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	$95,962,500
Pro Players Total Average Salaries	$97,569,643
Farm Players Total Salaries	$1,880,000
Farm Players Total Average Salaries	$1,872,083
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
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $92,400,000	$0
Estimate Over Minimum Salary Cap of $65,000,000	$0
Current Bank Account	$25,647,785
Projected Bank Account	$25,647,785

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
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
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
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
Gabriel Landeskog (1 Way Contract)	$7,500,000 (4)
-Salary Remaining :	$7,500,000
-Salary Average :	$7,000,000
-Salary Average Remaining :	$7,000,000
Devon Toews (1 Way Contract)	$7,250,000 (6)
-Salary Remaining :	$7,250,000
-Salary Average :	$7,250,000
-Salary Average Remaining :	$7,250,000
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
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
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
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
Thomas Novak (1 Way Contract)	$3,500,000 (3)
-Salary Remaining :	$3,500,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,500,000
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 Oleksiak (1 Way Contract)	$1,875,000 (1)
-Salary Remaining :	$1,875,000
-Salary Average :	$2,300,000
-Salary Average Remaining :	$2,300,000
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
Mike Reilly (1 Way Contract)	$1,250,000 (3)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,250,000
-Salary Average :	$1,250,000
-Salary Average Remaining :	$1,250,000
Matt Nieto (1 Way Contract)	$1,250,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,250,000
-Salary Average :	$1,250,000
-Salary Average Remaining :	$1,250,000
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
Mike Hoffman (1 Way Contract)	$962,500 (1)
-Salary Remaining :	$962,500
-Salary Average :	$962,500
-Salary Average Remaining :	$962,500
Jansen Harkins (1 Way Contract)	$875,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$875,000
-Salary Average :	$875,000
-Salary Average Remaining :	$875,000
Isaac Ratcliffe (1 Way Contract)	$800,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$800,000
-Salary Average :	$800,000
-Salary Average Remaining :	$800,000
Claude Giroux (1 Way Contract)	$0 (0)
Radko Gudas (1 Way Contract)	$0 (0)
Stefan Noesen (1 Way Contract)	$0 (0)
Vladislav Namestnikov	$0 (0)
Petr Mrazek (1 Way Contract)	$0 (0)
Total Pro Players	26
Salary Commitment
Year 2025 : $95,962,500
Year 2026 : $75,300,000
Year 2027 : $56,575,000
Year 2028 : $48,225,000
Salary Average Commitment
Year 2025 : $97,569,643
Year 2026 : $82,150,000
Year 2027 : $60,125,000
Year 2028 : $50,375,000
Salary Cap with 1 Way Contract
Year 2025 : $93,394,640
Year 2026 : $78,775,000
Year 2027 : $58,875,000
Year 2028 : $50,375,000

Farm Players Salaries
Akira Schmid	$150,000 (1)
Salary Remaining :	$150,000
Salary Average :	$150,000
Salary Average Remaining :	$150,000
Oskar Olausson	$97,500 (1)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Jacob Larsson	$97,500 (2)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Hugo Alnefelt	$95,000 (1)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
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
Adam Gaudette	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$85,833
Salary Average Remaining :	$85,833
Matt Stienburg	$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
Ben Meyers	$87,500 (1)
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
Carson Meyer	$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
Adam Raska	$85,000 (2)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
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
Chase Carter	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
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
Victor Hadfield	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Jacob Semik	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Bobby Russell	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Mitchell Hoelscher	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	23
Salary Commitment
Year 2025 : $1,880,000
Year 2026 : $445,000
Year 2027 : $0
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,872,083
Year 2026 : $445,000
Year 2027 : $0
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	$73,435,000
Pro Players Total Average Salaries	$69,435,000
Farm Players Total Salaries	$2,061,250
Farm Players Total Average Salaries	$2,061,250
Coaches Total Salaries	$4,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$3,362,500
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
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $92,400,000	$0
Estimate Over Minimum Salary Cap of $65,000,000	$0
Current Bank Account	$67,368,547
Projected Bank Account	$67,368,547

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
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
Charlie Coyle (1 Way Contract)	$4,500,000 (1)
-Salary Remaining :	$4,500,000
-Salary Average :	$5,250,000
-Salary Average Remaining :	$5,250,000
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
Tyler Myers (1 Way Contract)	$3,500,000 (1)
-Salary Remaining :	$3,500,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,500,000
Justin Schultz (1 Way Contract)	$3,500,000 (1)
-Salary Remaining :	$3,500,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,500,000
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
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
Leo Carlsson	$1,000,000 (2)
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
Luke Schenn (1 Way Contract)	$0 (0)
Jordan Staal (1 Way Contract)	$0 (0)
Jan Rutta (1 Way Contract)	$0 (0)
Jakob Silfverberg (1 Way Contract)	$0 (0)
Jacob Bryson (1 Way Contract)	$0 (0)
Esa Lindell (1 Way Contract)	$0 (0)
Total Pro Players	23
Salary Commitment
Year 2025 : $73,435,000
Year 2026 : $49,935,000
Year 2027 : $33,825,000
Year 2028 : $15,575,000
Salary Average Commitment
Year 2025 : $69,435,000
Year 2026 : $52,685,000
Year 2027 : $31,200,000
Year 2028 : $16,950,000
Salary Cap with 1 Way Contract
Year 2025 : $69,435,000
Year 2026 : $52,685,000
Year 2027 : $31,200,000
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
Kevin Korchinski	$100,000 (2)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Brendan Brisson	$97,500 (1)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Kaiden Guhle	$97,500 (1)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Nolan Allan	$97,500 (2)
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
Vasily Podkolzin	$95,000 (1)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Arshdeep Bains	$95,000 (1)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Colton Dach	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Drew Commesso	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Joel Hofer	$92,500 (1)
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
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
Vladislav Kolyachonok	$87,500 (1)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Ethan Del Mastro	$82,500 (2)
Salary Remaining :	$82,500
Salary Average :	$82,500
Salary Average Remaining :	$82,500
Trent Miner	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Pavel Dorofeyev	$80,000 (1)
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
Linus Karlsson	$77,500 (1)
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	22
Salary Commitment
Year 2025 : $2,061,250
Year 2026 : $861,250
Year 2027 : $0
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,061,250
Year 2026 : $861,250
Year 2027 : $0
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	$93,750,000
Pro Players Total Average Salaries	$90,483,333
Farm Players Total Salaries	$1,426,750
Farm Players Total Average Salaries	$1,426,750
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
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $92,400,000	$0
Estimate Over Minimum Salary Cap of $65,000,000	$0
Current Bank Account	$92,541,558
Projected Bank Account	$92,541,558

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
Lukas Dostal	$6,000,000 (8)
-Salary Remaining :	$6,000,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$6,000,000
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
Alex Vlasic	$4,600,000 (6)
-Salary Remaining :	$4,600,000
-Salary Average :	$4,600,000
-Salary Average Remaining :	$4,600,000
Mats Zuccarello (1 Way Contract)	$4,500,000 (1)
-Salary Remaining :	$4,500,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$4,500,000
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
Kirill Marchenko	$3,850,000 (3)
-Salary Remaining :	$3,850,000
-Salary Average :	$3,850,000
-Salary Average Remaining :	$3,850,000
Evan Rodrigues (1 Way Contract)	$3,750,000 (1)
-Salary Remaining :	$3,750,000
-Salary Average :	$2,875,000
-Salary Average Remaining :	$2,875,000
Kaapo Kakko (1 Way Contract)	$2,500,000 (2)
-1 Way Contract Salary Cap :	$1,250,000
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Erik Gudbranson (1 Way Contract)	$1,750,000 (1)
-Salary Remaining :	$1,750,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$2,000,000
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
Justin Brazeau	$1,500,000 (3)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Matthew Benning (1 Way Contract)	$1,250,000 (1)
-1 Way Contract Salary Cap :	$1,200,000
-Salary Remaining :	$1,250,000
-Salary Average :	$2,450,000
-Salary Average Remaining :	$2,450,000
Derek Forbort (1 Way Contract)	$1,250,000 (2)
-Salary Remaining :	$1,250,000
-Salary Average :	$1,250,000
-Salary Average Remaining :	$1,250,000
Brett Leason	$1,000,000 (1)
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
Patrick Kane (1 Way Contract)	$0 (0)
Charlie Lindgren (1 Way Contract)	$0 (0)
Drew OConnor	$0 (0)
Brent Burns (1 Way Contract)	$0 (0)
Austin Watson (1 Way Contract)	$0 (0)
Total Pro Players	26
Salary Commitment
Year 2025 : $93,750,000
Year 2026 : $68,000,000
Year 2027 : $54,750,000
Year 2028 : $30,400,000
Salary Average Commitment
Year 2025 : $90,483,333
Year 2026 : $69,908,333
Year 2027 : $59,158,333
Year 2028 : $33,975,000
Salary Cap with 1 Way Contract
Year 2025 : $87,983,336
Year 2026 : $68,658,332
Year 2027 : $59,158,333
Year 2028 : $33,975,000

Farm Players Salaries
Kent Johnson	$100,000 (1)
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
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
Parker Ford	$86,750 (2)
Salary Remaining :	$86,750
Salary Average :	$86,750
Salary Average Remaining :	$86,750
Gage Goncalves	$85,000 (1)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Kyle Masters	$82,500 (2)
Salary Remaining :	$82,500
Salary Average :	$82,500
Salary Average Remaining :	$82,500
Eric Hjorth	$82,500 (1)
Salary Remaining :	$82,500
Salary Average :	$82,500
Salary Average Remaining :	$82,500
Mikael Pyyhtia	$82,500 (1)
Salary Remaining :	$82,500
Salary Average :	$82,500
Salary Average Remaining :	$82,500
James Malatesta	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Ole Julian Bjorgvik Holm	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Christopher Merisier-Ortiz	$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
Nick Blankenburg	$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
Joona Koppanen	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Jeff Malott	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Brett Seney	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Brady Lyle	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Jonas Johansson	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Anthony Richard	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	23
Salary Commitment
Year 2025 : $1,426,750
Year 2026 : $336,750
Year 2027 : $0
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,426,750
Year 2026 : $336,750
Year 2027 : $0
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	$74,600,000
Pro Players Total Average Salaries	$74,283,334
Farm Players Total Salaries	$947,500
Farm Players Total Average Salaries	$947,500
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
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $92,400,000	$0
Estimate Over Minimum Salary Cap of $65,000,000	$0
Current Bank Account	$9,128,092
Projected Bank Account	$9,128,092

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
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
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
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
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
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
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
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
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
Anthony Stolarz	$2,500,000 (1)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
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
-Salary Remaining :	$950,000
-Salary Average :	$950,000
-Salary Average Remaining :	$950,000
Ivan Provorov (1 Way Contract)	$0 (0)
Frank Vatrano (1 Way Contract)	$0 (0)
Jonathan Drouin (1 Way Contract)	$0 (0)
Radim Simek (1 Way Contract)	$0 (0)
Cody Ceci (1 Way Contract)	$0 (0)
Brock Nelson (1 Way Contract)	$0 (0)
Total Pro Players	21
Salary Commitment
Year 2025 : $74,600,000
Year 2026 : $43,600,000
Year 2027 : $41,350,000
Year 2028 : $37,100,000
Salary Average Commitment
Year 2025 : $74,283,334
Year 2026 : $42,333,334
Year 2027 : $42,333,334
Year 2028 : $38,083,334
Salary Cap with 1 Way Contract
Year 2025 : $73,333,336
Year 2026 : $42,333,334
Year 2027 : $42,333,334
Year 2028 : $38,083,334

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
Will Cranley	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Marc-Andre Gaudet	$80,000 (2)
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
Jake Stevens	$77,500 (3)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Artyom Kulakov	$77,500 (2)
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
Joe Fleming	$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
Ryan Carpenter	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Otto Koivula	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Gabriel Bourque	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Mattias Norlinder	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Matt Filipe	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Nick Caamano	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Brett Bulmer	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Roman Ahcan	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Tarun Fizer	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Colton Young	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Neil Shea	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Vadim Zherenko	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Andrew Poturalski	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	24
Salary Commitment
Year 2025 : $947,500
Year 2026 : $312,500
Year 2027 : $77,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $947,500
Year 2026 : $312,500
Year 2027 : $77,500
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	$45,875,000
Pro Players Total Average Salaries	$44,625,000
Farm Players Total Salaries	$525,000
Farm Players Total Average Salaries	$525,000
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
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $92,400,000	$0
Estimate Over Minimum Salary Cap of $65,000,000	$0
Current Bank Account	$44,447,319
Projected Bank Account	$44,447,319

Pro Players Salaries
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
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
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)
-1 Way Contract Salary Cap :	$1,950,000
-Salary Remaining :	$3,200,000
-Salary Average :	$3,200,000
-Salary Average Remaining :	$3,200,000
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
Mason Lohrei	$925,000 (1)
-Salary Remaining :	$925,000
-Salary Average :	$925,000
-Salary Average Remaining :	$925,000
Logan O'Connor (1 Way Contract)	$0 (0)
Josh Mahura (1 Way Contract)	$0 (0)
Joel Hanley	$0 (0)
James Reimer (1 Way Contract)	$0 (0)
Jacob Middleton (1 Way Contract)	$0 (0)
Evgeny Kuznetsov (1 Way Contract)	$0 (0)
Erik Johnson (1 Way Contract)	$0 (0)
Neal Pionk (1 Way Contract)	$0 (0)
Teddy Blueger	$0 (0)
Zemgus Girgensons (1 Way Contract)	$0 (0)
Brad Marchand (1 Way Contract)	$0 (0)
Andrew Mangiapane (1 Way Contract)	$0 (0)
Jesper Fast (1 Way Contract)	$0 (0)
Total Pro Players	21
Salary Commitment
Year 2025 : $45,875,000
Year 2026 : $36,700,000
Year 2027 : $29,450,000
Year 2028 : $26,000,000
Salary Average Commitment
Year 2025 : $44,625,000
Year 2026 : $36,200,000
Year 2027 : $31,200,000
Year 2028 : $28,000,000
Salary Cap with 1 Way Contract
Year 2025 : $43,375,000
Year 2026 : $34,950,000
Year 2027 : $29,950,000
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
Matthew Poitras	$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
Ryan Mast	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Frederic Brunet	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Wilmer Skoog	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Matthew Strome	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Austin Rueschhoff	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Georgii Merkulov	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Michael Callahan	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Jean-Luc Foudy	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Santtu Kinnunen	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Jimmy Huntington	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Josh Healey	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Vinni Lettieri	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Zach Metsa	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Marc Gatcomb	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Tyler Parks	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Lleyton Moore	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Brandon Halverson	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Nikolas Matinpalo	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Philippe Maillet	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Zane McIntyre	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	24
Salary Commitment
Year 2025 : $525,000
Year 2026 : $340,000
Year 2027 : $0
Year 2028 : $0
Salary Average Commitment
Year 2025 : $525,000
Year 2026 : $340,000
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	$83,675,000
Pro Players Total Average Salaries	$77,325,000
Farm Players Total Salaries	$2,017,500
Farm Players Total Average Salaries	$2,017,500
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
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $92,400,000	$0
Estimate Over Minimum Salary Cap of $65,000,000	$0
Current Bank Account	$14,238,176
Projected Bank Account	$14,238,176

Pro Players Salaries
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
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
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
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
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
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
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
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
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
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
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
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
Luke Glendening	$1,500,000 (1)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Sam Gagner (1 Way Contract)	$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
Samuel Ersson	$1,450,000 (1)
-Salary Remaining :	$1,450,000
-Salary Average :	$1,450,000
-Salary Average Remaining :	$1,450,000
Oliver Wahlstrom (1 Way Contract)	$1,400,000 (1)
-1 Way Contract Salary Cap :	$150,000
-Salary Remaining :	$1,400,000
-Salary Average :	$1,400,000
-Salary Average Remaining :	$1,400,000
Jesse Puljujarvi (1 Way Contract)	$900,000 (4)
-Salary Remaining :	$900,000
-Salary Average :	$900,000
-Salary Average Remaining :	$900,000
Dmitri Voronkov	$825,000 (1)
-Salary Remaining :	$825,000
-Salary Average :	$825,000
-Salary Average Remaining :	$825,000
T.J. Oshie (1 Way Contract)	$0 (0)
Troy Stecher (1 Way Contract)	$0 (0)
Derek Ryan	$0 (0)
Calvin de Haan (1 Way Contract)	$0 (0)
Total Pro Players	23
Salary Commitment
Year 2025 : $83,675,000
Year 2026 : $46,750,000
Year 2027 : $30,650,000
Year 2028 : $24,400,000
Salary Average Commitment
Year 2025 : $77,325,000
Year 2026 : $49,075,000
Year 2027 : $35,125,000
Year 2028 : $26,125,000
Salary Cap with 1 Way Contract
Year 2025 : $76,075,000
Year 2026 : $49,075,000
Year 2027 : $35,125,000
Year 2028 : $26,125,000

Farm Players Salaries
Daniil Chayka	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Daniel Torgersson	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Yan Kuznetsov	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
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
Jack Thompson	$87,500 (1)
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
Maxim Groshev	$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
Jakub Brabenec	$82,500 (2)
Salary Remaining :	$82,500
Salary Average :	$82,500
Salary Average Remaining :	$82,500
Antti Saarela	$82,500 (1)
Salary Remaining :	$82,500
Salary Average :	$82,500
Salary Average Remaining :	$82,500
John Ludvig	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
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
Matt Villalta	$80,000 (4)
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
Artemi Knyazev	$80,000 (1)
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
Joe Vrbetic	$80,000 (1)
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
Simon Lundmark	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Magnus Hellberg	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Adam Mechura	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	26
Salary Commitment
Year 2025 : $2,017,500
Year 2026 : $562,500
Year 2027 : $160,000
Year 2028 : $160,000
Salary Average Commitment
Year 2025 : $2,017,500
Year 2026 : $562,500
Year 2027 : $160,000
Year 2028 : $160,000

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	$68,385,000
Pro Players Total Average Salaries	$67,077,857
Farm Players Total Salaries	$790,000
Farm Players Total Average Salaries	$765,000
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
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $92,400,000	$0
Estimate Over Minimum Salary Cap of $65,000,000	$0
Current Bank Account	$21,516,340
Projected Bank Account	$21,516,340

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
Torey Krug (1 Way Contract)	$6,500,000 (2)
-Salary Remaining :	$6,500,000
-Salary Average :	$6,500,000
-Salary Average Remaining :	$6,500,000
Logan Thompson	$6,000,000 (3)
-Salary Remaining :	$6,000,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$6,000,000
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)
-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
-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
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
Nicolas Deslauriers (1 Way Contract)	$1,500,000 (1)
-1 Way Contract Salary Cap :	$500,000
-Salary Remaining :	$1,500,000
-Salary Average :	$1,750,000
-Salary Average Remaining :	$1,750,000
Rem Pitlick (1 Way Contract)	$950,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$950,000
-Salary Average :	$950,000
-Salary Average Remaining :	$950,000
Nathan Walker	$885,000 (1)
-Salary Remaining :	$885,000
-Salary Average :	$885,000
-Salary Average Remaining :	$885,000
Eric Robinson (1 Way Contract)	$0 (0)
David Kampf (1 Way Contract)	$0 (0)
Emil Bemstrom (1 Way Contract)	$0 (0)
Joel Kiviranta (1 Way Contract)	$0 (0)
Garnet Hathaway (1 Way Contract)	$0 (0)
Matt Martin (1 Way Contract)	$0 (0)
Jordan Oesterle (1 Way Contract)	$0 (0)
Kyle MacLean	$0 (0)
Pheonix Copley (1 Way Contract)	$0 (0)
Oskar Sundqvist (1 Way Contract)	$0 (0)
Pat Maroon (1 Way Contract)	$0 (0)
Anton Forsberg (1 Way Contract)	$0 (0)
Adam Boqvist (1 Way Contract)	$0 (0)
Total Pro Players	28
Salary Commitment
Year 2025 : $68,385,000
Year 2026 : $52,400,000
Year 2027 : $22,000,000
Year 2028 : $10,500,000
Salary Average Commitment
Year 2025 : $67,077,857
Year 2026 : $51,850,000
Year 2027 : $23,200,000
Year 2028 : $10,500,000
Salary Cap with 1 Way Contract
Year 2025 : $63,627,856
Year 2026 : $50,600,000
Year 2027 : $23,200,000
Year 2028 : $10,500,000

Farm Players Salaries
Arvid Holm	$150,000 (1)
Salary Remaining :	$150,000
Salary Average :	$125,000
Salary Average Remaining :	$125,000
David Jiricek	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Jiri Patera	$95,000 (1)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
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
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
Filip Johansson	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Shawn Element	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Cedric Pare	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Jonah Gadjovich	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Nils Aman	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Will MacKinnon	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Reece Vitelli	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Quinn Schmiemann	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Chris Tierney	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Cameron Crotty	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	18
Salary Commitment
Year 2025 : $790,000
Year 2026 : $177,500
Year 2027 : $0
Year 2028 : $0
Salary Average Commitment
Year 2025 : $765,000
Year 2026 : $177,500
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	$49,400,000
Pro Players Total Average Salaries	$51,620,416
Farm Players Total Salaries	$770,000
Farm Players Total Average Salaries	$766,250
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
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $92,400,000	$0
Estimate Over Minimum Salary Cap of $65,000,000	$0
Current Bank Account	$42,985,760
Projected Bank Account	$42,985,760

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
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
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
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
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
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
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
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
Rasmus Kupari (1 Way Contract)	$1,500,000 (6)
-Salary Remaining :	$1,500,000
-Salary Average :	$2,518,750
-Salary Average Remaining :	$2,518,750
Gustav Lindstrom (1 Way Contract)	$1,500,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,500,000
-Salary Average :	$1,133,333
-Salary Average Remaining :	$1,133,333
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
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
David Rittich (1 Way Contract)	$950,000 (1)
-Salary Remaining :	$950,000
-Salary Average :	$950,000
-Salary Average Remaining :	$950,000
Jakub Vrana (1 Way Contract)	$950,000 (1)
-Salary Remaining :	$950,000
-Salary Average :	$950,000
-Salary Average Remaining :	$950,000
Kevin Labanc (1 Way Contract)	$775,000 (1)
-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
-Salary Remaining :	$775,000
-Salary Average :	$785,000
-Salary Average Remaining :	$785,000
Taylor Fedun (1 Way Contract)	$0 (0)
Nick Jensen (1 Way Contract)	$0 (0)
Max Jones (1 Way Contract)	$0 (0)
Mason Appleton (1 Way Contract)	$0 (0)
Johnathan Kovacevic	$0 (0)
Evgenii Dadonov (1 Way Contract)	$0 (0)
Total Pro Players	25
Salary Commitment
Year 2025 : $49,400,000
Year 2026 : $32,750,000
Year 2027 : $15,500,000
Year 2028 : $13,000,000
Salary Average Commitment
Year 2025 : $51,620,416
Year 2026 : $36,452,083
Year 2027 : $16,768,750
Year 2028 : $14,018,750
Salary Cap with 1 Way Contract
Year 2025 : $49,702,084
Year 2026 : $36,452,083
Year 2027 : $16,768,750
Year 2028 : $14,018,750

Farm Players Salaries
Ivan Miroshnichenko	$97,500 (2)
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
Vincent Iorio	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
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
Ryan Hofer	$80,000 (1)
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
Alex Limoges	$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
Mitchell Gibson	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Hunter Skinner	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Adam Cracknell	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Cal OReilly	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Albert Johansson	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Jared McIsaac	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
James Hamblin	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Tanner Laczynski	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Vinnie Hinostroza	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Alex Beaucage	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Griffin Mendel	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Ethen Frank	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Clay Stevenson	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Hunter Shepard	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Aaron Ness	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	24
Salary Commitment
Year 2025 : $770,000
Year 2026 : $97,500
Year 2027 : $0
Year 2028 : $0
Salary Average Commitment
Year 2025 : $766,250
Year 2026 : $97,500
Year 2027 : $0
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	$91,900,000
Pro Players Total Average Salaries	$88,850,000
Farm Players Total Salaries	$1,570,000
Farm Players Total Average Salaries	$1,555,000
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
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $92,400,000	$0
Estimate Over Minimum Salary Cap of $65,000,000	$0
Current Bank Account	$27,692,367
Projected Bank Account	$27,692,367

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
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
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
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
Ethan Bear (1 Way Contract)	$3,250,000 (1)
-1 Way Contract Salary Cap :	$1,500,000
-Salary Remaining :	$3,250,000
-Salary Average :	$2,750,000
-Salary Average Remaining :	$2,750,000
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
William 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
Zac Jones (1 Way Contract)	$1,000,000 (2)
-1 Way Contract Salary Cap :	$0
-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
Corey Perry (1 Way Contract)	$0 (0)
Cal Clutterbuck (1 Way Contract)	$0 (0)
Vitek Vanecek (1 Way Contract)	$0 (0)
Mikhail Maltsev (1 Way Contract)	$0 (0)
Zach Parise (1 Way Contract)	$0 (0)
Antti Raanta (1 Way Contract)	$0 (0)
Brandon Tanev (1 Way Contract)	$0 (0)
Total Pro Players	25
Salary Commitment
Year 2025 : $91,900,000
Year 2026 : $72,000,000
Year 2027 : $47,587,500
Year 2028 : $30,137,500
Salary Average Commitment
Year 2025 : $88,850,000
Year 2026 : $73,550,000
Year 2027 : $48,400,000
Year 2028 : $33,000,000
Salary Cap with 1 Way Contract
Year 2025 : $86,600,000
Year 2026 : $72,550,000
Year 2027 : $48,400,000
Year 2028 : $33,000,000

Farm Players Salaries
Mattias Samuelsson	$375,000 (1)
Salary Remaining :	$375,000
Salary Average :	$375,000
Salary Average Remaining :	$375,000
Mason Shaw	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Hudson Fasching	$97,500 (3)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Samuel Bolduc	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Tomas Suchanek	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
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
Hayden Hodgson	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Topias Vilen	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Hardy Haman Aktell	$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
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
Jeremy Brodeur	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Simon Johansson	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Patrick Khodorenko	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Erik Kallgren	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Dmitri Samorukov	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Robin Salo	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Lucas Edmonds	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Axel Jonsson Fjallby	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Anders Bjork	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	24
Salary Commitment
Year 2025 : $1,570,000
Year 2026 : $352,500
Year 2027 : $180,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,555,000
Year 2026 : $352,500
Year 2027 : $180,000
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	$78,200,000
Pro Players Total Average Salaries	$84,630,357
Farm Players Total Salaries	$2,227,500
Farm Players Total Average Salaries	$2,215,000
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
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $92,400,000	$0
Estimate Over Minimum Salary Cap of $65,000,000	$0
Current Bank Account	$11,876,201
Projected Bank Account	$11,876,201

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
John 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
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
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
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
Ryan Lomberg (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$2,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$2,000,000
Keaton Middleton (1 Way Contract)	$1,550,000 (2)
-1 Way Contract Salary Cap :	$300,000
-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)
-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
Marc Staal	$1,100,000 (1)
-Salary Remaining :	$1,100,000
-Salary Average :	$1,100,000
-Salary Average Remaining :	$1,100,000
Mason McTavish	$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)
-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
Brayden Pachal	$900,000 (2)
-Salary Remaining :	$900,000
-Salary Average :	$900,000
-Salary Average Remaining :	$900,000
Michael McCarron	$0 (0)
Tristen Nielsen (1 Way Contract)	$0 (0)
Total Pro Players	22
Salary Commitment
Year 2025 : $78,200,000
Year 2026 : $51,425,000
Year 2027 : $29,400,000
Year 2028 : $28,250,000
Salary Average Commitment
Year 2025 : $84,630,357
Year 2026 : $54,037,500
Year 2027 : $29,212,500
Year 2028 : $28,062,500
Salary Cap with 1 Way Contract
Year 2025 : $83,380,360
Year 2026 : $52,787,500
Year 2027 : $29,212,500
Year 2028 : $28,062,500

Farm Players Salaries
Aliaksei Protas	$200,000 (1)
Salary Remaining :	$200,000
Salary Average :	$187,500
Salary Average Remaining :	$187,500
Lukas Reichel	$150,000 (1)
Salary Remaining :	$150,000
Salary Average :	$150,000
Salary Average Remaining :	$150,000
Justus Annunen	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Drew Helleson	$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
Adam Sykora	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
William Stromgren	$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
Jackson LaCombe	$92,500 (1)
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
Yegor Afanasyev	$90,000 (1)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Maxim Cajkovic	$90,000 (2)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Tristan Lennox	$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
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
Henry Thrun	$82,500 (1)
Salary Remaining :	$82,500
Salary Average :	$82,500
Salary Average Remaining :	$82,500
Thimo Nickl	$82,500 (1)
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
Ben King	$82,500 (1)
Salary Remaining :	$82,500
Salary Average :	$82,500
Salary Average Remaining :	$82,500
Layton Ahac	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Gage Alexander	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Tyler Benson	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Sheldon Dries	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Ryan Reaves	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Pavol Regenda	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	27
Salary Commitment
Year 2025 : $2,227,500
Year 2026 : $1,017,500
Year 2027 : $100,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,215,000
Year 2026 : $1,017,500
Year 2027 : $100,000
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	$77,370,000
Pro Players Total Average Salaries	$78,453,333
Farm Players Total Salaries	$845,000
Farm Players Total Average Salaries	$845,000
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
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $92,400,000	$0
Estimate Over Minimum Salary Cap of $65,000,000	$0
Current Bank Account	$949,904
Projected Bank Account	$949,904

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
Matt Dumba (1 Way Contract)	$8,000,000 (1)
-Salary Remaining :	$8,000,000
-Salary Average :	$8,000,000
-Salary Average Remaining :	$8,000,000
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
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
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
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
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
Nicolas Aube-Kubel	$1,400,000 (1)
-Salary Remaining :	$1,400,000
-Salary Average :	$1,400,000
-Salary Average Remaining :	$1,400,000
Julien Gauthier (1 Way Contract)	$1,250,000 (1)
-Salary Remaining :	$1,250,000
-Salary Average :	$1,083,333
-Salary Average Remaining :	$1,083,333
Logan Shaw (1 Way Contract)	$1,200,000 (2)
-1 Way Contract Salary Cap :	$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
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
Chase Wouters (1 Way Contract)	$750,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$750,000
-Salary Average :	$750,000
-Salary Average Remaining :	$750,000
Cameron Gaunce (1 Way Contract)	$0 (0)
Cam Atkinson (1 Way Contract)	$0 (0)
Cale Fleury (1 Way Contract)	$0 (0)
Andrew Cogliano	$0 (0)
Keith Kinkaid (1 Way Contract)	$0 (0)
Riley Stillman (1 Way Contract)	$0 (0)
Trent Frederic (1 Way Contract)	$0 (0)
Tyler Pitlick (1 Way Contract)	$0 (0)
Justin Barron	$0 (0)
Yegor Chinakhov (1 Way Contract)	$0 (0)
Ilya Samsonov (1 Way Contract)	$0 (0)
Adam Ruzicka	$0 (0)
Total Pro Players	30
Salary Commitment
Year 2025 : $77,370,000
Year 2026 : $55,470,000
Year 2027 : $43,850,000
Year 2028 : $36,650,000
Salary Average Commitment
Year 2025 : $78,453,333
Year 2026 : $60,720,000
Year 2027 : $45,520,000
Year 2028 : $38,320,000
Salary Cap with 1 Way Contract
Year 2025 : $75,503,336
Year 2026 : $59,520,000
Year 2027 : $45,520,000
Year 2028 : $38,320,000

Farm Players Salaries
Joseph Duszak	$120,000 (2)
Salary Remaining :	$120,000
Salary Average :	$120,000
Salary Average Remaining :	$120,000
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
Emil Heineman	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Grigori Denisenko	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Alex Steeves	$90,000 (2)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Landon Slaggert	$85,000 (3)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
William Lockwood	$85,000 (1)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Ville Ottavainen	$82,500 (2)
Salary Remaining :	$82,500
Salary Average :	$82,500
Salary Average Remaining :	$82,500
Troy Grosenick	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Jake Wise	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Riley Tufte	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Adam Klapka	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Derrick Pouliot	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Colton Poolman	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Clark Bishop	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	16
Salary Commitment
Year 2025 : $845,000
Year 2026 : $475,000
Year 2027 : $85,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $845,000
Year 2026 : $475,000
Year 2027 : $85,000
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	$69,865,000
Pro Players Total Average Salaries	$72,319,167
Farm Players Total Salaries	$1,172,500
Farm Players Total Average Salaries	$1,172,500
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
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $92,400,000	$0
Estimate Over Minimum Salary Cap of $65,000,000	$0
Current Bank Account	$59,579,794
Projected Bank Account	$59,579,794

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
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
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
Yegor 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)
-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
Ben Hutton (1 Way Contract)	$975,000 (1)
-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
Valtteri Puustinen (1 Way Contract)	$775,000 (1)
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Tyson Foerster	$0 (0)
Nathan Smith (1 Way Contract)	$0 (0)
Chad Hillebrand	$0 (0)
Nicholas Robertson	$0 (0)
Ian Cole (1 Way Contract)	$0 (0)
Brady Keeper (1 Way Contract)	$0 (0)
Total Pro Players	24
Salary Commitment
Year 2025 : $69,865,000
Year 2026 : $61,575,000
Year 2027 : $29,100,000
Year 2028 : $21,700,000
Salary Average Commitment
Year 2025 : $72,319,167
Year 2026 : $66,879,167
Year 2027 : $29,100,000
Year 2028 : $21,700,000
Salary Cap with 1 Way Contract
Year 2025 : $72,319,167
Year 2026 : $66,879,167
Year 2027 : $29,100,000
Year 2028 : $21,700,000

Farm Players Salaries
Brennan Othmann	$100,000 (2)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Samu Tuomaala	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Luca Del Bel Belluz	$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
Oscar Dansk	$85,000 (1)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Jon-Randall Avon	$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
Ethan Samson	$80,000 (2)
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
Olle Lycksell	$78,750 (1)
Salary Remaining :	$78,750
Salary Average :	$78,750
Salary Average Remaining :	$78,750
Andrei Bakanov	$78,750 (1)
Salary Remaining :	$78,750
Salary Average :	$78,750
Salary Average Remaining :	$78,750
Samuel Poulin	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Jack St. Ivany	$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
Hunter Vorva	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Nathan Todd	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Mason Geertsen	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Luke Philp	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Joseph Blandisi	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Adam Ginning	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Joe Carroll	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Matteo Pietroniro	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Josh Maniscalco	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	23
Salary Commitment
Year 2025 : $1,172,500
Year 2026 : $445,000
Year 2027 : $0
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,172,500
Year 2026 : $445,000
Year 2027 : $0
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	$76,925,000
Pro Players Total Average Salaries	$76,487,500
Farm Players Total Salaries	$650,000
Farm Players Total Average Salaries	$650,000
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
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $92,400,000	$0
Estimate Over Minimum Salary Cap of $65,000,000	$0
Current Bank Account	$26,971,715
Projected Bank Account	$26,971,715

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
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
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
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
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
Evander Kane (1 Way Contract)	$4,000,000 (1)
-Salary Remaining :	$4,000,000
-Salary Average :	$5,125,000
-Salary Average Remaining :	$5,125,000
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
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
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
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
Ivan Prosvetov (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Mark Kastelic	$1,250,000 (1)
-Salary Remaining :	$1,250,000
-Salary Average :	$1,250,000
-Salary Average Remaining :	$1,250,000
Brandon Bussi	$900,000 (3)
-Salary Remaining :	$900,000
-Salary Average :	$900,000
-Salary Average Remaining :	$900,000
Justin Bailey	$775,000 (1)
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Chris Wagner (1 Way Contract)	$0 (0)
Brayden McNabb (1 Way Contract)	$0 (0)
Jonny Brodzinski	$0 (0)
Christian Fischer (1 Way Contract)	$0 (0)
Kevin Shattenkirk (1 Way Contract)	$0 (0)
Mark Giordano (1 Way Contract)	$0 (0)
Alex Goligoski (1 Way Contract)	$0 (0)
Total Pro Players	23
Salary Commitment
Year 2025 : $76,925,000
Year 2026 : $48,200,000
Year 2027 : $26,700,000
Year 2028 : $22,650,000
Salary Average Commitment
Year 2025 : $76,487,500
Year 2026 : $51,837,500
Year 2027 : $28,537,500
Year 2028 : $24,637,500
Salary Cap with 1 Way Contract
Year 2025 : $76,487,500
Year 2026 : $51,837,500
Year 2027 : $28,537,500
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
Jakub Demek	$82,500 (2)
Salary Remaining :	$82,500
Salary Average :	$82,500
Salary Average Remaining :	$82,500
Patrick Guay	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Marc McLaughlin	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
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
Radim Zohorna	$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
Peyton Jones	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Jalen Smereck	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Anton Blidh	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Brendan Perlini	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Chase De Leo	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Samuel Asselin	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Jordan Gross	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Aaron Dell	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Wyatt Newpower	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
David Drake	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Brandon Osmundson	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Patrik Koch	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Andrew Agozzino	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	21
Salary Commitment
Year 2025 : $650,000
Year 2026 : $160,000
Year 2027 : $0
Year 2028 : $0
Salary Average Commitment
Year 2025 : $650,000
Year 2026 : $160,000
Year 2027 : $0
Year 2028 : $0

Hockey Club

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	$26,175,000
Pro Players Total Average Salaries	$28,300,000
Farm Players Total Salaries	$1,007,500
Farm Players Total Average Salaries	$1,007,500
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
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $92,400,000	$0
Estimate Over Minimum Salary Cap of $65,000,000	$0
Current Bank Account	$56,477,895
Projected Bank Account	$56,477,895

Pro Players Salaries
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
Tobias Bjornfot (1 Way Contract)	$3,000,000 (1)
-1 Way Contract Salary Cap :	$1,750,000
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
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
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
Samuel Fagemo (1 Way Contract)	$1,000,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
Devin Cooley	$1,000,000 (2)
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
Serron Noel (1 Way Contract)	$1,000,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
Nikita Okhotiuk (1 Way Contract)	$1,000,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
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
Dylan Guenther	$975,000 (1)
-Salary Remaining :	$975,000
-Salary Average :	$975,000
-Salary Average Remaining :	$975,000
Victor Soderstrom (1 Way Contract)	$900,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$900,000
-Salary Average :	$900,000
-Salary Average Remaining :	$900,000
Topi Niemela	$875,000 (1)
-Salary Remaining :	$875,000
-Salary Average :	$875,000
-Salary Average Remaining :	$875,000
Martin Pospisil	$850,000 (1)
-Salary Remaining :	$850,000
-Salary Average :	$850,000
-Salary Average Remaining :	$850,000
Maksymilian Szuber	$800,000 (2)
-Salary Remaining :	$800,000
-Salary Average :	$800,000
-Salary Average Remaining :	$800,000
Jonathan Lemieux (1 Way Contract)	$0 (0)
Travis Hamonic (1 Way Contract)	$0 (0)
Ethan Ritchie (1 Way Contract)	$0 (0)
Wyatte Wylie (1 Way Contract)	$0 (0)
Nicklas Backstrom (1 Way Contract)	$0 (0)
Nathan Bastian	$0 (0)
Mason Jobst (1 Way Contract)	$0 (0)
Connor Zary	$0 (0)
Michael Eyssimont	$0 (0)
Kole Lind (1 Way Contract)	$0 (0)
Cooper Walker (1 Way Contract)	$0 (0)
Michael DiPietro (1 Way Contract)	$0 (0)
Riley Bezeau	$0 (0)
Pierre-Olivier Joseph (1 Way Contract)	$0 (0)
Total Pro Players	29
Salary Commitment
Year 2025 : $26,175,000
Year 2026 : $7,300,000
Year 2027 : $2,000,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $28,300,000
Year 2026 : $9,300,000
Year 2027 : $2,000,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $23,150,000
Year 2026 : $9,300,000
Year 2027 : $2,000,000
Year 2028 : $0

Farm Players Salaries
Logan Cooley	$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
Shakir Mukhamadullin	$97,500 (1)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Liam Foudy	$95,000 (1)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Nikita Chibrikov	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Marat Khusnutdinov	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Josh Doan	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Alex Turcotte	$87,500 (1)
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
Tyler Brennan	$82,500 (2)
Salary Remaining :	$82,500
Salary Average :	$82,500
Salary Average Remaining :	$82,500
Emil Martinsen Lilleberg	$82,500 (1)
Salary Remaining :	$82,500
Salary Average :	$82,500
Salary Average Remaining :	$82,500
Christoffer Sedoff	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Avery Hayes	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Mark Duarte	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Jake Leschyshyn	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Jacob Perreault	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Barrett Hayton	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	17
Salary Commitment
Year 2025 : $1,007,500
Year 2026 : $372,500
Year 2027 : $0
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,007,500
Year 2026 : $372,500
Year 2027 : $0
Year 2028 : $0

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	$78,416,667
Pro Players Total Average Salaries	$75,566,667
Farm Players Total Salaries	$1,052,500
Farm Players Total Average Salaries	$1,052,500
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
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $92,400,000	$0
Estimate Over Minimum Salary Cap of $65,000,000	$0
Current Bank Account	$42,941,875
Projected Bank Account	$42,941,875

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
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
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
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
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
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
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
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
Jacob MacDonald	$1,250,000 (4)
-Salary Remaining :	$1,250,000
-Salary Average :	$1,250,000
-Salary Average Remaining :	$1,250,000
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
Jarred Tinordi	$0 (0)
Ilya Lyubushkin (1 Way Contract)	$0 (0)
Nikolas Brouillard	$0 (0)
Robby Fabbri	$0 (0)
Jay Dickman	$0 (0)
Mackenzie MacEachern (1 Way Contract)	$0 (0)
Total Pro Players	24
Salary Commitment
Year 2025 : $78,416,667
Year 2026 : $63,516,667
Year 2027 : $48,800,000
Year 2028 : $38,250,000
Salary Average Commitment
Year 2025 : $75,566,667
Year 2026 : $61,616,667
Year 2027 : $50,316,667
Year 2028 : $38,916,667
Salary Cap with 1 Way Contract
Year 2025 : $75,566,667
Year 2026 : $61,616,667
Year 2027 : $50,316,667
Year 2028 : $38,916,667

Farm Players Salaries
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
Ronan Seeley	$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
Bryce Montgomery	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Cameron Johnson	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Ryan Schmelzer	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Brad Hunt	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Dave Gust	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Tyler Spezia	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Kevin Conley	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Spencer Smallman	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Julian Junca	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Vincent Arseneau	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Adam Brubacher	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Connor Doherty	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Dustin Tokarski	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Garret Sparks	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Luka Profaca	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	26
Salary Commitment
Year 2025 : $1,052,500
Year 2026 : $507,500
Year 2027 : $181,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,052,500
Year 2026 : $507,500
Year 2027 : $181,000
Year 2028 : $0

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	$74,725,000
Pro Players Total Average Salaries	$74,850,000
Farm Players Total Salaries	$972,500
Farm Players Total Average Salaries	$856,750
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
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $92,400,000	$0
Estimate Over Minimum Salary Cap of $65,000,000	$0
Current Bank Account	$16,374,529
Projected Bank Account	$16,374,529

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
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
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
Caleb Jones (1 Way Contract)	$2,500,000 (2)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
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
Cole Sillinger	$2,250,000 (2)
-Salary Remaining :	$2,250,000
-Salary Average :	$2,250,000
-Salary Average Remaining :	$2,250,000
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
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
-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
Cayden Primeau	$950,000 (1)
-Salary Remaining :	$950,000
-Salary Average :	$950,000
-Salary Average Remaining :	$950,000
Tony DeAngelo (1 Way Contract)	$950,000 (1)
-Salary Remaining :	$950,000
-Salary Average :	$950,000
-Salary Average Remaining :	$950,000
Paul Cotter	$775,000 (1)
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Jarid Lukosevicius (1 Way Contract)	$0 (0)
Andy Welinski (1 Way Contract)	$0 (0)
Rylan Parenteau (1 Way Contract)	$0 (0)
Jesper Boqvist (1 Way Contract)	$0 (0)
Charles Martin (1 Way Contract)	$0 (0)
Noah Juulsen	$0 (0)
Philipp Kurashev (1 Way Contract)	$0 (0)
Tyler Wotherspoon (1 Way Contract)	$0 (0)
Cole Clayton (1 Way Contract)	$0 (0)
Xavier Bernard (1 Way Contract)	$0 (0)
Tyler Bird (1 Way Contract)	$0 (0)
Shane Harper (1 Way Contract)	$0 (0)
Patrick Newell (1 Way Contract)	$0 (0)
Total Pro Players	33
Salary Commitment
Year 2025 : $74,725,000
Year 2026 : $56,700,000
Year 2027 : $21,500,000
Year 2028 : $15,200,000
Salary Average Commitment
Year 2025 : $74,850,000
Year 2026 : $60,825,000
Year 2027 : $24,400,000
Year 2028 : $17,500,000
Salary Cap with 1 Way Contract
Year 2025 : $73,750,000
Year 2026 : $60,825,000
Year 2027 : $24,400,000
Year 2028 : $17,500,000

Farm Players Salaries
Jordan Harris	$200,000 (2)
Salary Remaining :	$200,000
Salary Average :	$84,250
Salary Average Remaining :	$84,250
Dustin Wolf	$180,000 (1)
Salary Remaining :	$180,000
Salary Average :	$180,000
Salary Average Remaining :	$180,000
Reid Schaefer	$97,500 (2)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Logan Stankoven	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Nick Cicek	$85,000 (1)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Matthew Maggio	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Francesco Arcuri	$80,000 (2)
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
Ales Stezka	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Riley Fiddler-Schultz	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Fredrik Olofsson	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Daniel Renouf	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Blake Murray	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Ruslan Iskhakov	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	14
Salary Commitment
Year 2025 : $972,500
Year 2026 : $550,000
Year 2027 : $0
Year 2028 : $0
Salary Average Commitment
Year 2025 : $856,750
Year 2026 : $434,250
Year 2027 : $0
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	$93,500,000
Pro Players Total Average Salaries	$93,858,333
Farm Players Total Salaries	$1,467,500
Farm Players Total Average Salaries	$1,392,500
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
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $92,400,000	$0
Estimate Over Minimum Salary Cap of $65,000,000	$0
Current Bank Account	$44,318,807
Projected Bank Account	$44,318,807

Pro Players Salaries
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
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
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
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
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
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
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
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
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
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
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
Morgan Barron	$3,000,000 (4)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
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
Nick Perbix	$2,500,000 (5)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
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
Marian Studenic (1 Way Contract)	$1,200,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,200,000
-Salary Average :	$1,033,333
-Salary Average Remaining :	$1,033,333
Michael Pezzetta (1 Way Contract)	$950,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$950,000
-Salary Average :	$950,000
-Salary Average Remaining :	$950,000
Jet Greaves (1 Way Contract)	$900,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$900,000
-Salary Average :	$900,000
-Salary Average Remaining :	$900,000
Alex Barre-Boulet	$866,667 (1)
-Salary Remaining :	$866,667
-Salary Average :	$866,667
-Salary Average Remaining :	$866,667
Lukas Rousek (1 Way Contract)	$850,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$850,000
-Salary Average :	$850,000
-Salary Average Remaining :	$850,000
Conor Timmins	$775,000 (1)
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Joel Armia (1 Way Contract)	$0 (0)
Kyle Palmieri (1 Way Contract)	$0 (0)
Kevin Mandolese (1 Way Contract)	$0 (0)
Alex Iafallo (1 Way Contract)	$0 (0)
Total Pro Players	29
Salary Commitment
Year 2025 : $93,500,000
Year 2026 : $76,608,333
Year 2027 : $66,383,333
Year 2028 : $54,683,333
Salary Average Commitment
Year 2025 : $93,858,333
Year 2026 : $78,783,333
Year 2027 : $68,933,333
Year 2028 : $54,183,333
Salary Cap with 1 Way Contract
Year 2025 : $90,125,000
Year 2026 : $77,033,336
Year 2027 : $68,933,333
Year 2028 : $54,183,333

Farm Players Salaries
Kaedan Korczak	$250,000 (1)
Salary Remaining :	$250,000
Salary Average :	$175,000
Salary Average Remaining :	$175,000
Jiri Kulich	$97,500 (1)
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
Zachary Bolduc	$97,500 (2)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Riley Kidney	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Jayden Struble	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Dmitri Kuzmin	$87,500 (2)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Danny Zhilkin	$87,500 (2)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Linus Weissbach	$85,000 (1)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Ilya Solovyov	$85,000 (1)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Joshua Roy	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Jared Davidson	$80,000 (1)
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
Brandon Gignac	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Mathias Emilio Pettersen	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Henri Nikkanen	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Adam Scheel	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Gabriel Fortier	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Sean Day	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Benjamin Gleason	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	20
Salary Commitment
Year 2025 : $1,467,500
Year 2026 : $542,500
Year 2027 : $0
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,392,500
Year 2026 : $542,500
Year 2027 : $0
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	$51,100,000
Pro Players Total Average Salaries	$49,800,000
Farm Players Total Salaries	$1,110,000
Farm Players Total Average Salaries	$1,107,500
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
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $92,400,000	$0
Estimate Over Minimum Salary Cap of $65,000,000	$0
Current Bank Account	$73,965,336
Projected Bank Account	$73,965,336

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
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
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
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
Arthur Kaliyev	$2,000,000 (2)
-Salary Remaining :	$2,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$2,000,000
Sammy Blais (1 Way Contract)	$1,500,000 (1)
-1 Way Contract Salary Cap :	$250,000
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Brandt Clarke	$1,000,000 (2)
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
Ronnie Attard	$950,000 (1)
-Salary Remaining :	$950,000
-Salary Average :	$950,000
-Salary Average Remaining :	$950,000
A.J. Greer (1 Way Contract)	$900,000 (1)
-Salary Remaining :	$900,000
-Salary Average :	$900,000
-Salary Average Remaining :	$900,000
Nikolai Knyzhov (1 Way Contract)	$0 (0)
Mitchell Chaffee	$0 (0)
Matthew Phillips (1 Way Contract)	$0 (0)
Jack Johnson (1 Way Contract)	$0 (0)
Laurent Brossoit	$0 (0)
Radek Faksa (1 Way Contract)	$0 (0)
Brendan Gaunce (1 Way Contract)	$0 (0)
Ryan Johansen (1 Way Contract)	$0 (0)
Scott Perunovich (1 Way Contract)	$0 (0)
Jonathan Quick (1 Way Contract)	$0 (0)
Cal Petersen (1 Way Contract)	$0 (0)
Total Pro Players	25
Salary Commitment
Year 2025 : $51,100,000
Year 2026 : $36,750,000
Year 2027 : $21,250,000
Year 2028 : $18,500,000
Salary Average Commitment
Year 2025 : $49,800,000
Year 2026 : $37,500,000
Year 2027 : $20,000,000
Year 2028 : $17,250,000
Salary Cap with 1 Way Contract
Year 2025 : $48,550,000
Year 2026 : $37,500,000
Year 2027 : $20,000,000
Year 2028 : $17,250,000

Farm Players Salaries
Trevor Carrick	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Jaret Anderson-Dolan	$95,000 (1)
Salary Remaining :	$95,000
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
Ryder Korczak	$87,500 (2)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Alex Laferriere	$87,500 (1)
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
Thomas Milic	$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
Rory Kerins	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Jakub Dobes	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Chase Priskie	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Kim Nousiainen	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Antonio Stranges	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Chad Nychuk	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Taylor Ward	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Matthew Kessel	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Andre Lee	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Jeremy McKenna	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Peter Abbandonato	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Zack MacEwen	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Luke Cavallin	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Henrik Tikkanen	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Alec Regula	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	25
Salary Commitment
Year 2025 : $1,110,000
Year 2026 : $167,500
Year 2027 : $0
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,107,500
Year 2026 : $167,500
Year 2027 : $0
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	$68,000,000
Pro Players Total Average Salaries	$67,875,000
Farm Players Total Salaries	$1,552,500
Farm Players Total Average Salaries	$1,552,500
Coaches Total Salaries	$6,000,000
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
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $92,400,000	$0
Estimate Over Minimum Salary Cap of $65,000,000	$0
Current Bank Account	$49,397,270
Projected Bank Account	$49,397,270

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
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
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
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
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
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
Matthew 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
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
Miles Wood (1 Way Contract)	$2,500,000 (4)
-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
Blake Lizotte (1 Way Contract)	$2,200,000 (3)
-1 Way Contract Salary Cap :	$950,000
-Salary Remaining :	$2,200,000
-Salary Average :	$2,200,000
-Salary Average Remaining :	$2,200,000
Mackenzie Blackwood	$2,000,000 (1)
-Salary Remaining :	$2,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$2,000,000
Vincent Desharnais	$2,000,000 (3)
-Salary Remaining :	$2,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$2,000,000
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
Josh Brown (1 Way Contract)	$1,200,000 (2)
-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
Tye Kartye	$1,000,000 (2)
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
Joe Pavelski (1 Way Contract)	$0 (0)
Ryan Suter (1 Way Contract)	$0 (0)
Frederick Gaudreau (1 Way Contract)	$0 (0)
Darren Raddysh	$0 (0)
Yanni Gourde (1 Way Contract)	$0 (0)
Martin Jones (1 Way Contract)	$0 (0)
Total Pro Players	25
Salary Commitment
Year 2025 : $68,000,000
Year 2026 : $49,350,000
Year 2027 : $32,200,000
Year 2028 : $18,500,000
Salary Average Commitment
Year 2025 : $67,875,000
Year 2026 : $51,225,000
Year 2027 : $35,325,000
Year 2028 : $22,125,000
Salary Cap with 1 Way Contract
Year 2025 : $66,625,000
Year 2026 : $49,975,000
Year 2027 : $34,075,000
Year 2028 : $22,125,000

Farm Players Salaries
Gustav Olofsson	$200,000 (1)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
Dylan Holloway	$120,000 (1)
Salary Remaining :	$120,000
Salary Average :	$120,000
Salary Average Remaining :	$120,000
Philip Broberg	$110,000 (1)
Salary Remaining :	$110,000
Salary Average :	$110,000
Salary Average Remaining :	$110,000
Cameron Hughes	$100,000 (1)
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
Cameron Dineen	$100,000 (2)
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
Raphael Lavoie	$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
Ryker Evans	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Roby Jarventie	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Jacob Melanson	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Kyle Jackson	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Brad Malone	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Byron Froese	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Olivier Rodrigue	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Seth Griffith	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Peetro Seppala	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
John Hayden	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Michael Sgarbossa	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Steven Fogarty	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Will Butcher	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Anthony Angello	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	25
Salary Commitment
Year 2025 : $1,552,500
Year 2026 : $452,500
Year 2027 : $0
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,552,500
Year 2026 : $452,500
Year 2027 : $0
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	$81,595,000
Pro Players Total Average Salaries	$80,486,667
Farm Players Total Salaries	$1,979,700
Farm Players Total Average Salaries	$1,979,700
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
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $92,400,000	$0
Estimate Over Minimum Salary Cap of $65,000,000	$0
Current Bank Account	$87,341,592
Projected Bank Account	$87,341,592

Pro Players Salaries
Jacob Bernard-Docker (1 Way Contract)	$12,500,000 (1)
-1 Way Contract Salary Cap :	$11,250,000
-Salary Remaining :	$12,500,000
-Salary Average :	$12,500,000
-Salary Average Remaining :	$12,500,000
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
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
Dylan Cozens	$4,750,000 (2)
-Salary Remaining :	$4,750,000
-Salary Average :	$4,750,000
-Salary Average Remaining :	$4,750,000
Cal Foote (1 Way Contract)	$4,500,000 (4)
-1 Way Contract Salary Cap :	$2,166,667
-Salary Remaining :	$4,500,000
-Salary Average :	$3,416,667
-Salary Average Remaining :	$3,416,667
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
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
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
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
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
Simon Holmstrom	$3,000,000 (2)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
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
Jamie Drysdale (1 Way Contract)	$2,300,000 (2)
-1 Way Contract Salary Cap :	$1,050,000
-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
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
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
Jordan Spence	$2,000,000 (4)
-Salary Remaining :	$2,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$2,000,000
Taylor Raddysh	$1,900,000 (2)
-Salary Remaining :	$1,900,000
-Salary Average :	$1,900,000
-Salary Average Remaining :	$1,900,000
Alexander Holtz	$1,250,000 (2)
-Salary Remaining :	$1,250,000
-Salary Average :	$1,250,000
-Salary Average Remaining :	$1,250,000
Bobby Brink	$1,100,000 (1)
-Salary Remaining :	$1,100,000
-Salary Average :	$1,100,000
-Salary Average Remaining :	$1,100,000
Benoit-Olivier Groulx (1 Way Contract)	$1,000,000 (1)
-1 Way Contract Salary Cap :	$0
-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
Ridly Greig	$975,000 (1)
-Salary Remaining :	$975,000
-Salary Average :	$975,000
-Salary Average Remaining :	$975,000
Egor Sokolov (1 Way Contract)	$900,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$900,000
-Salary Average :	$900,000
-Salary Average Remaining :	$900,000
Dylan Coghlan (1 Way Contract)	$0 (0)
Jordan Greenway (1 Way Contract)	$0 (0)
Tyson Jost (1 Way Contract)	$0 (0)
Filip Zadina (1 Way Contract)	$0 (0)
Max Pacioretty	$0 (0)
Total Pro Players	30
Salary Commitment
Year 2025 : $81,595,000
Year 2026 : $54,025,000
Year 2027 : $33,075,000
Year 2028 : $20,950,000
Salary Average Commitment
Year 2025 : $80,486,667
Year 2026 : $52,766,667
Year 2027 : $32,366,667
Year 2028 : $19,366,667
Salary Cap with 1 Way Contract
Year 2025 : $74,836,664
Year 2026 : $50,266,668
Year 2027 : $31,116,667
Year 2028 : $18,116,667

Farm Players Salaries
Nils Lundkvist	$277,500 (1)
Salary Remaining :	$277,500
Salary Average :	$277,500
Salary Average Remaining :	$277,500
Jack McBain	$222,200 (1)
Salary Remaining :	$222,200
Salary Average :	$222,200
Salary Average Remaining :	$222,200
Ville Heinola	$110,000 (1)
Salary Remaining :	$110,000
Salary Average :	$110,000
Salary Average Remaining :	$110,000
Shane Wright	$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
Mavrik Bourque	$97,500 (1)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
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
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
Jack Finley	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Tyler Kleven	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Zack Ostapchuk	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Leevi Merilainen	$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
Anson Thornton	$80,000 (1)
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
Declan Carlile	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Total Farm Players	18
Salary Commitment
Year 2025 : $1,979,700
Year 2026 : $377,500
Year 2027 : $0
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,979,700
Year 2026 : $377,500
Year 2027 : $0
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	$89,285,000
Pro Players Total Average Salaries	$87,625,000
Farm Players Total Salaries	$837,500
Farm Players Total Average Salaries	$837,500
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
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $92,400,000	$0
Estimate Over Minimum Salary Cap of $65,000,000	$0
Current Bank Account	$55,757,794
Projected Bank Account	$55,757,794

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
Mitchell 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
Jake Christiansen	$950,000 (2)
-Salary Remaining :	$950,000
-Salary Average :	$950,000
-Salary Average Remaining :	$950,000
Tanner Pearson (1 Way Contract)	$950,000 (1)
-Salary Remaining :	$950,000
-Salary Average :	$950,000
-Salary Average Remaining :	$950,000
Marco Scandella (1 Way Contract)	$950,000 (1)
-Salary Remaining :	$950,000
-Salary Average :	$950,000
-Salary Average Remaining :	$950,000
Brayden Tracey (1 Way Contract)	$850,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$850,000
-Salary Average :	$850,000
-Salary Average Remaining :	$850,000
Colin Blackwell (1 Way Contract)	$850,000 (2)
-Salary Remaining :	$850,000
-Salary Average :	$850,000
-Salary Average Remaining :	$850,000
Victor Mete (1 Way Contract)	$850,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$850,000
-Salary Average :	$850,000
-Salary Average Remaining :	$850,000
Joey Anderson	$775,000 (1)
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Ethan Cap (1 Way Contract)	$0 (0)
Ian McKinnon (1 Way Contract)	$0 (0)
John Lethemon (1 Way Contract)	$0 (0)
Hank Crone (1 Way Contract)	$0 (0)
Pontus Holmberg	$0 (0)
Kiefer Sherwood	$0 (0)
Lars Eller (1 Way Contract)	$0 (0)
Matt Grzelcyk (1 Way Contract)	$0 (0)
Nic Dowd (1 Way Contract)	$0 (0)
Nick Wolff (1 Way Contract)	$0 (0)
Tanner Kaspick (1 Way Contract)	$0 (0)
Dylan Carabia (1 Way Contract)	$0 (0)
Graham McPhee (1 Way Contract)	$0 (0)
Alex Lyon (1 Way Contract)	$0 (0)
Adam Larsson (1 Way Contract)	$0 (0)
Total Pro Players	33
Salary Commitment
Year 2025 : $89,285,000
Year 2026 : $70,096,000
Year 2027 : $61,156,000
Year 2028 : $55,156,000
Salary Average Commitment
Year 2025 : $87,625,000
Year 2026 : $74,050,000
Year 2027 : $67,300,000
Year 2028 : $57,800,000
Salary Cap with 1 Way Contract
Year 2025 : $85,925,000
Year 2026 : $73,200,000
Year 2027 : $67,300,000
Year 2028 : $57,800,000

Farm Players Salaries
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
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
Nick Abruzzese	$85,000 (2)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Dennis Hildeby	$82,500 (1)
Salary Remaining :	$82,500
Salary Average :	$82,500
Salary Average Remaining :	$82,500
William Villeneuve	$82,500 (1)
Salary Remaining :	$82,500
Salary Average :	$82,500
Salary Average Remaining :	$82,500
Vyacheslav Peksa	$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
Ryan Shea	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
John Leonard	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Max Ellis	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Curtis Douglas	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Christian Wolanin	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Mikko Kokkonen	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	15
Salary Commitment
Year 2025 : $837,500
Year 2026 : $337,500
Year 2027 : $0
Year 2028 : $0
Salary Average Commitment
Year 2025 : $837,500
Year 2026 : $337,500
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	$71,137,500
Pro Players Total Average Salaries	$76,512,500
Farm Players Total Salaries	$1,442,500
Farm Players Total Average Salaries	$1,442,500
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
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $92,400,000	$0
Estimate Over Minimum Salary Cap of $65,000,000	$0
Current Bank Account	$40,932,413
Projected Bank Account	$40,932,413

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
Ryan Graves (1 Way Contract)	$5,750,000 (4)
-Salary Remaining :	$5,750,000
-Salary Average :	$5,750,000
-Salary Average Remaining :	$5,750,000
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
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
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
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
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
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
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
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
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
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
Klim Kostin	$1,500,000 (1)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Kailer Yamamoto (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
Sebastian J Aho (1 Way Contract)	$950,000 (1)
-Salary Remaining :	$950,000
-Salary Average :	$950,000
-Salary Average Remaining :	$950,000
Erik Portillo	$875,000 (1)
-Salary Remaining :	$875,000
-Salary Average :	$875,000
-Salary Average Remaining :	$875,000
Jan Jenik (1 Way Contract)	$800,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$800,000
-Salary Average :	$800,000
-Salary Average Remaining :	$800,000
Michael Carcone	$775,000 (1)
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Phillip Di Giuseppe	$0 (0)
Total Pro Players	21
Salary Commitment
Year 2025 : $71,137,500
Year 2026 : $42,937,500
Year 2027 : $30,687,500
Year 2028 : $23,187,500
Salary Average Commitment
Year 2025 : $76,512,500
Year 2026 : $44,687,500
Year 2027 : $30,687,500
Year 2028 : $23,187,500
Salary Cap with 1 Way Contract
Year 2025 : $75,712,504
Year 2026 : $43,887,500
Year 2027 : $30,687,500
Year 2028 : $23,187,500

Farm Players Salaries
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
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
Ryan Fanti	$85,000 (2)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Marshall Rifai	$85,000 (1)
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
Jake Chiasson	$82,500 (2)
Salary Remaining :	$82,500
Salary Average :	$82,500
Salary Average Remaining :	$82,500
Carter Savoie	$82,500 (1)
Salary Remaining :	$82,500
Salary Average :	$82,500
Salary Average Remaining :	$82,500
Angus Crookshank	$80,000 (1)
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
Maximus Wanner	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Miguel Tourigny	$80,000 (1)
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
Jacob Moverare	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Arnaud Durandeau	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Nolan Maier	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Callahan Burke	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Vincent Sevigny	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Wyatt Aamodt	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Rourke Chartier	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Hugh McGing	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Lassi Thomson	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Beck Warm	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Markus Niemelainen	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
William Bitten	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Garrett Pilon	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	28
Salary Commitment
Year 2025 : $1,442,500
Year 2026 : $515,000
Year 2027 : $0
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,442,500
Year 2026 : $515,000
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	$75,450,000
Pro Players Total Average Salaries	$68,925,000
Farm Players Total Salaries	$897,500
Farm Players Total Average Salaries	$897,500
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
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $92,400,000	$0
Estimate Over Minimum Salary Cap of $65,000,000	$0
Current Bank Account	$21,230,365
Projected Bank Account	$21,230,365

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
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
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
Spencer Knight (1 Way Contract)	$4,000,000 (3)
-1 Way Contract Salary Cap :	$2,750,000
-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
Anton Lundell	$3,400,000 (1)
-Salary Remaining :	$3,400,000
-Salary Average :	$3,400,000
-Salary Average Remaining :	$3,400,000
Brenden Dillon	$3,000,000 (3)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
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
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
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
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
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
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
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
Mike Benning	$825,000 (1)
-Salary Remaining :	$825,000
-Salary Average :	$825,000
-Salary Average Remaining :	$825,000
Lane Pederson	$775,000 (2)
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Trey Fix-Wolansky	$725,000 (1)
-Salary Remaining :	$725,000
-Salary Average :	$725,000
-Salary Average Remaining :	$725,000
Kyle Capobianco	$0 (0)
Dominik Kubalik (1 Way Contract)	$0 (0)
Pierrick Dube	$0 (0)
Total Pro Players	24
Salary Commitment
Year 2025 : $75,450,000
Year 2026 : $57,750,000
Year 2027 : $42,500,000
Year 2028 : $29,200,000
Salary Average Commitment
Year 2025 : $68,925,000
Year 2026 : $57,575,000
Year 2027 : $47,825,000
Year 2028 : $37,625,000
Salary Cap with 1 Way Contract
Year 2025 : $67,675,000
Year 2026 : $56,325,000
Year 2027 : $46,575,000
Year 2028 : $37,625,000

Farm Players Salaries
Evan Nause	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
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
Mikhail Abramov	$85,000 (1)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Jackson Berezowski	$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
Cameron Butler	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Ben Steeves	$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
Nolan Burke	$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
Ilya Nikolayev	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Nathan Staios	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Carson Focht	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Zach Uens	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Nathan Legare	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Mason Millman	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Peter DiLiberatore	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Cole Krygier	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Connor Corcoran	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	20
Salary Commitment
Year 2025 : $897,500
Year 2026 : $182,500
Year 2027 : $0
Year 2028 : $0
Salary Average Commitment
Year 2025 : $897,500
Year 2026 : $182,500
Year 2027 : $0
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	$69,455,000
Pro Players Total Average Salaries	$69,550,000
Farm Players Total Salaries	$1,697,500
Farm Players Total Average Salaries	$1,697,500
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
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $92,400,000	$0
Estimate Over Minimum Salary Cap of $65,000,000	$0
Current Bank Account	$73,560,204
Projected Bank Account	$73,560,204

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
Matthew 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
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
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)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Jonatan Berggren	$1,250,000 (1)
-Salary Remaining :	$1,250,000
-Salary Average :	$1,250,000
-Salary Average Remaining :	$1,250,000
Nick Bonino (1 Way Contract)	$1,000,000 (2)
-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
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
Nikita Zaitsev (1 Way Contract)	$1,000,000 (2)
-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)
-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
Jayson Megna	$900,000 (1)
-Salary Remaining :	$900,000
-Salary Average :	$900,000
-Salary Average Remaining :	$900,000
Jaycob Megna (1 Way Contract)	$900,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$900,000
-Salary Average :	$900,000
-Salary Average Remaining :	$900,000
Mikey Anderson (1 Way Contract)	$0 (0)
Reilly Smith (1 Way Contract)	$0 (0)
Beck Malenstyn	$0 (0)
Total Pro Players	24
Salary Commitment
Year 2025 : $69,455,000
Year 2026 : $50,635,000
Year 2027 : $35,410,000
Year 2028 : $5,000,000
Salary Average Commitment
Year 2025 : $69,550,000
Year 2026 : $55,400,000
Year 2027 : $43,675,000
Year 2028 : $6,000,000
Salary Cap with 1 Way Contract
Year 2025 : $67,650,000
Year 2026 : $53,500,000
Year 2027 : $43,675,000
Year 2028 : $6,000,000

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
Leon Gawanke	$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
Kevin Bahl	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Isak Rosen	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Jack Studnicka	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Joel Blomqvist	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Parker Wotherspoon	$90,000 (2)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Daemon Hunt	$87,500 (1)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Lukas Svejkovsky	$82,500 (1)
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
Raivis Ansons	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Ken Appleby	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Ty Glover	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Dillon Dube	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Jordan Frasca	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Taylor Gauthier	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	22
Salary Commitment
Year 2025 : $1,697,500
Year 2026 : $420,000
Year 2027 : $0
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,697,500
Year 2026 : $420,000
Year 2027 : $0
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	$65,700,000
Pro Players Total Average Salaries	$66,025,667
Farm Players Total Salaries	$462,500
Farm Players Total Average Salaries	$462,500
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
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $92,400,000	$0
Estimate Over Minimum Salary Cap of $65,000,000	$0
Current Bank Account	$36,937,687
Projected Bank Account	$36,937,687

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
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
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
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
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
Yaroslav Askarov	$1,000,000 (1)
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
Luke Evangelista	$925,000 (1)
-Salary Remaining :	$925,000
-Salary Average :	$925,000
-Salary Average Remaining :	$925,000
Boris Katchouk	$0 (0)
Christian Dvorak (1 Way Contract)	$0 (0)
Juuso Parssinen	$0 (0)
Spencer Stastney	$0 (0)
Kyle Keyser (1 Way Contract)	$0 (0)
Samuel Walker (1 Way Contract)	$0 (0)
Jon Merrill (1 Way Contract)	$0 (0)
Juuse Saros (1 Way Contract)	$0 (0)
Nico Sturm (1 Way Contract)	$0 (0)
Zach Yoder (1 Way Contract)	$0 (0)
Tommy Apap (1 Way Contract)	$0 (0)
Collin Delia	$0 (0)
Kyle Okposo (1 Way Contract)	$0 (0)
Total Pro Players	26
Salary Commitment
Year 2025 : $65,700,000
Year 2026 : $45,772,000
Year 2027 : $29,700,000
Year 2028 : $22,700,000
Salary Average Commitment
Year 2025 : $66,025,667
Year 2026 : $48,434,000
Year 2027 : $34,959,000
Year 2028 : $25,900,000
Salary Cap with 1 Way Contract
Year 2025 : $66,025,667
Year 2026 : $48,434,000
Year 2027 : $34,959,000
Year 2028 : $25,900,000

Farm Players Salaries
Fyodor Svechkov	$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
Zachary LHeureux	$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
Cole Fraser	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Chris Terry	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Navrin Mutter	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Adam Wilsby	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Justin Richards	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Tanner Fritz	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Strauss Mann	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Anton Malmstrom	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Jack Gorniak	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Jiri Smejkal	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Matt Kessel	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Ryan McAllister	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Austin Poganski	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	18
Salary Commitment
Year 2025 : $462,500
Year 2026 : $375,000
Year 2027 : $0
Year 2028 : $0
Salary Average Commitment
Year 2025 : $462,500
Year 2026 : $375,000
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	$72,760,000
Pro Players Total Average Salaries	$75,149,167
Farm Players Total Salaries	$1,365,000
Farm Players Total Average Salaries	$1,365,000
Coaches Total Salaries	$5,000,000
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
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $92,400,000	$0
Estimate Over Minimum Salary Cap of $65,000,000	$0
Current Bank Account	$69,416,651
Projected Bank Account	$69,416,651

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
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
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
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
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
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)
-Salary Remaining :	$1,750,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Jimmy Vesey	$1,200,000 (2)
-Salary Remaining :	$1,200,000
-Salary Average :	$1,200,000
-Salary Average Remaining :	$1,200,000
Nick Cousins (1 Way Contract)	$950,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$950,000
-Salary Average :	$950,000
-Salary Average Remaining :	$950,000
William Carrier (1 Way Contract)	$950,000 (1)
-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
Matt Rempe	$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
Michael Hutchinson	$0 (0)
Mathieu Olivier (1 Way Contract)	$0 (0)
Dylan McIlrath	$0 (0)
Pavel Cajan (1 Way Contract)	$0 (0)
Alexander Romanov (1 Way Contract)	$0 (0)
Oskar Steen (1 Way Contract)	$0 (0)
Total Pro Players	25
Salary Commitment
Year 2025 : $72,760,000
Year 2026 : $60,625,000
Year 2027 : $33,600,000
Year 2028 : $19,250,000
Salary Average Commitment
Year 2025 : $75,149,167
Year 2026 : $65,199,167
Year 2027 : $37,457,500
Year 2028 : $22,620,000
Salary Cap with 1 Way Contract
Year 2025 : $74,199,171
Year 2026 : $65,199,167
Year 2027 : $37,457,500
Year 2028 : $22,620,000

Farm Players Salaries
Arber Xhekaj	$130,000 (2)
Salary Remaining :	$130,000
Salary Average :	$130,000
Salary Average Remaining :	$130,000
Riley Damiani	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Montana Onyebuchi	$95,000 (2)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Max Sasson	$95,000 (2)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Logan Morrison	$95,000 (2)
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
Matt Tomkins	$95,000 (1)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Will Cuylle	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
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
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
Donovan Sebrango	$77,500 (3)
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
Colin Felix	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Michael Vukojevic	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Karl Henriksson	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Mark Liwiski	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Ethan Frisch	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Evan Vierling	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Scott Sabourin	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	22
Salary Commitment
Year 2025 : $1,365,000
Year 2026 : $837,500
Year 2027 : $165,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,365,000
Year 2026 : $837,500
Year 2027 : $165,000
Year 2028 : $0

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	$53,075,000
Pro Players Total Average Salaries	$52,031,250
Farm Players Total Salaries	$1,152,500
Farm Players Total Average Salaries	$1,152,500
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
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $92,400,000	$0
Estimate Over Minimum Salary Cap of $65,000,000	$0
Current Bank Account	$39,197,816
Projected Bank Account	$39,197,816

Pro Players Salaries
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
Moritz Seider	$9,000,000 (7)
-Salary Remaining :	$9,000,000
-Salary Average :	$9,000,000
-Salary Average Remaining :	$9,000,000
Lucas Raymond	$7,000,000 (5)
-Salary Remaining :	$7,000,000
-Salary Average :	$7,000,000
-Salary Average Remaining :	$7,000,000
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
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
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
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
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
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
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
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
Jake Neighbours	$975,000 (1)
-Salary Remaining :	$975,000
-Salary Average :	$975,000
-Salary Average Remaining :	$975,000
Louis Domingue (1 Way Contract)	$850,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$850,000
-Salary Average :	$850,000
-Salary Average Remaining :	$850,000
Blake Wheeler (1 Way Contract)	$0 (0)
Austin Czarnik	$0 (0)
Brock McGinn (1 Way Contract)	$0 (0)
Kyle Burroughs	$0 (0)
Kurtis MacDermid (1 Way Contract)	$0 (0)
Robert Bortuzzo (1 Way Contract)	$0 (0)
Tomas Nosek (1 Way Contract)	$0 (0)
Travis Boyd (1 Way Contract)	$0 (0)
Parker Gahagen (1 Way Contract)	$0 (0)
Alex Belzile	$0 (0)
Total Pro Players	24
Salary Commitment
Year 2025 : $53,075,000
Year 2026 : $44,700,000
Year 2027 : $35,750,000
Year 2028 : $27,000,000
Salary Average Commitment
Year 2025 : $52,031,250
Year 2026 : $43,506,250
Year 2027 : $35,750,000
Year 2028 : $27,000,000
Salary Cap with 1 Way Contract
Year 2025 : $51,181,248
Year 2026 : $43,506,250
Year 2027 : $35,750,000
Year 2028 : $27,000,000

Farm Players Salaries
Marco Kasper	$100,000 (2)
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
William Wallinder	$92,500 (2)
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
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
Eemil Viro	$87,500 (1)
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
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
Filip Cederqvist	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Glenn Gawdin	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Rocco Grimaldi	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Nicolas Beaudin	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Max McCormick	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Kirill Tyutyayev	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Olof Lindbom	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Alexander Petrovic	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	19
Salary Commitment
Year 2025 : $1,152,500
Year 2026 : $447,500
Year 2027 : $0
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,152,500
Year 2026 : $447,500
Year 2027 : $0
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	$75,200,000
Pro Players Total Average Salaries	$67,430,000
Farm Players Total Salaries	$1,467,500
Farm Players Total Average Salaries	$1,467,500
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
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $92,400,000	$0
Estimate Over Minimum Salary Cap of $65,000,000	$0
Current Bank Account	$36,978,119
Projected Bank Account	$36,978,119

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
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
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
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
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
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
Connor Dewar (1 Way Contract)	$1,150,000 (2)
-1 Way Contract Salary Cap :	$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)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,100,000
-Salary Average :	$1,080,000
-Salary Average Remaining :	$1,080,000
Isac Lundestrom (1 Way Contract)	$1,000,000 (1)
-1 Way Contract Salary Cap :	$0
-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
Connor Bedard	$1,000,000 (2)
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
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
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Nate Schmidt (1 Way Contract)	$0 (0)
Trevor Lewis (1 Way Contract)	$0 (0)
James van Riemsdyk (1 Way Contract)	$0 (0)
Dysin Mayo (1 Way Contract)	$0 (0)
Curtis Lazar (1 Way Contract)	$0 (0)
Jeff Carter (1 Way Contract)	$0 (0)
Alexandre Texier	$0 (0)
Jeff Petry (1 Way Contract)	$0 (0)
Logan Stanley (1 Way Contract)	$0 (0)
Alexander Kerfoot (1 Way Contract)	$0 (0)
Total Pro Players	28
Salary Commitment
Year 2025 : $75,200,000
Year 2026 : $66,900,000
Year 2027 : $53,350,000
Year 2028 : $45,700,000
Salary Average Commitment
Year 2025 : $67,430,000
Year 2026 : $64,880,000
Year 2027 : $54,800,000
Year 2028 : $46,150,000
Salary Cap with 1 Way Contract
Year 2025 : $63,425,000
Year 2026 : $62,650,000
Year 2027 : $54,800,000
Year 2028 : $46,150,000

Farm Players Salaries
Mads Sogaard	$130,000 (2)
Salary Remaining :	$130,000
Salary Average :	$130,000
Salary Average Remaining :	$130,000
Matt Coronato	$100,000 (2)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Alexander Nylander	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Alexander Kisakov	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Viktor Neuchev	$87,500 (2)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Jan Bednar	$82,500 (2)
Salary Remaining :	$82,500
Salary Average :	$82,500
Salary Average Remaining :	$82,500
Olivier Nadeau	$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
Nikita Novikov	$80,000 (2)
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
Ryan ORourke	$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
Lucas Johansen	$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
Matt Luff	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Mason Primeau	$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
Kristian Reichel	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	18
Salary Commitment
Year 2025 : $1,467,500
Year 2026 : $882,500
Year 2027 : $77,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,467,500
Year 2026 : $882,500
Year 2027 : $77,500
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	$86,735,000
Pro Players Total Average Salaries	$84,889,047
Farm Players Total Salaries	$952,500
Farm Players Total Average Salaries	$947,500
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
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $92,400,000	$0
Estimate Over Minimum Salary Cap of $65,000,000	$0
Current Bank Account	$47,470,981
Projected Bank Account	$47,470,981

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
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
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
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
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
Christopher Tanev (1 Way Contract)	$4,000,000 (2)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Andrei Kuzmenko	$3,500,000 (2)
-Salary Remaining :	$3,500,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,500,000
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
Daniel Vladar (1 Way Contract)	$2,500,000 (2)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
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
Denis Gurianov (1 Way Contract)	$2,250,000 (1)
-1 Way Contract Salary Cap :	$833,333
-Salary Remaining :	$2,250,000
-Salary Average :	$2,083,333
-Salary Average Remaining :	$2,083,333
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
MacKenzie Entwistle (1 Way Contract)	$800,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$800,000
-Salary Average :	$800,000
-Salary Average Remaining :	$800,000
Alexander Barabanov (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Reese Johnson (1 Way Contract)	$0 (0)
Sonny Milano (1 Way Contract)	$0 (0)
Tyler Johnson (1 Way Contract)	$0 (0)
Jamie Benn (1 Way Contract)	$0 (0)
Jake McCabe (1 Way Contract)	$0 (0)
Daniel Walcott (1 Way Contract)	$0 (0)
Brian Dumoulin (1 Way Contract)	$0 (0)
Hunter Jones (1 Way Contract)	$0 (0)
Marcus Johansson (1 Way Contract)	$0 (0)
Total Pro Players	29
Salary Commitment
Year 2025 : $86,735,000
Year 2026 : $58,060,000
Year 2027 : $35,000,000
Year 2028 : $26,100,000
Salary Average Commitment
Year 2025 : $84,889,047
Year 2026 : $58,030,714
Year 2027 : $35,405,714
Year 2028 : $26,200,000
Salary Cap with 1 Way Contract
Year 2025 : $82,064,048
Year 2026 : $58,030,714
Year 2027 : $35,405,714
Year 2028 : $26,200,000

Farm Players Salaries
Chase Stillman	$97,500 (2)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Alexander Alexeyev	$95,000 (1)
Salary Remaining :	$95,000
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Matthew Knies	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Oskar Pettersson	$87,500 (2)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Tyler Tucker	$87,500 (1)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Cole Guttman	$85,000 (1)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Mitchell Stephens	$85,000 (2)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Simon Benoit	$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
Dylan Wells	$72,500 (1)
Salary Remaining :	$72,500
Salary Average :	$72,500
Salary Average Remaining :	$72,500
Anthony Costantini	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Walker Duehr	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Jacob Murray	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Jonny Tychonick	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Robert Hagg	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Nolan Dillingham	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Givani Smith	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Brendan Lemieux	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	19
Salary Commitment
Year 2025 : $952,500
Year 2026 : $442,500
Year 2027 : $0
Year 2028 : $0
Salary Average Commitment
Year 2025 : $947,500
Year 2026 : $442,500
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	$48,875,000
Pro Players Total Average Salaries	$48,875,000
Farm Players Total Salaries	$1,740,000
Farm Players Total Average Salaries	$1,740,000
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
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $92,400,000	$0
Estimate Over Minimum Salary Cap of $65,000,000	$0
Current Bank Account	$49,688,459
Projected Bank Account	$49,688,459

Pro Players Salaries
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
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
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
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
Janis Jerome Moser	$3,750,000 (2)
-Salary Remaining :	$3,750,000
-Salary Average :	$3,750,000
-Salary Average Remaining :	$3,750,000
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
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
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
-Salary Remaining :	$1,750,000
-Salary Average :	$1,750,000
-Salary Average Remaining :	$1,750,000
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
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
Jakub Zboril (1 Way Contract)	$1,250,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,250,000
-Salary Average :	$1,250,000
-Salary Average Remaining :	$1,250,000
Cole Smith	$1,000,000 (2)
-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
Logan Mailloux	$975,000 (2)
-Salary Remaining :	$975,000
-Salary Average :	$975,000
-Salary Average Remaining :	$975,000
Ozzy Wiesblatt	$975,000 (1)
-Salary Remaining :	$975,000
-Salary Average :	$975,000
-Salary Average Remaining :	$975,000
Steven Lorentz (1 Way Contract)	$775,000 (2)
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Kevin Rooney	$0 (0)
Joe Snively	$0 (0)
Liam OBrien (1 Way Contract)	$0 (0)
Zac Dalpe	$0 (0)
Samuel Houde (1 Way Contract)	$0 (0)
Charles Hudon (1 Way Contract)	$0 (0)
Alec Martinez (1 Way Contract)	$0 (0)
Ville Husso (1 Way Contract)	$0 (0)
Total Pro Players	26
Salary Commitment
Year 2025 : $48,875,000
Year 2026 : $39,400,000
Year 2027 : $18,800,000
Year 2028 : $10,500,000
Salary Average Commitment
Year 2025 : $48,875,000
Year 2026 : $39,400,000
Year 2027 : $18,800,000
Year 2028 : $10,500,000
Salary Cap with 1 Way Contract
Year 2025 : $46,375,000
Year 2026 : $39,400,000
Year 2027 : $18,800,000
Year 2028 : $10,500,000

Farm Players Salaries
Jack Quinn	$225,000 (2)
Salary Remaining :	$225,000
Salary Average :	$225,000
Salary Average Remaining :	$225,000
Simon Edvinsson	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Adam Fantilli	$100,000 (2)
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
Scott Reedy	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Tristen Robins	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Isaiah Saville	$90,000 (2)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Colten Ellis	$90,000 (2)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Lukas Cormier	$87,500 (1)
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
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
Artem Guryev	$80,000 (2)
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
Devon Levi	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Matt Kiersted	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Maxime Comtois	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Lucas Carlsson	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Jacob Lucchini	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	22
Salary Commitment
Year 2025 : $1,740,000
Year 2026 : $752,500
Year 2027 : $85,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,740,000
Year 2026 : $752,500
Year 2027 : $85,000
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	$84,575,000
Pro Players Total Average Salaries	$80,542,857
Farm Players Total Salaries	$1,305,000
Farm Players Total Average Salaries	$1,302,500
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
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $92,400,000	$0
Estimate Over Minimum Salary Cap of $65,000,000	$0
Current Bank Account	$51,895,844
Projected Bank Account	$51,895,844

Pro Players Salaries
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
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
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
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
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
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
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
Thomas Harley	$2,500,000 (4)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Spencer Martin (1 Way Contract)	$1,500,000 (1)
-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
Wyatt Johnston	$975,000 (1)
-Salary Remaining :	$975,000
-Salary Average :	$975,000
-Salary Average Remaining :	$975,000
Max Domi (1 Way Contract)	$0 (0)
Jake Oettinger (1 Way Contract)	$0 (0)
Pierre-Edouard Bellemare (1 Way Contract)	$0 (0)
Jani Hakanpaa (1 Way Contract)	$0 (0)
Ryan Poehling (1 Way Contract)	$0 (0)
Dennis Gilbert	$0 (0)
Adam Erne (1 Way Contract)	$0 (0)
Total Pro Players	23
Salary Commitment
Year 2025 : $84,575,000
Year 2026 : $48,050,000
Year 2027 : $32,550,000
Year 2028 : $24,650,000
Salary Average Commitment
Year 2025 : $80,542,857
Year 2026 : $47,750,000
Year 2027 : $35,250,000
Year 2028 : $26,500,000
Salary Cap with 1 Way Contract
Year 2025 : $80,542,857
Year 2026 : $47,750,000
Year 2027 : $35,250,000
Year 2028 : $26,500,000

Farm Players Salaries
Lias Andersson	$95,000 (1)
Salary Remaining :	$95,000
Salary Average :	$92,500
Salary Average Remaining :	$92,500
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
Brett Brochu	$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
Matthew Seminoff	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
James Hardie	$80,000 (1)
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
Ben Brinkman	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Dennis Cholowski	$80,000 (1)
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 Sredl	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Avery Winslow	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Jace Isley	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Oskar Back	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Wyatt Kalynuk	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Matthew Peca	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Fredrik Karlstrom	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Jake Lucchini	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Hudson Elynuik	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Drake Caggiula	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Devin Shore	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Curtis McKenzie	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Austin Strand	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
T.J. Tynan	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	26
Salary Commitment
Year 2025 : $1,305,000
Year 2026 : $495,000
Year 2027 : $0
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,302,500
Year 2026 : $495,000
Year 2027 : $0
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	$84,175,000
Pro Players Total Average Salaries	$89,331,250
Farm Players Total Salaries	$802,500
Farm Players Total Average Salaries	$802,500
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
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $92,400,000	$0
Estimate Over Minimum Salary Cap of $65,000,000	$0
Current Bank Account	$12,667,043
Projected Bank Account	$12,667,043

Pro Players Salaries
Alex Ovechkin (1 Way Contract)	$9,000,000 (1)
-Salary Remaining :	$9,000,000
-Salary Average :	$9,500,000
-Salary Average Remaining :	$9,500,000
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
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
Logan Couture (1 Way Contract)	$7,000,000 (2)
-1 Way Contract Salary Cap :	$6,750,000
-Salary Remaining :	$7,000,000
-Salary Average :	$8,000,000
-Salary Average Remaining :	$8,000,000
Carter Hart (1 Way Contract)	$5,500,000 (4)
-Salary Remaining :	$5,500,000
-Salary Average :	$5,500,000
-Salary Average Remaining :	$5,500,000
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
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
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
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
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
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)
-Salary Remaining :	$1,200,000
-Salary Average :	$1,200,000
-Salary Average Remaining :	$1,200,000
Eric Comrie (1 Way Contract)	$1,000,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
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
Mark Jankowski	$950,000 (3)
-Salary Remaining :	$950,000
-Salary Average :	$956,250
-Salary Average Remaining :	$956,250
Dakota Mermis (1 Way Contract)	$875,000 (1)
-Salary Remaining :	$875,000
-Salary Average :	$825,000
-Salary Average Remaining :	$825,000
Louie Belpedio (1 Way Contract)	$850,000 (1)
-Salary Remaining :	$850,000
-Salary Average :	$850,000
-Salary Average Remaining :	$850,000
Sean Kuraly (1 Way Contract)	$0 (0)
Dryden Hunt	$0 (0)
Dominic Toninato	$0 (0)
Michael McLeod (1 Way Contract)	$0 (0)
Alexandar Georgiev (1 Way Contract)	$0 (0)
Jonathan Toews (1 Way Contract)	$0 (0)
Total Pro Players	26
Salary Commitment
Year 2025 : $84,175,000
Year 2026 : $49,425,000
Year 2027 : $31,925,000
Year 2028 : $18,450,000
Salary Average Commitment
Year 2025 : $89,331,250
Year 2026 : $54,006,250
Year 2027 : $33,756,250
Year 2028 : $19,700,000
Salary Cap with 1 Way Contract
Year 2025 : $87,081,250
Year 2026 : $52,756,250
Year 2027 : $33,756,250
Year 2028 : $19,700,000

Farm Players Salaries
Jesper Wallstedt	$97,500 (1)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Jacob Peterson	$95,000 (1)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Billy Sweezey	$95,000 (1)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Michal Teply	$90,000 (2)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Wade Allison	$90,000 (2)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Ty Smilanic	$87,500 (1)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Michael Milne	$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
Pavel Novak	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Kyle McDonald	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Benjamin Zloty	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Cedric Desruisseaux	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Zayde Wisdom	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Mike Vecchione	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Justin Addamo	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Kale Kessy	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Janis Svanenbergs	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Tyson Feist	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Simon Kubicek	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Romain Rodzinski	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	20
Salary Commitment
Year 2025 : $802,500
Year 2026 : $180,000
Year 2027 : $0
Year 2028 : $0
Salary Average Commitment
Year 2025 : $802,500
Year 2026 : $180,000
Year 2027 : $0
Year 2028 : $0

Team	Current Fund	Estimated Season Salary Cap	Under Maximum of $92,400,000 Available Cap Space	Over Minimum of $65,000,000	Pro Players	Farm Players	Total Players
Avalanche	$25,647,785	$0	$92,400,000	-$65,000,000	26	23	49
Blackhawks	$67,368,547	$3,362,500	$89,037,500	-$61,637,500	23	22	45
Blue Jackets	$92,541,558	$0	$92,400,000	-$65,000,000	26	23	49
Blues	$9,128,092	$0	$92,400,000	-$65,000,000	21	24	45
Bruins	$44,447,319	$0	$92,400,000	-$65,000,000	21	24	45
Canadiens	$14,238,176	$0	$92,400,000	-$65,000,000	23	26	49
Canucks	$21,516,340	$4,000,000	$88,400,000	-$61,000,000	28	18	46
Capitals	$42,985,760	$2,525,000	$89,875,000	-$62,475,000	25	24	49
Devils	$27,692,367	$0	$92,400,000	-$65,000,000	25	24	49
Ducks	$11,876,201	$0	$92,400,000	-$65,000,000	22	27	49
Flames	$949,904	$2,625,000	$89,775,000	-$62,375,000	30	16	46
Flyers	$59,579,794	$4,400,000	$88,000,000	-$60,600,000	24	23	47
Golden Knights	$26,971,715	$0	$92,400,000	-$65,000,000	23	21	44
Hockey Club	$56,477,895	$8,125,000	$84,275,000	-$56,875,000	29	17	46
Hurricanes	$42,941,875	$0	$92,400,000	-$65,000,000	24	26	50
Islanders	$16,374,529	$0	$92,400,000	-$65,000,000	33	14	47
Jets	$44,318,807	$0	$92,400,000	-$65,000,000	29	20	49
Kings	$73,965,336	$0	$92,400,000	-$65,000,000	25	25	50
Kraken	$49,397,270	$1,150,000	$91,250,000	-$63,850,000	25	25	50
Lightning	$87,341,592	$1,475,000	$90,925,000	-$63,525,000	30	18	48
Maple Leafs	$55,757,794	$0	$92,400,000	-$65,000,000	33	15	48
Oilers	$40,932,413	$0	$92,400,000	-$65,000,000	21	28	49
Panthers	$21,230,365	$0	$92,400,000	-$65,000,000	24	20	44
Penguins	$73,560,204	$0	$92,400,000	-$65,000,000	24	22	46
Predators	$36,937,687	$0	$92,400,000	-$65,000,000	26	18	44
Rangers	$69,416,651	$0	$92,400,000	-$65,000,000	25	22	47
Red Wings	$39,197,816	$2,850,000	$89,550,000	-$62,150,000	24	19	43
Sabres	$36,978,119	$0	$92,400,000	-$65,000,000	28	18	46
Senators	$47,470,981	$0	$92,400,000	-$65,000,000	29	19	48
Sharks	$49,688,459	$0	$92,400,000	-$65,000,000	26	22	48
Stars	$51,895,844	$2,000,000	$90,400,000	-$63,000,000	23	26	49
Wild	$12,667,043	$0	$92,400,000	-$65,000,000	26	20	46

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %