
Maxim Tsyplakov	$1,000,000 (1)
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
Alexandre Texier	$1,000,000 (1)
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
Casey DeSmith (1 Way Contract)	$1,000,000 (2)
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
Isac Lundestrom (1 Way Contract)	$1,000,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
Connor Bedard	$1,000,000 (2)
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
Austin Watson (1 Way Contract)	$915,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$915,000
-Salary Average :	$915,000
-Salary Average Remaining :	$915,000
Max Jones (1 Way Contract)	$900,000 (2)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$900,000
-Salary Average :	$900,000
-Salary Average Remaining :	$900,000
Tomas Nosek (1 Way Contract)	$850,000 (1)
-Salary Remaining :	$850,000
-Salary Average :	$850,000
-Salary Average Remaining :	$850,000
Travis Boyd (1 Way Contract)	$800,000 (3)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$800,000
-Salary Average :	$800,000
-Salary Average Remaining :	$800,000
Haydn Fleury (1 Way Contract)	$775,000 (1)
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Maxime Lajoie (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Total Pro Players	28
Salary Commitment
Year 2025 : $97,515,000
Year 2026 : $82,450,000
Year 2027 : $68,000,000
Year 2028 : $63,050,000
Salary Average Commitment
Year 2025 : $89,970,000
Year 2026 : $79,655,000
Year 2027 : $68,675,000
Year 2028 : $62,725,000
Salary Cap with 1 Way Contract
Year 2025 : $84,430,000
Year 2026 : $76,805,000
Year 2027 : $67,875,000
Year 2028 : $62,725,000

Farm Players Salaries
Ivan Fedotov	$115,000 (2)
Salary Remaining :	$115,000
Salary Average :	$115,000
Salary Average Remaining :	$115,000
Alexander Nylander	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Ryan Johnson	$97,500 (1)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Mitchell Chaffee	$97,500 (3)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Alexander Kisakov	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Roman Schmidt	$87,500 (2)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Cade Webber	$82,500 (1)
Salary Remaining :	$82,500
Salary Average :	$82,500
Salary Average Remaining :	$82,500
Jan Bednar	$82,500 (2)
Salary Remaining :	$82,500
Salary Average :	$82,500
Salary Average Remaining :	$82,500
Tucker Robertson	$82,500 (2)
Salary Remaining :	$82,500
Salary Average :	$82,500
Salary Average Remaining :	$82,500
Ryan ORourke	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Lucas Johansen	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Joshua Roy	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Nikita Novikov	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Vsevolod Komarov	$80,000 (3)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Kyle MacLean	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Jamieson Rees	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Philippe Myers	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Shane Bowers	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Mac Hollowell	$77,500 (3)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Matthew Barbolini	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Total Farm Players	20
Salary Commitment
Year 2025 : $1,710,000
Year 2026 : $942,500
Year 2027 : $255,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,710,000
Year 2026 : $942,500
Year 2027 : $255,000
Year 2028 : $0

Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Place
Level 1:	6000 - $150 - 0 - 0.00%
Level 2:	5000 - $100 - 0 - 0.00%
Level 3:	2000 - $75 - 0 - 0.00%
Level 4:	4000 - $50 - 0 - 0.00%
Luxury :	1000 - $300 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $0 - 0 - 0.00%
Farm Level 2:	1000 - $0 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$84,285,000
Pro Players Total Average Salaries	$84,755,714
Farm Players Total Salaries	$1,812,500
Farm Players Total Average Salaries	$1,807,500
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$0
Farm Salary Cap To Date	$0
Current Bank Account	$29,607,631
Projected Bank Account	$29,607,631

Pro Players Salaries
Brady Tkachuk (1 Way Contract)	$10,500,000 (3)
-Salary Remaining :	$10,500,000
-Salary Average :	$8,205,714
-Salary Average Remaining :	$8,205,714
Josh Norris (1 Way Contract)	$9,500,000 (5)
-Salary Remaining :	$9,500,000
-Salary Average :	$7,950,000
-Salary Average Remaining :	$7,950,000
Kirill Kaprizov (1 Way Contract)	$7,500,000 (1)
-Salary Remaining :	$7,500,000
-Salary Average :	$9,000,000
-Salary Average Remaining :	$9,000,000
Claude Giroux (1 Way Contract)	$7,000,000 (3)
-Salary Remaining :	$7,000,000
-Salary Average :	$7,000,000
-Salary Average Remaining :	$7,000,000
Sam Bennett (1 Way Contract)	$6,500,000 (5)
-Salary Remaining :	$6,500,000
-Salary Average :	$6,500,000
-Salary Average Remaining :	$6,500,000
Jesper Bratt (1 Way Contract)	$6,000,000 (4)
-Salary Remaining :	$6,000,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$6,000,000
Jacob Markstrom (1 Way Contract)	$6,000,000 (1)
-Salary Remaining :	$6,000,000
-Salary Average :	$7,000,000
-Salary Average Remaining :	$7,000,000
Adam Pelech (1 Way Contract)	$5,750,000 (4)
-Salary Remaining :	$5,750,000
-Salary Average :	$5,750,000
-Salary Average Remaining :	$5,750,000
Ryan OReilly (1 Way Contract)	$5,500,000 (2)
-Salary Remaining :	$5,500,000
-Salary Average :	$5,500,000
-Salary Average Remaining :	$5,500,000
Ross Colton (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Ian Cole (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Oliver Ekman-Larsson (1 Way Contract)	$2,310,000 (2)
-Salary Remaining :	$2,310,000
-Salary Average :	$4,125,000
-Salary Average Remaining :	$4,125,000
Cody Glass (1 Way Contract)	$2,200,000 (1)
-Salary Remaining :	$2,200,000
-Salary Average :	$2,200,000
-Salary Average Remaining :	$2,200,000
Joel Edmundson (1 Way Contract)	$1,100,000 (1)
-Salary Remaining :	$1,100,000
-Salary Average :	$1,100,000
-Salary Average Remaining :	$1,100,000
Daniil Tarasov (1 Way Contract)	$1,000,000 (3)
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
Trevor Lewis (1 Way Contract)	$950,000 (1)
-Salary Remaining :	$950,000
-Salary Average :	$950,000
-Salary Average Remaining :	$950,000
Joshua Mahura (1 Way Contract)	$950,000 (2)
-Salary Remaining :	$950,000
-Salary Average :	$950,000
-Salary Average Remaining :	$950,000
Zemgus Girgensons (1 Way Contract)	$950,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$950,000
-Salary Average :	$950,000
-Salary Average Remaining :	$950,000
Jan Rutta (1 Way Contract)	$950,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$950,000
-Salary Average :	$950,000
-Salary Average Remaining :	$950,000
Alexander Kerfoot (1 Way Contract)	$950,000 (1)
-Salary Remaining :	$950,000
-Salary Average :	$950,000
-Salary Average Remaining :	$950,000
Matthew Knies	$925,000 (2)
-Salary Remaining :	$925,000
-Salary Average :	$925,000
-Salary Average Remaining :	$925,000
Cal Petersen (1 Way Contract)	$900,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$900,000
-Salary Average :	$900,000
-Salary Average Remaining :	$900,000
Simon Benoit	$850,000 (1)
-Salary Remaining :	$850,000
-Salary Average :	$850,000
-Salary Average Remaining :	$850,000
Total Pro Players	23
Salary Commitment
Year 2025 : $84,285,000
Year 2026 : $56,935,000
Year 2027 : $42,000,000
Year 2028 : $26,100,000
Salary Average Commitment
Year 2025 : $84,755,714
Year 2026 : $56,905,714
Year 2027 : $42,405,714
Year 2028 : $26,200,000
Salary Cap with 1 Way Contract
Year 2025 : $81,955,712
Year 2026 : $56,905,714
Year 2027 : $42,405,714
Year 2028 : $26,200,000

Farm Players Salaries
Dan Vladar	$250,000 (2)
Salary Remaining :	$250,000
Salary Average :	$250,000
Salary Average Remaining :	$250,000
Chase Stillman	$97,500 (2)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Drake Caggiula	$95,000 (1)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Dylan McIlrath	$95,000 (1)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Justin Kirkland	$95,000 (1)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Alexander Alexeyev	$95,000 (1)
Salary Remaining :	$95,000
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Roland McKeown	$95,000 (1)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Rasmus Asplund	$95,000 (2)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Tyler Tucker	$87,500 (1)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Oskar Pettersson	$87,500 (2)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Mitchell Stephens	$85,000 (2)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Cole Guttman	$85,000 (1)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Akil Thomas	$85,000 (1)
Salary Remaining :	$85,000
Salary Average :	$82,500
Salary Average Remaining :	$82,500
Marcel Marcel	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Philippe Daoust	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Dmitri Osipov	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Jacob Doty	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Ryan Gagnier	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Dylan Wells	$72,500 (1)
Salary Remaining :	$72,500
Salary Average :	$72,500
Salary Average Remaining :	$72,500
Total Farm Players	19
Salary Commitment
Year 2025 : $1,812,500
Year 2026 : $775,000
Year 2027 : $0
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,807,500
Year 2026 : $775,000
Year 2027 : $0
Year 2028 : $0

Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	HP Pavilion at San Jose
Level 1:	6000 - $150 - 0 - 0.00%
Level 2:	5000 - $100 - 0 - 0.00%
Level 3:	2000 - $75 - 0 - 0.00%
Level 4:	4000 - $50 - 0 - 0.00%
Luxury :	1000 - $300 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $0 - 0 - 0.00%
Farm Level 2:	1000 - $0 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$78,775,000
Pro Players Total Average Salaries	$78,775,000
Farm Players Total Salaries	$2,077,500
Farm Players Total Average Salaries	$2,077,500
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$0
Farm Salary Cap To Date	$0
Current Bank Account	$49,818,713
Projected Bank Account	$49,818,713

Pro Players Salaries
Nathan MacKinnon (1 Way Contract)	$12,600,000 (6)
-Salary Remaining :	$12,600,000
-Salary Average :	$12,600,000
-Salary Average Remaining :	$12,600,000
Mathew Barzal (1 Way Contract)	$8,000,000 (2)
-Salary Remaining :	$8,000,000
-Salary Average :	$8,000,000
-Salary Average Remaining :	$8,000,000
MacKenzie Weegar (1 Way Contract)	$7,250,000 (6)
-Salary Remaining :	$7,250,000
-Salary Average :	$7,250,000
-Salary Average Remaining :	$7,250,000
Tom Wilson (1 Way Contract)	$6,500,000 (5)
-Salary Remaining :	$6,500,000
-Salary Average :	$6,500,000
-Salary Average Remaining :	$6,500,000
Christian Dvorak (1 Way Contract)	$5,650,000 (2)
-Salary Remaining :	$5,650,000
-Salary Average :	$5,650,000
-Salary Average Remaining :	$5,650,000
Ryan McLeod (1 Way Contract)	$4,000,000 (8)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Cole Perfetti	$3,800,000 (3)
-Salary Remaining :	$3,800,000
-Salary Average :	$3,800,000
-Salary Average Remaining :	$3,800,000
J.J. Moser	$3,750,000 (2)
-Salary Remaining :	$3,750,000
-Salary Average :	$3,750,000
-Salary Average Remaining :	$3,750,000
Cody Ceci (1 Way Contract)	$3,000,000 (4)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Kole Lind (1 Way Contract)	$3,000,000 (1)
-1 Way Contract Salary Cap :	$1,750,000
-1 Way Contract Salary Cap Remaining :	$1,750,000
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Kevin Lankinen (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Yanni Gourde (1 Way Contract)	$3,000,000 (3)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Filip Gustavsson (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$2,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$2,000,000
Radek Faksa (1 Way Contract)	$2,000,000 (4)
-Salary Remaining :	$2,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$2,000,000
Jordan Martinook (1 Way Contract)	$2,000,000 (3)
-Salary Remaining :	$2,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$2,000,000
Colin White (1 Way Contract)	$1,750,000 (1)
-1 Way Contract Salary Cap :	$500,000
-1 Way Contract Salary Cap Remaining :	$500,000
-Salary Remaining :	$1,750,000
-Salary Average :	$1,750,000
-Salary Average Remaining :	$1,750,000
Dylan Samberg (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Nic Dowd (1 Way Contract)	$1,200,000 (2)
-Salary Remaining :	$1,200,000
-Salary Average :	$1,200,000
-Salary Average Remaining :	$1,200,000
Adam Fantilli	$1,000,000 (2)
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
Jake Sanderson	$1,000,000 (1)
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
Simon Edvinsson	$1,000,000 (1)
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
Juraj Slafkovsky	$1,000,000 (1)
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
Steven Lorentz (1 Way Contract)	$775,000 (2)
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Total Pro Players	23
Salary Commitment
Year 2025 : $78,775,000
Year 2026 : $64,525,000
Year 2027 : $44,150,000
Year 2028 : $35,350,000
Salary Average Commitment
Year 2025 : $78,775,000
Year 2026 : $64,525,000
Year 2027 : $44,150,000
Year 2028 : $35,350,000
Salary Cap with 1 Way Contract
Year 2025 : $76,275,000
Year 2026 : $64,525,000
Year 2027 : $44,150,000
Year 2028 : $35,350,000

Farm Players Salaries
Noah ostlund	$100,000 (3)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Scott Reedy	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Cole Smith	$100,000 (2)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Artyom Levshunov	$100,000 (3)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Ian Mitchell	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Sebastian Cossa	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Logan Mailloux	$97,500 (2)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Ozzy Wiesblatt	$97,500 (1)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Rutger McGroarty	$97,500 (3)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Matyas Sapovaliv	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Tristen Robins	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Lukas Cormier	$87,500 (1)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Ben Gaudreau	$87,500 (2)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Luca Cagnoni	$87,500 (3)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Jake Livingstone	$85,000 (1)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Helge Grans	$85,000 (3)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Vinni Lettieri	$85,000 (3)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Ethan Cardwell	$82,500 (2)
Salary Remaining :	$82,500
Salary Average :	$82,500
Salary Average Remaining :	$82,500
Brandon Coe	$82,500 (1)
Salary Remaining :	$82,500
Salary Average :	$82,500
Salary Average Remaining :	$82,500
Jake Furlong	$80,000 (3)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Magnus Chrona	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Mitchell Russell	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Cameron Hebig	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Total Farm Players	23
Salary Commitment
Year 2025 : $2,077,500
Year 2026 : $1,095,000
Year 2027 : $727,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,077,500
Year 2026 : $1,095,000
Year 2027 : $727,500
Year 2028 : $0

Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	6000 - $150 - 0 - 0.00%
Level 2:	5000 - $100 - 0 - 0.00%
Level 3:	2000 - $75 - 0 - 0.00%
Level 4:	4000 - $50 - 0 - 0.00%
Luxury :	1000 - $300 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $0 - 0 - 0.00%
Farm Level 2:	1000 - $0 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$106,450,000
Pro Players Total Average Salaries	$100,275,000
Farm Players Total Salaries	$1,915,000
Farm Players Total Average Salaries	$1,915,000
Coaches Total Salaries	$4,250,000
Luxury Taxe Total	$0
Special Salary Cap Value	$2,000,000
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$0
Farm Salary Cap To Date	$0
Current Bank Account	$24,284,774
Projected Bank Account	$24,284,774

Pro Players Salaries
Mikko Rantanen (1 Way Contract)	$12,500,000 (8)
-Salary Remaining :	$12,500,000
-Salary Average :	$12,500,000
-Salary Average Remaining :	$12,500,000
Miro Heiskanen (1 Way Contract)	$11,000,000 (4)
-Salary Remaining :	$11,000,000
-Salary Average :	$8,450,000
-Salary Average Remaining :	$8,450,000
Rasmus Dahlin (1 Way Contract)	$10,750,000 (7)
-Salary Remaining :	$10,750,000
-Salary Average :	$10,750,000
-Salary Average Remaining :	$10,750,000
Jason Robertson (1 Way Contract)	$9,300,000 (1)
-Salary Remaining :	$9,300,000
-Salary Average :	$7,750,000
-Salary Average Remaining :	$7,750,000
Jake Oettinger (1 Way Contract)	$8,250,000 (8)
-Salary Remaining :	$8,250,000
-Salary Average :	$8,250,000
-Salary Average Remaining :	$8,250,000
John Tavares (1 Way Contract)	$7,500,000 (2)
-Salary Remaining :	$7,500,000
-Salary Average :	$7,500,000
-Salary Average Remaining :	$7,500,000
Noah Hanifin (1 Way Contract)	$6,000,000 (3)
-Salary Remaining :	$6,000,000
-Salary Average :	$5,250,000
-Salary Average Remaining :	$5,250,000
Cole Caufield (1 Way Contract)	$5,000,000 (2)
-Salary Remaining :	$5,000,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$5,000,000
Dylan Strome (1 Way Contract)	$4,800,000 (4)
-Salary Remaining :	$4,800,000
-Salary Average :	$4,800,000
-Salary Average Remaining :	$4,800,000
Nick Schmaltz (1 Way Contract)	$4,250,000 (1)
-Salary Remaining :	$4,250,000
-Salary Average :	$2,925,000
-Salary Average Remaining :	$2,925,000
Boone Jenner (1 Way Contract)	$3,750,000 (1)
-Salary Remaining :	$3,750,000
-Salary Average :	$3,750,000
-Salary Average Remaining :	$3,750,000
Andrei Kuzmenko	$3,500,000 (2)
-Salary Remaining :	$3,500,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,500,000
Jason Dickinson (1 Way Contract)	$3,500,000 (3)
-Salary Remaining :	$3,500,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,500,000
Thomas Harley	$2,500,000 (4)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Tyler Myers (1 Way Contract)	$1,750,000 (1)
-Salary Remaining :	$1,750,000
-Salary Average :	$1,750,000
-Salary Average Remaining :	$1,750,000
Calvin de Haan (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Spencer Martin (1 Way Contract)	$1,500,000 (1)
-1 Way Contract Salary Cap :	$250,000
-1 Way Contract Salary Cap Remaining :	$250,000
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Trevor van Riemsdyk (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
James Reimer (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
Wyatt Johnston	$975,000 (1)
-Salary Remaining :	$975,000
-Salary Average :	$975,000
-Salary Average Remaining :	$975,000
Justin Hryckowian	$950,000 (1)
-Salary Remaining :	$950,000
-Salary Average :	$950,000
-Salary Average Remaining :	$950,000
Dennis Cholowski	$800,000 (1)
-Salary Remaining :	$800,000
-Salary Average :	$800,000
-Salary Average Remaining :	$800,000
Cooper Walker (1 Way Contract)	$800,000 (2)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$800,000
-Salary Average :	$800,000
-Salary Average Remaining :	$800,000
Reilly Walsh (1 Way Contract)	$775,000 (2)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Andrew Perrott (1 Way Contract)	$775,000 (2)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Cole Clayton (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Oskar Back	$750,000 (1)
-Salary Remaining :	$750,000
-Salary Average :	$750,000
-Salary Average Remaining :	$750,000
Total Pro Players	27
Salary Commitment
Year 2025 : $106,450,000
Year 2026 : $74,650,000
Year 2027 : $53,300,000
Year 2028 : $45,400,000
Salary Average Commitment
Year 2025 : $100,275,000
Year 2026 : $74,350,000
Year 2027 : $56,000,000
Year 2028 : $47,250,000
Salary Cap with 1 Way Contract
Year 2025 : $95,900,000
Year 2026 : $72,000,000
Year 2027 : $56,000,000
Year 2028 : $47,250,000

Farm Players Salaries
Christian Kyrou	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Leo Loof	$87,500 (1)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Gavin White	$82,500 (2)
Salary Remaining :	$82,500
Salary Average :	$82,500
Salary Average Remaining :	$82,500
Nikita Prishchepov	$80,000 (3)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Peter Diliberatore	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Dawson Barteaux	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Lleyton Roed	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Dylan Roobroeck	$80,000 (3)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Brett Brochu	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Kai Uchacz	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Jonas Rondbjerg	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Matthew Seminoff	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Remi Poirier	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Kyle McDonald	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Lleyton Moore	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Nils aman	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Adam Ginning	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Riley Fiddler-Schultz	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Gabriel Szturc	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Jacob Gaucher	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Pierrick Dube	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Lucas Edmonds	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Braeden Bowman	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Michael Simpson	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Total Farm Players	24
Salary Commitment
Year 2025 : $1,915,000
Year 2026 : $1,515,000
Year 2027 : $160,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,915,000
Year 2026 : $1,515,000
Year 2027 : $160,000
Year 2028 : $0

Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	6000 - $150 - 0 - 0.00%
Level 2:	5000 - $100 - 0 - 0.00%
Level 3:	2000 - $75 - 0 - 0.00%
Level 4:	4000 - $50 - 0 - 0.00%
Luxury :	1000 - $300 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $0 - 0 - 0.00%
Farm Level 2:	1000 - $0 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$95,066,667
Pro Players Total Average Salaries	$97,412,500
Farm Players Total Salaries	$2,057,500
Farm Players Total Average Salaries	$2,058,125
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$1,917,317
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$0
Farm Salary Cap To Date	$0
Current Bank Account	$2,500,331
Projected Bank Account	$2,500,331

Pro Players Salaries
Sean Couturier (1 Way Contract)	$9,000,000 (5)
-Salary Remaining :	$9,000,000
-Salary Average :	$7,750,000
-Salary Average Remaining :	$7,750,000
Bo Horvat (1 Way Contract)	$8,500,000 (3)
-Salary Remaining :	$8,500,000
-Salary Average :	$8,300,000
-Salary Average Remaining :	$8,300,000
Nikita Kucherov (1 Way Contract)	$8,000,000 (2)
-Salary Remaining :	$8,000,000
-Salary Average :	$9,500,000
-Salary Average Remaining :	$9,500,000
Oliver Bjorkstrand (1 Way Contract)	$6,000,000 (1)
-Salary Remaining :	$6,000,000
-Salary Average :	$5,400,000
-Salary Average Remaining :	$5,400,000
Adin Hill (1 Way Contract)	$5,250,000 (5)
-Salary Remaining :	$5,250,000
-Salary Average :	$5,250,000
-Salary Average Remaining :	$5,250,000
Shayne Gostisbehere (1 Way Contract)	$5,000,000 (3)
-Salary Remaining :	$5,000,000
-Salary Average :	$4,800,000
-Salary Average Remaining :	$4,800,000
Jordan Eberle (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$5,000,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$5,000,000
Travis Sanheim (1 Way Contract)	$4,750,000 (1)
-Salary Remaining :	$4,750,000
-Salary Average :	$4,700,000
-Salary Average Remaining :	$4,700,000
Jared Spurgeon (1 Way Contract)	$4,666,667 (2)
-Salary Remaining :	$4,666,667
-Salary Average :	$5,050,000
-Salary Average Remaining :	$5,050,000
Ilya Mikheyev (1 Way Contract)	$4,150,000 (1)
-Salary Remaining :	$4,150,000
-Salary Average :	$4,750,000
-Salary Average Remaining :	$4,750,000
David Perron (1 Way Contract)	$4,000,000 (1)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Nate Schmidt (1 Way Contract)	$4,000,000 (4)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Connor Murphy (1 Way Contract)	$3,650,000 (1)
-Salary Remaining :	$3,650,000
-Salary Average :	$4,400,000
-Salary Average Remaining :	$4,400,000
Mason Marchment (1 Way Contract)	$3,600,000 (1)
-Salary Remaining :	$3,600,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$4,500,000
Jacob Trouba (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$3,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Mats Zuccarello (1 Way Contract)	$2,250,000 (1)
-Salary Remaining :	$2,250,000
-Salary Average :	$2,250,000
-Salary Average Remaining :	$2,250,000
Vincent Desharnais	$2,000,000 (3)
-Salary Remaining :	$2,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$2,000,000
Evan Rodrigues (1 Way Contract)	$1,875,000 (1)
-Salary Remaining :	$1,875,000
-Salary Average :	$1,437,500
-Salary Average Remaining :	$1,437,500
Dmitry Kulikov (1 Way Contract)	$1,500,000 (2)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Oliver Wahlstrom (1 Way Contract)	$1,400,000 (1)
-1 Way Contract Salary Cap :	$150,000
-1 Way Contract Salary Cap Remaining :	$150,000
-Salary Remaining :	$1,400,000
-Salary Average :	$1,400,000
-Salary Average Remaining :	$1,400,000
Patrick Maroon (1 Way Contract)	$1,300,000 (1)
-Salary Remaining :	$1,300,000
-Salary Average :	$1,300,000
-Salary Average Remaining :	$1,300,000
Brandon Duhaime (1 Way Contract)	$1,250,000 (2)
-Salary Remaining :	$1,250,000
-Salary Average :	$1,250,000
-Salary Average Remaining :	$1,250,000
TJ Brodie (1 Way Contract)	$1,200,000 (4)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$1,200,000
-Salary Average :	$1,200,000
-Salary Average Remaining :	$1,200,000
Kevin Stenlund (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
Eric Comrie (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
Dakota Mermis (1 Way Contract)	$875,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$875,000
-Salary Average :	$825,000
-Salary Average Remaining :	$825,000
Louie Belpedio (1 Way Contract)	$850,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$850,000
-Salary Average :	$850,000
-Salary Average Remaining :	$850,000
Total Pro Players	27
Salary Commitment
Year 2025 : $95,066,667
Year 2026 : $46,966,667
Year 2027 : $31,450,000
Year 2028 : $16,950,000
Salary Average Commitment
Year 2025 : $97,412,500
Year 2026 : $50,600,000
Year 2027 : $33,300,000
Year 2028 : $18,200,000
Salary Cap with 1 Way Contract
Year 2025 : $93,287,504
Year 2026 : $49,400,000
Year 2027 : $32,100,000
Year 2028 : $17,000,000

Farm Players Salaries
Collin Graf	$100,000 (2)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Jesper Wallstedt	$97,500 (1)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Billy Sweezey	$95,000 (1)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Mark Jankowski	$95,000 (3)
Salary Remaining :	$95,000
Salary Average :	$95,625
Salary Average Remaining :	$95,625
Hunter Haight	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Michael Milne	$87,500 (1)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Max Pacioretty	$87,500 (1)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Nikita Nesterenko	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Justin Gill	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Marshall Warren	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Dylan Anhorn	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Alex Swetlikoff	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Colton Poolman	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Jujhar Khaira	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Matt Vernon	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Donavan Houle	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Jordan Papirny	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Scott Sabourin	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Zach Sanford	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Zayde Wisdom	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Connor Corcoran	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Marc Johnstone	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Akito Hirose	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Nicholas Zabaneh	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Mitch McLain	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Total Farm Players	25
Salary Commitment
Year 2025 : $2,057,500
Year 2026 : $447,500
Year 2027 : $190,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,058,125
Year 2026 : $445,625
Year 2027 : $188,125
Year 2028 : $0

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

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 - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %