KPHL - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Ball Center
Level 1:	6000 - $150 - 5,445 - 90.76%
Level 2:	5000 - $100 - 4,652 - 93.03%
Level 3:	2000 - $75 - 1,813 - 90.63%
Level 4:	4000 - $50 - 3,618 - 90.46%
Luxury :	1000 - $300 - 921 - 92.12%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $0 - 1,853 - 92.66%
Farm Level 2:	1000 - $0 - 932 - 93.21%
Farm Total Capacity :	3000
Income
Home Games Left	31
Average Attendance - %	16,449 - 91.38%
Average Income per Game	$1,875,185
Year to Date Revenue	$18,751,850
Farm
Home Games Left	31
Average Attendance - %	2,785 - 92.84%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$76,250,000
Pro Players Total Average Salaries	$73,883,333
Farm Players Total Salaries	$1,605,000
Farm Players Total Average Salaries	$1,858,750
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$1,812,500
Pro Year To Date Expenses	$19,735,415
Farm Year To Date Expenses	$375,222
Pro Salary Cap Per Days	$352,517
Pro Salary Cap To Date	$18,033,091
Farm Salary Cap Per Days	$9,681
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$58,130,735
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	144
Pro Expenses Per Days	$397,135
Pro Estimated Expenses	$57,187,440
Farm Remaining Season Days	144
Farm Expenses Per Days	$8,359
Farm Estimated Expenses	$1,203,696
Estimated Season Expenses	$58,391,136
Estimated Season Salary Cap	$70,608,039
Estimate Under Maximum Salary Cap of $100,275,000	$29,666,961
Estimate Over Minimum Salary Cap of $70,600,000	$8,039
Current Bank Account	$24,288,998
Projected Bank Account	$24,028,597

Pro Players Salaries
Nathan MacKinnon (1 Way Contract)	$12,600,000 (6)
-Salary Remaining :	$9,450,000
-Salary Average :	$12,600,000
-Salary Average Remaining :	$9,450,000
Patrik Laine (1 Way Contract)	$9,100,000 (1)
-Salary Remaining :	$6,825,000
-Salary Average :	$8,700,000
-Salary Average Remaining :	$6,525,000
Jordan Binnington (1 Way Contract)	$6,500,000 (2)
-Salary Remaining :	$4,875,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$4,500,000
Ben Chiarot (1 Way Contract)	$4,250,000 (1)
-Salary Remaining :	$3,187,500
-Salary Average :	$4,750,000
-Salary Average Remaining :	$3,562,500
Artem Zub (1 Way Contract)	$3,850,000 (2)
-Salary Remaining :	$2,887,500
-Salary Average :	$3,850,000
-Salary Average Remaining :	$2,887,500
Tommy Novak (1 Way Contract)	$3,500,000 (3)
-Salary Remaining :	$2,625,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$2,625,000
Viktor Arvidsson (1 Way Contract)	$3,500,000 (1)
-Salary Remaining :	$2,625,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$2,625,000
Kasperi Kapanen (1 Way Contract)	$3,500,000 (4)
-Salary Remaining :	$2,625,000
-Salary Average :	$1,600,000
-Salary Average Remaining :	$1,200,000
Aaron Ness (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$2,250,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$2,250,000
Mitchell Vande Sompel (1 Way Contract)	$2,500,000 (1)
-1 Way Contract Salary Cap :	$1,250,000
-1 Way Contract Salary Cap Remaining :	$937,500
-Salary Remaining :	$1,875,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$1,875,000
Nick Perbix	$2,500,000 (5)
-Salary Remaining :	$1,875,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$1,875,000
Ryan Poehling (1 Way Contract)	$2,500,000 (3)
-Salary Remaining :	$1,875,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$1,875,000
Taylor Raddysh	$1,900,000 (2)
-Salary Remaining :	$1,425,000
-Salary Average :	$1,900,000
-Salary Average Remaining :	$1,425,000
Pontus Holmberg	$1,600,000 (3)
-Salary Remaining :	$1,200,000
-Salary Average :	$1,600,000
-Salary Average Remaining :	$1,200,000
Ville Husso (1 Way Contract)	$1,500,000 (2)
-Salary Remaining :	$1,125,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,125,000
Matt Nieto (1 Way Contract)	$1,250,000 (2)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$937,500
-Salary Average :	$1,250,000
-Salary Average Remaining :	$937,500
Mike Reilly (1 Way Contract)	$1,250,000 (3)
-Salary Remaining :	$937,500
-Salary Average :	$1,250,000
-Salary Average Remaining :	$937,500
Derrick Pouliot	$1,250,000 (3)
-Salary Remaining :	$937,500
-Salary Average :	$1,250,000
-Salary Average Remaining :	$937,500
Tyler Pitlick (1 Way Contract)	$1,250,000 (3)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$937,500
-Salary Average :	$1,250,000
-Salary Average Remaining :	$937,500
Darren Raddysh	$1,150,000 (4)
-Salary Remaining :	$862,500
-Salary Average :	$1,150,000
-Salary Average Remaining :	$862,500
Andreas Englund (1 Way Contract)	$1,050,000 (2)
-Salary Remaining :	$787,500
-Salary Average :	$1,050,000
-Salary Average Remaining :	$787,500
Adam Gaudette	$925,000 (1)
-Salary Remaining :	$693,750
-Salary Average :	$858,333
-Salary Average Remaining :	$643,750
Ben Meyers	$875,000 (1)
-Salary Remaining :	$656,250
-Salary Average :	$875,000
-Salary Average Remaining :	$656,250
Jansen Harkins (1 Way Contract)	$875,000 (2)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$656,250
-Salary Average :	$875,000
-Salary Average Remaining :	$656,250
Zach Aston-Reese	$875,000 (3)
-Salary Remaining :	$656,250
-Salary Average :	$875,000
-Salary Average Remaining :	$656,250
Kurtis MacDermid (1 Way Contract)	$850,000 (3)
-Salary Remaining :	$637,500
-Salary Average :	$850,000
-Salary Average Remaining :	$637,500
Isaac Ratcliffe (1 Way Contract)	$800,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$600,000
-Salary Average :	$800,000
-Salary Average Remaining :	$600,000
Chris Wagner (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$581,250
-Salary Average :	$775,000
-Salary Average Remaining :	$581,250
Alex Belzile	$775,000 (3)
-Salary Remaining :	$581,250
-Salary Average :	$775,000
-Salary Average Remaining :	$581,250
Steven Santini (1 Way Contract)	$0 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Total Pro Players	30
Salary Commitment
Year 2025 : $76,250,000
Year 2026 : $48,525,000
Year 2027 : $33,600,000
Year 2028 : $19,750,000
Salary Average Commitment
Year 2025 : $73,883,333
Year 2026 : $48,125,000
Year 2027 : $31,700,000
Year 2028 : $17,850,000
Salary Cap with 1 Way Contract
Year 2025 : $67,683,328
Year 2026 : $44,750,000
Year 2027 : $30,450,000
Year 2028 : $17,850,000

Farm Players Salaries
Laurent Dauphin	$125,000 (3)
Salary Remaining :	$93,750
Salary Average :	$125,000
Salary Average Remaining :	$93,750
Beck Malenstyn	$115,000 (3)
Salary Remaining :	$86,250
Salary Average :	$115,000
Salary Average Remaining :	$86,250
Oskar Olausson	$97,500 (1)
Salary Remaining :	$73,125
Salary Average :	$97,500
Salary Average Remaining :	$73,125
Chase Wheatcroft	$95,000 (1)
Salary Remaining :	$71,250
Salary Average :	$93,750
Salary Average Remaining :	$70,313
Matthew Robertson	$95,000 (1)
Salary Remaining :	$71,250
Salary Average :	$95,000
Salary Average Remaining :	$71,250
Bryan Thomson	$87,500 (1)
Salary Remaining :	$65,625
Salary Average :	$87,500
Salary Average Remaining :	$65,625
Carson Meyer	$87,500 (2)
Salary Remaining :	$65,625
Salary Average :	$87,500
Salary Average Remaining :	$65,625
Jeffrey Viel	$87,500 (2)
Salary Remaining :	$65,625
Salary Average :	$87,500
Salary Average Remaining :	$65,625
Max Willman	$87,500 (2)
Salary Remaining :	$65,625
Salary Average :	$87,500
Salary Average Remaining :	$65,625
Adam Raska	$85,000 (2)
Salary Remaining :	$63,750
Salary Average :	$85,000
Salary Average Remaining :	$63,750
Michael Karow	$85,000 (3)
Salary Remaining :	$63,750
Salary Average :	$85,000
Salary Average Remaining :	$63,750
Magnus Hellberg	$85,000 (3)
Salary Remaining :	$63,750
Salary Average :	$340,000
Salary Average Remaining :	$255,000
Jason Polin	$80,000 (1)
Salary Remaining :	$60,000
Salary Average :	$80,000
Salary Average Remaining :	$60,000
Brett Murray	$80,000 (1)
Salary Remaining :	$60,000
Salary Average :	$80,000
Salary Average Remaining :	$60,000
Ruslan Khazheyev	$80,000 (3)
Salary Remaining :	$60,000
Salary Average :	$80,000
Salary Average Remaining :	$60,000
Wyatt Newpower	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Luke Krys	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Nick Leivermann	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Total Farm Players	18
Salary Commitment
Year 2025 : $1,605,000
Year 2026 : $837,500
Year 2027 : $1,255,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,858,750
Year 2026 : $1,092,500
Year 2027 : $745,000
Year 2028 : $0

Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	6000 - $150 - 5,304 - 88.40%
Level 2:	5000 - $100 - 4,510 - 90.20%
Level 3:	2000 - $75 - 1,860 - 93.02%
Level 4:	4000 - $50 - 3,668 - 91.71%
Luxury :	1000 - $300 - 885 - 88.53%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $0 - 1,796 - 89.82%
Farm Level 2:	1000 - $0 - 937 - 93.70%
Farm Total Capacity :	3000
Income
Home Games Left	30
Average Attendance - %	16,228 - 90.16%
Average Income per Game	$1,835,180
Year to Date Revenue	$20,186,975
Farm
Home Games Left	30
Average Attendance - %	2,733 - 91.12%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$73,160,000
Pro Players Total Average Salaries	$69,160,000
Farm Players Total Salaries	$2,378,750
Farm Players Total Average Salaries	$2,378,750
Coaches Total Salaries	$4,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$3,362,500
Pro Year To Date Expenses	$18,282,073
Farm Year To Date Expenses	$597,029
Pro Salary Cap Per Days	$360,208
Pro Salary Cap To Date	$17,266,417
Farm Salary Cap Per Days	$12,389
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$55,055,386
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	144
Pro Expenses Per Days	$381,042
Pro Estimated Expenses	$54,870,048
Farm Remaining Season Days	144
Farm Expenses Per Days	$12,389
Farm Estimated Expenses	$1,784,016
Estimated Season Expenses	$56,654,064
Estimated Season Salary Cap	$72,498,869
Estimate Under Maximum Salary Cap of $100,275,000	$27,776,131
Estimate Over Minimum Salary Cap of $70,600,000	$1,898,869
Current Bank Account	$68,676,420
Projected Bank Account	$67,077,742

Pro Players Salaries
Anthony Cirelli (1 Way Contract)	$8,125,000 (6)
-Salary Remaining :	$6,093,750
-Salary Average :	$6,250,000
-Salary Average Remaining :	$4,687,500
Shea Theodore (1 Way Contract)	$7,200,000 (6)
-Salary Remaining :	$5,400,000
-Salary Average :	$7,200,000
-Salary Average Remaining :	$5,400,000
Alex DeBrincat (1 Way Contract)	$7,000,000 (3)
-Salary Remaining :	$5,250,000
-Salary Average :	$9,000,000
-Salary Average Remaining :	$6,750,000
Trevor Zegras (1 Way Contract)	$6,750,000 (2)
-Salary Remaining :	$5,062,500
-Salary Average :	$6,750,000
-Salary Average Remaining :	$5,062,500
Bowen Byram (1 Way Contract)	$5,250,000 (3)
-Salary Remaining :	$3,937,500
-Salary Average :	$5,250,000
-Salary Average Remaining :	$3,937,500
Thatcher Demko (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$3,750,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Blake Coleman (1 Way Contract)	$4,900,000 (2)
-Salary Remaining :	$3,675,000
-Salary Average :	$4,900,000
-Salary Average Remaining :	$3,675,000
Charlie Coyle (1 Way Contract)	$4,500,000 (1)
-Salary Remaining :	$3,375,000
-Salary Average :	$5,250,000
-Salary Average Remaining :	$3,937,500
Tyler Bertuzzi (1 Way Contract)	$4,500,000 (2)
-Salary Remaining :	$3,375,000
-Salary Average :	$4,625,000
-Salary Average Remaining :	$3,468,750
Arvid Soderblom (1 Way Contract)	$3,500,000 (5)
-Salary Remaining :	$2,625,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$2,625,000
Tyler Myers (1 Way Contract)	$3,500,000 (1)
-Salary Remaining :	$2,625,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$2,625,000
Dakota Joshua	$2,210,000 (2)
-Salary Remaining :	$1,657,500
-Salary Average :	$2,210,000
-Salary Average Remaining :	$1,657,500
Peyton Krebs	$2,000,000 (2)
-Salary Remaining :	$1,500,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,500,000
Nils Hoglander (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$1,125,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,125,000
Leo Carlsson	$1,000,000 (2)
-Salary Remaining :	$750,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$750,000
Kaiden Guhle	$975,000 (1)
-Salary Remaining :	$731,250
-Salary Average :	$975,000
-Salary Average Remaining :	$731,250
Nolan Allan	$975,000 (2)
-Salary Remaining :	$731,250
-Salary Average :	$975,000
-Salary Average Remaining :	$731,250
Vasily Podkolzin	$950,000 (1)
-Salary Remaining :	$712,500
-Salary Average :	$950,000
-Salary Average Remaining :	$712,500
Joel Hofer	$925,000 (1)
-Salary Remaining :	$693,750
-Salary Average :	$925,000
-Salary Average Remaining :	$693,750
Ethan Del Mastro	$825,000 (2)
-Salary Remaining :	$618,750
-Salary Average :	$825,000
-Salary Average Remaining :	$618,750
Pavel Dorofeyev	$800,000 (1)
-Salary Remaining :	$600,000
-Salary Average :	$800,000
-Salary Average Remaining :	$600,000
Ryan Jones	$775,000 (1)
-Salary Remaining :	$581,250
-Salary Average :	$775,000
-Salary Average Remaining :	$581,250
Total Pro Players	22
Salary Commitment
Year 2025 : $73,160,000
Year 2026 : $51,735,000
Year 2027 : $33,825,000
Year 2028 : $15,575,000
Salary Average Commitment
Year 2025 : $69,160,000
Year 2026 : $54,485,000
Year 2027 : $31,200,000
Year 2028 : $16,950,000
Salary Cap with 1 Way Contract
Year 2025 : $69,160,000
Year 2026 : $54,485,000
Year 2027 : $31,200,000
Year 2028 : $16,950,000

Farm Players Salaries
Jakob Pelletier	$150,000 (1)
Salary Remaining :	$112,500
Salary Average :	$150,000
Salary Average Remaining :	$112,500
Arturs Silovs	$125,000 (2)
Salary Remaining :	$93,750
Salary Average :	$125,000
Salary Average Remaining :	$93,750
Kevin Korchinski	$100,000 (2)
Salary Remaining :	$75,000
Salary Average :	$100,000
Salary Average Remaining :	$75,000
Frank Nazar	$100,000 (3)
Salary Remaining :	$75,000
Salary Average :	$100,000
Salary Average Remaining :	$75,000
Eduard Sale	$97,500 (3)
Salary Remaining :	$73,125
Salary Average :	$97,500
Salary Average Remaining :	$73,125
Brendan Brisson	$97,500 (1)
Salary Remaining :	$73,125
Salary Average :	$97,500
Salary Average Remaining :	$73,125
Vasili Ponomarev	$96,250 (2)
Salary Remaining :	$72,188
Salary Average :	$96,250
Salary Average Remaining :	$72,188
Arshdeep Bains	$95,000 (1)
Salary Remaining :	$71,250
Salary Average :	$95,000
Salary Average Remaining :	$71,250
Danila Klimovich	$92,500 (2)
Salary Remaining :	$69,375
Salary Average :	$92,500
Salary Average Remaining :	$69,375
Colton Dach	$92,500 (2)
Salary Remaining :	$69,375
Salary Average :	$92,500
Salary Average Remaining :	$69,375
Drew Commesso	$92,500 (1)
Salary Remaining :	$69,375
Salary Average :	$92,500
Salary Average Remaining :	$69,375
Tristan Broz	$92,500 (2)
Salary Remaining :	$69,375
Salary Average :	$92,500
Salary Average Remaining :	$69,375
Vladislav Kolyachonok	$87,500 (1)
Salary Remaining :	$65,625
Salary Average :	$87,500
Salary Average Remaining :	$65,625
Elias Pettersson DEF	$87,500 (3)
Salary Remaining :	$65,625
Salary Average :	$87,500
Salary Average Remaining :	$65,625
Ryan Winterton	$87,500 (2)
Salary Remaining :	$65,625
Salary Average :	$87,500
Salary Average Remaining :	$65,625
Gavin Hayes	$87,500 (3)
Salary Remaining :	$65,625
Salary Average :	$87,500
Salary Average Remaining :	$65,625
Wyatt Kaiser	$87,500 (2)
Salary Remaining :	$65,625
Salary Average :	$87,500
Salary Average Remaining :	$65,625
Cole Reinhardt	$82,500 (1)
Salary Remaining :	$61,875
Salary Average :	$82,500
Salary Average Remaining :	$61,875
Anthony Romano	$80,000 (1)
Salary Remaining :	$60,000
Salary Average :	$80,000
Salary Average Remaining :	$60,000
Trent Miner	$80,000 (1)
Salary Remaining :	$60,000
Salary Average :	$80,000
Salary Average Remaining :	$60,000
Kirill Kudryavtsev	$80,000 (3)
Salary Remaining :	$60,000
Salary Average :	$80,000
Salary Average Remaining :	$60,000
Jalen Luypen	$80,000 (1)
Salary Remaining :	$60,000
Salary Average :	$80,000
Salary Average Remaining :	$60,000
Adam Wilsby	$77,500 (2)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Linus Karlsson	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Arttu Hyry	$77,500 (2)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Cole McWard	$75,000 (1)
Salary Remaining :	$56,250
Salary Average :	$75,000
Salary Average Remaining :	$56,250
Total Farm Players	26
Salary Commitment
Year 2025 : $2,378,750
Year 2026 : $1,381,250
Year 2027 : $452,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,378,750
Year 2026 : $1,381,250
Year 2027 : $452,500
Year 2028 : $0

Blue Jackets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	6000 - $150 - 5,457 - 90.95%
Level 2:	5000 - $100 - 4,738 - 94.76%
Level 3:	2000 - $75 - 1,802 - 90.09%
Level 4:	4000 - $50 - 3,741 - 93.53%
Luxury :	1000 - $300 - 952 - 95.24%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $0 - 1,894 - 94.69%
Farm Level 2:	1000 - $0 - 937 - 93.72%
Farm Total Capacity :	3000
Income
Home Games Left	32
Average Attendance - %	16,690 - 92.72%
Average Income per Game	$1,900,278
Year to Date Revenue	$17,102,500
Farm
Home Games Left	32
Average Attendance - %	2,831 - 94.37%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$108,375,000
Pro Players Total Average Salaries	$103,908,333
Farm Players Total Salaries	$1,759,250
Farm Players Total Average Salaries	$1,759,250
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$27,011,713
Farm Year To Date Expenses	$443,180
Pro Salary Cap Per Days	$517,622
Pro Salary Cap To Date	$24,679,186
Farm Salary Cap Per Days	$9,163
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$60,808,889
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	144
Pro Expenses Per Days	$564,453
Pro Estimated Expenses	$81,281,232
Farm Remaining Season Days	144
Farm Expenses Per Days	$9,163
Farm Estimated Expenses	$1,319,472
Estimated Season Expenses	$82,600,704
Estimated Season Salary Cap	$99,216,754
Estimate Under Maximum Salary Cap of $100,275,000	$1,058,246
Estimate Over Minimum Salary Cap of $70,600,000	$28,616,754
Current Bank Account	$82,189,165
Projected Bank Account	$60,397,350

Pro Players Salaries
Zach Werenski (1 Way Contract)	$9,500,000 (3)
-Salary Remaining :	$7,125,000
-Salary Average :	$9,583,333
-Salary Average Remaining :	$7,187,500
Joel Eriksson Ek (1 Way Contract)	$7,500,000 (4)
-Salary Remaining :	$5,625,000
-Salary Average :	$5,250,000
-Salary Average Remaining :	$3,937,500
Valeri Nichushkin (1 Way Contract)	$7,300,000 (5)
-Salary Remaining :	$5,475,000
-Salary Average :	$6,125,000
-Salary Average Remaining :	$4,593,750
Elias Lindholm (1 Way Contract)	$7,000,000 (2)
-Salary Remaining :	$5,250,000
-Salary Average :	$7,000,000
-Salary Average Remaining :	$5,250,000
Mattias Ekholm (1 Way Contract)	$6,500,000 (1)
-Salary Remaining :	$4,875,000
-Salary Average :	$6,250,000
-Salary Average Remaining :	$4,687,500
Casey Mittelstadt (1 Way Contract)	$6,500,000 (5)
-Salary Remaining :	$4,875,000
-Salary Average :	$6,500,000
-Salary Average Remaining :	$4,875,000
Jonathan Marchessault (1 Way Contract)	$6,250,000 (3)
-Salary Remaining :	$4,687,500
-Salary Average :	$6,250,000
-Salary Average Remaining :	$4,687,500
Lukas Dostal	$6,000,000 (8)
-Salary Remaining :	$4,500,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$4,500,000
Victor Hedman (1 Way Contract)	$5,500,000 (5)
-Salary Remaining :	$4,125,000
-Salary Average :	$5,500,000
-Salary Average Remaining :	$4,125,000
Brayden McNabb (1 Way Contract)	$4,750,000 (4)
-Salary Remaining :	$3,562,500
-Salary Average :	$4,750,000
-Salary Average Remaining :	$3,562,500
Alex Vlasic	$4,600,000 (6)
-Salary Remaining :	$3,450,000
-Salary Average :	$4,600,000
-Salary Average Remaining :	$3,450,000
Mats Zuccarello (1 Way Contract)	$4,500,000 (1)
-Salary Remaining :	$3,375,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$3,375,000
Radko Gudas (1 Way Contract)	$4,000,000 (2)
-Salary Remaining :	$3,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$3,000,000
J.T. Miller (1 Way Contract)	$4,000,000 (3)
-Salary Remaining :	$3,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$3,000,000
Kirill Marchenko	$3,850,000 (3)
-Salary Remaining :	$2,887,500
-Salary Average :	$3,850,000
-Salary Average Remaining :	$2,887,500
Evan Rodrigues (1 Way Contract)	$3,750,000 (1)
-Salary Remaining :	$2,812,500
-Salary Average :	$2,875,000
-Salary Average Remaining :	$2,156,250
Stefan Noesen (1 Way Contract)	$2,750,000 (3)
-Salary Remaining :	$2,062,500
-Salary Average :	$2,750,000
-Salary Average Remaining :	$2,062,500
Kaapo Kakko (1 Way Contract)	$2,500,000 (2)
-Salary Remaining :	$1,875,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$1,875,000
Noel Acciari (1 Way Contract)	$1,750,000 (1)
-Salary Remaining :	$1,312,500
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,125,000
Erik Gudbranson (1 Way Contract)	$1,750,000 (1)
-1 Way Contract Salary Cap :	$750,000
-1 Way Contract Salary Cap Remaining :	$562,500
-Salary Remaining :	$1,312,500
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,500,000
Alex Lyon (1 Way Contract)	$1,500,000 (3)
-Salary Remaining :	$1,125,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,125,000
Justin Brazeau	$1,500,000 (3)
-Salary Remaining :	$1,125,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,125,000
Matt Benning (1 Way Contract)	$1,250,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$937,500
-Salary Average :	$1,250,000
-Salary Average Remaining :	$937,500
Derek Forbort (1 Way Contract)	$1,250,000 (2)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$937,500
-Salary Average :	$1,250,000
-Salary Average Remaining :	$937,500
Kent Johnson	$1,000,000 (1)
-Salary Remaining :	$750,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$750,000
Gage Goncalves	$850,000 (1)
-Salary Remaining :	$637,500
-Salary Average :	$850,000
-Salary Average Remaining :	$637,500
Tristen Nielsen (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$581,250
-Salary Average :	$775,000
-Salary Average Remaining :	$581,250
Total Pro Players	27
Salary Commitment
Year 2025 : $108,375,000
Year 2026 : $81,000,000
Year 2027 : $63,750,000
Year 2028 : $35,150,000
Salary Average Commitment
Year 2025 : $103,908,333
Year 2026 : $82,908,333
Year 2027 : $68,158,333
Year 2028 : $38,725,000
Salary Cap with 1 Way Contract
Year 2025 : $99,383,336
Year 2026 : $81,658,336
Year 2027 : $68,158,333
Year 2028 : $38,725,000

Farm Players Salaries
Brett Leason	$100,000 (1)
Salary Remaining :	$75,000
Salary Average :	$100,000
Salary Average Remaining :	$75,000
Denton Mateychuk	$100,000 (3)
Salary Remaining :	$75,000
Salary Average :	$100,000
Salary Average Remaining :	$75,000
Nikita Tolopilo	$95,000 (1)
Salary Remaining :	$71,250
Salary Average :	$95,000
Salary Average Remaining :	$71,250
Georgi Romanov	$90,000 (1)
Salary Remaining :	$67,500
Salary Average :	$90,000
Salary Average Remaining :	$67,500
Stanislav Svozil	$87,500 (2)
Salary Remaining :	$65,625
Salary Average :	$87,500
Salary Average Remaining :	$65,625
Samuel Knazko	$87,500 (1)
Salary Remaining :	$65,625
Salary Average :	$87,500
Salary Average Remaining :	$65,625
Justin Ertel	$87,500 (2)
Salary Remaining :	$65,625
Salary Average :	$87,500
Salary Average Remaining :	$65,625
Parker Ford	$86,750 (2)
Salary Remaining :	$65,063
Salary Average :	$86,750
Salary Average Remaining :	$65,063
Mikael Pyyhtia	$82,500 (1)
Salary Remaining :	$61,875
Salary Average :	$82,500
Salary Average Remaining :	$61,875
Kyle Masters	$82,500 (2)
Salary Remaining :	$61,875
Salary Average :	$82,500
Salary Average Remaining :	$61,875
Ole Julian Bjorgvik-Holm	$80,000 (2)
Salary Remaining :	$60,000
Salary Average :	$80,000
Salary Average Remaining :	$60,000
Samuel Johannesson	$80,000 (1)
Salary Remaining :	$60,000
Salary Average :	$80,000
Salary Average Remaining :	$60,000
James Malatesta	$80,000 (2)
Salary Remaining :	$60,000
Salary Average :	$80,000
Salary Average Remaining :	$60,000
Keith Petruzzelli	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Seth Griffith	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Jeff Malott	$77,500 (2)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Jean-Luc Foudy	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Jack Rathbone	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Jere Innala	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Tyler Madden	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Nick Blankenburg	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Total Farm Players	21
Salary Commitment
Year 2025 : $1,759,250
Year 2026 : $681,750
Year 2027 : $100,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,759,250
Year 2026 : $681,750
Year 2027 : $100,000
Year 2028 : $0

Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scottrade Center
Level 1:	6000 - $150 - 5,607 - 93.46%
Level 2:	5000 - $100 - 4,594 - 91.89%
Level 3:	2000 - $75 - 1,886 - 94.28%
Level 4:	4000 - $50 - 3,829 - 95.74%
Luxury :	1000 - $300 - 910 - 91.04%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $0 - 1,861 - 93.05%
Farm Level 2:	1000 - $0 - 907 - 90.74%
Farm Total Capacity :	3000
Income
Home Games Left	29
Average Attendance - %	16,827 - 93.48%
Average Income per Game	$1,906,548
Year to Date Revenue	$22,878,575
Farm
Home Games Left	29
Average Attendance - %	2,768 - 92.28%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$82,225,000
Pro Players Total Average Salaries	$82,851,191
Farm Players Total Salaries	$2,190,000
Farm Players Total Average Salaries	$2,190,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$19,514,439
Farm Year To Date Expenses	$528,512
Pro Salary Cap Per Days	$431,517
Pro Salary Cap To Date	$19,505,191
Farm Salary Cap Per Days	$11,406
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$55,289,890
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	144
Pro Expenses Per Days	$428,255
Pro Estimated Expenses	$61,668,720
Farm Remaining Season Days	144
Farm Expenses Per Days	$11,406
Farm Estimated Expenses	$1,642,464
Estimated Season Expenses	$63,311,184
Estimated Season Salary Cap	$81,643,639
Estimate Under Maximum Salary Cap of $100,275,000	$18,631,361
Estimate Over Minimum Salary Cap of $70,600,000	$11,043,639
Current Bank Account	$11,963,716
Projected Bank Account	$3,942,422

Pro Players Salaries
Robert Thomas (1 Way Contract)	$10,500,000 (6)
-Salary Remaining :	$7,875,000
-Salary Average :	$8,125,000
-Salary Average Remaining :	$6,093,750
Roope Hintz (1 Way Contract)	$8,650,000 (6)
-Salary Remaining :	$6,487,500
-Salary Average :	$8,125,000
-Salary Average Remaining :	$6,093,750
Aaron Ekblad (1 Way Contract)	$7,500,000 (6)
-Salary Remaining :	$5,625,000
-Salary Average :	$7,500,000
-Salary Average Remaining :	$5,625,000
Jordan Kyrou (1 Way Contract)	$7,500,000 (4)
-Salary Remaining :	$5,625,000
-Salary Average :	$7,083,334
-Salary Average Remaining :	$5,312,501
Kyle Connor (1 Way Contract)	$7,000,000 (1)
-Salary Remaining :	$5,250,000
-Salary Average :	$7,142,857
-Salary Average Remaining :	$5,357,143
Alex Ovechkin (1 Way Contract)	$6,750,000 (1)
-Salary Remaining :	$5,062,500
-Salary Average :	$7,125,000
-Salary Average Remaining :	$5,343,750
John Carlson (1 Way Contract)	$6,000,000 (1)
-Salary Remaining :	$4,500,000
-Salary Average :	$8,000,000
-Salary Average Remaining :	$6,000,000
Jaden Schwartz (1 Way Contract)	$4,500,000 (1)
-Salary Remaining :	$3,375,000
-Salary Average :	$5,500,000
-Salary Average Remaining :	$4,125,000
Evan Bouchard (1 Way Contract)	$4,000,000 (1)
-Salary Remaining :	$3,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$3,000,000
Nick Foligno (1 Way Contract)	$4,000,000 (1)
-Salary Remaining :	$3,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$3,000,000
Jake Walman (1 Way Contract)	$3,000,000 (3)
-Salary Remaining :	$2,250,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$2,250,000
Cam Talbot (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$2,250,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$2,250,000
Anthony Stolarz	$2,500,000 (1)
-Salary Remaining :	$1,875,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$1,875,000
Jamie Oleksiak (1 Way Contract)	$1,875,000 (1)
-Salary Remaining :	$1,406,250
-Salary Average :	$2,300,000
-Salary Average Remaining :	$1,725,000
Bobby McMann (1 Way Contract)	$1,250,000 (3)
-Salary Remaining :	$937,500
-Salary Average :	$1,250,000
-Salary Average Remaining :	$937,500
Jakub Lauko (1 Way Contract)	$950,000 (1)
-Salary Remaining :	$712,500
-Salary Average :	$950,000
-Salary Average Remaining :	$712,500
Lane Hutson	$925,000 (3)
-Salary Remaining :	$693,750
-Salary Average :	$925,000
-Salary Average Remaining :	$693,750
T.J. Tynan	$775,000 (3)
-Salary Remaining :	$581,250
-Salary Average :	$775,000
-Salary Average Remaining :	$581,250
Tanner Laczynski	$775,000 (2)
-Salary Remaining :	$581,250
-Salary Average :	$775,000
-Salary Average Remaining :	$581,250
Jonah Gadjovich	$775,000 (2)
-Salary Remaining :	$581,250
-Salary Average :	$775,000
-Salary Average Remaining :	$581,250
Total Pro Players	20
Salary Commitment
Year 2025 : $82,225,000
Year 2026 : $39,600,000
Year 2027 : $35,800,000
Year 2028 : $29,850,000
Salary Average Commitment
Year 2025 : $82,851,191
Year 2026 : $38,333,334
Year 2027 : $36,783,334
Year 2028 : $30,833,334
Salary Cap with 1 Way Contract
Year 2025 : $82,851,191
Year 2026 : $38,333,334
Year 2027 : $36,783,334
Year 2028 : $30,833,334

Farm Players Salaries
Connor Carrick	$85,000 (1)
Salary Remaining :	$63,750
Salary Average :	$85,000
Salary Average Remaining :	$63,750
Tanner Dickinson	$82,500 (1)
Salary Remaining :	$61,875
Salary Average :	$82,500
Salary Average Remaining :	$61,875
Dennis Gilbert	$80,000 (2)
Salary Remaining :	$60,000
Salary Average :	$80,000
Salary Average Remaining :	$60,000
Lucas Carlsson	$80,000 (2)
Salary Remaining :	$60,000
Salary Average :	$80,000
Salary Average Remaining :	$60,000
Will Cranley	$80,000 (1)
Salary Remaining :	$60,000
Salary Average :	$80,000
Salary Average Remaining :	$60,000
Yaniv Perets	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Marcus Sylvegard	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Anthony Angello	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Trevor Janicke	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Blake Hillman	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Connor MacEachern	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Brad Hunt	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Brett Budgell	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Jaydon Dureau	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Jakub Rychlovsky	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
David Silye	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Joel Teasdale	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Turner Ottenbreit	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Ryan Carpenter	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Dino Kambeitz	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Carson Golder	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Cole Krygier	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Joe Fleming	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Spencer Kersten	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Tristan Allard	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Mitchell Weeks	$77,500 (2)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Brandon Halverson	$77,500 (3)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Alexander Petrovic	$77,500 (3)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Total Farm Players	28
Salary Commitment
Year 2025 : $2,190,000
Year 2026 : $392,500
Year 2027 : $155,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,190,000
Year 2026 : $392,500
Year 2027 : $155,000
Year 2028 : $0

Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Garden
Level 1:	6000 - $150 - 5,491 - 91.52%
Level 2:	5000 - $100 - 4,622 - 92.44%
Level 3:	2000 - $75 - 1,864 - 93.22%
Level 4:	4000 - $50 - 3,766 - 94.14%
Luxury :	1000 - $300 - 952 - 95.23%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $0 - 1,849 - 92.47%
Farm Level 2:	1000 - $0 - 918 - 91.80%
Farm Total Capacity :	3000
Income
Home Games Left	29
Average Attendance - %	16,695 - 92.75%
Average Income per Game	$1,899,688
Year to Date Revenue	$22,796,250
Farm
Home Games Left	29
Average Attendance - %	2,767 - 92.25%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$74,547,500
Pro Players Total Average Salaries	$73,297,500
Farm Players Total Salaries	$2,002,500
Farm Players Total Average Salaries	$2,002,500
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$18,529,063
Farm Year To Date Expenses	$511,404
Pro Salary Cap Per Days	$375,247
Pro Salary Cap To Date	$17,904,055
Farm Salary Cap Per Days	$10,430
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$55,090,938
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	144
Pro Expenses Per Days	$388,268
Pro Estimated Expenses	$55,910,592
Farm Remaining Season Days	144
Farm Expenses Per Days	$10,430
Farm Estimated Expenses	$1,501,920
Estimated Season Expenses	$57,412,512
Estimated Season Salary Cap	$71,939,623
Estimate Under Maximum Salary Cap of $100,275,000	$28,335,377
Estimate Over Minimum Salary Cap of $70,600,000	$1,339,623
Current Bank Account	$48,203,102
Projected Bank Account	$45,881,528

Pro Players Salaries
Charlie McAvoy (1 Way Contract)	$11,500,000 (5)
-Salary Remaining :	$8,625,000
-Salary Average :	$9,500,000
-Salary Average Remaining :	$7,125,000
David Pastrnak (1 Way Contract)	$11,500,000 (4)
-Salary Remaining :	$8,625,000
-Salary Average :	$11,500,000
-Salary Average Remaining :	$8,625,000
Justin Dowling (1 Way Contract)	$8,000,000 (1)
-1 Way Contract Salary Cap :	$6,750,000
-1 Way Contract Salary Cap Remaining :	$5,062,500
-Salary Remaining :	$6,000,000
-Salary Average :	$8,000,000
-Salary Average Remaining :	$6,000,000
Benjamin Gleason (1 Way Contract)	$8,000,000 (1)
-Salary Remaining :	$6,000,000
-Salary Average :	$8,000,000
-Salary Average Remaining :	$6,000,000
Carter Verhaeghe (1 Way Contract)	$7,000,000 (7)
-Salary Remaining :	$5,250,000
-Salary Average :	$7,000,000
-Salary Average Remaining :	$5,250,000
Ryan Strome (1 Way Contract)	$5,000,000 (2)
-Salary Remaining :	$3,750,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$3,750,000
Jeremy Swayman	$4,250,000 (1)
-Salary Remaining :	$3,187,500
-Salary Average :	$4,250,000
-Salary Average Remaining :	$3,187,500
Conor Sheary (1 Way Contract)	$3,200,000 (3)
-Salary Remaining :	$2,400,000
-Salary Average :	$3,200,000
-Salary Average Remaining :	$2,400,000
Logan Stanley (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$2,250,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$2,250,000
Adam Lowry (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$1,875,000
-Salary Average :	$3,250,000
-Salary Average Remaining :	$2,437,500
Macklin Celebrini	$1,000,000 (3)
-Salary Remaining :	$750,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$750,000
Dalibor Dvorsky	$1,000,000 (3)
-Salary Remaining :	$750,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$750,000
Nikolas Matinpalo	$1,000,000 (2)
-Salary Remaining :	$750,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$750,000
Mason Lohrei	$925,000 (1)
-Salary Remaining :	$693,750
-Salary Average :	$925,000
-Salary Average Remaining :	$693,750
Matthew Poitras	$925,000 (2)
-Salary Remaining :	$693,750
-Salary Average :	$925,000
-Salary Average Remaining :	$693,750
Hunter Shepard	$900,000 (2)
-Salary Remaining :	$675,000
-Salary Average :	$900,000
-Salary Average Remaining :	$675,000
Michael Eyssimont	$810,000 (3)
-Salary Remaining :	$607,500
-Salary Average :	$810,000
-Salary Average Remaining :	$607,500
Frederic Brunet	$800,000 (2)
-Salary Remaining :	$600,000
-Salary Average :	$800,000
-Salary Average Remaining :	$600,000
Ryan Mast	$800,000 (2)
-Salary Remaining :	$600,000
-Salary Average :	$800,000
-Salary Average Remaining :	$600,000
Boris Katchouk	$800,000 (2)
-Salary Remaining :	$600,000
-Salary Average :	$800,000
-Salary Average Remaining :	$600,000
Marcus Hogberg	$780,000 (2)
-Salary Remaining :	$585,000
-Salary Average :	$780,000
-Salary Average Remaining :	$585,000
MacKenzie MacEachern (1 Way Contract)	$775,000 (1)
-Salary Remaining :	$581,250
-Salary Average :	$775,000
-Salary Average Remaining :	$581,250
Jackson Blake	$82,500 (2)
-Salary Remaining :	$61,875
-Salary Average :	$82,500
-Salary Average Remaining :	$61,875
Total Pro Players	23
Salary Commitment
Year 2025 : $74,547,500
Year 2026 : $48,597,500
Year 2027 : $32,260,000
Year 2028 : $26,000,000
Salary Average Commitment
Year 2025 : $73,297,500
Year 2026 : $48,097,500
Year 2027 : $34,010,000
Year 2028 : $28,000,000
Salary Cap with 1 Way Contract
Year 2025 : $72,047,500
Year 2026 : $48,097,500
Year 2027 : $34,010,000
Year 2028 : $28,000,000

Farm Players Salaries
Fabian Lysell	$97,500 (1)
Salary Remaining :	$73,125
Salary Average :	$97,500
Salary Average Remaining :	$73,125
Noel Gunler	$92,500 (2)
Salary Remaining :	$69,375
Salary Average :	$92,500
Salary Average Remaining :	$69,375
Trevor Kuntar	$87,500 (1)
Salary Remaining :	$65,625
Salary Average :	$87,500
Salary Average Remaining :	$65,625
Brett Harrison	$87,500 (2)
Salary Remaining :	$65,625
Salary Average :	$87,500
Salary Average Remaining :	$65,625
Dominic Toninato	$82,500 (2)
Salary Remaining :	$61,875
Salary Average :	$82,500
Salary Average Remaining :	$61,875
Hugh McGing	$80,000 (2)
Salary Remaining :	$60,000
Salary Average :	$80,000
Salary Average Remaining :	$60,000
Riley Duran	$80,000 (2)
Salary Remaining :	$60,000
Salary Average :	$80,000
Salary Average Remaining :	$60,000
Scott Walford	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Chris Ortiz	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Jack Millar	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Danny Katic	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Drew Bavaro	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Gabriel Fortier	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Givani Smith	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Jeremy Brodeur	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Scooter Brickey	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Evan Cormier	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Connor Mayer	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Kyle Looft	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Matthew Strome	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Nathan Legare	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Chad Hillebrand	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Kyle Mayhew	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Sam Bitten	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Joseph Keane	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Total Farm Players	25
Salary Commitment
Year 2025 : $2,002,500
Year 2026 : $422,500
Year 2027 : $0
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,002,500
Year 2026 : $422,500
Year 2027 : $0
Year 2028 : $0

Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell Centre
Level 1:	6000 - $150 - 5,690 - 94.84%
Level 2:	5000 - $100 - 4,815 - 96.29%
Level 3:	2000 - $75 - 1,903 - 95.14%
Level 4:	4000 - $50 - 3,868 - 96.71%
Luxury :	1000 - $300 - 955 - 95.51%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $0 - 1,906 - 95.30%
Farm Level 2:	1000 - $0 - 940 - 93.97%
Farm Total Capacity :	3000
Income
Home Games Left	29
Average Attendance - %	17,231 - 95.73%
Average Income per Game	$1,957,667
Year to Date Revenue	$23,492,000
Farm
Home Games Left	29
Average Attendance - %	2,846 - 94.86%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$79,125,000
Pro Players Total Average Salaries	$75,932,143
Farm Players Total Salaries	$2,022,500
Farm Players Total Average Salaries	$2,022,500
Coaches Total Salaries	$1,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$20,074,205
Farm Year To Date Expenses	$505,515
Pro Salary Cap Per Days	$395,480
Pro Salary Cap To Date	$19,217,710
Farm Salary Cap Per Days	$10,534
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$56,772,333
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	144
Pro Expenses Per Days	$412,109
Pro Estimated Expenses	$59,343,696
Farm Remaining Season Days	144
Farm Expenses Per Days	$10,534
Farm Estimated Expenses	$1,516,896
Estimated Season Expenses	$60,860,592
Estimated Season Salary Cap	$76,166,830
Estimate Under Maximum Salary Cap of $100,275,000	$24,108,170
Estimate Over Minimum Salary Cap of $70,600,000	$5,566,830
Current Bank Account	$17,150,456
Projected Bank Account	$13,062,197

Pro Players Salaries
Dougie Hamilton (1 Way Contract)	$11,550,000 (3)
-Salary Remaining :	$8,662,500
-Salary Average :	$9,000,000
-Salary Average Remaining :	$6,750,000
Mika Zibanejad (1 Way Contract)	$10,000,000 (5)
-Salary Remaining :	$7,500,000
-Salary Average :	$8,500,000
-Salary Average Remaining :	$6,375,000
Nick Suzuki (1 Way Contract)	$8,750,000 (5)
-Salary Remaining :	$6,562,500
-Salary Average :	$7,875,000
-Salary Average Remaining :	$5,906,250
Linus Ullmark (1 Way Contract)	$7,250,000 (4)
-Salary Remaining :	$5,437,500
-Salary Average :	$7,250,000
-Salary Average Remaining :	$5,437,500
Ivan Provorov (1 Way Contract)	$6,000,000 (5)
-Salary Remaining :	$4,500,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$4,500,000
Rickard Rakell (1 Way Contract)	$4,800,000 (3)
-Salary Remaining :	$3,600,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$3,750,000
Kyle Palmieri (1 Way Contract)	$4,500,000 (2)
-Salary Remaining :	$3,375,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$3,375,000
Pavel Zacha (1 Way Contract)	$4,200,000 (2)
-Salary Remaining :	$3,150,000
-Salary Average :	$4,200,000
-Salary Average Remaining :	$3,150,000
Urho Vaakanainen (1 Way Contract)	$3,500,000 (5)
-Salary Remaining :	$2,625,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$2,625,000
Rasmus Sandin (1 Way Contract)	$3,250,000 (2)
-Salary Remaining :	$2,437,500
-Salary Average :	$3,250,000
-Salary Average Remaining :	$2,437,500
Anthony Mantha (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$2,250,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$2,625,000
Colton Sissons (1 Way Contract)	$1,825,000 (1)
-Salary Remaining :	$1,368,750
-Salary Average :	$2,857,143
-Salary Average Remaining :	$2,142,857
Joe Veleno (1 Way Contract)	$1,800,000 (2)
-Salary Remaining :	$1,350,000
-Salary Average :	$1,800,000
-Salary Average Remaining :	$1,350,000
Alec Martinez (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$1,125,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,125,000
Ilya Samsonov (1 Way Contract)	$1,500,000 (3)
-Salary Remaining :	$1,125,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,125,000
Samuel Ersson	$1,450,000 (1)
-Salary Remaining :	$1,087,500
-Salary Average :	$1,450,000
-Salary Average Remaining :	$1,087,500
Emil Bemstrom (1 Way Contract)	$900,000 (1)
-Salary Remaining :	$675,000
-Salary Average :	$900,000
-Salary Average Remaining :	$675,000
Jesse Puljujarvi (1 Way Contract)	$900,000 (4)
-Salary Remaining :	$675,000
-Salary Average :	$900,000
-Salary Average Remaining :	$675,000
Anthony Richard	$850,000 (4)
-Salary Remaining :	$637,500
-Salary Average :	$850,000
-Salary Average Remaining :	$637,500
Dmitri Voronkov	$825,000 (1)
-Salary Remaining :	$618,750
-Salary Average :	$825,000
-Salary Average Remaining :	$618,750
Conor Timmins	$775,000 (1)
-Salary Remaining :	$581,250
-Salary Average :	$775,000
-Salary Average Remaining :	$581,250
Henri Nikkanen	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Total Pro Players	22
Salary Commitment
Year 2025 : $79,125,000
Year 2026 : $60,500,000
Year 2027 : $42,600,000
Year 2028 : $31,250,000
Salary Average Commitment
Year 2025 : $75,932,143
Year 2026 : $64,125,000
Year 2027 : $50,375,000
Year 2028 : $34,875,000
Salary Cap with 1 Way Contract
Year 2025 : $75,932,143
Year 2026 : $64,125,000
Year 2027 : $50,375,000
Year 2028 : $34,875,000

Farm Players Salaries
Yan Kuznetsov	$92,500 (1)
Salary Remaining :	$69,375
Salary Average :	$92,500
Salary Average Remaining :	$69,375
Calle Odelius	$92,500 (3)
Salary Remaining :	$69,375
Salary Average :	$92,500
Salary Average Remaining :	$69,375
Jan Mysak	$92,500 (1)
Salary Remaining :	$69,375
Salary Average :	$92,500
Salary Average Remaining :	$69,375
Thomas Bordeleau	$92,500 (1)
Salary Remaining :	$69,375
Salary Average :	$92,500
Salary Average Remaining :	$69,375
Jack Thompson	$87,500 (1)
Salary Remaining :	$65,625
Salary Average :	$87,500
Salary Average Remaining :	$65,625
Jeremie Poirier	$87,500 (1)
Salary Remaining :	$65,625
Salary Average :	$87,500
Salary Average Remaining :	$65,625
Danil Gushchin	$87,500 (1)
Salary Remaining :	$65,625
Salary Average :	$87,500
Salary Average Remaining :	$65,625
Maxim Groshev	$87,500 (1)
Salary Remaining :	$65,625
Salary Average :	$87,500
Salary Average Remaining :	$65,625
Yegor Sidorov	$87,500 (3)
Salary Remaining :	$65,625
Salary Average :	$87,500
Salary Average Remaining :	$65,625
Mikko Kokkonen	$85,000 (2)
Salary Remaining :	$63,750
Salary Average :	$85,000
Salary Average Remaining :	$63,750
Mikulas Hovorka	$85,000 (2)
Salary Remaining :	$63,750
Salary Average :	$85,000
Salary Average Remaining :	$63,750
Jakub Brabenec	$82,500 (2)
Salary Remaining :	$61,875
Salary Average :	$82,500
Salary Average Remaining :	$61,875
Mike Benning	$82,500 (1)
Salary Remaining :	$61,875
Salary Average :	$82,500
Salary Average Remaining :	$61,875
Niko Huuhtanen	$80,000 (2)
Salary Remaining :	$60,000
Salary Average :	$80,000
Salary Average Remaining :	$60,000
Jesper Vikman	$80,000 (1)
Salary Remaining :	$60,000
Salary Average :	$80,000
Salary Average Remaining :	$60,000
Ryan Suzuki	$80,000 (2)
Salary Remaining :	$60,000
Salary Average :	$80,000
Salary Average Remaining :	$60,000
Ivan Ivan	$80,000 (4)
Salary Remaining :	$60,000
Salary Average :	$80,000
Salary Average Remaining :	$60,000
Louis Crevier	$80,000 (2)
Salary Remaining :	$60,000
Salary Average :	$80,000
Salary Average Remaining :	$60,000
Matvei Petrov	$80,000 (2)
Salary Remaining :	$60,000
Salary Average :	$80,000
Salary Average Remaining :	$60,000
Tyson Kozak	$80,000 (1)
Salary Remaining :	$60,000
Salary Average :	$80,000
Salary Average Remaining :	$60,000
Milo Roelens	$80,000 (1)
Salary Remaining :	$60,000
Salary Average :	$80,000
Salary Average Remaining :	$60,000
Ryder Rolston	$80,000 (1)
Salary Remaining :	$60,000
Salary Average :	$80,000
Salary Average Remaining :	$60,000
Joe Vrbetic	$80,000 (1)
Salary Remaining :	$60,000
Salary Average :	$80,000
Salary Average Remaining :	$60,000
Matt Villalta	$80,000 (4)
Salary Remaining :	$60,000
Salary Average :	$80,000
Salary Average Remaining :	$60,000
Total Farm Players	24
Salary Commitment
Year 2025 : $2,022,500
Year 2026 : $912,500
Year 2027 : $340,000
Year 2028 : $160,000
Salary Average Commitment
Year 2025 : $2,022,500
Year 2026 : $912,500
Year 2027 : $340,000
Year 2028 : $160,000

Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Arena
Level 1:	6000 - $150 - 5,545 - 92.42%
Level 2:	5000 - $100 - 4,485 - 89.70%
Level 3:	2000 - $75 - 1,861 - 93.03%
Level 4:	4000 - $50 - 3,635 - 90.87%
Luxury :	1000 - $300 - 939 - 93.86%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $0 - 1,854 - 92.70%
Farm Level 2:	1000 - $0 - 927 - 92.71%
Farm Total Capacity :	3000
Income
Home Games Left	30
Average Attendance - %	16,464 - 91.47%
Average Income per Game	$1,883,168
Year to Date Revenue	$20,714,850
Farm
Home Games Left	30
Average Attendance - %	2,781 - 92.70%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$89,535,000
Pro Players Total Average Salaries	$88,227,857
Farm Players Total Salaries	$1,390,000
Farm Players Total Average Salaries	$1,390,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$4,000,000
Pro Year To Date Expenses	$22,310,316
Farm Year To Date Expenses	$356,412
Pro Salary Cap Per Days	$417,333
Pro Salary Cap To Date	$19,942,912
Farm Salary Cap Per Days	$7,240
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$56,495,045
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	144
Pro Expenses Per Days	$466,328
Pro Estimated Expenses	$67,151,232
Farm Remaining Season Days	144
Farm Expenses Per Days	$7,240
Farm Estimated Expenses	$1,042,560
Estimated Season Expenses	$68,193,792
Estimated Season Salary Cap	$84,038,864
Estimate Under Maximum Salary Cap of $100,275,000	$16,236,136
Estimate Over Minimum Salary Cap of $70,600,000	$13,438,864
Current Bank Account	$19,564,462
Projected Bank Account	$7,865,715

Pro Players Salaries
Elias Pettersson (1 Way Contract)	$10,500,000 (7)
-Salary Remaining :	$7,875,000
-Salary Average :	$10,500,000
-Salary Average Remaining :	$7,875,000
Quinn Hughes (1 Way Contract)	$10,250,000 (2)
-Salary Remaining :	$7,687,500
-Salary Average :	$7,850,000
-Salary Average Remaining :	$5,887,500
Logan Thompson	$6,000,000 (3)
-Salary Remaining :	$4,500,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$4,500,000
Ryan Graves (1 Way Contract)	$5,750,000 (4)
-1 Way Contract Salary Cap :	$4,500,000
-1 Way Contract Salary Cap Remaining :	$3,375,000
-Salary Remaining :	$4,312,500
-Salary Average :	$5,750,000
-Salary Average Remaining :	$4,312,500
Philipp Grubauer (1 Way Contract)	$5,600,000 (2)
-Salary Remaining :	$4,200,000
-Salary Average :	$5,900,000
-Salary Average Remaining :	$4,425,000
Kevin Hayes (1 Way Contract)	$5,250,000 (1)
-Salary Remaining :	$3,937,500
-Salary Average :	$7,142,857
-Salary Average Remaining :	$5,357,143
Tyson Barrie (1 Way Contract)	$4,500,000 (2)
-1 Way Contract Salary Cap :	$3,250,000
-1 Way Contract Salary Cap Remaining :	$2,437,500
-Salary Remaining :	$3,375,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$3,375,000
Jack Campbell (1 Way Contract)	$4,200,000 (2)
-1 Way Contract Salary Cap :	$400,000
-1 Way Contract Salary Cap Remaining :	$300,000
-Salary Remaining :	$3,150,000
-Salary Average :	$1,650,000
-Salary Average Remaining :	$1,237,500
Carson Soucy (1 Way Contract)	$3,500,000 (3)
-Salary Remaining :	$2,625,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$2,625,000
Josh Manson (1 Way Contract)	$3,500,000 (1)
-Salary Remaining :	$2,625,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$3,375,000
Scott Mayfield (1 Way Contract)	$3,000,000 (3)
-Salary Remaining :	$2,250,000
-Salary Average :	$3,200,000
-Salary Average Remaining :	$2,400,000
Henri Jokiharju (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$2,250,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$2,250,000
Marcus Johansson (1 Way Contract)	$2,500,000 (2)
-Salary Remaining :	$1,875,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$1,875,000
Reilly Smith (1 Way Contract)	$2,500,000 (2)
-Salary Remaining :	$1,875,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$1,875,000
Luke Kunin (1 Way Contract)	$2,250,000 (2)
-Salary Remaining :	$1,687,500
-Salary Average :	$2,250,000
-Salary Average Remaining :	$1,687,500
Luke Glendening	$1,500,000 (1)
-Salary Remaining :	$1,125,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,125,000
Craig Smith (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$1,125,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,125,000
Eric Robinson (1 Way Contract)	$1,500,000 (2)
-Salary Remaining :	$1,125,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,125,000
Mason Appleton (1 Way Contract)	$1,500,000 (2)
-Salary Remaining :	$1,125,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,125,000
Nicolas Deslauriers (1 Way Contract)	$1,500,000 (1)
-1 Way Contract Salary Cap :	$500,000
-1 Way Contract Salary Cap Remaining :	$375,000
-Salary Remaining :	$1,125,000
-Salary Average :	$1,750,000
-Salary Average Remaining :	$1,312,500
Sam Gagner (1 Way Contract)	$1,500,000 (1)
-1 Way Contract Salary Cap :	$250,000
-1 Way Contract Salary Cap Remaining :	$187,500
-Salary Remaining :	$1,125,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,125,000
Robby Fabbri	$1,250,000 (2)
-Salary Remaining :	$937,500
-Salary Average :	$1,250,000
-Salary Average Remaining :	$937,500
Brian Dumoulin (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$750,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$750,000
Rem Pitlick (1 Way Contract)	$950,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$712,500
-Salary Average :	$950,000
-Salary Average Remaining :	$712,500
Matt Martin (1 Way Contract)	$900,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$675,000
-Salary Average :	$900,000
-Salary Average Remaining :	$675,000
Samuel Hlavaj	$900,000 (1)
-Salary Remaining :	$675,000
-Salary Average :	$900,000
-Salary Average Remaining :	$675,000
Nathan Walker	$885,000 (1)
-Salary Remaining :	$663,750
-Salary Average :	$885,000
-Salary Average Remaining :	$663,750
Nikolai Kovalenko	$800,000 (1)
-Salary Remaining :	$600,000
-Salary Average :	$800,000
-Salary Average Remaining :	$600,000
Clark Bishop	$775,000 (1)
-Salary Remaining :	$581,250
-Salary Average :	$775,000
-Salary Average Remaining :	$581,250
Brett Seney	$775,000 (1)
-Salary Remaining :	$581,250
-Salary Average :	$775,000
-Salary Average Remaining :	$581,250
Total Pro Players	30
Salary Commitment
Year 2025 : $89,535,000
Year 2026 : $61,400,000
Year 2027 : $27,750,000
Year 2028 : $16,250,000
Salary Average Commitment
Year 2025 : $88,227,857
Year 2026 : $60,350,000
Year 2027 : $28,950,000
Year 2028 : $16,250,000
Salary Cap with 1 Way Contract
Year 2025 : $80,127,856
Year 2026 : $56,600,000
Year 2027 : $27,700,000
Year 2028 : $15,000,000

Farm Players Salaries
Matthew Kessel	$100,000 (1)
Salary Remaining :	$75,000
Salary Average :	$100,000
Salary Average Remaining :	$75,000
David Jiricek	$100,000 (1)
Salary Remaining :	$75,000
Salary Average :	$100,000
Salary Average Remaining :	$75,000
Santeri Hatakka	$92,500 (1)
Salary Remaining :	$69,375
Salary Average :	$92,500
Salary Average Remaining :	$69,375
Jett Woo	$92,500 (2)
Salary Remaining :	$69,375
Salary Average :	$92,500
Salary Average Remaining :	$69,375
Cross Hanas	$92,500 (1)
Salary Remaining :	$69,375
Salary Average :	$92,500
Salary Average Remaining :	$69,375
Martin Frk	$90,000 (1)
Salary Remaining :	$67,500
Salary Average :	$90,000
Salary Average Remaining :	$67,500
Kevin Rooney	$90,000 (1)
Salary Remaining :	$67,500
Salary Average :	$90,000
Salary Average Remaining :	$67,500
Josh Dunne	$90,000 (1)
Salary Remaining :	$67,500
Salary Average :	$90,000
Salary Average Remaining :	$67,500
Jeremy Davies	$85,000 (2)
Salary Remaining :	$63,750
Salary Average :	$85,000
Salary Average Remaining :	$63,750
Nolan Foote	$82,500 (1)
Salary Remaining :	$61,875
Salary Average :	$82,500
Salary Average Remaining :	$61,875
Dylan Ferguson	$80,000 (1)
Salary Remaining :	$60,000
Salary Average :	$80,000
Salary Average Remaining :	$60,000
Lucas Ciona	$80,000 (2)
Salary Remaining :	$60,000
Salary Average :	$80,000
Salary Average Remaining :	$60,000
John Ludvig	$80,000 (2)
Salary Remaining :	$60,000
Salary Average :	$80,000
Salary Average Remaining :	$60,000
Jack Malone	$80,000 (1)
Salary Remaining :	$60,000
Salary Average :	$80,000
Salary Average Remaining :	$60,000
Cedric Pare	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Matt Luff	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Total Farm Players	16
Salary Commitment
Year 2025 : $1,390,000
Year 2026 : $337,500
Year 2027 : $0
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,390,000
Year 2026 : $337,500
Year 2027 : $0
Year 2028 : $0

Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Verizon Center
Level 1:	6000 - $150 - 5,537 - 92.29%
Level 2:	5000 - $100 - 4,672 - 93.44%
Level 3:	2000 - $75 - 1,859 - 92.93%
Level 4:	4000 - $50 - 3,720 - 92.99%
Luxury :	1000 - $300 - 920 - 91.95%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $0 - 1,859 - 92.97%
Farm Level 2:	1000 - $0 - 929 - 92.86%
Farm Total Capacity :	3000
Income
Home Games Left	29
Average Attendance - %	16,707 - 92.82%
Average Income per Game	$1,899,031
Year to Date Revenue	$22,788,375
Farm
Home Games Left	29
Average Attendance - %	2,788 - 92.93%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$70,112,500
Pro Players Total Average Salaries	$73,782,916
Farm Players Total Salaries	$1,728,000
Farm Players Total Average Salaries	$1,724,250
Coaches Total Salaries	$2,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$2,525,000
Pro Year To Date Expenses	$17,588,401
Farm Year To Date Expenses	$435,530
Pro Salary Cap Per Days	$359,711
Pro Salary Cap To Date	$17,363,784
Farm Salary Cap Per Days	$8,980
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$55,071,906
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	144
Pro Expenses Per Days	$365,169
Pro Estimated Expenses	$52,584,336
Farm Remaining Season Days	144
Farm Expenses Per Days	$9,000
Farm Estimated Expenses	$1,296,000
Estimated Season Expenses	$53,880,336
Estimated Season Salary Cap	$71,687,168
Estimate Under Maximum Salary Cap of $100,275,000	$28,587,832
Estimate Over Minimum Salary Cap of $70,600,000	$1,087,168
Current Bank Account	$47,750,204
Projected Bank Account	$48,941,774

Pro Players Salaries
Tim Stutzle (1 Way Contract)	$8,000,000 (6)
-Salary Remaining :	$6,000,000
-Salary Average :	$8,250,000
-Salary Average Remaining :	$6,187,500
Neal Pionk (1 Way Contract)	$7,000,000 (3)
-Salary Remaining :	$5,250,000
-Salary Average :	$7,000,000
-Salary Average Remaining :	$5,250,000
Matt Roy (1 Way Contract)	$6,000,000 (2)
-Salary Remaining :	$4,500,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$4,500,000
Ondrej Palat (1 Way Contract)	$4,950,000 (2)
-Salary Remaining :	$3,712,500
-Salary Average :	$6,000,000
-Salary Average Remaining :	$4,500,000
Johnathan Kovacevic	$4,000,000 (5)
-Salary Remaining :	$3,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$3,000,000
Nicolas Hague	$4,000,000 (1)
-Salary Remaining :	$3,000,000
-Salary Average :	$2,875,000
-Salary Average Remaining :	$2,156,250
Jean-Gabriel Pageau (1 Way Contract)	$3,500,000 (1)
-Salary Remaining :	$2,625,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$3,750,000
Kiefer Sherwood	$3,000,000 (3)
-Salary Remaining :	$2,250,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$2,250,000
Zach Whitecloud (1 Way Contract)	$2,750,000 (3)
-Salary Remaining :	$2,062,500
-Salary Average :	$2,750,000
-Salary Average Remaining :	$2,062,500
Nicolas Roy (1 Way Contract)	$2,500,000 (2)
-Salary Remaining :	$1,875,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$2,250,000
Martin Fehervary (1 Way Contract)	$2,500,000 (6)
-Salary Remaining :	$1,875,000
-Salary Average :	$3,250,000
-Salary Average Remaining :	$2,437,500
Connor McMichael	$2,150,000 (2)
-Salary Remaining :	$1,612,500
-Salary Average :	$2,150,000
-Salary Average Remaining :	$1,612,500
Yakov Trenin (1 Way Contract)	$2,100,000 (2)
-Salary Remaining :	$1,575,000
-Salary Average :	$2,100,000
-Salary Average Remaining :	$1,575,000
Albert Johansson	$2,000,000 (3)
-Salary Remaining :	$1,500,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,500,000
Gustav Lindstrom (1 Way Contract)	$1,500,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$1,125,000
-Salary Average :	$1,133,333
-Salary Average Remaining :	$850,000
Vitek Vanecek (1 Way Contract)	$1,500,000 (2)
-Salary Remaining :	$1,125,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,125,000
Scott Wedgewood (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$1,125,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,125,000
Rasmus Kupari (1 Way Contract)	$1,500,000 (6)
-Salary Remaining :	$1,125,000
-Salary Average :	$2,518,750
-Salary Average Remaining :	$1,889,063
Daniil Miromanov	$1,250,000 (2)
-Salary Remaining :	$937,500
-Salary Average :	$1,333,333
-Salary Average Remaining :	$1,000,000
Jacob Bernard-Docker (1 Way Contract)	$1,250,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$937,500
-Salary Average :	$1,250,000
-Salary Average Remaining :	$937,500
Alexey Toropchenko	$1,200,000 (1)
-Salary Remaining :	$900,000
-Salary Average :	$1,200,000
-Salary Average Remaining :	$900,000
Hendrix Lapierre	$975,000 (1)
-Salary Remaining :	$731,250
-Salary Average :	$975,000
-Salary Average Remaining :	$731,250
David Rittich (1 Way Contract)	$950,000 (1)
-Salary Remaining :	$712,500
-Salary Average :	$950,000
-Salary Average Remaining :	$712,500
Zack Ostapchuk	$925,000 (2)
-Salary Remaining :	$693,750
-Salary Average :	$925,000
-Salary Average Remaining :	$693,750
Jonny Brodzinski	$787,500 (2)
-Salary Remaining :	$590,625
-Salary Average :	$787,500
-Salary Average Remaining :	$590,625
Kevin Labanc (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$581,250
-Salary Average :	$775,000
-Salary Average Remaining :	$581,250
Chris Driedger (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$581,250
-Salary Average :	$785,000
-Salary Average Remaining :	$588,750
Brendan Gaunce (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$581,250
-Salary Average :	$775,000
-Salary Average Remaining :	$581,250
Total Pro Players	28
Salary Commitment
Year 2025 : $70,112,500
Year 2026 : $52,912,500
Year 2027 : $31,500,000
Year 2028 : $17,000,000
Salary Average Commitment
Year 2025 : $73,782,916
Year 2026 : $56,564,583
Year 2027 : $32,768,750
Year 2028 : $18,018,750
Salary Cap with 1 Way Contract
Year 2025 : $69,064,584
Year 2026 : $56,564,583
Year 2027 : $32,768,750
Year 2028 : $18,018,750

Farm Players Salaries
Ivan Miroshnichenko	$97,500 (2)
Salary Remaining :	$73,125
Salary Average :	$97,500
Salary Average Remaining :	$73,125
Liam Ohgren	$97,500 (3)
Salary Remaining :	$73,125
Salary Average :	$97,500
Salary Average Remaining :	$73,125
Vincent Iorio	$92,500 (1)
Salary Remaining :	$69,375
Salary Average :	$92,500
Salary Average Remaining :	$69,375
Bradly Nadeau	$92,500 (3)
Salary Remaining :	$69,375
Salary Average :	$92,500
Salary Average Remaining :	$69,375
David Gustafsson	$85,000 (1)
Salary Remaining :	$63,750
Salary Average :	$81,250
Salary Average Remaining :	$60,938
James Hamblin	$85,000 (2)
Salary Remaining :	$63,750
Salary Average :	$85,000
Salary Average Remaining :	$63,750
Bogdan Trineyev	$82,500 (1)
Salary Remaining :	$61,875
Salary Average :	$82,500
Salary Average Remaining :	$61,875
Mitch Gibson	$80,000 (2)
Salary Remaining :	$60,000
Salary Average :	$80,000
Salary Average Remaining :	$60,000
Clay Stevenson	$80,000 (2)
Salary Remaining :	$60,000
Salary Average :	$80,000
Salary Average Remaining :	$60,000
Garin Bjorklund	$80,000 (1)
Salary Remaining :	$60,000
Salary Average :	$80,000
Salary Average Remaining :	$60,000
Hunter Skinner	$80,000 (2)
Salary Remaining :	$60,000
Salary Average :	$80,000
Salary Average Remaining :	$60,000
John Leonard	$78,000 (2)
Salary Remaining :	$58,500
Salary Average :	$78,000
Salary Average Remaining :	$58,500
Cal OReilly	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Michael Vecchione	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Michael Callahan	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Devin Shore	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Ethan Prow	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Juha Jaaska	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Alex Beaucage	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Tristan Ashbrook	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Alex Limoges	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Total Farm Players	21
Salary Commitment
Year 2025 : $1,728,000
Year 2026 : $690,500
Year 2027 : $190,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,724,250
Year 2026 : $690,500
Year 2027 : $190,000
Year 2028 : $0

Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	6000 - $150 - 5,636 - 93.93%
Level 2:	5000 - $100 - 4,660 - 93.20%
Level 3:	2000 - $75 - 1,816 - 90.80%
Level 4:	4000 - $50 - 3,824 - 95.61%
Luxury :	1000 - $300 - 932 - 93.21%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $0 - 1,807 - 90.33%
Farm Level 2:	1000 - $0 - 944 - 94.38%
Farm Total Capacity :	3000
Income
Home Games Left	33
Average Attendance - %	16,868 - 93.71%
Average Income per Game	$1,918,413
Year to Date Revenue	$15,347,300
Farm
Home Games Left	33
Average Attendance - %	2,750 - 91.68%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$104,125,000
Pro Players Total Average Salaries	$101,025,000
Farm Players Total Salaries	$1,717,500
Farm Players Total Average Salaries	$1,707,500
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$26,031,264
Farm Year To Date Expenses	$429,360
Pro Salary Cap Per Days	$519,661
Pro Salary Cap To Date	$24,943,728
Farm Salary Cap Per Days	$8,893
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$63,307,612
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	144
Pro Expenses Per Days	$542,318
Pro Estimated Expenses	$78,093,792
Farm Remaining Season Days	144
Farm Expenses Per Days	$8,945
Farm Estimated Expenses	$1,288,080
Estimated Season Expenses	$79,381,872
Estimated Season Salary Cap	$99,774,912
Estimate Under Maximum Salary Cap of $100,275,000	$500,088
Estimate Over Minimum Salary Cap of $70,600,000	$29,174,912
Current Bank Account	$16,579,043
Projected Bank Account	$504,783

Pro Players Salaries
Mikhail Sergachev (1 Way Contract)	$11,050,000 (6)
-Salary Remaining :	$8,287,500
-Salary Average :	$8,500,000
-Salary Average Remaining :	$6,375,000
Jake Guentzel (1 Way Contract)	$9,000,000 (6)
-Salary Remaining :	$6,750,000
-Salary Average :	$9,000,000
-Salary Average Remaining :	$6,750,000
Erik Karlsson (1 Way Contract)	$9,000,000 (2)
-Salary Remaining :	$6,750,000
-Salary Average :	$11,500,000
-Salary Average Remaining :	$8,625,000
Jack Hughes (1 Way Contract)	$8,500,000 (5)
-Salary Remaining :	$6,375,000
-Salary Average :	$8,000,000
-Salary Average Remaining :	$6,000,000
Nico Hischier (1 Way Contract)	$8,000,000 (2)
-Salary Remaining :	$6,000,000
-Salary Average :	$7,250,000
-Salary Average Remaining :	$5,437,500
Ilya Sorokin (1 Way Contract)	$7,500,000 (5)
-Salary Remaining :	$5,625,000
-Salary Average :	$7,500,000
-Salary Average Remaining :	$5,625,000
Clayton Keller (1 Way Contract)	$7,000,000 (3)
-Salary Remaining :	$5,250,000
-Salary Average :	$7,150,000
-Salary Average Remaining :	$5,362,500
John Marino (1 Way Contract)	$5,300,000 (2)
-Salary Remaining :	$3,975,000
-Salary Average :	$4,400,000
-Salary Average Remaining :	$3,300,000
Dawson Mercer	$4,500,000 (1)
-Salary Remaining :	$3,375,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$3,375,000
Jason Zucker (1 Way Contract)	$4,250,000 (3)
-Salary Remaining :	$3,187,500
-Salary Average :	$4,250,000
-Salary Average Remaining :	$3,187,500
Nino Niederreiter (1 Way Contract)	$4,000,000 (3)
-Salary Remaining :	$3,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$3,000,000
Mattias Samuelsson	$3,750,000 (1)
-Salary Remaining :	$2,812,500
-Salary Average :	$3,750,000
-Salary Average Remaining :	$2,812,500
Ethan Bear (1 Way Contract)	$3,250,000 (1)
-1 Way Contract Salary Cap :	$1,500,000
-1 Way Contract Salary Cap Remaining :	$1,125,000
-Salary Remaining :	$2,437,500
-Salary Average :	$2,750,000
-Salary Average Remaining :	$2,062,500
Charlie Lindgren (1 Way Contract)	$3,000,000 (4)
-Salary Remaining :	$2,250,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$2,250,000
Scott Laughton (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$1,875,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$2,250,000
Matias Maccelli (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$1,875,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,500,000
Anton Forsberg (1 Way Contract)	$2,500,000 (3)
-Salary Remaining :	$1,875,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$1,875,000
Will Borgen (1 Way Contract)	$2,250,000 (1)
-Salary Remaining :	$1,687,500
-Salary Average :	$1,750,000
-Salary Average Remaining :	$1,312,500
Michael Kesselring	$1,300,000 (1)
-Salary Remaining :	$975,000
-Salary Average :	$1,300,000
-Salary Average Remaining :	$975,000
Mason Shaw	$1,000,000 (1)
-Salary Remaining :	$750,000
-Salary Average :	$950,000
-Salary Average Remaining :	$712,500
Zac Jones (1 Way Contract)	$1,000,000 (2)
-Salary Remaining :	$750,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$750,000
Luke Hughes	$1,000,000 (2)
-Salary Remaining :	$750,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$750,000
Brandon Tanev (1 Way Contract)	$1,000,000 (2)
-Salary Remaining :	$750,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$750,000
Hudson Fasching	$975,000 (3)
-Salary Remaining :	$731,250
-Salary Average :	$975,000
-Salary Average Remaining :	$731,250
Total Pro Players	24
Salary Commitment
Year 2025 : $104,125,000
Year 2026 : $79,475,000
Year 2027 : $54,062,500
Year 2028 : $33,137,500
Salary Average Commitment
Year 2025 : $101,025,000
Year 2026 : $81,025,000
Year 2027 : $54,875,000
Year 2028 : $36,000,000
Salary Cap with 1 Way Contract
Year 2025 : $99,775,000
Year 2026 : $81,025,000
Year 2027 : $54,875,000
Year 2028 : $36,000,000

Farm Players Salaries
Cooper Black	$100,000 (1)
Salary Remaining :	$75,000
Salary Average :	$100,000
Salary Average Remaining :	$75,000
Felix Unger Sorum	$92,500 (3)
Salary Remaining :	$69,375
Salary Average :	$92,500
Salary Average Remaining :	$69,375
Samuel Bolduc	$92,500 (1)
Salary Remaining :	$69,375
Salary Average :	$87,500
Salary Average Remaining :	$65,625
Daniil Misyul	$87,500 (1)
Salary Remaining :	$65,625
Salary Average :	$87,500
Salary Average Remaining :	$65,625
Hunter Drew	$87,500 (1)
Salary Remaining :	$65,625
Salary Average :	$85,000
Salary Average Remaining :	$63,750
Bokondji Imama	$85,000 (1)
Salary Remaining :	$63,750
Salary Average :	$80,000
Salary Average Remaining :	$60,000
Brian Halonen	$82,500 (3)
Salary Remaining :	$61,875
Salary Average :	$82,500
Salary Average Remaining :	$61,875
Topias Vilen	$80,000 (2)
Salary Remaining :	$60,000
Salary Average :	$80,000
Salary Average Remaining :	$60,000
Hayden Hodgson	$80,000 (1)
Salary Remaining :	$60,000
Salary Average :	$80,000
Salary Average Remaining :	$60,000
Calle Rosen	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Luke Toporowski	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Gabriel Dumont	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Kevin Conley	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
John Stevens	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Jaxson Stauber	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$80,000
Salary Average Remaining :	$60,000
Stefan Matteau	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Fredrik Karlstrom	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Axel Jonsson Fjallby	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Drew Callin	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Hardy Haman Aktell	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Alex Gallant	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Total Farm Players	21
Salary Commitment
Year 2025 : $1,717,500
Year 2026 : $255,000
Year 2027 : $175,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,707,500
Year 2026 : $255,000
Year 2027 : $175,000
Year 2028 : $0

Ducks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	6000 - $150 - 5,501 - 91.68%
Level 2:	5000 - $100 - 4,715 - 94.29%
Level 3:	2000 - $75 - 1,837 - 91.85%
Level 4:	4000 - $50 - 3,797 - 94.92%
Luxury :	1000 - $300 - 957 - 95.68%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $0 - 1,929 - 96.45%
Farm Level 2:	1000 - $0 - 945 - 94.51%
Farm Total Capacity :	3000
Income
Home Games Left	31
Average Attendance - %	16,806 - 93.36%
Average Income per Game	$1,911,188
Year to Date Revenue	$19,111,875
Farm
Home Games Left	31
Average Attendance - %	2,874 - 95.80%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$79,575,000
Pro Players Total Average Salaries	$84,830,357
Farm Players Total Salaries	$2,027,500
Farm Players Total Average Salaries	$2,027,500
Coaches Total Salaries	$1,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$19,901,557
Farm Year To Date Expenses	$506,099
Pro Salary Cap Per Days	$423,596
Pro Salary Cap To Date	$20,345,628
Farm Salary Cap Per Days	$10,560
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$59,246,812
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	144
Pro Expenses Per Days	$414,453
Pro Estimated Expenses	$59,681,232
Farm Remaining Season Days	144
Farm Expenses Per Days	$10,560
Farm Estimated Expenses	$1,520,640
Estimated Season Expenses	$61,201,872
Estimated Season Salary Cap	$81,343,452
Estimate Under Maximum Salary Cap of $100,275,000	$18,931,548
Estimate Over Minimum Salary Cap of $70,600,000	$10,743,452
Current Bank Account	$10,580,420
Projected Bank Account	$8,625,360

Pro Players Salaries
Noah Dobson (1 Way Contract)	$9,500,000 (6)
-Salary Remaining :	$7,125,000
-Salary Average :	$9,500,000
-Salary Average Remaining :	$7,125,000
Artemi Panarin (1 Way Contract)	$8,000,000 (1)
-Salary Remaining :	$6,000,000
-Salary Average :	$11,642,857
-Salary Average Remaining :	$8,732,143
JJ Peterka	$7,250,000 (7)
-Salary Remaining :	$5,437,500
-Salary Average :	$7,250,000
-Salary Average Remaining :	$5,437,500
John Gibson (1 Way Contract)	$6,400,000 (2)
-Salary Remaining :	$4,800,000
-Salary Average :	$6,400,000
-Salary Average Remaining :	$4,800,000
Cam Fowler (1 Way Contract)	$6,250,000 (1)
-Salary Remaining :	$4,687,500
-Salary Average :	$6,500,000
-Salary Average Remaining :	$4,875,000
Troy Terry (1 Way Contract)	$6,000,000 (7)
-Salary Remaining :	$4,500,000
-Salary Average :	$6,312,500
-Salary Average Remaining :	$4,734,375
Andrew Copp (1 Way Contract)	$5,750,000 (2)
-Salary Remaining :	$4,312,500
-Salary Average :	$5,625,000
-Salary Average Remaining :	$4,218,750
Marcus Pettersson (1 Way Contract)	$5,000,000 (4)
-Salary Remaining :	$3,750,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$3,750,000
Evgeni Malkin (1 Way Contract)	$4,800,000 (1)
-Salary Remaining :	$3,600,000
-Salary Average :	$6,100,000
-Salary Average Remaining :	$4,575,000
Morgan Barron	$3,000,000 (4)
-Salary Remaining :	$2,250,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$2,250,000
Aliaksei Protas	$2,000,000 (1)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,875,000
-Salary Average Remaining :	$1,406,250
Ryan Lomberg (1 Way Contract)	$2,000,000 (2)
-1 Way Contract Salary Cap :	$750,000
-1 Way Contract Salary Cap Remaining :	$562,500
-Salary Remaining :	$1,500,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,500,000
Keaton Middleton (1 Way Contract)	$1,550,000 (2)
-Salary Remaining :	$1,162,500
-Salary Average :	$1,550,000
-Salary Average Remaining :	$1,162,500
Erik Brannstrom (1 Way Contract)	$1,400,000 (2)
-1 Way Contract Salary Cap :	$150,000
-1 Way Contract Salary Cap Remaining :	$112,500
-Salary Remaining :	$1,050,000
-Salary Average :	$1,400,000
-Salary Average Remaining :	$1,050,000
Sam Carrick (1 Way Contract)	$1,150,000 (3)
-Salary Remaining :	$862,500
-Salary Average :	$1,150,000
-Salary Average Remaining :	$862,500
Drew Helleson	$1,000,000 (3)
-Salary Remaining :	$750,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$750,000
Justus Annunen	$1,000,000 (1)
-Salary Remaining :	$750,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$750,000
Will Smith	$1,000,000 (3)
-Salary Remaining :	$750,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$750,000
Tyler Motte (1 Way Contract)	$1,000,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$750,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$750,000
Mason McTavish	$1,000,000 (1)
-Salary Remaining :	$750,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$750,000
Jakub Vrana (1 Way Contract)	$950,000 (1)
-Salary Remaining :	$712,500
-Salary Average :	$950,000
-Salary Average Remaining :	$712,500
Sam Colangelo	$925,000 (2)
-Salary Remaining :	$693,750
-Salary Average :	$925,000
-Salary Average Remaining :	$693,750
Jackson LaCombe	$925,000 (1)
-Salary Remaining :	$693,750
-Salary Average :	$925,000
-Salary Average Remaining :	$693,750
Brayden Pachal	$900,000 (2)
-Salary Remaining :	$675,000
-Salary Average :	$900,000
-Salary Average Remaining :	$675,000
Henry Thrun	$825,000 (1)
-Salary Remaining :	$618,750
-Salary Average :	$825,000
-Salary Average Remaining :	$618,750
Total Pro Players	25
Salary Commitment
Year 2025 : $79,575,000
Year 2026 : $51,450,000
Year 2027 : $34,400,000
Year 2028 : $31,250,000
Salary Average Commitment
Year 2025 : $84,830,357
Year 2026 : $53,012,500
Year 2027 : $34,212,500
Year 2028 : $31,062,500
Salary Cap with 1 Way Contract
Year 2025 : $81,330,360
Year 2026 : $50,512,500
Year 2027 : $34,212,500
Year 2028 : $31,062,500

Farm Players Salaries
Lukas Reichel	$150,000 (1)
Salary Remaining :	$112,500
Salary Average :	$150,000
Salary Average Remaining :	$112,500
Pavel Mintyukov	$100,000 (2)
Salary Remaining :	$75,000
Salary Average :	$100,000
Salary Average Remaining :	$75,000
Nathan Gaucher	$97,500 (2)
Salary Remaining :	$73,125
Salary Average :	$97,500
Salary Average Remaining :	$73,125
Jake Wise	$95,000 (3)
Salary Remaining :	$71,250
Salary Average :	$95,000
Salary Average Remaining :	$71,250
Hunter Brzustewicz	$92,500 (3)
Salary Remaining :	$69,375
Salary Average :	$92,500
Salary Average Remaining :	$69,375
Nico Myatovic	$92,500 (3)
Salary Remaining :	$69,375
Salary Average :	$92,500
Salary Average Remaining :	$69,375
Tristan Luneau	$92,500 (3)
Salary Remaining :	$69,375
Salary Average :	$92,500
Salary Average Remaining :	$69,375
Ville Koivunen	$92,500 (2)
Salary Remaining :	$69,375
Salary Average :	$92,500
Salary Average Remaining :	$69,375
Noah Warren	$92,500 (3)
Salary Remaining :	$69,375
Salary Average :	$92,500
Salary Average Remaining :	$69,375
Adam Sykora	$92,500 (2)
Salary Remaining :	$69,375
Salary Average :	$92,500
Salary Average Remaining :	$69,375
Olen Zellweger	$92,500 (2)
Salary Remaining :	$69,375
Salary Average :	$92,500
Salary Average Remaining :	$69,375
William Stromgren	$92,500 (2)
Salary Remaining :	$69,375
Salary Average :	$92,500
Salary Average Remaining :	$69,375
Xavier Simoneau	$90,000 (2)
Salary Remaining :	$67,500
Salary Average :	$90,000
Salary Average Remaining :	$67,500
Nathan Bastian	$87,500 (2)
Salary Remaining :	$65,625
Salary Average :	$87,500
Salary Average Remaining :	$65,625
Sasha Pastujov	$87,500 (2)
Salary Remaining :	$65,625
Salary Average :	$87,500
Salary Average Remaining :	$65,625
Tyson Hinds	$87,500 (2)
Salary Remaining :	$65,625
Salary Average :	$87,500
Salary Average Remaining :	$65,625
Calle Clang	$87,500 (1)
Salary Remaining :	$65,625
Salary Average :	$87,500
Salary Average Remaining :	$65,625
Ben King	$82,500 (1)
Salary Remaining :	$61,875
Salary Average :	$82,500
Salary Average Remaining :	$61,875
Dylan Duke	$82,500 (2)
Salary Remaining :	$61,875
Salary Average :	$82,500
Salary Average Remaining :	$61,875
Josh Lopina	$82,500 (1)
Salary Remaining :	$61,875
Salary Average :	$82,500
Salary Average Remaining :	$61,875
Vyacheslav Buteyets	$80,000 (2)
Salary Remaining :	$60,000
Salary Average :	$80,000
Salary Average Remaining :	$60,000
Sheldon Dries	$77,500 (3)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Devin Cooley	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	23
Salary Commitment
Year 2025 : $2,027,500
Year 2026 : $1,625,000
Year 2027 : $542,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,027,500
Year 2026 : $1,625,000
Year 2027 : $542,500
Year 2028 : $0

Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Saddledome
Level 1:	6000 - $150 - 5,248 - 87.47%
Level 2:	5000 - $100 - 4,667 - 93.33%
Level 3:	2000 - $75 - 1,813 - 90.65%
Level 4:	4000 - $50 - 3,619 - 90.47%
Luxury :	1000 - $300 - 944 - 94.42%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $0 - 1,826 - 91.30%
Farm Level 2:	1000 - $0 - 918 - 91.76%
Farm Total Capacity :	3000
Income
Home Games Left	31
Average Attendance - %	16,291 - 90.50%
Average Income per Game	$1,854,068
Year to Date Revenue	$18,540,675
Farm
Home Games Left	31
Average Attendance - %	2,744 - 91.45%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$81,045,000
Pro Players Total Average Salaries	$82,295,000
Farm Players Total Salaries	$1,612,500
Farm Players Total Average Salaries	$1,612,500
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$2,625,000
Pro Year To Date Expenses	$20,171,921
Farm Year To Date Expenses	$415,888
Pro Salary Cap Per Days	$405,182
Pro Salary Cap To Date	$19,343,800
Farm Salary Cap Per Days	$8,398
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$57,476,092
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	144
Pro Expenses Per Days	$422,109
Pro Estimated Expenses	$60,783,696
Farm Remaining Season Days	144
Farm Expenses Per Days	$8,398
Farm Estimated Expenses	$1,209,312
Estimated Season Expenses	$61,993,008
Estimated Season Salary Cap	$80,315,008
Estimate Under Maximum Salary Cap of $100,275,000	$19,959,992
Estimate Over Minimum Salary Cap of $70,600,000	$9,715,008
Current Bank Account	($1,097,230)
Projected Bank Account	($5,614,146)

Pro Players Salaries
Darnell Nurse (1 Way Contract)	$10,000,000 (5)
-Salary Remaining :	$7,500,000
-Salary Average :	$9,250,000
-Salary Average Remaining :	$6,937,500
Timo Meier (1 Way Contract)	$8,250,000 (6)
-Salary Remaining :	$6,187,500
-Salary Average :	$8,250,000
-Salary Average Remaining :	$6,187,500
Jeff Skinner (1 Way Contract)	$7,000,000 (2)
-Salary Remaining :	$5,250,000
-Salary Average :	$9,000,000
-Salary Average Remaining :	$6,750,000
Dmitry Orlov (1 Way Contract)	$6,000,000 (4)
-Salary Remaining :	$4,500,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$4,500,000
Sean Walker (1 Way Contract)	$6,000,000 (5)
-Salary Remaining :	$4,500,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$4,500,000
Samuel Girard (1 Way Contract)	$5,000,000 (2)
-Salary Remaining :	$3,750,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$3,750,000
Michael Bunting (1 Way Contract)	$5,000,000 (3)
-Salary Remaining :	$3,750,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$3,750,000
Jesperi Kotkaniemi (1 Way Contract)	$4,820,000 (5)
-Salary Remaining :	$3,615,000
-Salary Average :	$4,820,000
-Salary Average Remaining :	$3,615,000
Andrew Peeke (1 Way Contract)	$4,000,000 (5)
-Salary Remaining :	$3,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$3,000,000
Trent Frederic (1 Way Contract)	$3,250,000 (5)
-Salary Remaining :	$2,437,500
-Salary Average :	$3,250,000
-Salary Average Remaining :	$2,437,500
Eeli Tolvanen (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$2,250,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$2,250,000
Morgan Geekie (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$1,875,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$1,875,000
Kaapo Kahkonen (1 Way Contract)	$2,200,000 (3)
-Salary Remaining :	$1,650,000
-Salary Average :	$2,200,000
-Salary Average Remaining :	$1,650,000
Yegor Chinakhov (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$1,500,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,500,000
Justin Barron	$1,750,000 (2)
-Salary Remaining :	$1,312,500
-Salary Average :	$1,750,000
-Salary Average Remaining :	$1,312,500
Logan Shaw (1 Way Contract)	$1,200,000 (2)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$900,000
-Salary Average :	$1,200,000
-Salary Average Remaining :	$900,000
Riley Sutter (1 Way Contract)	$1,000,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$750,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$750,000
Emil Heineman	$925,000 (1)
-Salary Remaining :	$693,750
-Salary Average :	$925,000
-Salary Average Remaining :	$693,750
Alex Steeves	$900,000 (2)
-Salary Remaining :	$675,000
-Salary Average :	$900,000
-Salary Average Remaining :	$675,000
Landon Slaggert	$850,000 (3)
-Salary Remaining :	$637,500
-Salary Average :	$850,000
-Salary Average Remaining :	$637,500
Riley Stillman (1 Way Contract)	$775,000 (2)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$581,250
-Salary Average :	$775,000
-Salary Average Remaining :	$581,250
Riley Tufte	$775,000 (2)
-Salary Remaining :	$581,250
-Salary Average :	$775,000
-Salary Average Remaining :	$581,250
Jackson Cates (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$581,250
-Salary Average :	$775,000
-Salary Average Remaining :	$581,250
Aaron Dell	$775,000 (1)
-Salary Remaining :	$581,250
-Salary Average :	$775,000
-Salary Average Remaining :	$581,250
Cale Fleury (1 Way Contract)	$775,000 (2)
-Salary Remaining :	$581,250
-Salary Average :	$775,000
-Salary Average Remaining :	$581,250
Ken Appleby	$775,000 (1)
-Salary Remaining :	$581,250
-Salary Average :	$775,000
-Salary Average Remaining :	$581,250
Chase Wouters (1 Way Contract)	$750,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$562,500
-Salary Average :	$750,000
-Salary Average Remaining :	$562,500
Total Pro Players	27
Salary Commitment
Year 2025 : $81,045,000
Year 2026 : $66,545,000
Year 2027 : $47,950,000
Year 2028 : $39,900,000
Salary Average Commitment
Year 2025 : $82,295,000
Year 2026 : $71,795,000
Year 2027 : $49,620,000
Year 2028 : $41,570,000
Salary Cap with 1 Way Contract
Year 2025 : $77,795,000
Year 2026 : $69,820,000
Year 2027 : $49,620,000
Year 2028 : $41,570,000

Farm Players Salaries
Nicolas Aube-Kubel	$140,000 (1)
Salary Remaining :	$105,000
Salary Average :	$140,000
Salary Average Remaining :	$105,000
Connor Mackey	$100,000 (1)
Salary Remaining :	$75,000
Salary Average :	$100,000
Salary Average Remaining :	$75,000
Zach Dean	$97,500 (2)
Salary Remaining :	$73,125
Salary Average :	$97,500
Salary Average Remaining :	$73,125
Grigori Denisenko	$92,500 (1)
Salary Remaining :	$69,375
Salary Average :	$92,500
Salary Average Remaining :	$69,375
Adam Klapka	$90,000 (1)
Salary Remaining :	$67,500
Salary Average :	$90,000
Salary Average Remaining :	$67,500
Ville Ottavainen	$82,500 (2)
Salary Remaining :	$61,875
Salary Average :	$82,500
Salary Average Remaining :	$61,875
Max McCue	$80,000 (2)
Salary Remaining :	$60,000
Salary Average :	$80,000
Salary Average Remaining :	$60,000
Mason Geertsen	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Chase De Leo	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Navrin Mutter	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Will MacKinnon	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Matt Radomsky	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Christian Propp	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Chris Harpur	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Jake Gaudet	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Matteo Pietroniro	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Aidan Fulp	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Will Zmolek	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Brennan Saulnier	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Total Farm Players	19
Salary Commitment
Year 2025 : $1,612,500
Year 2026 : $260,000
Year 2027 : $0
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,612,500
Year 2026 : $260,000
Year 2027 : $0
Year 2028 : $0

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wells Fargo Center
Level 1:	6000 - $150 - 5,610 - 93.51%
Level 2:	5000 - $100 - 4,602 - 92.04%
Level 3:	2000 - $75 - 1,904 - 95.22%
Level 4:	4000 - $50 - 3,743 - 93.58%
Luxury :	1000 - $300 - 912 - 91.19%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $0 - 1,839 - 91.94%
Farm Level 2:	1000 - $0 - 932 - 93.15%
Farm Total Capacity :	3000
Income
Home Games Left	28
Average Attendance - %	16,772 - 93.18%
Average Income per Game	$1,905,315
Year to Date Revenue	$24,769,100
Farm
Home Games Left	28
Average Attendance - %	2,770 - 92.35%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$85,202,500
Pro Players Total Average Salaries	$87,656,667
Farm Players Total Salaries	$1,897,500
Farm Players Total Average Salaries	$1,897,500
Coaches Total Salaries	$4,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$4,400,000
Pro Year To Date Expenses	$21,313,645
Farm Year To Date Expenses	$473,941
Pro Salary Cap Per Days	$440,920
Pro Salary Cap To Date	$21,162,858
Farm Salary Cap Per Days	$9,883
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$53,348,831
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	144
Pro Expenses Per Days	$443,763
Pro Estimated Expenses	$63,901,872
Farm Remaining Season Days	144
Farm Expenses Per Days	$9,883
Farm Estimated Expenses	$1,423,152
Estimated Season Expenses	$65,325,024
Estimated Season Salary Cap	$89,055,338
Estimate Under Maximum Salary Cap of $100,275,000	$11,219,662
Estimate Over Minimum Salary Cap of $70,600,000	$18,455,338
Current Bank Account	$62,561,308
Projected Bank Account	$50,585,115

Pro Players Salaries
Drew Doughty (1 Way Contract)	$11,000,000 (2)
-Salary Remaining :	$8,250,000
-Salary Average :	$11,000,000
-Salary Average Remaining :	$8,250,000
Travis Konecny (1 Way Contract)	$8,750,000 (7)
-Salary Remaining :	$6,562,500
-Salary Average :	$8,750,000
-Salary Average Remaining :	$6,562,500
Jakob Chychrun (1 Way Contract)	$8,000,000 (4)
-Salary Remaining :	$6,000,000
-Salary Average :	$8,000,000
-Salary Average Remaining :	$6,000,000
Tyler Seguin (1 Way Contract)	$7,100,000 (2)
-Salary Remaining :	$5,325,000
-Salary Average :	$9,850,000
-Salary Average Remaining :	$7,387,500
Marco Rossi	$6,500,000 (3)
-Salary Remaining :	$4,875,000
-Salary Average :	$6,500,000
-Salary Average Remaining :	$4,875,000
Owen Tippett (1 Way Contract)	$6,200,000 (4)
-Salary Remaining :	$4,650,000
-Salary Average :	$6,200,000
-Salary Average Remaining :	$4,650,000
Elvis Merzlikins (1 Way Contract)	$5,525,000 (2)
-Salary Remaining :	$4,143,750
-Salary Average :	$5,400,000
-Salary Average Remaining :	$4,050,000
Ukko-Pekka Luukkonen	$4,750,000 (4)
-Salary Remaining :	$3,562,500
-Salary Average :	$4,750,000
-Salary Average Remaining :	$3,562,500
Tyson Foerster (1 Way Contract)	$4,000,000 (4)
-Salary Remaining :	$3,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$3,000,000
Andreas Athanasiou (1 Way Contract)	$4,000,000 (2)
-Salary Remaining :	$3,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$3,000,000
Barclay Goodrow (1 Way Contract)	$3,750,000 (2)
-Salary Remaining :	$2,812,500
-Salary Average :	$3,641,667
-Salary Average Remaining :	$2,731,250
Cam York (1 Way Contract)	$2,190,000 (1)
-Salary Remaining :	$1,642,500
-Salary Average :	$2,190,000
-Salary Average Remaining :	$1,642,500
Juuso Valimaki (1 Way Contract)	$2,000,000 (4)
-Salary Remaining :	$1,500,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,500,000
Egor Zamula (1 Way Contract)	$1,700,000 (2)
-Salary Remaining :	$1,275,000
-Salary Average :	$1,700,000
-Salary Average Remaining :	$1,275,000
Travis Dermott (1 Way Contract)	$1,500,000 (1)
-1 Way Contract Salary Cap :	$250,000
-1 Way Contract Salary Cap Remaining :	$187,500
-Salary Remaining :	$1,125,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,125,000
Ty Dellandrea (1 Way Contract)	$1,300,000 (2)
-Salary Remaining :	$975,000
-Salary Average :	$1,300,000
-Salary Average Remaining :	$975,000
Cutter Gauthier	$1,000,000 (3)
-Salary Remaining :	$750,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$750,000
Ben Hutton (1 Way Contract)	$975,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$731,250
-Salary Average :	$975,000
-Salary Average Remaining :	$731,250
Connor Ingram	$950,000 (2)
-Salary Remaining :	$712,500
-Salary Average :	$887,500
-Salary Average Remaining :	$665,625
Noah Gregor	$900,000 (3)
-Salary Remaining :	$675,000
-Salary Average :	$900,000
-Salary Average Remaining :	$675,000
Olle Lycksell	$787,500 (1)
-Salary Remaining :	$590,625
-Salary Average :	$787,500
-Salary Average Remaining :	$590,625
Nathan Smith (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$581,250
-Salary Average :	$775,000
-Salary Average Remaining :	$581,250
Jack St. Ivany	$775,000 (1)
-Salary Remaining :	$581,250
-Salary Average :	$775,000
-Salary Average Remaining :	$581,250
Valtteri Puustinen (1 Way Contract)	$775,000 (1)
-Salary Remaining :	$581,250
-Salary Average :	$775,000
-Salary Average Remaining :	$581,250
Total Pro Players	24
Salary Commitment
Year 2025 : $85,202,500
Year 2026 : $74,575,000
Year 2027 : $42,100,000
Year 2028 : $33,700,000
Salary Average Commitment
Year 2025 : $87,656,667
Year 2026 : $79,879,167
Year 2027 : $42,100,000
Year 2028 : $33,700,000
Salary Cap with 1 Way Contract
Year 2025 : $84,656,664
Year 2026 : $79,879,167
Year 2027 : $42,100,000
Year 2028 : $33,700,000

Farm Players Salaries
Brennan Othmann	$100,000 (2)
Salary Remaining :	$75,000
Salary Average :	$100,000
Salary Average Remaining :	$75,000
Emil Andrae	$92,500 (1)
Salary Remaining :	$69,375
Salary Average :	$92,500
Salary Average Remaining :	$69,375
Samu Tuomaala	$92,500 (2)
Salary Remaining :	$69,375
Salary Average :	$92,500
Salary Average Remaining :	$69,375
Luca Del Bel Belluz	$92,500 (2)
Salary Remaining :	$69,375
Salary Average :	$92,500
Salary Average Remaining :	$69,375
Aleksanteri Kaskimaki	$87,500 (3)
Salary Remaining :	$65,625
Salary Average :	$87,500
Salary Average Remaining :	$65,625
Aleksei Kolosov	$87,500 (2)
Salary Remaining :	$65,625
Salary Average :	$87,500
Salary Average Remaining :	$65,625
Oscar Dansk	$85,000 (1)
Salary Remaining :	$63,750
Salary Average :	$85,000
Salary Average Remaining :	$63,750
Ethan Samson	$80,000 (2)
Salary Remaining :	$60,000
Salary Average :	$80,000
Salary Average Remaining :	$60,000
Jon-Randall Avon	$80,000 (2)
Salary Remaining :	$60,000
Salary Average :	$80,000
Salary Average Remaining :	$60,000
Hugo Ollas	$80,000 (2)
Salary Remaining :	$60,000
Salary Average :	$80,000
Salary Average Remaining :	$60,000
Hunter McDonald	$80,000 (2)
Salary Remaining :	$60,000
Salary Average :	$80,000
Salary Average Remaining :	$60,000
Alexis Gendron	$80,000 (3)
Salary Remaining :	$60,000
Salary Average :	$80,000
Salary Average Remaining :	$60,000
Jaroslav Chmelar	$80,000 (2)
Salary Remaining :	$60,000
Salary Average :	$80,000
Salary Average Remaining :	$60,000
Elliot Desnoyers	$80,000 (1)
Salary Remaining :	$60,000
Salary Average :	$80,000
Salary Average Remaining :	$60,000
William Dufour	$80,000 (1)
Salary Remaining :	$60,000
Salary Average :	$80,000
Salary Average Remaining :	$60,000
Gavin Hain	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Sahil Panwar	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Patrick Brown	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Jarred Tinordi	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Jake Lucchini	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Ben Harpur	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Austin Strand	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Samuel Poulin	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Total Farm Players	23
Salary Commitment
Year 2025 : $1,897,500
Year 2026 : $940,000
Year 2027 : $167,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,897,500
Year 2026 : $940,000
Year 2027 : $167,500
Year 2028 : $0

Golden Knights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T-Mobile Arena
Level 1:	6000 - $150 - 5,696 - 94.94%
Level 2:	5000 - $100 - 4,736 - 94.71%
Level 3:	2000 - $75 - 1,933 - 96.64%
Level 4:	4000 - $50 - 3,637 - 90.94%
Luxury :	1000 - $300 - 951 - 95.09%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $0 - 1,907 - 95.36%
Farm Level 2:	1000 - $0 - 945 - 94.51%
Farm Total Capacity :	3000
Income
Home Games Left	30
Average Attendance - %	16,953 - 94.18%
Average Income per Game	$1,940,141
Year to Date Revenue	$21,341,550
Farm
Home Games Left	30
Average Attendance - %	2,852 - 95.08%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$87,025,000
Pro Players Total Average Salaries	$85,462,500
Farm Players Total Salaries	$1,597,500
Farm Players Total Average Salaries	$1,597,500
Coaches Total Salaries	$4,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$21,775,120
Farm Year To Date Expenses	$399,360
Pro Salary Cap Per Days	$427,930
Pro Salary Cap To Date	$20,540,640
Farm Salary Cap Per Days	$8,320
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$58,204,227
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	144
Pro Expenses Per Days	$453,255
Pro Estimated Expenses	$65,268,720
Farm Remaining Season Days	144
Farm Expenses Per Days	$8,320
Farm Estimated Expenses	$1,198,080
Estimated Season Expenses	$66,466,800
Estimated Season Salary Cap	$82,162,560
Estimate Under Maximum Salary Cap of $100,275,000	$18,112,440
Estimate Over Minimum Salary Cap of $70,600,000	$11,562,560
Current Bank Account	$26,138,785
Projected Bank Account	$17,876,212

Pro Players Salaries
Igor Shesterkin (1 Way Contract)	$11,000,000 (7)
-Salary Remaining :	$8,250,000
-Salary Average :	$11,000,000
-Salary Average Remaining :	$8,250,000
Alex Pietrangelo (1 Way Contract)	$10,000,000 (2)
-Salary Remaining :	$7,500,000
-Salary Average :	$8,800,000
-Salary Average Remaining :	$6,600,000
Tomas Hertl (1 Way Contract)	$10,000,000 (5)
-Salary Remaining :	$7,500,000
-Salary Average :	$8,137,500
-Salary Average Remaining :	$6,103,125
Jack Eichel (1 Way Contract)	$10,000,000 (1)
-Salary Remaining :	$7,500,000
-Salary Average :	$10,000,000
-Salary Average Remaining :	$7,500,000
Mark Stone (1 Way Contract)	$8,000,000 (2)
-Salary Remaining :	$6,000,000
-Salary Average :	$9,500,000
-Salary Average Remaining :	$7,125,000
Chandler Stephenson (1 Way Contract)	$5,500,000 (4)
-Salary Remaining :	$4,125,000
-Salary Average :	$5,500,000
-Salary Average Remaining :	$4,125,000
Frederick Gaudreau (1 Way Contract)	$4,000,000 (3)
-Salary Remaining :	$3,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$3,000,000
Joel Armia (1 Way Contract)	$3,250,000 (3)
-Salary Remaining :	$2,437,500
-Salary Average :	$3,250,000
-Salary Average Remaining :	$2,437,500
Connor Clifton (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$2,250,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$2,250,000
Erik Haula (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$2,250,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$2,250,000
Marcus Foligno (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$2,250,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$2,250,000
Zach Bogosian (1 Way Contract)	$3,000,000 (3)
-Salary Remaining :	$2,250,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$2,250,000
Matt Grzelcyk (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$1,500,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,500,000
Gustav Nyquist (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$1,500,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,500,000
Mark Kastelic	$1,250,000 (1)
-Salary Remaining :	$937,500
-Salary Average :	$1,250,000
-Salary Average Remaining :	$937,500
Nick Jensen (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$750,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$750,000
Ryan Suter (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$750,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$750,000
Cole Koepke	$1,000,000 (3)
-Salary Remaining :	$750,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$750,000
Semyon Varlamov (1 Way Contract)	$950,000 (2)
-Salary Remaining :	$712,500
-Salary Average :	$950,000
-Salary Average Remaining :	$712,500
Jon Merrill (1 Way Contract)	$875,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$656,250
-Salary Average :	$875,000
-Salary Average Remaining :	$656,250
Jeff Petry (1 Way Contract)	$875,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$656,250
-Salary Average :	$875,000
-Salary Average Remaining :	$656,250
Keith Kinkaid (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$581,250
-Salary Average :	$775,000
-Salary Average Remaining :	$581,250
Josiah Slavin (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$581,250
-Salary Average :	$775,000
-Salary Average Remaining :	$581,250
Marc McLaughlin	$775,000 (2)
-Salary Remaining :	$581,250
-Salary Average :	$775,000
-Salary Average Remaining :	$581,250
Total Pro Players	24
Salary Commitment
Year 2025 : $87,025,000
Year 2026 : $59,275,000
Year 2027 : $34,050,000
Year 2028 : $22,650,000
Salary Average Commitment
Year 2025 : $85,462,500
Year 2026 : $62,912,500
Year 2027 : $35,887,500
Year 2028 : $24,637,500
Salary Cap with 1 Way Contract
Year 2025 : $82,162,504
Year 2026 : $62,912,500
Year 2027 : $35,887,500
Year 2028 : $24,637,500

Farm Players Salaries
Casey Fitzgerald	$100,000 (1)
Salary Remaining :	$75,000
Salary Average :	$100,000
Salary Average Remaining :	$75,000
Brandon Bussi	$90,000 (3)
Salary Remaining :	$67,500
Salary Average :	$90,000
Salary Average Remaining :	$67,500
Jakub Demek	$82,500 (2)
Salary Remaining :	$61,875
Salary Average :	$82,500
Salary Average Remaining :	$61,875
Ty Mueller	$80,000 (2)
Salary Remaining :	$60,000
Salary Average :	$80,000
Salary Average Remaining :	$60,000
Jackson Edward	$80,000 (3)
Salary Remaining :	$60,000
Salary Average :	$80,000
Salary Average Remaining :	$60,000
Carl Lindbom	$80,000 (2)
Salary Remaining :	$60,000
Salary Average :	$80,000
Salary Average Remaining :	$60,000
Nate Sucese	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Daniel DAmato	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Jaxon Nelson	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Corey Schueneman	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Reece Vitelli	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Oscar Eklind	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Justin Bailey	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Wyatt Aamodt	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Tyce Thompson	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Tye Felhaber	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
William Lagesson	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Travis Howe	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Tarun Fizer	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Zac Funk	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Total Farm Players	20
Salary Commitment
Year 2025 : $1,597,500
Year 2026 : $412,500
Year 2027 : $170,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,597,500
Year 2026 : $412,500
Year 2027 : $170,000
Year 2028 : $0

Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	RBC Center
Level 1:	6000 - $150 - 5,635 - 93.91%
Level 2:	5000 - $100 - 4,719 - 94.38%
Level 3:	2000 - $75 - 1,900 - 94.98%
Level 4:	4000 - $50 - 3,757 - 93.92%
Luxury :	1000 - $300 - 927 - 92.71%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $0 - 1,854 - 92.68%
Farm Level 2:	1000 - $0 - 937 - 93.74%
Farm Total Capacity :	3000
Income
Home Games Left	32
Average Attendance - %	16,937 - 94.10%
Average Income per Game	$1,925,547
Year to Date Revenue	$17,329,925
Farm
Home Games Left	32
Average Attendance - %	2,791 - 93.04%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$96,176,667
Pro Players Total Average Salaries	$93,326,667
Farm Players Total Salaries	$1,870,000
Farm Players Total Average Salaries	$1,870,000
Coaches Total Salaries	$2,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$24,057,181
Farm Year To Date Expenses	$467,103
Pro Salary Cap Per Days	$467,274
Pro Salary Cap To Date	$22,429,152
Farm Salary Cap Per Days	$9,740
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$61,617,511
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	144
Pro Expenses Per Days	$500,920
Pro Estimated Expenses	$72,132,480
Farm Remaining Season Days	144
Farm Expenses Per Days	$9,740
Farm Estimated Expenses	$1,402,560
Estimated Season Expenses	$73,535,040
Estimated Season Salary Cap	$89,716,608
Estimate Under Maximum Salary Cap of $100,275,000	$10,558,392
Estimate Over Minimum Salary Cap of $70,600,000	$19,116,608
Current Bank Account	$35,747,516
Projected Bank Account	$23,829,987

Pro Players Salaries
Sam Reinhart (1 Way Contract)	$12,000,000 (5)
-Salary Remaining :	$9,000,000
-Salary Average :	$9,666,667
-Salary Average Remaining :	$7,250,000
Thomas Chabot (1 Way Contract)	$10,000,000 (3)
-Salary Remaining :	$7,500,000
-Salary Average :	$8,000,000
-Salary Average Remaining :	$6,000,000
Sebastian Aho (1 Way Contract)	$9,750,000 (7)
-Salary Remaining :	$7,312,500
-Salary Average :	$9,750,000
-Salary Average Remaining :	$7,312,500
Brock Boeser (1 Way Contract)	$8,500,000 (6)
-Salary Remaining :	$6,375,000
-Salary Average :	$8,500,000
-Salary Average Remaining :	$6,375,000
Seth Jarvis	$7,000,000 (7)
-Salary Remaining :	$5,250,000
-Salary Average :	$7,000,000
-Salary Average Remaining :	$5,250,000
Jonathan Drouin (1 Way Contract)	$5,100,000 (2)
-Salary Remaining :	$3,825,000
-Salary Average :	$5,100,000
-Salary Average Remaining :	$3,825,000
Jake Middleton (1 Way Contract)	$5,100,000 (4)
-Salary Remaining :	$3,825,000
-Salary Average :	$5,100,000
-Salary Average Remaining :	$3,825,000
Alexander Wennberg (1 Way Contract)	$4,750,000 (2)
-Salary Remaining :	$3,562,500
-Salary Average :	$4,750,000
-Salary Average Remaining :	$3,562,500
Jared Spurgeon (1 Way Contract)	$4,666,667 (2)
-Salary Remaining :	$3,500,000
-Salary Average :	$5,050,000
-Salary Average Remaining :	$3,787,500
Mason Marchment (1 Way Contract)	$3,600,000 (1)
-Salary Remaining :	$2,700,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$3,375,000
Filip Chytil (1 Way Contract)	$3,500,000 (1)
-Salary Remaining :	$2,625,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$2,625,000
Anthony Duclair (1 Way Contract)	$3,250,000 (1)
-Salary Remaining :	$2,437,500
-Salary Average :	$3,250,000
-Salary Average Remaining :	$2,437,500
Jonas Siegenthaler (1 Way Contract)	$3,200,000 (3)
-Salary Remaining :	$2,400,000
-Salary Average :	$3,400,000
-Salary Average Remaining :	$2,550,000
Ilya Lyubushkin (1 Way Contract)	$3,200,000 (2)
-Salary Remaining :	$2,400,000
-Salary Average :	$3,200,000
-Salary Average Remaining :	$2,400,000
Keegan Kolesar (1 Way Contract)	$2,750,000 (5)
-Salary Remaining :	$2,062,500
-Salary Average :	$2,750,000
-Salary Average Remaining :	$2,062,500
Calle Jarnkrok (1 Way Contract)	$2,100,000 (1)
-1 Way Contract Salary Cap :	$850,000
-1 Way Contract Salary Cap Remaining :	$637,500
-Salary Remaining :	$1,575,000
-Salary Average :	$2,100,000
-Salary Average Remaining :	$1,575,000
John Beecher	$1,500,000 (2)
-Salary Remaining :	$1,125,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,125,000
Joey Daccord (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$750,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$750,000
Owen Power	$1,000,000 (1)
-Salary Remaining :	$750,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$750,000
Jake Allen (1 Way Contract)	$950,000 (1)
-Salary Remaining :	$712,500
-Salary Average :	$950,000
-Salary Average Remaining :	$712,500
Parker Kelly (1 Way Contract)	$900,000 (1)
-Salary Remaining :	$675,000
-Salary Average :	$900,000
-Salary Average Remaining :	$675,000
Jimmy Schuldt (1 Way Contract)	$800,000 (2)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$600,000
-Salary Average :	$800,000
-Salary Average Remaining :	$600,000
Pheonix Copley (1 Way Contract)	$785,000 (2)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$588,750
-Salary Average :	$785,000
-Salary Average Remaining :	$588,750
Parker Gahagen (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$581,250
-Salary Average :	$775,000
-Salary Average Remaining :	$581,250
Total Pro Players	24
Salary Commitment
Year 2025 : $96,176,667
Year 2026 : $77,251,667
Year 2027 : $52,650,000
Year 2028 : $42,100,000
Salary Average Commitment
Year 2025 : $93,326,667
Year 2026 : $75,351,667
Year 2027 : $54,166,667
Year 2028 : $42,766,667
Salary Cap with 1 Way Contract
Year 2025 : $89,716,664
Year 2026 : $73,766,664
Year 2027 : $54,166,667
Year 2028 : $42,766,667

Farm Players Salaries
Jacob MacDonald	$125,000 (4)
Salary Remaining :	$93,750
Salary Average :	$125,000
Salary Average Remaining :	$93,750
Matt D Murray	$95,000 (1)
Salary Remaining :	$71,250
Salary Average :	$95,000
Salary Average Remaining :	$71,250
Kale Clague	$95,000 (1)
Salary Remaining :	$71,250
Salary Average :	$95,000
Salary Average Remaining :	$71,250
Kieffer Bellows	$95,000 (1)
Salary Remaining :	$71,250
Salary Average :	$95,000
Salary Average Remaining :	$71,250
Hunter McKown	$92,500 (1)
Salary Remaining :	$69,375
Salary Average :	$92,500
Salary Average Remaining :	$69,375
Xavier Parent	$91,500 (3)
Salary Remaining :	$68,625
Salary Average :	$91,500
Salary Average Remaining :	$68,625
Henrik Rybinski	$89,500 (3)
Salary Remaining :	$67,125
Salary Average :	$89,500
Salary Average Remaining :	$67,125
Domenick Fensore	$87,500 (1)
Salary Remaining :	$65,625
Salary Average :	$87,500
Salary Average Remaining :	$65,625
Alex Kannok Leipert	$85,000 (2)
Salary Remaining :	$63,750
Salary Average :	$85,000
Salary Average Remaining :	$63,750
Kevin Wall	$81,500 (2)
Salary Remaining :	$61,125
Salary Average :	$81,500
Salary Average Remaining :	$61,125
Andre Lee	$80,000 (2)
Salary Remaining :	$60,000
Salary Average :	$80,000
Salary Average Remaining :	$60,000
Ronan Seeley	$80,000 (1)
Salary Remaining :	$60,000
Salary Average :	$80,000
Salary Average Remaining :	$60,000
Massimo Rizzo	$80,000 (1)
Salary Remaining :	$60,000
Salary Average :	$80,000
Salary Average Remaining :	$60,000
Justin Robidas	$80,000 (2)
Salary Remaining :	$60,000
Salary Average :	$80,000
Salary Average Remaining :	$60,000
Matthew Highmore	$80,000 (1)
Salary Remaining :	$60,000
Salary Average :	$80,000
Salary Average Remaining :	$60,000
Vinnie Hinostroza	$77,500 (2)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Kyle Capobianco	$77,500 (2)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Matthew Peca	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Ryan Schmelzer	$77,500 (2)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Andrew Agozzino	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Robert Hagg	$75,000 (1)
Salary Remaining :	$56,250
Salary Average :	$75,000
Salary Average Remaining :	$56,250
Rodrigo Abols	$70,000 (2)
Salary Remaining :	$52,500
Salary Average :	$70,000
Salary Average Remaining :	$52,500
Total Farm Players	22
Salary Commitment
Year 2025 : $1,870,000
Year 2026 : $935,000
Year 2027 : $306,000
Year 2028 : $125,000
Salary Average Commitment
Year 2025 : $1,870,000
Year 2026 : $935,000
Year 2027 : $306,000
Year 2028 : $125,000

Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	UBS Arena
Level 1:	6000 - $150 - 5,717 - 95.28%
Level 2:	5000 - $100 - 4,808 - 96.16%
Level 3:	2000 - $75 - 1,897 - 94.86%
Level 4:	4000 - $50 - 3,670 - 91.76%
Luxury :	1000 - $300 - 936 - 93.60%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $0 - 1,847 - 92.37%
Farm Level 2:	1000 - $0 - 928 - 92.84%
Farm Total Capacity :	3000
Income
Home Games Left	31
Average Attendance - %	17,028 - 94.60%
Average Income per Game	$1,944,913
Year to Date Revenue	$19,449,125
Farm
Home Games Left	31
Average Attendance - %	2,776 - 92.52%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$86,975,000
Pro Players Total Average Salaries	$85,942,500
Farm Players Total Salaries	$1,505,000
Farm Players Total Average Salaries	$1,505,000
Coaches Total Salaries	$3,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$21,754,176
Farm Year To Date Expenses	$376,272
Pro Salary Cap Per Days	$416,888
Pro Salary Cap To Date	$20,010,624
Farm Salary Cap Per Days	$7,839
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$60,292,288
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	144
Pro Expenses Per Days	$452,995
Pro Estimated Expenses	$65,231,280
Farm Remaining Season Days	144
Farm Expenses Per Days	$7,839
Farm Estimated Expenses	$1,128,816
Estimated Season Expenses	$66,360,096
Estimated Season Salary Cap	$80,042,496
Estimate Under Maximum Salary Cap of $100,275,000	$20,232,504
Estimate Over Minimum Salary Cap of $70,600,000	$9,442,496
Current Bank Account	$13,693,206
Projected Bank Account	$7,625,398

Pro Players Salaries
Brayden Point (1 Way Contract)	$12,000,000 (5)
-Salary Remaining :	$9,000,000
-Salary Average :	$9,500,000
-Salary Average Remaining :	$7,125,000
Vladimir Tarasenko (1 Way Contract)	$8,000,000 (2)
-Salary Remaining :	$6,000,000
-Salary Average :	$8,000,000
-Salary Average Remaining :	$6,000,000
Pavel Buchnevich (1 Way Contract)	$8,000,000 (5)
-Salary Remaining :	$6,000,000
-Salary Average :	$8,000,000
-Salary Average Remaining :	$6,000,000
Brendan Gallagher (1 Way Contract)	$6,500,000 (2)
-Salary Remaining :	$4,875,000
-Salary Average :	$6,500,000
-Salary Average Remaining :	$4,875,000
Damon Severson (1 Way Contract)	$6,000,000 (2)
-Salary Remaining :	$4,500,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$4,500,000
Frank Vatrano (1 Way Contract)	$5,000,000 (4)
-Salary Remaining :	$3,750,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$3,750,000
Anders Lee (1 Way Contract)	$4,500,000 (1)
-Salary Remaining :	$3,375,000
-Salary Average :	$7,000,000
-Salary Average Remaining :	$5,250,000
Darcy Kuemper (1 Way Contract)	$4,500,000 (2)
-Salary Remaining :	$3,375,000
-Salary Average :	$5,250,000
-Salary Average Remaining :	$3,937,500
Braden Schneider	$3,900,000 (3)
-Salary Remaining :	$2,925,000
-Salary Average :	$3,900,000
-Salary Average Remaining :	$2,925,000
Jalen Chatfield	$3,500,000 (3)
-Salary Remaining :	$2,625,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$2,250,000
Caleb Jones (1 Way Contract)	$2,500,000 (2)
-1 Way Contract Salary Cap :	$1,250,000
-1 Way Contract Salary Cap Remaining :	$937,500
-Salary Remaining :	$1,875,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$1,875,000
Casey Cizikas (1 Way Contract)	$2,500,000 (2)
-Salary Remaining :	$1,875,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$1,875,000
Cole Sillinger	$2,250,000 (2)
-Salary Remaining :	$1,687,500
-Salary Average :	$2,250,000
-Salary Average Remaining :	$1,687,500
Oliver Kylington (1 Way Contract)	$2,250,000 (1)
-Salary Remaining :	$1,687,500
-Salary Average :	$2,250,000
-Salary Average Remaining :	$1,687,500
Jordan Harris	$2,000,000 (2)
-Salary Remaining :	$1,500,000
-Salary Average :	$842,500
-Salary Average Remaining :	$631,875
Dustin Wolf	$1,800,000 (1)
-Salary Remaining :	$1,350,000
-Salary Average :	$1,800,000
-Salary Average Remaining :	$1,350,000
Niko Mikkola (1 Way Contract)	$1,750,000 (2)
-Salary Remaining :	$1,312,500
-Salary Average :	$1,625,000
-Salary Average Remaining :	$1,218,750
Ross Johnston (1 Way Contract)	$1,100,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$825,000
-Salary Average :	$1,100,000
-Salary Average Remaining :	$825,000
William Eklund	$1,000,000 (1)
-Salary Remaining :	$750,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$750,000
Tony DeAngelo (1 Way Contract)	$950,000 (1)
-Salary Remaining :	$712,500
-Salary Average :	$950,000
-Salary Average Remaining :	$712,500
Cayden Primeau	$950,000 (1)
-Salary Remaining :	$712,500
-Salary Average :	$950,000
-Salary Average Remaining :	$712,500
Logan Stankoven	$925,000 (2)
-Salary Remaining :	$693,750
-Salary Average :	$925,000
-Salary Average Remaining :	$693,750
Liam OBrien (1 Way Contract)	$900,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$675,000
-Salary Average :	$900,000
-Salary Average Remaining :	$675,000
Charles Hudon (1 Way Contract)	$900,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$675,000
-Salary Average :	$900,000
-Salary Average Remaining :	$675,000
Mason Jobst (1 Way Contract)	$900,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$675,000
-Salary Average :	$900,000
-Salary Average Remaining :	$675,000
Garrett Wilson (1 Way Contract)	$850,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$637,500
-Salary Average :	$850,000
-Salary Average Remaining :	$637,500
Grant Hutton	$775,000 (1)
-Salary Remaining :	$581,250
-Salary Average :	$775,000
-Salary Average Remaining :	$581,250
Paul Cotter	$775,000 (1)
-Salary Remaining :	$581,250
-Salary Average :	$775,000
-Salary Average Remaining :	$581,250
Total Pro Players	28
Salary Commitment
Year 2025 : $86,975,000
Year 2026 : $62,825,000
Year 2027 : $26,500,000
Year 2028 : $20,200,000
Salary Average Commitment
Year 2025 : $85,942,500
Year 2026 : $65,792,500
Year 2027 : $29,400,000
Year 2028 : $22,500,000
Salary Cap with 1 Way Contract
Year 2025 : $80,042,504
Year 2026 : $64,542,500
Year 2027 : $29,400,000
Year 2028 : $22,500,000

Farm Players Salaries
Christian Wolanin	$100,000 (1)
Salary Remaining :	$75,000
Salary Average :	$100,000
Salary Average Remaining :	$75,000
Kyle Burroughs	$100,000 (2)
Salary Remaining :	$75,000
Salary Average :	$100,000
Salary Average Remaining :	$75,000
Nate Danielson	$100,000 (3)
Salary Remaining :	$75,000
Salary Average :	$100,000
Salary Average Remaining :	$75,000
Gavin Brindley	$97,500 (3)
Salary Remaining :	$73,125
Salary Average :	$97,500
Salary Average Remaining :	$73,125
Matt Kiersted	$95,000 (1)
Salary Remaining :	$71,250
Salary Average :	$95,000
Salary Average Remaining :	$71,250
Joona Koppanen	$90,000 (1)
Salary Remaining :	$67,500
Salary Average :	$90,000
Salary Average Remaining :	$67,500
Dryden Hunt	$90,000 (1)
Salary Remaining :	$67,500
Salary Average :	$90,000
Salary Average Remaining :	$67,500
Georgii Merkulov	$90,000 (3)
Salary Remaining :	$67,500
Salary Average :	$90,000
Salary Average Remaining :	$67,500
Jacob Quillan	$90,000 (3)
Salary Remaining :	$67,500
Salary Average :	$90,000
Salary Average Remaining :	$67,500
Michael Buchinger	$87,500 (3)
Salary Remaining :	$65,625
Salary Average :	$87,500
Salary Average Remaining :	$65,625
Joseph Blandisi	$85,000 (1)
Salary Remaining :	$63,750
Salary Average :	$85,000
Salary Average Remaining :	$63,750
Alex Jefferies	$82,500 (2)
Salary Remaining :	$61,875
Salary Average :	$82,500
Salary Average Remaining :	$61,875
Filip Larsson	$80,000 (1)
Salary Remaining :	$60,000
Salary Average :	$80,000
Salary Average Remaining :	$60,000
Jorian Donovan	$80,000 (3)
Salary Remaining :	$60,000
Salary Average :	$80,000
Salary Average Remaining :	$60,000
Daylan Kuefler	$80,000 (1)
Salary Remaining :	$60,000
Salary Average :	$80,000
Salary Average Remaining :	$60,000
Matthew Maggio	$80,000 (2)
Salary Remaining :	$60,000
Salary Average :	$80,000
Salary Average Remaining :	$60,000
Ales Stezka	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Total Farm Players	17
Salary Commitment
Year 2025 : $1,505,000
Year 2026 : $807,500
Year 2027 : $545,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,505,000
Year 2026 : $807,500
Year 2027 : $545,000
Year 2028 : $0

Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	MTS Centre
Level 1:	6000 - $150 - 5,647 - 94.12%
Level 2:	5000 - $100 - 4,578 - 91.56%
Level 3:	2000 - $75 - 1,848 - 92.42%
Level 4:	4000 - $50 - 3,752 - 93.80%
Luxury :	1000 - $300 - 925 - 92.45%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $0 - 1,903 - 95.15%
Farm Level 2:	1000 - $0 - 937 - 93.70%
Farm Total Capacity :	3000
Income
Home Games Left	30
Average Attendance - %	16,750 - 93.06%
Average Income per Game	$1,908,525
Year to Date Revenue	$20,993,775
Farm
Home Games Left	30
Average Attendance - %	2,840 - 94.67%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$100,945,833
Pro Players Total Average Salaries	$99,595,833
Farm Players Total Salaries	$2,151,667
Farm Players Total Average Salaries	$2,151,667
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$25,073,913
Farm Year To Date Expenses	$537,936
Pro Salary Cap Per Days	$504,666
Pro Salary Cap To Date	$24,061,401
Farm Salary Cap Per Days	$11,207
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$57,255,750
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	144
Pro Expenses Per Days	$525,760
Pro Estimated Expenses	$75,709,440
Farm Remaining Season Days	144
Farm Expenses Per Days	$11,207
Farm Estimated Expenses	$1,613,808
Estimated Season Expenses	$77,323,248
Estimated Season Salary Cap	$96,733,305
Estimate Under Maximum Salary Cap of $100,275,000	$3,541,695
Estimate Over Minimum Salary Cap of $70,600,000	$26,133,305
Current Bank Account	$39,700,733
Projected Bank Account	$19,633,235

Pro Players Salaries
Tage Thompson (1 Way Contract)	$8,500,000 (6)
-Salary Remaining :	$6,375,000
-Salary Average :	$8,500,000
-Salary Average Remaining :	$6,375,000
Connor Hellebuyck (1 Way Contract)	$8,500,000 (6)
-Salary Remaining :	$6,375,000
-Salary Average :	$8,500,000
-Salary Average Remaining :	$6,375,000
Brock Nelson (1 Way Contract)	$7,500,000 (3)
-Salary Remaining :	$5,625,000
-Salary Average :	$7,500,000
-Salary Average Remaining :	$5,625,000
Pierre-Luc Dubois (1 Way Contract)	$7,000,000 (5)
-Salary Remaining :	$5,250,000
-Salary Average :	$7,500,000
-Salary Average Remaining :	$5,625,000
Mike Matheson (1 Way Contract)	$6,500,000 (1)
-Salary Remaining :	$4,875,000
-Salary Average :	$4,875,000
-Salary Average Remaining :	$3,656,250
Zach Hyman (1 Way Contract)	$6,425,000 (3)
-Salary Remaining :	$4,818,750
-Salary Average :	$5,500,000
-Salary Average Remaining :	$4,125,000
Sean Durzi (1 Way Contract)	$6,000,000 (4)
-Salary Remaining :	$4,500,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$4,500,000
Ryan Hartman (1 Way Contract)	$5,750,000 (4)
-Salary Remaining :	$4,312,500
-Salary Average :	$5,750,000
-Salary Average Remaining :	$4,312,500
Devon Toews (1 Way Contract)	$5,437,500 (6)
-Salary Remaining :	$4,078,125
-Salary Average :	$5,437,500
-Salary Average Remaining :	$4,078,125
Josh Morrissey (1 Way Contract)	$4,800,000 (3)
-Salary Remaining :	$3,600,000
-Salary Average :	$6,250,000
-Salary Average Remaining :	$4,687,500
Alex Tuch (1 Way Contract)	$4,750,000 (1)
-Salary Remaining :	$3,562,500
-Salary Average :	$4,750,000
-Salary Average Remaining :	$3,562,500
Mikael Backlund (1 Way Contract)	$4,500,000 (1)
-Salary Remaining :	$3,375,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$3,375,000
Jack Roslovic (1 Way Contract)	$4,250,000 (2)
-Salary Remaining :	$3,187,500
-Salary Average :	$4,250,000
-Salary Average Remaining :	$3,187,500
Ivan Barbashev (1 Way Contract)	$3,800,000 (2)
-Salary Remaining :	$2,850,000
-Salary Average :	$3,800,000
-Salary Average Remaining :	$2,850,000
Pius Suter (1 Way Contract)	$3,000,000 (3)
-Salary Remaining :	$2,250,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$2,250,000
Jake Evans (1 Way Contract)	$2,850,000 (4)
-Salary Remaining :	$2,137,500
-Salary Average :	$2,850,000
-Salary Average Remaining :	$2,137,500
Kaedan Korczak	$2,500,000 (1)
-Salary Remaining :	$1,875,000
-Salary Average :	$1,750,000
-Salary Average Remaining :	$1,312,500
Calvin Pickard	$2,200,000 (1)
-Salary Remaining :	$1,650,000
-Salary Average :	$2,200,000
-Salary Average Remaining :	$1,650,000
Declan Chisholm	$2,083,333 (6)
-Salary Remaining :	$1,562,500
-Salary Average :	$2,083,333
-Salary Average Remaining :	$1,562,500
Zachary Bolduc	$975,000 (2)
-Salary Remaining :	$731,250
-Salary Average :	$975,000
-Salary Average Remaining :	$731,250
Michael Pezzetta (1 Way Contract)	$950,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$712,500
-Salary Average :	$950,000
-Salary Average Remaining :	$712,500
Jayden Struble	$925,000 (1)
-Salary Remaining :	$693,750
-Salary Average :	$925,000
-Salary Average Remaining :	$693,750
Jet Greaves (1 Way Contract)	$900,000 (2)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$675,000
-Salary Average :	$900,000
-Salary Average Remaining :	$675,000
Lukas Rousek (1 Way Contract)	$850,000 (2)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$637,500
-Salary Average :	$850,000
-Salary Average Remaining :	$637,500
Total Pro Players	24
Salary Commitment
Year 2025 : $100,945,833
Year 2026 : $77,870,833
Year 2027 : $66,320,833
Year 2028 : $47,120,833
Salary Average Commitment
Year 2025 : $99,595,833
Year 2026 : $79,645,833
Year 2027 : $68,870,833
Year 2028 : $46,620,833
Salary Cap with 1 Way Contract
Year 2025 : $96,895,832
Year 2026 : $77,895,832
Year 2027 : $68,870,833
Year 2028 : $46,620,833

Farm Players Salaries
Matt Murray	$240,000 (3)
Salary Remaining :	$180,000
Salary Average :	$240,000
Salary Average Remaining :	$180,000
Carson Lambos	$97,500 (2)
Salary Remaining :	$73,125
Salary Average :	$97,500
Salary Average Remaining :	$73,125
Jiri Kulich	$97,500 (1)
Salary Remaining :	$73,125
Salary Average :	$97,500
Salary Average Remaining :	$73,125
Fraser Minten	$92,500 (3)
Salary Remaining :	$69,375
Salary Average :	$92,500
Salary Average Remaining :	$69,375
Filip Mesar	$92,500 (3)
Salary Remaining :	$69,375
Salary Average :	$92,500
Salary Average Remaining :	$69,375
Jakub Dvorak	$92,500 (3)
Salary Remaining :	$69,375
Salary Average :	$92,500
Salary Average Remaining :	$69,375
Luke Tuch	$92,500 (2)
Salary Remaining :	$69,375
Salary Average :	$92,500
Salary Average Remaining :	$69,375
Elias Salomonsson	$92,500 (3)
Salary Remaining :	$69,375
Salary Average :	$92,500
Salary Average Remaining :	$69,375
Riley Kidney	$92,500 (2)
Salary Remaining :	$69,375
Salary Average :	$92,500
Salary Average Remaining :	$69,375
Owen Beck	$92,500 (3)
Salary Remaining :	$69,375
Salary Average :	$92,500
Salary Average Remaining :	$69,375
Danny Zhilkin	$87,500 (2)
Salary Remaining :	$65,625
Salary Average :	$87,500
Salary Average Remaining :	$65,625
Dmitri Kuzmin	$87,500 (2)
Salary Remaining :	$65,625
Salary Average :	$87,500
Salary Average Remaining :	$65,625
Ondrej Becher	$87,500 (3)
Salary Remaining :	$65,625
Salary Average :	$87,500
Salary Average Remaining :	$65,625
Alex Barre-Boulet	$86,667 (1)
Salary Remaining :	$65,000
Salary Average :	$86,667
Salary Average Remaining :	$65,000
Ilya Solovyov	$85,000 (1)
Salary Remaining :	$63,750
Salary Average :	$85,000
Salary Average Remaining :	$63,750
Domenic DiVincentiis	$80,000 (3)
Salary Remaining :	$60,000
Salary Average :	$80,000
Salary Average Remaining :	$60,000
Jared Davidson	$80,000 (1)
Salary Remaining :	$60,000
Salary Average :	$80,000
Salary Average Remaining :	$60,000
Jesse Ylonen	$80,000 (1)
Salary Remaining :	$60,000
Salary Average :	$80,000
Salary Average Remaining :	$60,000
Fabian Wagner	$80,000 (3)
Salary Remaining :	$60,000
Salary Average :	$80,000
Salary Average Remaining :	$60,000
Joshua Roy	$80,000 (2)
Salary Remaining :	$60,000
Salary Average :	$80,000
Salary Average Remaining :	$60,000
Tyrel Bauer	$80,000 (1)
Salary Remaining :	$60,000
Salary Average :	$80,000
Salary Average Remaining :	$60,000
Mathias Emilio Pettersen	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Brandon Gignac	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Total Farm Players	23
Salary Commitment
Year 2025 : $2,151,667
Year 2026 : $1,487,500
Year 2027 : $950,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,151,667
Year 2026 : $1,487,500
Year 2027 : $950,000
Year 2028 : $0

Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Crypto Arena
Level 1:	6000 - $150 - 5,582 - 93.03%
Level 2:	5000 - $100 - 4,693 - 93.86%
Level 3:	2000 - $75 - 1,878 - 93.88%
Level 4:	4000 - $50 - 3,760 - 94.01%
Luxury :	1000 - $300 - 963 - 96.29%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $0 - 1,846 - 92.29%
Farm Level 2:	1000 - $0 - 934 - 93.43%
Farm Total Capacity :	3000
Income
Home Games Left	33
Average Attendance - %	16,876 - 93.75%
Average Income per Game	$1,924,275
Year to Date Revenue	$15,394,200
Farm
Home Games Left	33
Average Attendance - %	2,780 - 92.67%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$74,895,000
Pro Players Total Average Salaries	$73,095,000
Farm Players Total Salaries	$2,202,500
Farm Players Total Average Salaries	$2,200,000
Coaches Total Salaries	$4,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$18,722,182
Farm Year To Date Expenses	$552,848
Pro Salary Cap Per Days	$374,193
Pro Salary Cap To Date	$17,938,867
Farm Salary Cap Per Days	$11,458
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$63,501,075
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	144
Pro Expenses Per Days	$390,078
Pro Estimated Expenses	$56,171,232
Farm Remaining Season Days	144
Farm Expenses Per Days	$11,471
Farm Estimated Expenses	$1,651,824
Estimated Season Expenses	$57,823,056
Estimated Season Salary Cap	$71,822,659
Estimate Under Maximum Salary Cap of $100,275,000	$28,452,341
Estimate Over Minimum Salary Cap of $70,600,000	$1,222,659
Current Bank Account	$70,084,506
Projected Bank Account	$75,762,525

Pro Players Salaries
Anze Kopitar (1 Way Contract)	$8,000,000 (2)
-Salary Remaining :	$6,000,000
-Salary Average :	$8,000,000
-Salary Average Remaining :	$6,000,000
Quinton Byfield	$7,000,000 (7)
-Salary Remaining :	$5,250,000
-Salary Average :	$7,000,000
-Salary Average Remaining :	$5,250,000
Brady Skjei (1 Way Contract)	$6,500,000 (7)
-Salary Remaining :	$4,875,000
-Salary Average :	$5,250,000
-Salary Average Remaining :	$3,937,500
Jamie Benn (1 Way Contract)	$6,000,000 (1)
-Salary Remaining :	$4,500,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$4,500,000
Noah Cates (1 Way Contract)	$5,000,000 (6)
-Salary Remaining :	$3,750,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$3,750,000
Conor Garland (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$3,750,000
-Salary Average :	$4,950,000
-Salary Average Remaining :	$3,712,500
Lawson Crouse (1 Way Contract)	$4,800,000 (2)
-Salary Remaining :	$3,600,000
-Salary Average :	$4,300,000
-Salary Average Remaining :	$3,225,000
Tomas Tatar (1 Way Contract)	$4,000,000 (1)
-Salary Remaining :	$3,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$3,000,000
Petr Mrazek (1 Way Contract)	$4,000,000 (2)
-Salary Remaining :	$3,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$3,000,000
Luke Schenn (1 Way Contract)	$4,000,000 (2)
-Salary Remaining :	$3,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$3,000,000
Gabriel Vilardi (1 Way Contract)	$4,000,000 (2)
-Salary Remaining :	$3,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$3,000,000
Nick Seeler (1 Way Contract)	$2,750,000 (3)
-Salary Remaining :	$2,062,500
-Salary Average :	$2,750,000
-Salary Average Remaining :	$2,062,500
Jack Drury	$2,500,000 (2)
-Salary Remaining :	$1,875,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$1,875,000
Morgan Frost (1 Way Contract)	$2,495,000 (1)
-Salary Remaining :	$1,871,250
-Salary Average :	$2,495,000
-Salary Average Remaining :	$1,871,250
Samuel Blais (1 Way Contract)	$1,500,000 (1)
-1 Way Contract Salary Cap :	$250,000
-1 Way Contract Salary Cap Remaining :	$187,500
-Salary Remaining :	$1,125,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,125,000
Bobby Brink	$1,100,000 (1)
-Salary Remaining :	$825,000
-Salary Average :	$1,100,000
-Salary Average Remaining :	$825,000
Brandt Clarke	$1,000,000 (2)
-Salary Remaining :	$750,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$750,000
Phillip Di Giuseppe	$1,000,000 (2)
-Salary Remaining :	$750,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$750,000
Matvei Michkov	$1,000,000 (3)
-Salary Remaining :	$750,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$750,000
A.J. Greer (1 Way Contract)	$900,000 (1)
-Salary Remaining :	$675,000
-Salary Average :	$900,000
-Salary Average Remaining :	$675,000
Jakub Dobes	$800,000 (1)
-Salary Remaining :	$600,000
-Salary Average :	$800,000
-Salary Average Remaining :	$600,000
Spencer Stastney	$775,000 (2)
-Salary Remaining :	$581,250
-Salary Average :	$775,000
-Salary Average Remaining :	$581,250
Zach Metsa	$775,000 (3)
-Salary Remaining :	$581,250
-Salary Average :	$775,000
-Salary Average Remaining :	$581,250
Total Pro Players	23
Salary Commitment
Year 2025 : $74,895,000
Year 2026 : $50,200,000
Year 2027 : $23,025,000
Year 2028 : $18,500,000
Salary Average Commitment
Year 2025 : $73,095,000
Year 2026 : $51,350,000
Year 2027 : $21,775,000
Year 2028 : $17,250,000
Salary Cap with 1 Way Contract
Year 2025 : $71,845,000
Year 2026 : $51,350,000
Year 2027 : $21,775,000
Year 2028 : $17,250,000

Farm Players Salaries
Kirby Dach	$220,000 (3)
Salary Remaining :	$165,000
Salary Average :	$220,000
Salary Average Remaining :	$165,000
Trevor Carrick	$100,000 (1)
Salary Remaining :	$75,000
Salary Average :	$100,000
Salary Average Remaining :	$75,000
Ronnie Attard	$95,000 (1)
Salary Remaining :	$71,250
Salary Average :	$95,000
Salary Average Remaining :	$71,250
Jaret Anderson-Dolan	$95,000 (1)
Salary Remaining :	$71,250
Salary Average :	$92,500
Salary Average Remaining :	$69,375
Adam Engstrom	$87,500 (3)
Salary Remaining :	$65,625
Salary Average :	$87,500
Salary Average Remaining :	$65,625
Ryder Korczak	$87,500 (2)
Salary Remaining :	$65,625
Salary Average :	$87,500
Salary Average Remaining :	$65,625
Bryce McConnell-Barker	$87,500 (3)
Salary Remaining :	$65,625
Salary Average :	$87,500
Salary Average Remaining :	$65,625
Noel Hoefenmayer	$85,000 (1)
Salary Remaining :	$63,750
Salary Average :	$85,000
Salary Average Remaining :	$63,750
Dylan Garand	$82,500 (1)
Salary Remaining :	$61,875
Salary Average :	$82,500
Salary Average Remaining :	$61,875
Sean Farrell	$82,500 (1)
Salary Remaining :	$61,875
Salary Average :	$82,500
Salary Average Remaining :	$61,875
Angus Booth	$82,500 (3)
Salary Remaining :	$61,875
Salary Average :	$82,500
Salary Average Remaining :	$61,875
Thomas Milic	$80,000 (2)
Salary Remaining :	$60,000
Salary Average :	$80,000
Salary Average Remaining :	$60,000
Rory Kerins	$80,000 (1)
Salary Remaining :	$60,000
Salary Average :	$80,000
Salary Average Remaining :	$60,000
Aatu Jamsen	$80,000 (2)
Salary Remaining :	$60,000
Salary Average :	$80,000
Salary Average Remaining :	$60,000
Martin Chromiak	$80,000 (1)
Salary Remaining :	$60,000
Salary Average :	$80,000
Salary Average Remaining :	$60,000
Kaleb Lawrence	$80,000 (2)
Salary Remaining :	$60,000
Salary Average :	$80,000
Salary Average Remaining :	$60,000
Atley Calvert	$77,500 (3)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Pavol Regenda	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Justen Close	$77,500 (3)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Robbie Russo	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Chase Priskie	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Cavan Fitzgerald	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
James Stefan	$77,500 (3)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Victor Ostman	$77,500 (2)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Gleb Veremyev	$77,500 (3)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Total Farm Players	25
Salary Commitment
Year 2025 : $2,202,500
Year 2026 : $1,192,500
Year 2027 : $787,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,200,000
Year 2026 : $1,192,500
Year 2027 : $787,500
Year 2028 : $0

Kraken

Arena Capacity - Ticket Price Attendance - %
Arena Name	Climate Pledge Arena
Level 1:	6000 - $150 - 5,828 - 97.13%
Level 2:	5000 - $100 - 4,705 - 94.11%
Level 3:	2000 - $75 - 1,874 - 93.69%
Level 4:	4000 - $50 - 3,678 - 91.94%
Luxury :	1000 - $300 - 957 - 95.70%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $0 - 1,874 - 93.70%
Farm Level 2:	1000 - $0 - 918 - 91.77%
Farm Total Capacity :	3000
Income
Home Games Left	31
Average Attendance - %	17,042 - 94.68%
Average Income per Game	$1,956,223
Year to Date Revenue	$19,562,225
Farm
Home Games Left	31
Average Attendance - %	2,792 - 93.06%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$92,600,000
Pro Players Total Average Salaries	$92,775,000
Farm Players Total Salaries	$1,827,500
Farm Players Total Average Salaries	$1,827,500
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$1,150,000
Pro Year To Date Expenses	$22,947,798
Farm Year To Date Expenses	$473,734
Pro Salary Cap Per Days	$458,724
Pro Salary Cap To Date	$21,785,290
Farm Salary Cap Per Days	$9,518
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$60,642,898
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	144
Pro Expenses Per Days	$482,292
Pro Estimated Expenses	$69,450,048
Farm Remaining Season Days	144
Farm Expenses Per Days	$9,518
Farm Estimated Expenses	$1,370,592
Estimated Season Expenses	$70,820,640
Estimated Season Salary Cap	$88,991,546
Estimate Under Maximum Salary Cap of $100,275,000	$11,283,454
Estimate Over Minimum Salary Cap of $70,600,000	$18,391,546
Current Bank Account	$45,537,963
Projected Bank Account	$35,360,221

Pro Players Salaries
Seth Jones (1 Way Contract)	$10,500,000 (5)
-Salary Remaining :	$7,875,000
-Salary Average :	$9,500,000
-Salary Average Remaining :	$7,125,000
Cale Makar (1 Way Contract)	$8,700,000 (2)
-Salary Remaining :	$6,525,000
-Salary Average :	$9,000,000
-Salary Average Remaining :	$6,750,000
Brad Marchand (1 Way Contract)	$6,000,000 (1)
-Salary Remaining :	$4,500,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$4,500,000
Vincent Trocheck (1 Way Contract)	$6,000,000 (4)
-Salary Remaining :	$4,500,000
-Salary Average :	$5,625,000
-Salary Average Remaining :	$4,218,750
Vince Dunn (1 Way Contract)	$6,000,000 (2)
-Salary Remaining :	$4,500,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$4,500,000
Mikael Granlund (1 Way Contract)	$5,500,000 (3)
-Salary Remaining :	$4,125,000
-Salary Average :	$5,500,000
-Salary Average Remaining :	$4,125,000
Adam Larsson (1 Way Contract)	$5,300,000 (4)
-Salary Remaining :	$3,975,000
-Salary Average :	$5,300,000
-Salary Average Remaining :	$3,975,000
Jake DeBrusk (1 Way Contract)	$4,500,000 (4)
-Salary Remaining :	$3,375,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$3,375,000
Connor Brown (1 Way Contract)	$4,400,000 (1)
-Salary Remaining :	$3,300,000
-Salary Average :	$4,400,000
-Salary Average Remaining :	$3,300,000
Jared McCann (1 Way Contract)	$4,250,000 (2)
-Salary Remaining :	$3,187,500
-Salary Average :	$5,000,000
-Salary Average Remaining :	$3,750,000
Andrew Mangiapane (1 Way Contract)	$4,000,000 (4)
-Salary Remaining :	$3,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$3,000,000
Matty Beniers	$4,000,000 (1)
-Salary Remaining :	$3,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$3,000,000
Warren Foegele (1 Way Contract)	$3,500,000 (3)
-Salary Remaining :	$2,625,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$2,625,000
Miles Wood (1 Way Contract)	$2,500,000 (4)
-1 Way Contract Salary Cap :	$1,250,000
-1 Way Contract Salary Cap Remaining :	$937,500
-Salary Remaining :	$1,875,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$1,875,000
Brett Kulak (1 Way Contract)	$2,250,000 (1)
-Salary Remaining :	$1,687,500
-Salary Average :	$2,750,000
-Salary Average Remaining :	$2,062,500
Blake Lizotte (1 Way Contract)	$2,200,000 (3)
-Salary Remaining :	$1,650,000
-Salary Average :	$2,200,000
-Salary Average Remaining :	$1,650,000
Mackenzie Blackwood	$2,000,000 (1)
-Salary Remaining :	$1,500,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,500,000
Jonathan Quick (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$1,125,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,125,000
Mattias Janmark (1 Way Contract)	$1,500,000 (2)
-Salary Remaining :	$1,125,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,125,000
Curtis Lazar (1 Way Contract)	$1,300,000 (3)
-1 Way Contract Salary Cap :	$50,000
-1 Way Contract Salary Cap Remaining :	$37,500
-Salary Remaining :	$975,000
-Salary Average :	$1,300,000
-Salary Average Remaining :	$975,000
Troy Stecher (1 Way Contract)	$1,200,000 (3)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$900,000
-Salary Average :	$1,200,000
-Salary Average Remaining :	$900,000
Dylan Holloway	$1,200,000 (1)
-Salary Remaining :	$900,000
-Salary Average :	$1,200,000
-Salary Average Remaining :	$900,000
Ty Emberson	$1,200,000 (2)
-Salary Remaining :	$900,000
-Salary Average :	$1,200,000
-Salary Average Remaining :	$900,000
Philip Broberg	$1,100,000 (1)
-Salary Remaining :	$825,000
-Salary Average :	$1,100,000
-Salary Average Remaining :	$825,000
Tye Kartye	$1,000,000 (2)
-Salary Remaining :	$750,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$750,000
Josh Brown (1 Way Contract)	$1,000,000 (2)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$750,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$750,000
Total Pro Players	26
Salary Commitment
Year 2025 : $92,600,000
Year 2026 : $65,650,000
Year 2027 : $42,000,000
Year 2028 : $27,800,000
Salary Average Commitment
Year 2025 : $92,775,000
Year 2026 : $69,825,000
Year 2027 : $45,125,000
Year 2028 : $31,425,000
Salary Cap with 1 Way Contract
Year 2025 : $88,075,000
Year 2026 : $65,125,000
Year 2027 : $41,425,000
Year 2028 : $30,175,000

Farm Players Salaries
Gustav Olofsson	$200,000 (1)
Salary Remaining :	$150,000
Salary Average :	$200,000
Salary Average Remaining :	$150,000
Noah Philp	$125,000 (3)
Salary Remaining :	$93,750
Salary Average :	$125,000
Salary Average Remaining :	$93,750
Cameron Hughes	$100,000 (1)
Salary Remaining :	$75,000
Salary Average :	$100,000
Salary Average Remaining :	$75,000
Cam Dineen	$100,000 (2)
Salary Remaining :	$75,000
Salary Average :	$100,000
Salary Average Remaining :	$75,000
Matt Savoie	$100,000 (3)
Salary Remaining :	$75,000
Salary Average :	$100,000
Salary Average Remaining :	$75,000
Phil Kemp	$100,000 (1)
Salary Remaining :	$75,000
Salary Average :	$100,000
Salary Average Remaining :	$75,000
Zach Benson	$100,000 (2)
Salary Remaining :	$75,000
Salary Average :	$100,000
Salary Average Remaining :	$75,000
Luke Henman	$95,000 (1)
Salary Remaining :	$71,250
Salary Average :	$95,000
Salary Average Remaining :	$71,250
Raphael Lavoie	$95,000 (1)
Salary Remaining :	$71,250
Salary Average :	$95,000
Salary Average Remaining :	$71,250
Jakub Skarek	$95,000 (1)
Salary Remaining :	$71,250
Salary Average :	$95,000
Salary Average Remaining :	$71,250
Francesco Pinelli	$92,500 (2)
Salary Remaining :	$69,375
Salary Average :	$92,500
Salary Average Remaining :	$69,375
Connor Ungar	$92,500 (2)
Salary Remaining :	$69,375
Salary Average :	$92,500
Salary Average Remaining :	$69,375
Jani Nyman	$92,500 (3)
Salary Remaining :	$69,375
Salary Average :	$92,500
Salary Average Remaining :	$69,375
Niklas Kokko	$92,500 (3)
Salary Remaining :	$69,375
Salary Average :	$92,500
Salary Average Remaining :	$69,375
Jagger Firkus	$92,500 (3)
Salary Remaining :	$69,375
Salary Average :	$92,500
Salary Average Remaining :	$69,375
Ty Nelson	$87,500 (3)
Salary Remaining :	$65,625
Salary Average :	$87,500
Salary Average Remaining :	$65,625
David Goyette	$87,500 (3)
Salary Remaining :	$65,625
Salary Average :	$87,500
Salary Average Remaining :	$65,625
Jacob Melanson	$80,000 (2)
Salary Remaining :	$60,000
Salary Average :	$80,000
Salary Average Remaining :	$60,000
Total Farm Players	18
Salary Commitment
Year 2025 : $1,827,500
Year 2026 : $1,142,500
Year 2027 : $677,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,827,500
Year 2026 : $1,142,500
Year 2027 : $677,500
Year 2028 : $0

Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	St. Pete Times Forum
Level 1:	6000 - $150 - 5,531 - 92.18%
Level 2:	5000 - $100 - 4,743 - 94.85%
Level 3:	2000 - $75 - 1,894 - 94.68%
Level 4:	4000 - $50 - 3,652 - 91.31%
Luxury :	1000 - $300 - 915 - 91.52%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $0 - 1,856 - 92.81%
Farm Level 2:	1000 - $0 - 900 - 90.05%
Farm Total Capacity :	3000
Income
Home Games Left	30
Average Attendance - %	16,735 - 92.97%
Average Income per Game	$1,903,073
Year to Date Revenue	$20,933,800
Farm
Home Games Left	30
Average Attendance - %	2,757 - 91.89%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$87,447,000
Pro Players Total Average Salaries	$87,172,000
Farm Players Total Salaries	$2,600,000
Farm Players Total Average Salaries	$2,600,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$1,475,000
Pro Year To Date Expenses	$21,431,540
Farm Year To Date Expenses	$649,883
Pro Salary Cap Per Days	$441,000
Pro Salary Cap To Date	$20,743,525
Farm Salary Cap Per Days	$13,542
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$57,092,182
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	144
Pro Expenses Per Days	$455,453
Pro Estimated Expenses	$65,585,232
Farm Remaining Season Days	144
Farm Expenses Per Days	$13,542
Farm Estimated Expenses	$1,950,048
Estimated Season Expenses	$67,535,280
Estimated Season Salary Cap	$85,722,525
Estimate Under Maximum Salary Cap of $100,275,000	$14,552,475
Estimate Over Minimum Salary Cap of $70,600,000	$15,122,525
Current Bank Account	$86,193,969
Projected Bank Account	$75,750,871

Pro Players Salaries
Drew DeRidder (1 Way Contract)	$15,000,000 (1)
-1 Way Contract Salary Cap :	$13,750,000
-1 Way Contract Salary Cap Remaining :	$10,312,500
-Salary Remaining :	$11,250,000
-Salary Average :	$15,000,000
-Salary Average Remaining :	$11,250,000
Jonathan Huberdeau (1 Way Contract)	$7,875,000 (6)
-Salary Remaining :	$5,906,250
-Salary Average :	$7,875,000
-Salary Average Remaining :	$5,906,250
Filip Hronek (1 Way Contract)	$5,950,000 (4)
-Salary Remaining :	$4,462,500
-Salary Average :	$5,950,000
-Salary Average Remaining :	$4,462,500
Rasmus Ristolainen (1 Way Contract)	$5,500,000 (2)
-Salary Remaining :	$4,125,000
-Salary Average :	$5,100,000
-Salary Average Remaining :	$3,825,000
Dylan Cozens	$4,750,000 (2)
-Salary Remaining :	$3,562,500
-Salary Average :	$4,750,000
-Salary Average Remaining :	$3,562,500
Shane Pinto (1 Way Contract)	$3,550,000 (1)
-Salary Remaining :	$2,662,500
-Salary Average :	$3,550,000
-Salary Average Remaining :	$2,662,500
Erik Gustafsson (1 Way Contract)	$3,500,000 (3)
-Salary Remaining :	$2,625,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$2,625,000
Fabian Zetterlund (1 Way Contract)	$3,500,000 (3)
-Salary Remaining :	$2,625,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$2,625,000
Yegor Sharangovich (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$2,250,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$2,250,000
Nick Bjugstad (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$2,250,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$2,250,000
Nick Paul (1 Way Contract)	$3,000,000 (4)
-Salary Remaining :	$2,250,000
-Salary Average :	$3,150,000
-Salary Average Remaining :	$2,362,500
Simon Holmstrom	$3,000,000 (2)
-Salary Remaining :	$2,250,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$2,250,000
Sam Montembeault (1 Way Contract)	$2,850,000 (2)
-Salary Remaining :	$2,137,500
-Salary Average :	$2,950,000
-Salary Average Remaining :	$2,212,500
Nils Lundkvist	$2,775,000 (1)
-Salary Remaining :	$2,081,250
-Salary Average :	$2,775,000
-Salary Average Remaining :	$2,081,250
Jamie Drysdale (1 Way Contract)	$2,300,000 (2)
-1 Way Contract Salary Cap :	$1,050,000
-1 Way Contract Salary Cap Remaining :	$787,500
-Salary Remaining :	$1,725,000
-Salary Average :	$2,300,000
-Salary Average Remaining :	$1,725,000
Jack Quinn	$2,250,000 (2)
-Salary Remaining :	$1,687,500
-Salary Average :	$2,250,000
-Salary Average Remaining :	$1,687,500
Brett Howden (1 Way Contract)	$2,250,000 (3)
-Salary Remaining :	$1,687,500
-Salary Average :	$2,125,000
-Salary Average Remaining :	$1,593,750
Jack McBain	$2,222,000 (1)
-Salary Remaining :	$1,666,500
-Salary Average :	$2,222,000
-Salary Average Remaining :	$1,666,500
Cody Glass (1 Way Contract)	$2,200,000 (1)
-Salary Remaining :	$1,650,000
-Salary Average :	$2,200,000
-Salary Average Remaining :	$1,650,000
Alexandar Georgiev (1 Way Contract)	$2,125,000 (1)
-Salary Remaining :	$1,593,750
-Salary Average :	$2,125,000
-Salary Average Remaining :	$1,593,750
Vincent Desharnais	$2,000,000 (3)
-Salary Remaining :	$1,500,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,500,000
Jordan Spence	$2,000,000 (4)
-Salary Remaining :	$1,500,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,500,000
Shane Wright	$1,000,000 (2)
-Salary Remaining :	$750,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$750,000
Ridly Greig	$975,000 (1)
-Salary Remaining :	$731,250
-Salary Average :	$975,000
-Salary Average Remaining :	$731,250
Alex Laferriere	$875,000 (1)
-Salary Remaining :	$656,250
-Salary Average :	$875,000
-Salary Average Remaining :	$656,250
Total Pro Players	25
Salary Commitment
Year 2025 : $87,447,000
Year 2026 : $49,875,000
Year 2027 : $29,075,000
Year 2028 : $18,325,000
Salary Average Commitment
Year 2025 : $87,172,000
Year 2026 : $51,450,000
Year 2027 : $30,100,000
Year 2028 : $18,975,000
Salary Cap with 1 Way Contract
Year 2025 : $84,672,000
Year 2026 : $50,200,000
Year 2027 : $30,100,000
Year 2028 : $18,975,000

Farm Players Salaries
Arthur Kaliyev	$200,000 (2)
Salary Remaining :	$150,000
Salary Average :	$200,000
Salary Average Remaining :	$150,000
Alexander Holtz	$125,000 (2)
Salary Remaining :	$93,750
Salary Average :	$125,000
Salary Average Remaining :	$93,750
Ville Heinola	$110,000 (1)
Salary Remaining :	$82,500
Salary Average :	$110,000
Salary Average Remaining :	$82,500
Isaak Phillips	$100,000 (1)
Salary Remaining :	$75,000
Salary Average :	$100,000
Salary Average Remaining :	$75,000
Tyler Boucher	$100,000 (2)
Salary Remaining :	$75,000
Salary Average :	$100,000
Salary Average Remaining :	$75,000
Filip Bystedt	$97,500 (3)
Salary Remaining :	$73,125
Salary Average :	$97,500
Salary Average Remaining :	$73,125
Maxwell Crozier	$97,500 (1)
Salary Remaining :	$73,125
Salary Average :	$97,500
Salary Average Remaining :	$73,125
Brad Lambert	$97,500 (2)
Salary Remaining :	$73,125
Salary Average :	$97,500
Salary Average Remaining :	$73,125
Mavrik Bourque	$97,500 (1)
Salary Remaining :	$73,125
Salary Average :	$97,500
Salary Average Remaining :	$73,125
Elmer Soderblom	$95,000 (1)
Salary Remaining :	$71,250
Salary Average :	$95,000
Salary Average Remaining :	$71,250
Maxence Guenette	$95,000 (1)
Salary Remaining :	$71,250
Salary Average :	$95,000
Salary Average Remaining :	$71,250
Seamus Casey	$92,500 (3)
Salary Remaining :	$69,375
Salary Average :	$92,500
Salary Average Remaining :	$69,375
Jack Finley	$92,500 (1)
Salary Remaining :	$69,375
Salary Average :	$92,500
Salary Average Remaining :	$69,375
Samuel Helenius	$92,500 (1)
Salary Remaining :	$69,375
Salary Average :	$92,500
Salary Average Remaining :	$69,375
Yegor Sokolov	$92,500 (1)
Salary Remaining :	$69,375
Salary Average :	$92,500
Salary Average Remaining :	$69,375
Cam Lund	$92,500 (3)
Salary Remaining :	$69,375
Salary Average :	$92,500
Salary Average Remaining :	$69,375
Tyler Kleven	$92,500 (1)
Salary Remaining :	$69,375
Salary Average :	$92,500
Salary Average Remaining :	$69,375
William Wallinder	$92,500 (2)
Salary Remaining :	$69,375
Salary Average :	$92,500
Salary Average Remaining :	$69,375
Nicholas Robertson	$87,500 (1)
Salary Remaining :	$65,625
Salary Average :	$87,500
Salary Average Remaining :	$65,625
Dylan Peterson	$87,500 (2)
Salary Remaining :	$65,625
Salary Average :	$87,500
Salary Average Remaining :	$65,625
Isaiah George	$82,500 (3)
Salary Remaining :	$61,875
Salary Average :	$82,500
Salary Average Remaining :	$61,875
Anson Thornton	$80,000 (1)
Salary Remaining :	$60,000
Salary Average :	$80,000
Salary Average Remaining :	$60,000
Dyllan Gill	$80,000 (3)
Salary Remaining :	$60,000
Salary Average :	$80,000
Salary Average Remaining :	$60,000
Declan Carlile	$80,000 (1)
Salary Remaining :	$60,000
Salary Average :	$80,000
Salary Average Remaining :	$60,000
Ty Young	$80,000 (3)
Salary Remaining :	$60,000
Salary Average :	$80,000
Salary Average Remaining :	$60,000
Aku Raty	$80,000 (1)
Salary Remaining :	$60,000
Salary Average :	$80,000
Salary Average Remaining :	$60,000
Parker Bell	$80,000 (3)
Salary Remaining :	$60,000
Salary Average :	$80,000
Salary Average Remaining :	$60,000
Total Farm Players	27
Salary Commitment
Year 2025 : $2,600,000
Year 2026 : $1,307,500
Year 2027 : $605,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,600,000
Year 2026 : $1,307,500
Year 2027 : $605,000
Year 2028 : $0

Mammoth

Arena Capacity - Ticket Price Attendance - %
Arena Name	Delta Center
Level 1:	6000 - $150 - 5,450 - 90.84%
Level 2:	5000 - $100 - 4,492 - 89.85%
Level 3:	2000 - $75 - 1,845 - 92.24%
Level 4:	4000 - $50 - 3,655 - 91.37%
Luxury :	1000 - $300 - 910 - 90.96%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $0 - 1,829 - 91.47%
Farm Level 2:	1000 - $0 - 931 - 93.12%
Farm Total Capacity :	3000
Income
Home Games Left	32
Average Attendance - %	16,352 - 90.84%
Average Income per Game	$1,860,753
Year to Date Revenue	$16,746,775
Farm
Home Games Left	32
Average Attendance - %	2,761 - 92.02%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$75,575,000
Pro Players Total Average Salaries	$77,700,000
Farm Players Total Salaries	$2,355,000
Farm Players Total Average Salaries	$2,355,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$8,125,000
Pro Year To Date Expenses	$18,564,308
Farm Year To Date Expenses	$621,704
Pro Salary Cap Per Days	$398,177
Pro Salary Cap To Date	$19,082,550
Farm Salary Cap Per Days	$12,266
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$59,544,089
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	144
Pro Expenses Per Days	$393,620
Pro Estimated Expenses	$56,681,280
Farm Remaining Season Days	144
Farm Expenses Per Days	$12,266
Farm Estimated Expenses	$1,766,304
Estimated Season Expenses	$58,447,584
Estimated Season Salary Cap	$84,545,038
Estimate Under Maximum Salary Cap of $100,275,000	$15,729,962
Estimate Over Minimum Salary Cap of $70,600,000	$13,945,038
Current Bank Account	$54,038,658
Projected Bank Account	$55,135,163

Pro Players Salaries
Robert Bortuzzo (1 Way Contract)	$15,000,000 (1)
-Salary Remaining :	$11,250,000
-Salary Average :	$15,000,000
-Salary Average Remaining :	$11,250,000
Kyle Clifford (1 Way Contract)	$15,000,000 (1)
-Salary Remaining :	$11,250,000
-Salary Average :	$15,000,000
-Salary Average Remaining :	$11,250,000
Barrett Hayton	$7,500,000 (8)
-Salary Remaining :	$5,625,000
-Salary Average :	$7,500,000
-Salary Average Remaining :	$5,625,000
Marc-Edouard Vlasic (1 Way Contract)	$5,500,000 (1)
-Salary Remaining :	$4,125,000
-Salary Average :	$7,000,000
-Salary Average Remaining :	$5,250,000
Josh Anderson (1 Way Contract)	$5,000,000 (2)
-Salary Remaining :	$3,750,000
-Salary Average :	$5,500,000
-Salary Average Remaining :	$4,125,000
Connor Zary	$3,500,000 (2)
-Salary Remaining :	$2,625,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$2,625,000
Tobias Bjornfot (1 Way Contract)	$3,000,000 (1)
-1 Way Contract Salary Cap :	$1,750,000
-1 Way Contract Salary Cap Remaining :	$1,312,500
-Salary Remaining :	$2,250,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$2,250,000
Pierre-Olivier Joseph (1 Way Contract)	$2,500,000 (5)
-Salary Remaining :	$1,875,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$1,875,000
Adam Boqvist (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$1,500,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,500,000
Carl Grundstrom (1 Way Contract)	$2,000,000 (3)
-Salary Remaining :	$1,500,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,500,000
Akira Schmid	$1,500,000 (1)
-Salary Remaining :	$1,125,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,125,000
Michael DiPietro (1 Way Contract)	$1,500,000 (4)
-Salary Remaining :	$1,125,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,125,000
Nico Daws (1 Way Contract)	$1,275,000 (1)
-Salary Remaining :	$956,250
-Salary Average :	$1,275,000
-Salary Average Remaining :	$956,250
Sam Lafferty (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$750,000
-Salary Average :	$1,125,000
-Salary Average Remaining :	$843,750
Samuel Fagemo (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$750,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$750,000
Logan Cooley	$1,000,000 (2)
-Salary Remaining :	$750,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$750,000
Conor Geekie	$1,000,000 (3)
-Salary Remaining :	$750,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$750,000
Shakir Mukhamadullin	$975,000 (1)
-Salary Remaining :	$731,250
-Salary Average :	$975,000
-Salary Average Remaining :	$731,250
Dylan Guenther	$975,000 (1)
-Salary Remaining :	$731,250
-Salary Average :	$975,000
-Salary Average Remaining :	$731,250
Maveric Lamoureux	$975,000 (3)
-Salary Remaining :	$731,250
-Salary Average :	$975,000
-Salary Average Remaining :	$731,250
Liam Foudy	$950,000 (1)
-Salary Remaining :	$712,500
-Salary Average :	$950,000
-Salary Average Remaining :	$712,500
Martin Pospisil	$850,000 (1)
-Salary Remaining :	$637,500
-Salary Average :	$850,000
-Salary Average Remaining :	$637,500
Jake Leschyshyn	$800,000 (3)
-Salary Remaining :	$600,000
-Salary Average :	$800,000
-Salary Average Remaining :	$600,000
Wyatte Wylie (1 Way Contract)	$775,000 (1)
-Salary Remaining :	$581,250
-Salary Average :	$775,000
-Salary Average Remaining :	$581,250
Total Pro Players	24
Salary Commitment
Year 2025 : $75,575,000
Year 2026 : $26,275,000
Year 2027 : $16,275,000
Year 2028 : $11,500,000
Salary Average Commitment
Year 2025 : $77,700,000
Year 2026 : $28,275,000
Year 2027 : $16,275,000
Year 2028 : $11,500,000
Salary Cap with 1 Way Contract
Year 2025 : $76,450,000
Year 2026 : $28,275,000
Year 2027 : $16,275,000
Year 2028 : $11,500,000

Farm Players Salaries
Jonathan Lekkerimaki	$100,000 (3)
Salary Remaining :	$75,000
Salary Average :	$100,000
Salary Average Remaining :	$75,000
Vadim Zherenko	$100,000 (2)
Salary Remaining :	$75,000
Salary Average :	$100,000
Salary Average Remaining :	$75,000
Henrik Tikkanen	$100,000 (2)
Salary Remaining :	$75,000
Salary Average :	$100,000
Salary Average Remaining :	$75,000
Jacob Perreault	$100,000 (2)
Salary Remaining :	$75,000
Salary Average :	$100,000
Salary Average Remaining :	$75,000
Samuel Honzek	$97,500 (3)
Salary Remaining :	$73,125
Salary Average :	$97,500
Salary Average Remaining :	$73,125
Corson Ceulemans	$97,500 (2)
Salary Remaining :	$73,125
Salary Average :	$97,500
Salary Average Remaining :	$73,125
Oliver Kapanen	$92,500 (2)
Salary Remaining :	$69,375
Salary Average :	$92,500
Salary Average Remaining :	$69,375
Nikita Chibrikov	$92,500 (2)
Salary Remaining :	$69,375
Salary Average :	$92,500
Salary Average Remaining :	$69,375
Marat Khusnutdinov	$92,500 (1)
Salary Remaining :	$69,375
Salary Average :	$92,500
Salary Average Remaining :	$69,375
Julian Lutz	$92,500 (3)
Salary Remaining :	$69,375
Salary Average :	$92,500
Salary Average Remaining :	$69,375
Josh Doan	$92,500 (1)
Salary Remaining :	$69,375
Salary Average :	$92,500
Salary Average Remaining :	$69,375
Artyom Duda	$92,500 (3)
Salary Remaining :	$69,375
Salary Average :	$92,500
Salary Average Remaining :	$69,375
Anton Wahlberg	$92,500 (3)
Salary Remaining :	$69,375
Salary Average :	$92,500
Salary Average Remaining :	$69,375
Aleksi Heimosalmi	$92,500 (2)
Salary Remaining :	$69,375
Salary Average :	$92,500
Salary Average Remaining :	$69,375
Simon Robertsson	$87,500 (2)
Salary Remaining :	$65,625
Salary Average :	$87,500
Salary Average Remaining :	$65,625
Samuel Savoie	$87,500 (3)
Salary Remaining :	$65,625
Salary Average :	$87,500
Salary Average Remaining :	$65,625
Alex Turcotte	$87,500 (1)
Salary Remaining :	$65,625
Salary Average :	$87,500
Salary Average Remaining :	$65,625
John Farinacci	$87,500 (1)
Salary Remaining :	$65,625
Salary Average :	$87,500
Salary Average Remaining :	$65,625
Miko Matikka	$87,500 (3)
Salary Remaining :	$65,625
Salary Average :	$87,500
Salary Average Remaining :	$65,625
Topi Niemela	$87,500 (1)
Salary Remaining :	$65,625
Salary Average :	$87,500
Salary Average Remaining :	$65,625
Christoffer Sedoff	$85,000 (2)
Salary Remaining :	$63,750
Salary Average :	$85,000
Salary Average Remaining :	$63,750
Avery Hayes	$85,000 (2)
Salary Remaining :	$63,750
Salary Average :	$85,000
Salary Average Remaining :	$63,750
Tyler Brennan	$82,500 (2)
Salary Remaining :	$61,875
Salary Average :	$82,500
Salary Average Remaining :	$61,875
Emil Lilleberg	$82,500 (1)
Salary Remaining :	$61,875
Salary Average :	$82,500
Salary Average Remaining :	$61,875
Maksymilian Szuber	$80,000 (2)
Salary Remaining :	$60,000
Salary Average :	$80,000
Salary Average Remaining :	$60,000
Sam Lipkin	$80,000 (2)
Salary Remaining :	$60,000
Salary Average :	$80,000
Salary Average Remaining :	$60,000
Total Farm Players	26
Salary Commitment
Year 2025 : $2,355,000
Year 2026 : $1,825,000
Year 2027 : $650,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,355,000
Year 2026 : $1,825,000
Year 2027 : $650,000
Year 2028 : $0

Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Centre
Level 1:	6000 - $150 - 5,702 - 95.03%
Level 2:	5000 - $100 - 4,662 - 93.24%
Level 3:	2000 - $75 - 1,885 - 94.27%
Level 4:	4000 - $50 - 3,777 - 94.42%
Luxury :	1000 - $300 - 934 - 93.39%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $0 - 1,837 - 91.84%
Farm Level 2:	1000 - $0 - 914 - 91.44%
Farm Total Capacity :	3000
Income
Home Games Left	26
Average Attendance - %	16,960 - 94.22%
Average Income per Game	$1,931,935
Year to Date Revenue	$28,979,025
Farm
Home Games Left	26
Average Attendance - %	2,751 - 91.71%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$97,785,000
Pro Players Total Average Salaries	$96,066,667
Farm Players Total Salaries	$1,795,000
Farm Players Total Average Salaries	$1,795,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$24,411,749
Farm Year To Date Expenses	$453,366
Pro Salary Cap Per Days	$474,957
Pro Salary Cap To Date	$22,747,803
Farm Salary Cap Per Days	$9,349
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$50,230,310
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	144
Pro Expenses Per Days	$509,297
Pro Estimated Expenses	$73,338,768
Farm Remaining Season Days	144
Farm Expenses Per Days	$9,349
Farm Estimated Expenses	$1,346,256
Estimated Season Expenses	$74,685,024
Estimated Season Salary Cap	$91,141,611
Estimate Under Maximum Salary Cap of $100,275,000	$9,133,389
Estimate Over Minimum Salary Cap of $70,600,000	$20,541,611
Current Bank Account	$59,871,704
Projected Bank Account	$35,416,990

Pro Players Salaries
Auston Matthews (1 Way Contract)	$11,500,000 (7)
-Salary Remaining :	$8,625,000
-Salary Average :	$11,500,000
-Salary Average Remaining :	$8,625,000
Mitch Marner (1 Way Contract)	$11,000,000 (5)
-Salary Remaining :	$8,250,000
-Salary Average :	$11,000,000
-Salary Average Remaining :	$8,250,000
William Nylander (1 Way Contract)	$10,000,000 (7)
-Salary Remaining :	$7,500,000
-Salary Average :	$10,000,000
-Salary Average Remaining :	$7,500,000
Andrei Vasilevskiy (1 Way Contract)	$9,000,000 (3)
-Salary Remaining :	$6,750,000
-Salary Average :	$9,500,000
-Salary Average Remaining :	$7,125,000
Morgan Rielly (1 Way Contract)	$8,000,000 (5)
-Salary Remaining :	$6,000,000
-Salary Average :	$7,500,000
-Salary Average Remaining :	$5,625,000
Nazem Kadri (1 Way Contract)	$7,000,000 (4)
-Salary Remaining :	$5,250,000
-Salary Average :	$7,000,000
-Salary Average Remaining :	$5,250,000
Erik Cernak (1 Way Contract)	$6,760,000 (6)
-Salary Remaining :	$5,070,000
-Salary Average :	$5,200,000
-Salary Average Remaining :	$3,900,000
Brandon Hagel (1 Way Contract)	$5,600,000 (4)
-Salary Remaining :	$4,200,000
-Salary Average :	$5,600,000
-Salary Average Remaining :	$4,200,000
Adrian Kempe (1 Way Contract)	$5,500,000 (1)
-Salary Remaining :	$4,125,000
-Salary Average :	$5,500,000
-Salary Average Remaining :	$4,125,000
Rasmus Andersson (1 Way Contract)	$4,550,000 (1)
-Salary Remaining :	$3,412,500
-Salary Average :	$4,550,000
-Salary Average Remaining :	$3,412,500
Brandon Carlo (1 Way Contract)	$4,200,000 (2)
-Salary Remaining :	$3,150,000
-Salary Average :	$4,100,000
-Salary Average Remaining :	$3,075,000
Lars Eller (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$1,500,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,500,000
Evgenii Dadonov (1 Way Contract)	$1,500,000 (2)
-Salary Remaining :	$1,125,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,125,000
Nico Sturm (1 Way Contract)	$1,000,000 (2)
-Salary Remaining :	$750,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$750,000
Uvis Balinskis	$950,000 (2)
-Salary Remaining :	$712,500
-Salary Average :	$891,667
-Salary Average Remaining :	$668,750
Tanner Pearson (1 Way Contract)	$950,000 (1)
-Salary Remaining :	$712,500
-Salary Average :	$950,000
-Salary Average Remaining :	$712,500
William Carrier (1 Way Contract)	$950,000 (1)
-Salary Remaining :	$712,500
-Salary Average :	$950,000
-Salary Average Remaining :	$712,500
Christian Fischer (1 Way Contract)	$850,000 (2)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$637,500
-Salary Average :	$850,000
-Salary Average Remaining :	$637,500
Jacob Bryson (1 Way Contract)	$850,000 (3)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$637,500
-Salary Average :	$850,000
-Salary Average Remaining :	$637,500
Jordan Greenway (1 Way Contract)	$850,000 (3)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$637,500
-Salary Average :	$850,000
-Salary Average Remaining :	$637,500
Michael McCarron	$850,000 (3)
-Salary Remaining :	$637,500
-Salary Average :	$850,000
-Salary Average Remaining :	$637,500
Dennis Hildeby	$825,000 (1)
-Salary Remaining :	$618,750
-Salary Average :	$825,000
-Salary Average Remaining :	$618,750
Ian McKinnon (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$581,250
-Salary Average :	$775,000
-Salary Average Remaining :	$581,250
Tyler Wotherspoon (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$581,250
-Salary Average :	$775,000
-Salary Average Remaining :	$581,250
Kevin Mandolese (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$581,250
-Salary Average :	$775,000
-Salary Average Remaining :	$581,250
Ryan Shea	$775,000 (1)
-Salary Remaining :	$581,250
-Salary Average :	$775,000
-Salary Average Remaining :	$581,250
Total Pro Players	26
Salary Commitment
Year 2025 : $97,785,000
Year 2026 : $74,121,000
Year 2027 : $63,706,000
Year 2028 : $55,156,000
Salary Average Commitment
Year 2025 : $96,066,667
Year 2026 : $78,191,667
Year 2027 : $69,850,000
Year 2028 : $57,800,000
Salary Cap with 1 Way Contract
Year 2025 : $91,191,664
Year 2026 : $75,641,664
Year 2027 : $68,150,000
Year 2028 : $57,800,000

Farm Players Salaries
Logan OConnor	$250,000 (2)
Salary Remaining :	$187,500
Salary Average :	$250,000
Salary Average Remaining :	$187,500
Mathew Dumba	$112,500 (2)
Salary Remaining :	$84,375
Salary Average :	$112,500
Salary Average Remaining :	$84,375
Chaz Lucius	$97,500 (2)
Salary Remaining :	$73,125
Salary Average :	$97,500
Salary Average Remaining :	$73,125
Jake Christiansen	$95,000 (2)
Salary Remaining :	$71,250
Salary Average :	$95,000
Salary Average Remaining :	$71,250
Roni Hirvonen	$92,500 (1)
Salary Remaining :	$69,375
Salary Average :	$92,500
Salary Average Remaining :	$69,375
Jayden Grubbe	$87,500 (2)
Salary Remaining :	$65,625
Salary Average :	$87,500
Salary Average Remaining :	$65,625
Nick Abruzzese	$85,000 (2)
Salary Remaining :	$63,750
Salary Average :	$85,000
Salary Average Remaining :	$63,750
Ben McCartney	$85,000 (2)
Salary Remaining :	$63,750
Salary Average :	$85,000
Salary Average Remaining :	$63,750
Nick DeSimone	$85,000 (1)
Salary Remaining :	$63,750
Salary Average :	$85,000
Salary Average Remaining :	$63,750
Dominik Shine	$85,000 (2)
Salary Remaining :	$63,750
Salary Average :	$85,000
Salary Average Remaining :	$63,750
Jake Bischoff	$85,000 (2)
Salary Remaining :	$63,750
Salary Average :	$85,000
Salary Average Remaining :	$63,750
William Villeneuve	$82,500 (1)
Salary Remaining :	$61,875
Salary Average :	$82,500
Salary Average Remaining :	$61,875
Nikita Grebyonkin	$80,000 (2)
Salary Remaining :	$60,000
Salary Average :	$80,000
Salary Average Remaining :	$60,000
Artur Akhtyamov	$80,000 (2)
Salary Remaining :	$60,000
Salary Average :	$80,000
Salary Average Remaining :	$60,000
Ryan Tverberg	$80,000 (1)
Salary Remaining :	$60,000
Salary Average :	$80,000
Salary Average Remaining :	$60,000
Vyacheslav Peksa	$80,000 (2)
Salary Remaining :	$60,000
Salary Average :	$80,000
Salary Average Remaining :	$60,000
Joe Hicketts	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Joey Anderson	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Curtis Douglas	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Total Farm Players	19
Salary Commitment
Year 2025 : $1,795,000
Year 2026 : $1,222,500
Year 2027 : $0
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,795,000
Year 2026 : $1,222,500
Year 2027 : $0
Year 2028 : $0

Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rexall Place
Level 1:	6000 - $150 - 5,586 - 93.10%
Level 2:	5000 - $100 - 4,844 - 96.88%
Level 3:	2000 - $75 - 1,830 - 91.49%
Level 4:	4000 - $50 - 3,633 - 90.83%
Luxury :	1000 - $300 - 941 - 94.08%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $0 - 1,894 - 94.68%
Farm Level 2:	1000 - $0 - 919 - 91.89%
Farm Total Capacity :	3000
Income
Home Games Left	33
Average Attendance - %	16,834 - 93.52%
Average Income per Game	$1,923,413
Year to Date Revenue	$15,387,300
Farm
Home Games Left	33
Average Attendance - %	2,813 - 93.75%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$75,187,500
Pro Players Total Average Salaries	$80,062,500
Farm Players Total Salaries	$1,907,500
Farm Players Total Average Salaries	$1,907,500
Coaches Total Salaries	$6,400,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$18,822,416
Farm Year To Date Expenses	$476,880
Pro Salary Cap Per Days	$407,617
Pro Salary Cap To Date	$19,565,616
Farm Salary Cap Per Days	$9,935
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$63,472,612
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	144
Pro Expenses Per Days	$391,602
Pro Estimated Expenses	$56,390,688
Farm Remaining Season Days	144
Farm Expenses Per Days	$9,935
Farm Estimated Expenses	$1,430,640
Estimated Season Expenses	$57,821,328
Estimated Season Salary Cap	$78,262,464
Estimate Under Maximum Salary Cap of $100,275,000	$22,012,536
Estimate Over Minimum Salary Cap of $70,600,000	$7,662,464
Current Bank Account	$37,020,417
Projected Bank Account	$42,671,701

Pro Players Salaries
Leon Draisaitl (1 Way Contract)	$13,437,500 (8)
-Salary Remaining :	$10,078,125
-Salary Average :	$13,437,500
-Salary Average Remaining :	$10,078,125
Connor McDavid (1 Way Contract)	$10,000,000 (1)
-Salary Remaining :	$7,500,000
-Salary Average :	$12,500,000
-Salary Average Remaining :	$9,375,000
J.T. Compher (1 Way Contract)	$5,000,000 (3)
-Salary Remaining :	$3,750,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$3,750,000
Anthony Beauvillier (1 Way Contract)	$4,500,000 (3)
-Salary Remaining :	$3,375,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$3,375,000
Ryan McDonagh (1 Way Contract)	$4,200,000 (1)
-Salary Remaining :	$3,150,000
-Salary Average :	$6,750,000
-Salary Average Remaining :	$5,062,500
Dante Fabbro (1 Way Contract)	$4,000,000 (4)
-Salary Remaining :	$3,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$3,000,000
David Savard (1 Way Contract)	$3,875,000 (3)
-Salary Remaining :	$2,906,250
-Salary Average :	$3,875,000
-Salary Average Remaining :	$2,906,250
Dylan DeMelo (1 Way Contract)	$3,450,000 (2)
-Salary Remaining :	$2,587,500
-Salary Average :	$3,450,000
-Salary Average Remaining :	$2,587,500
Stuart Skinner (1 Way Contract)	$3,250,000 (1)
-Salary Remaining :	$2,437,500
-Salary Average :	$3,250,000
-Salary Average Remaining :	$2,437,500
Timothy Liljegren (1 Way Contract)	$3,000,000 (3)
-Salary Remaining :	$2,250,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$2,250,000
Jake Bean (1 Way Contract)	$2,750,000 (1)
-Salary Remaining :	$2,062,500
-Salary Average :	$2,750,000
-Salary Average Remaining :	$2,062,500
Alex Newhook (1 Way Contract)	$2,500,000 (2)
-Salary Remaining :	$1,875,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$1,875,000
Jesper Boqvist (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$1,500,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,500,000
Teddy Blueger	$1,800,000 (3)
-Salary Remaining :	$1,350,000
-Salary Average :	$1,800,000
-Salary Average Remaining :	$1,350,000
Philip Tomasino	$1,750,000 (2)
-Salary Remaining :	$1,312,500
-Salary Average :	$1,750,000
-Salary Average Remaining :	$1,312,500
Mathieu Joseph (1 Way Contract)	$1,650,000 (1)
-Salary Remaining :	$1,237,500
-Salary Average :	$1,475,000
-Salary Average Remaining :	$1,106,250
Jonas Johansson	$1,250,000 (2)
-Salary Remaining :	$937,500
-Salary Average :	$1,250,000
-Salary Average Remaining :	$937,500
Kailer Yamamoto (1 Way Contract)	$1,000,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$750,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$750,000
Brock McGinn (1 Way Contract)	$900,000 (1)
-Salary Remaining :	$675,000
-Salary Average :	$900,000
-Salary Average Remaining :	$675,000
Erik Portillo	$875,000 (1)
-Salary Remaining :	$656,250
-Salary Average :	$875,000
-Salary Average Remaining :	$656,250
Colin Blackwell (1 Way Contract)	$850,000 (2)
-Salary Remaining :	$637,500
-Salary Average :	$850,000
-Salary Average Remaining :	$637,500
Cam Atkinson (1 Way Contract)	$800,000 (1)
-Salary Remaining :	$600,000
-Salary Average :	$800,000
-Salary Average Remaining :	$600,000
Jan Jenik (1 Way Contract)	$800,000 (2)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$600,000
-Salary Average :	$800,000
-Salary Average Remaining :	$600,000
Michael Carcone	$775,000 (1)
-Salary Remaining :	$581,250
-Salary Average :	$775,000
-Salary Average Remaining :	$581,250
Cameron Crotty	$775,000 (1)
-Salary Remaining :	$581,250
-Salary Average :	$775,000
-Salary Average Remaining :	$581,250
Total Pro Players	25
Salary Commitment
Year 2025 : $75,187,500
Year 2026 : $48,212,500
Year 2027 : $35,612,500
Year 2028 : $17,437,500
Salary Average Commitment
Year 2025 : $80,062,500
Year 2026 : $48,212,500
Year 2027 : $35,612,500
Year 2028 : $17,437,500
Salary Cap with 1 Way Contract
Year 2025 : $78,262,504
Year 2026 : $47,412,500
Year 2027 : $35,612,500
Year 2028 : $17,437,500

Farm Players Salaries
Klim Kostin	$150,000 (1)
Salary Remaining :	$112,500
Salary Average :	$150,000
Salary Average Remaining :	$112,500
Isaac Poulter	$100,000 (2)
Salary Remaining :	$75,000
Salary Average :	$100,000
Salary Average Remaining :	$75,000
Xavier Bourgault	$97,500 (1)
Salary Remaining :	$73,125
Salary Average :	$97,500
Salary Average Remaining :	$73,125
Scott Morrow	$92,500 (2)
Salary Remaining :	$69,375
Salary Average :	$92,500
Salary Average Remaining :	$69,375
Aatu Raty	$92,500 (1)
Salary Remaining :	$69,375
Salary Average :	$92,500
Salary Average Remaining :	$69,375
Jonathan Aspirot	$90,000 (1)
Salary Remaining :	$67,500
Salary Average :	$90,000
Salary Average Remaining :	$67,500
Caedan Bankier	$87,500 (2)
Salary Remaining :	$65,625
Salary Average :	$87,500
Salary Average Remaining :	$65,625
Marshall Rifai	$85,000 (1)
Salary Remaining :	$63,750
Salary Average :	$85,000
Salary Average Remaining :	$63,750
Skyler BrindAmour	$85,000 (1)
Salary Remaining :	$63,750
Salary Average :	$85,000
Salary Average Remaining :	$63,750
Ryan Fanti	$85,000 (2)
Salary Remaining :	$63,750
Salary Average :	$85,000
Salary Average Remaining :	$63,750
Max Wanner	$80,000 (2)
Salary Remaining :	$60,000
Salary Average :	$80,000
Salary Average Remaining :	$60,000
Charles-Alexis Legault	$80,000 (3)
Salary Remaining :	$60,000
Salary Average :	$80,000
Salary Average Remaining :	$60,000
David Spacek	$80,000 (2)
Salary Remaining :	$60,000
Salary Average :	$80,000
Salary Average Remaining :	$60,000
Angus Crookshank	$80,000 (1)
Salary Remaining :	$60,000
Salary Average :	$80,000
Salary Average Remaining :	$60,000
Tyler Tullio	$80,000 (1)
Salary Remaining :	$60,000
Salary Average :	$80,000
Salary Average Remaining :	$60,000
Lucas Condotta	$77,500 (2)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
John Hayden	$77,500 (2)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Jacob Moverare	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Garrett Pilon	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Derek Ryan	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Adam Scheel	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Ben Jones	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Total Farm Players	22
Salary Commitment
Year 2025 : $1,907,500
Year 2026 : $760,000
Year 2027 : $80,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,907,500
Year 2026 : $760,000
Year 2027 : $80,000
Year 2028 : $0

Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	BankAtlantic Center
Level 1:	6000 - $150 - 5,704 - 95.07%
Level 2:	5000 - $100 - 4,785 - 95.70%
Level 3:	2000 - $75 - 1,893 - 94.65%
Level 4:	4000 - $50 - 3,747 - 93.66%
Luxury :	1000 - $300 - 950 - 94.98%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $0 - 1,811 - 90.55%
Farm Level 2:	1000 - $0 - 938 - 93.78%
Farm Total Capacity :	3000
Income
Home Games Left	29
Average Attendance - %	17,079 - 94.88%
Average Income per Game	$1,948,381
Year to Date Revenue	$23,380,575
Farm
Home Games Left	29
Average Attendance - %	2,749 - 91.63%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$86,750,000
Pro Players Total Average Salaries	$82,225,000
Farm Players Total Salaries	$1,917,500
Farm Players Total Average Salaries	$1,917,500
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$21,615,760
Farm Year To Date Expenses	$476,394
Pro Salary Cap Per Days	$417,708
Pro Salary Cap To Date	$19,915,481
Farm Salary Cap Per Days	$9,987
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$56,503,056
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	144
Pro Expenses Per Days	$451,823
Pro Estimated Expenses	$65,062,512
Farm Remaining Season Days	144
Farm Expenses Per Days	$9,987
Farm Estimated Expenses	$1,438,128
Estimated Season Expenses	$66,500,640
Estimated Season Salary Cap	$80,065,433
Estimate Under Maximum Salary Cap of $100,275,000	$20,209,567
Estimate Over Minimum Salary Cap of $70,600,000	$9,465,433
Current Bank Account	$22,518,786
Projected Bank Account	$12,521,202

Pro Players Salaries
Aleksander Barkov (1 Way Contract)	$11,600,000 (5)
-Salary Remaining :	$8,700,000
-Salary Average :	$10,000,000
-Salary Average Remaining :	$7,500,000
Matthew Tkachuk (1 Way Contract)	$11,250,000 (5)
-Salary Remaining :	$8,437,500
-Salary Average :	$9,500,000
-Salary Average Remaining :	$7,125,000
Kevin Fiala (1 Way Contract)	$8,750,000 (4)
-Salary Remaining :	$6,562,500
-Salary Average :	$7,875,000
-Salary Average Remaining :	$5,906,250
Brett Pesce (1 Way Contract)	$6,000,000 (5)
-Salary Remaining :	$4,500,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$3,375,000
Gustav Forsling (1 Way Contract)	$5,750,000 (7)
-Salary Remaining :	$4,312,500
-Salary Average :	$5,750,000
-Salary Average Remaining :	$4,312,500
Justin Faulk (1 Way Contract)	$4,500,000 (2)
-Salary Remaining :	$3,375,000
-Salary Average :	$6,500,000
-Salary Average Remaining :	$4,875,000
Vladislav Gavrikov (1 Way Contract)	$4,000,000 (3)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,200,000
-Salary Average Remaining :	$2,400,000
Alex Iafallo (1 Way Contract)	$4,000,000 (4)
-Salary Remaining :	$3,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$3,000,000
Spencer Knight (1 Way Contract)	$4,000,000 (3)
-1 Way Contract Salary Cap :	$2,750,000
-1 Way Contract Salary Cap Remaining :	$2,062,500
-Salary Remaining :	$3,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$3,000,000
Anton Lundell	$3,400,000 (1)
-Salary Remaining :	$2,550,000
-Salary Average :	$3,400,000
-Salary Average Remaining :	$2,550,000
Jordan Staal (1 Way Contract)	$3,000,000 (3)
-Salary Remaining :	$2,250,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$2,250,000
Brenden Dillon	$3,000,000 (3)
-Salary Remaining :	$2,250,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$2,250,000
Michael Amadio (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$1,500,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,500,000
Marc-Andre Fleury (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$1,500,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,500,000
Frederik Andersen (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$1,500,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,500,000
Danton Heinen (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$1,500,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,500,000
Ryan Donato (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$1,500,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,500,000
Jeremy Lauzon (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$1,500,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,500,000
Sam Steel (1 Way Contract)	$1,400,000 (1)
-Salary Remaining :	$1,050,000
-Salary Average :	$1,400,000
-Salary Average Remaining :	$1,050,000
Justin Danforth (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$750,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$750,000
Jimmy Vesey	$775,000 (1)
-Salary Remaining :	$581,250
-Salary Average :	$775,000
-Salary Average Remaining :	$581,250
Jack Johnson (1 Way Contract)	$775,000 (1)
-Salary Remaining :	$581,250
-Salary Average :	$775,000
-Salary Average Remaining :	$581,250
Hunter Jones (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$581,250
-Salary Average :	$775,000
-Salary Average Remaining :	$581,250
Andrew Poturalski	$775,000 (1)
-Salary Remaining :	$581,250
-Salary Average :	$775,000
-Salary Average Remaining :	$581,250
Total Pro Players	24
Salary Commitment
Year 2025 : $86,750,000
Year 2026 : $67,500,000
Year 2027 : $49,500,000
Year 2028 : $33,200,000
Salary Average Commitment
Year 2025 : $82,225,000
Year 2026 : $69,325,000
Year 2027 : $54,825,000
Year 2028 : $41,625,000
Salary Cap with 1 Way Contract
Year 2025 : $80,200,000
Year 2026 : $68,075,000
Year 2027 : $53,575,000
Year 2028 : $41,625,000

Farm Players Salaries
Mackie Samoskevich	$97,500 (2)
Salary Remaining :	$73,125
Salary Average :	$97,500
Salary Average Remaining :	$73,125
Felix Sandstrom	$90,000 (2)
Salary Remaining :	$67,500
Salary Average :	$90,000
Salary Average Remaining :	$67,500
Justin Sourdif	$87,500 (1)
Salary Remaining :	$65,625
Salary Average :	$87,500
Salary Average Remaining :	$65,625
Marek Alscher	$87,500 (3)
Salary Remaining :	$65,625
Salary Average :	$87,500
Salary Average Remaining :	$65,625
Simon Lundmark	$80,000 (1)
Salary Remaining :	$60,000
Salary Average :	$80,000
Salary Average Remaining :	$60,000
Sandis Vilmanis	$80,000 (3)
Salary Remaining :	$60,000
Salary Average :	$80,000
Salary Average Remaining :	$60,000
Filip Kral	$80,000 (1)
Salary Remaining :	$60,000
Salary Average :	$80,000
Salary Average Remaining :	$60,000
Braden Hache	$80,000 (2)
Salary Remaining :	$60,000
Salary Average :	$80,000
Salary Average Remaining :	$60,000
Patrick Giles	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Alexandre Doucet	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Nikolas Brouillard	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Ben Steeves	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Djibril Toure	$77,500 (2)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Mason Millman	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Lane Pederson	$77,500 (2)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Kyle Criscuolo	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Josiah Didier	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Cameron Butler	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Wyatt Bongiovanni	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Eetu Liukas	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Jaxsen Wiebe	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Jeremie Biakabutuka	$77,500 (2)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Trey Taylor	$77,500 (2)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Trey Fix-Wolansky	$72,500 (1)
Salary Remaining :	$54,375
Salary Average :	$72,500
Salary Average Remaining :	$54,375
Total Farm Players	24
Salary Commitment
Year 2025 : $1,917,500
Year 2026 : $745,000
Year 2027 : $167,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,917,500
Year 2026 : $745,000
Year 2027 : $167,500
Year 2028 : $0

Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Consol Energy Center
Level 1:	6000 - $150 - 5,629 - 93.81%
Level 2:	5000 - $100 - 4,583 - 91.65%
Level 3:	2000 - $75 - 1,884 - 94.18%
Level 4:	4000 - $50 - 3,789 - 94.74%
Luxury :	1000 - $300 - 931 - 93.14%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $0 - 1,780 - 88.98%
Farm Level 2:	1000 - $0 - 917 - 91.72%
Farm Total Capacity :	3000
Income
Home Games Left	31
Average Attendance - %	16,816 - 93.42%
Average Income per Game	$1,912,710
Year to Date Revenue	$19,127,100
Farm
Home Games Left	31
Average Attendance - %	2,697 - 89.89%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$80,535,075
Pro Players Total Average Salaries	$80,630,075
Farm Players Total Salaries	$2,112,500
Farm Players Total Average Salaries	$2,112,500
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$20,149,417
Farm Year To Date Expenses	$528,144
Pro Salary Cap Per Days	$398,334
Pro Salary Cap To Date	$19,120,032
Farm Salary Cap Per Days	$11,003
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$59,294,010
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	144
Pro Expenses Per Days	$419,454
Pro Estimated Expenses	$60,401,376
Farm Remaining Season Days	144
Farm Expenses Per Days	$11,003
Farm Estimated Expenses	$1,584,432
Estimated Season Expenses	$61,985,808
Estimated Season Salary Cap	$76,480,128
Estimate Under Maximum Salary Cap of $100,275,000	$23,794,872
Estimate Over Minimum Salary Cap of $70,600,000	$5,880,128
Current Bank Account	$72,009,743
Projected Bank Account	$69,317,945

Pro Players Salaries
Jonas Brodin (1 Way Contract)	$7,500,000 (3)
-Salary Remaining :	$5,625,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$4,500,000
Matt Boldy (1 Way Contract)	$7,000,000 (4)
-Salary Remaining :	$5,250,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$4,500,000
Brayden Schenn (1 Way Contract)	$6,500,000 (3)
-Salary Remaining :	$4,875,000
-Salary Average :	$6,500,000
-Salary Average Remaining :	$4,875,000
Alex Killorn (1 Way Contract)	$6,000,000 (1)
-Salary Remaining :	$4,500,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$4,500,000
William Karlsson (1 Way Contract)	$5,600,000 (2)
-Salary Remaining :	$4,200,000
-Salary Average :	$5,900,000
-Salary Average Remaining :	$4,425,000
Tristan Jarry (1 Way Contract)	$5,250,000 (3)
-Salary Remaining :	$3,937,500
-Salary Average :	$5,250,000
-Salary Average Remaining :	$3,937,500
Bryan Rust (1 Way Contract)	$5,130,000 (3)
-Salary Remaining :	$3,847,500
-Salary Average :	$5,125,000
-Salary Average Remaining :	$3,843,750
Kris Letang (1 Way Contract)	$4,800,000 (3)
-Salary Remaining :	$3,600,000
-Salary Average :	$6,100,000
-Salary Average Remaining :	$4,575,000
Mikey Anderson (1 Way Contract)	$4,680,075 (5)
-Salary Remaining :	$3,510,056
-Salary Average :	$4,680,075
-Salary Average Remaining :	$3,510,056
Adam Henrique (1 Way Contract)	$4,000,000 (3)
-Salary Remaining :	$3,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$3,000,000
Alex Nedeljkovic (1 Way Contract)	$3,200,000 (3)
-Salary Remaining :	$2,400,000
-Salary Average :	$3,200,000
-Salary Average Remaining :	$2,400,000
Nick Leddy (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$2,250,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$3,000,000
Sean Kuraly (1 Way Contract)	$2,000,000 (5)
-Salary Remaining :	$1,500,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,500,000
Daniel Sprong (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$1,500,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,500,000
Chad Ruhwedel (1 Way Contract)	$1,500,000 (3)
-1 Way Contract Salary Cap :	$250,000
-1 Way Contract Salary Cap Remaining :	$187,500
-Salary Remaining :	$1,125,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,125,000
Jordan Oesterle (1 Way Contract)	$1,250,000 (3)
-Salary Remaining :	$937,500
-Salary Average :	$1,250,000
-Salary Average Remaining :	$937,500
Ethen Frank	$1,250,000 (3)
-Salary Remaining :	$937,500
-Salary Average :	$1,250,000
-Salary Average Remaining :	$937,500
Jonatan Berggren	$1,250,000 (1)
-Salary Remaining :	$937,500
-Salary Average :	$1,250,000
-Salary Average Remaining :	$937,500
Isak Rosen	$1,000,000 (1)
-Salary Remaining :	$750,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$750,000
Brendan Smith (1 Way Contract)	$1,000,000 (2)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$750,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$750,000
Jack Studnicka	$1,000,000 (1)
-Salary Remaining :	$750,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$750,000
Mark Friedman (1 Way Contract)	$1,000,000 (2)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$750,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$750,000
Kevin Bahl	$1,000,000 (1)
-Salary Remaining :	$750,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$750,000
Brock Faber	$925,000 (2)
-Salary Remaining :	$693,750
-Salary Average :	$925,000
-Salary Average Remaining :	$693,750
Jaycob Megna (1 Way Contract)	$900,000 (2)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$675,000
-Salary Average :	$900,000
-Salary Average Remaining :	$675,000
Jayson Megna	$900,000 (1)
-Salary Remaining :	$675,000
-Salary Average :	$900,000
-Salary Average Remaining :	$675,000
Parker Wotherspoon	$900,000 (2)
-Salary Remaining :	$675,000
-Salary Average :	$900,000
-Salary Average Remaining :	$675,000
Total Pro Players	27
Salary Commitment
Year 2025 : $80,535,075
Year 2026 : $58,715,075
Year 2027 : $44,590,075
Year 2028 : $11,680,075
Salary Average Commitment
Year 2025 : $80,630,075
Year 2026 : $63,480,075
Year 2027 : $52,855,075
Year 2028 : $12,680,075
Salary Cap with 1 Way Contract
Year 2025 : $76,480,072
Year 2026 : $59,330,076
Year 2027 : $51,605,076
Year 2028 : $12,680,075

Farm Players Salaries
Graeme Clarke	$125,000 (2)
Salary Remaining :	$93,750
Salary Average :	$125,000
Salary Average Remaining :	$93,750
Jack Ahcan	$125,000 (1)
Salary Remaining :	$93,750
Salary Average :	$125,000
Salary Average Remaining :	$93,750
Adam Beckman	$125,000 (2)
Salary Remaining :	$93,750
Salary Average :	$125,000
Salary Average Remaining :	$93,750
Ty Smith	$125,000 (1)
Salary Remaining :	$93,750
Salary Average :	$125,000
Salary Average Remaining :	$93,750
Simon Nemec	$100,000 (1)
Salary Remaining :	$75,000
Salary Average :	$100,000
Salary Average Remaining :	$75,000
Otto Stenberg	$97,500 (3)
Salary Remaining :	$73,125
Salary Average :	$97,500
Salary Average Remaining :	$73,125
Owen Pickering	$97,500 (3)
Salary Remaining :	$73,125
Salary Average :	$97,500
Salary Average Remaining :	$73,125
Jack Peart	$92,500 (2)
Salary Remaining :	$69,375
Salary Average :	$92,500
Salary Average Remaining :	$69,375
Sergei Murashov	$92,500 (3)
Salary Remaining :	$69,375
Salary Average :	$92,500
Salary Average Remaining :	$69,375
Joel Blomqvist	$92,500 (1)
Salary Remaining :	$69,375
Salary Average :	$92,500
Salary Average Remaining :	$69,375
Daemon Hunt	$87,500 (1)
Salary Remaining :	$65,625
Salary Average :	$87,500
Salary Average Remaining :	$65,625
Coulson Pitre	$87,500 (3)
Salary Remaining :	$65,625
Salary Average :	$87,500
Salary Average Remaining :	$65,625
Stephen Halliday	$82,500 (2)
Salary Remaining :	$61,875
Salary Average :	$82,500
Salary Average Remaining :	$61,875
Corey Andonovski	$80,000 (1)
Salary Remaining :	$60,000
Salary Average :	$80,000
Salary Average Remaining :	$60,000
Isaac Belliveau	$80,000 (2)
Salary Remaining :	$60,000
Salary Average :	$80,000
Salary Average Remaining :	$60,000
Judd Caulfield	$80,000 (1)
Salary Remaining :	$60,000
Salary Average :	$80,000
Salary Average Remaining :	$60,000
Filip Engaras	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Joey Abate	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Reece Newkirk	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Carl Berglund	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Ty Glover	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Grant Cruikshank	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Jack LaFontaine	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Total Farm Players	23
Salary Commitment
Year 2025 : $2,112,500
Year 2026 : $880,000
Year 2027 : $375,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,112,500
Year 2026 : $880,000
Year 2027 : $375,000
Year 2028 : $0

Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone Arena
Level 1:	6000 - $150 - 5,592 - 93.21%
Level 2:	5000 - $100 - 4,754 - 95.09%
Level 3:	2000 - $75 - 1,859 - 92.95%
Level 4:	4000 - $50 - 3,692 - 92.30%
Luxury :	1000 - $300 - 949 - 94.88%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $0 - 1,808 - 90.41%
Farm Level 2:	1000 - $0 - 915 - 91.47%
Farm Total Capacity :	3000
Income
Home Games Left	28
Average Attendance - %	16,846 - 93.59%
Average Income per Game	$1,922,944
Year to Date Revenue	$24,998,275
Farm
Home Games Left	28
Average Attendance - %	2,723 - 90.76%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$86,969,424
Pro Players Total Average Salaries	$87,295,091
Farm Players Total Salaries	$1,767,500
Farm Players Total Average Salaries	$1,767,500
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$21,757,993
Farm Year To Date Expenses	$441,888
Pro Salary Cap Per Days	$450,625
Pro Salary Cap To Date	$21,630,000
Farm Salary Cap Per Days	$9,206
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$53,842,438
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	144
Pro Expenses Per Days	$452,966
Pro Estimated Expenses	$65,227,104
Farm Remaining Season Days	144
Farm Expenses Per Days	$9,206
Farm Estimated Expenses	$1,325,664
Estimated Season Expenses	$66,552,768
Estimated Season Salary Cap	$86,520,000
Estimate Under Maximum Salary Cap of $100,275,000	$13,755,000
Estimate Over Minimum Salary Cap of $70,600,000	$15,920,000
Current Bank Account	$39,736,081
Projected Bank Account	$27,025,751

Pro Players Salaries
Filip Forsberg (1 Way Contract)	$10,000,000 (5)
-Salary Remaining :	$7,500,000
-Salary Average :	$8,500,000
-Salary Average Remaining :	$6,375,000
Hampus Lindholm (1 Way Contract)	$8,000,000 (5)
-Salary Remaining :	$6,000,000
-Salary Average :	$6,500,000
-Salary Average Remaining :	$4,875,000
Roman Josi (1 Way Contract)	$8,000,000 (3)
-Salary Remaining :	$6,000,000
-Salary Average :	$9,059,000
-Salary Average Remaining :	$6,794,250
Juuse Saros (1 Way Contract)	$7,950,000 (8)
-Salary Remaining :	$5,962,500
-Salary Average :	$7,950,000
-Salary Average Remaining :	$5,962,500
Drake Batherson (1 Way Contract)	$6,500,000 (2)
-Salary Remaining :	$4,875,000
-Salary Average :	$4,975,000
-Salary Average Remaining :	$3,731,250
Ryan Pulock (1 Way Contract)	$6,150,000 (5)
-Salary Remaining :	$4,612,500
-Salary Average :	$6,150,000
-Salary Average Remaining :	$4,612,500
Phillip Danault (1 Way Contract)	$5,750,000 (2)
-Salary Remaining :	$4,312,500
-Salary Average :	$5,500,000
-Salary Average Remaining :	$4,125,000
Matt Duchene (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$3,750,000
-Salary Average :	$8,000,000
-Salary Average Remaining :	$6,000,000
Nikita Zadorov (1 Way Contract)	$4,750,000 (4)
-Salary Remaining :	$3,562,500
-Salary Average :	$4,750,000
-Salary Average Remaining :	$3,562,500
Brandon Saad (1 Way Contract)	$3,625,000 (1)
-Salary Remaining :	$2,718,750
-Salary Average :	$4,500,000
-Salary Average Remaining :	$3,375,000
Max Domi (1 Way Contract)	$3,500,000 (3)
-Salary Remaining :	$2,625,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$2,625,000
Tanner Jeannot (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$2,250,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$2,250,000
Alexandre Carrier	$3,000,000 (1)
-Salary Remaining :	$2,250,000
-Salary Average :	$3,166,667
-Salary Average Remaining :	$2,375,000
Vladislav Namestnikov	$2,750,000 (3)
-Salary Remaining :	$2,062,500
-Salary Average :	$2,750,000
-Salary Average Remaining :	$2,062,500
Juuso Parssinen	$1,544,424 (2)
-Salary Remaining :	$1,158,318
-Salary Average :	$1,544,424
-Salary Average Remaining :	$1,158,318
Oskar Sundqvist (1 Way Contract)	$1,500,000 (2)
-Salary Remaining :	$1,125,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,125,000
James van Riemsdyk (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$1,125,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,125,000
Yaroslav Askarov	$1,000,000 (1)
-Salary Remaining :	$750,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$750,000
Fedor Svechkov	$975,000 (2)
-Salary Remaining :	$731,250
-Salary Average :	$975,000
-Salary Average Remaining :	$731,250
Luke Evangelista	$925,000 (1)
-Salary Remaining :	$693,750
-Salary Average :	$925,000
-Salary Average Remaining :	$693,750
Dysin Mayo (1 Way Contract)	$775,000 (1)
-Salary Remaining :	$581,250
-Salary Average :	$775,000
-Salary Average Remaining :	$581,250
Xavier Bernard (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$581,250
-Salary Average :	$775,000
-Salary Average Remaining :	$581,250
Total Pro Players	22
Salary Commitment
Year 2025 : $86,969,424
Year 2026 : $63,991,424
Year 2027 : $43,900,000
Year 2028 : $30,650,000
Salary Average Commitment
Year 2025 : $87,295,091
Year 2026 : $66,653,424
Year 2027 : $49,159,000
Year 2028 : $33,850,000
Salary Cap with 1 Way Contract
Year 2025 : $86,520,088
Year 2026 : $66,653,424
Year 2027 : $49,159,000
Year 2028 : $33,850,000

Farm Players Salaries
Zachary LHeureux	$97,500 (2)
Salary Remaining :	$73,125
Salary Average :	$97,500
Salary Average Remaining :	$73,125
Joakim Kemell	$97,500 (2)
Salary Remaining :	$73,125
Salary Average :	$97,500
Salary Average Remaining :	$73,125
Luke Prokop	$87,500 (1)
Salary Remaining :	$65,625
Salary Average :	$87,500
Salary Average Remaining :	$65,625
Jack Matier	$82,500 (2)
Salary Remaining :	$61,875
Salary Average :	$82,500
Salary Average Remaining :	$61,875
Ryan Ufko	$82,500 (2)
Salary Remaining :	$61,875
Salary Average :	$82,500
Salary Average Remaining :	$61,875
Ethan Haider	$80,000 (2)
Salary Remaining :	$60,000
Salary Average :	$80,000
Salary Average Remaining :	$60,000
Michael Houser	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Jack Randl	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Gabriel Seger	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Sam Stevens	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Curtis Hall	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Guillaume Brisebois	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Tommy Miller	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Spencer Smallman	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Oliver Okuliar	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Yanick Turcotte	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Shawn Element	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Dennis Cesana	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Bryan Yoon	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Ethan De Jong	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Jake Barczewski	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Anton Blidh	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Total Farm Players	22
Salary Commitment
Year 2025 : $1,767,500
Year 2026 : $440,000
Year 2027 : $0
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,767,500
Year 2026 : $440,000
Year 2027 : $0
Year 2028 : $0

Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	6000 - $150 - 5,572 - 92.87%
Level 2:	5000 - $100 - 4,655 - 93.11%
Level 3:	2000 - $75 - 1,902 - 95.11%
Level 4:	4000 - $50 - 3,651 - 91.27%
Luxury :	1000 - $300 - 925 - 92.52%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $0 - 1,821 - 91.03%
Farm Level 2:	1000 - $0 - 926 - 92.61%
Farm Total Capacity :	3000
Income
Home Games Left	32
Average Attendance - %	16,706 - 92.81%
Average Income per Game	$1,904,139
Year to Date Revenue	$17,137,250
Farm
Home Games Left	32
Average Attendance - %	2,747 - 91.56%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$81,925,833
Pro Players Total Average Salaries	$84,773,333
Farm Players Total Salaries	$2,139,250
Farm Players Total Average Salaries	$2,139,250
Coaches Total Salaries	$3,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$20,823,110
Farm Year To Date Expenses	$516,006
Pro Salary Cap Per Days	$421,085
Pro Salary Cap To Date	$20,535,504
Farm Salary Cap Per Days	$11,142
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$60,932,444
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	144
Pro Expenses Per Days	$426,697
Pro Estimated Expenses	$61,444,368
Farm Remaining Season Days	144
Farm Expenses Per Days	$11,142
Farm Estimated Expenses	$1,604,448
Estimated Season Expenses	$63,048,816
Estimated Season Salary Cap	$81,171,744
Estimate Under Maximum Salary Cap of $100,275,000	$19,103,256
Estimate Over Minimum Salary Cap of $70,600,000	$10,571,744
Current Bank Account	$65,214,785
Projected Bank Account	$63,098,413

Pro Players Salaries
Adam Fox	$9,500,000 (4)
-Salary Remaining :	$7,125,000
-Salary Average :	$9,500,000
-Salary Average Remaining :	$7,125,000
Sidney Crosby (1 Way Contract)	$8,700,000 (2)
-Salary Remaining :	$6,525,000
-Salary Average :	$8,700,000
-Salary Average Remaining :	$6,525,000
Martin Necas (1 Way Contract)	$7,100,000 (4)
-Salary Remaining :	$5,325,000
-Salary Average :	$7,020,000
-Salary Average Remaining :	$5,265,000
Tyler Toffoli (1 Way Contract)	$6,500,000 (3)
-Salary Remaining :	$4,875,000
-Salary Average :	$5,500,000
-Salary Average Remaining :	$4,125,000
Chris Kreider (1 Way Contract)	$5,000,000 (2)
-Salary Remaining :	$3,750,000
-Salary Average :	$6,500,000
-Salary Average Remaining :	$4,875,000
Alexis Lafreniere (1 Way Contract)	$4,900,000 (3)
-Salary Remaining :	$3,675,000
-Salary Average :	$4,900,000
-Salary Average Remaining :	$3,675,000
Ryan Lindgren (1 Way Contract)	$4,500,000 (3)
-Salary Remaining :	$3,375,000
-Salary Average :	$4,437,500
-Salary Average Remaining :	$3,328,125
Alexander Romanov (1 Way Contract)	$4,450,000 (1)
-Salary Remaining :	$3,337,500
-Salary Average :	$4,450,000
-Salary Average Remaining :	$3,337,500
Artturi Lehkonen (1 Way Contract)	$4,000,000 (2)
-Salary Remaining :	$3,000,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$3,375,000
Sergei Bobrovsky (1 Way Contract)	$3,360,000 (1)
-Salary Remaining :	$2,520,000
-Salary Average :	$5,600,000
-Salary Average Remaining :	$4,200,000
Corey Perry (1 Way Contract)	$3,350,000 (1)
-Salary Remaining :	$2,512,500
-Salary Average :	$3,350,000
-Salary Average Remaining :	$2,512,500
Jake McCabe (1 Way Contract)	$3,333,333 (3)
-Salary Remaining :	$2,500,000
-Salary Average :	$3,333,333
-Salary Average Remaining :	$2,500,000
Taylor Hall (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$2,250,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$2,250,000
Scott Perunovich (1 Way Contract)	$2,012,500 (4)
-Salary Remaining :	$1,509,375
-Salary Average :	$2,012,500
-Salary Average Remaining :	$1,509,375
Sean Monahan (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$1,500,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,500,000
Rafael Harvey-Pinard (1 Way Contract)	$1,750,000 (1)
-1 Way Contract Salary Cap :	$250,000
-1 Way Contract Salary Cap Remaining :	$187,500
-Salary Remaining :	$1,312,500
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,125,000
Joel Kiviranta (1 Way Contract)	$1,050,000 (2)
-Salary Remaining :	$787,500
-Salary Average :	$1,050,000
-Salary Average Remaining :	$787,500
Marc Del Gaizo	$995,000 (3)
-Salary Remaining :	$746,250
-Salary Average :	$995,000
-Salary Average Remaining :	$746,250
Philipp Kurashev (1 Way Contract)	$975,000 (3)
-Salary Remaining :	$731,250
-Salary Average :	$975,000
-Salary Average Remaining :	$731,250
Nick Cousins (1 Way Contract)	$950,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$712,500
-Salary Average :	$950,000
-Salary Average Remaining :	$712,500
Tyson Jost (1 Way Contract)	$950,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$712,500
-Salary Average :	$950,000
-Salary Average Remaining :	$712,500
Sam Malinski	$950,000 (2)
-Salary Remaining :	$712,500
-Salary Average :	$950,000
-Salary Average Remaining :	$712,500
Will Cuylle	$925,000 (1)
-Salary Remaining :	$693,750
-Salary Average :	$925,000
-Salary Average Remaining :	$693,750
Colten Ellis	$900,000 (2)
-Salary Remaining :	$675,000
-Salary Average :	$900,000
-Salary Average Remaining :	$675,000
Pavel Cajan (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$581,250
-Salary Average :	$775,000
-Salary Average Remaining :	$581,250
Total Pro Players	25
Salary Commitment
Year 2025 : $81,925,833
Year 2026 : $61,415,833
Year 2027 : $34,415,833
Year 2028 : $15,762,500
Salary Average Commitment
Year 2025 : $84,773,333
Year 2026 : $66,273,333
Year 2027 : $38,673,333
Year 2028 : $18,532,500
Salary Cap with 1 Way Contract
Year 2025 : $80,848,336
Year 2026 : $66,273,333
Year 2027 : $38,673,333
Year 2028 : $18,532,500

Farm Players Salaries
Arber Xhekaj	$130,000 (2)
Salary Remaining :	$97,500
Salary Average :	$130,000
Salary Average Remaining :	$97,500
Noah Juulsen	$107,250 (2)
Salary Remaining :	$80,438
Salary Average :	$107,250
Salary Average Remaining :	$80,438
Ryan Reaves	$99,500 (3)
Salary Remaining :	$74,625
Salary Average :	$99,500
Salary Average Remaining :	$74,625
Lian Bichsel	$97,500 (3)
Salary Remaining :	$73,125
Salary Average :	$97,500
Salary Average Remaining :	$73,125
Matt Rempe	$95,000 (1)
Salary Remaining :	$71,250
Salary Average :	$95,000
Salary Average Remaining :	$71,250
Max Sasson	$95,000 (2)
Salary Remaining :	$71,250
Salary Average :	$95,000
Salary Average Remaining :	$71,250
Logan Morrison	$95,000 (2)
Salary Remaining :	$71,250
Salary Average :	$95,000
Salary Average Remaining :	$71,250
Cole Schwindt	$95,000 (2)
Salary Remaining :	$71,250
Salary Average :	$95,000
Salary Average Remaining :	$71,250
Aidan McDonough	$95,000 (3)
Salary Remaining :	$71,250
Salary Average :	$95,000
Salary Average Remaining :	$71,250
Montana Onyebuchi	$95,000 (2)
Salary Remaining :	$71,250
Salary Average :	$95,000
Salary Average Remaining :	$71,250
Matt Tomkins	$95,000 (1)
Salary Remaining :	$71,250
Salary Average :	$95,000
Salary Average Remaining :	$71,250
Matej Blumel	$87,500 (3)
Salary Remaining :	$65,625
Salary Average :	$87,500
Salary Average Remaining :	$65,625
Talyn Boyko	$82,500 (2)
Salary Remaining :	$61,875
Salary Average :	$82,500
Salary Average Remaining :	$61,875
Florian Xhekaj	$82,500 (3)
Salary Remaining :	$61,875
Salary Average :	$82,500
Salary Average Remaining :	$61,875
William Trudeau	$82,500 (1)
Salary Remaining :	$61,875
Salary Average :	$82,500
Salary Average Remaining :	$61,875
Victor Mancini	$80,000 (2)
Salary Remaining :	$60,000
Salary Average :	$80,000
Salary Average Remaining :	$60,000
Adam Edstrom	$80,000 (1)
Salary Remaining :	$60,000
Salary Average :	$80,000
Salary Average Remaining :	$60,000
Brett Berard	$80,000 (2)
Salary Remaining :	$60,000
Salary Average :	$80,000
Salary Average Remaining :	$60,000
Matthew Sop	$77,500 (3)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Donovan Sebrango	$77,500 (3)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Mark Liwiski	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Ethan Frisch	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Antonio Stranges	$77,500 (4)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Jacob Ingham	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Total Farm Players	24
Salary Commitment
Year 2025 : $2,139,250
Year 2026 : $1,554,250
Year 2027 : $694,500
Year 2028 : $77,500
Salary Average Commitment
Year 2025 : $2,139,250
Year 2026 : $1,554,250
Year 2027 : $694,500
Year 2028 : $77,500

Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Little Ceasars Arena
Level 1:	6000 - $150 - 5,596 - 93.26%
Level 2:	5000 - $100 - 4,730 - 94.60%
Level 3:	2000 - $75 - 1,915 - 95.73%
Level 4:	4000 - $50 - 3,795 - 94.87%
Luxury :	1000 - $300 - 942 - 94.19%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $0 - 1,939 - 96.94%
Farm Level 2:	1000 - $0 - 928 - 92.80%
Farm Total Capacity :	3000
Income
Home Games Left	28
Average Attendance - %	16,977 - 94.32%
Average Income per Game	$1,928,248
Year to Date Revenue	$25,067,225
Farm
Home Games Left	28
Average Attendance - %	2,867 - 95.56%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$76,175,000
Pro Players Total Average Salaries	$75,756,250
Farm Players Total Salaries	$2,082,500
Farm Players Total Average Salaries	$2,082,500
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$2,850,000
Pro Year To Date Expenses	$18,823,825
Farm Year To Date Expenses	$521,090
Pro Salary Cap Per Days	$383,626
Pro Salary Cap To Date	$18,178,533
Farm Salary Cap Per Days	$10,846
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$53,990,946
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	144
Pro Expenses Per Days	$396,745
Pro Estimated Expenses	$57,131,280
Farm Remaining Season Days	144
Farm Expenses Per Days	$10,846
Farm Estimated Expenses	$1,561,824
Estimated Season Expenses	$58,693,104
Estimated Season Salary Cap	$76,270,677
Estimate Under Maximum Salary Cap of $100,275,000	$24,004,323
Estimate Over Minimum Salary Cap of $70,600,000	$5,670,677
Current Bank Account	$44,920,126
Projected Bank Account	$40,217,968

Pro Players Salaries
Moritz Seider	$9,000,000 (7)
-Salary Remaining :	$6,750,000
-Salary Average :	$9,000,000
-Salary Average Remaining :	$6,750,000
Lucas Raymond	$7,000,000 (5)
-Salary Remaining :	$5,250,000
-Salary Average :	$7,000,000
-Salary Average Remaining :	$5,250,000
Patrick Kane (1 Way Contract)	$6,500,000 (2)
-Salary Remaining :	$4,875,000
-Salary Average :	$6,500,000
-Salary Average Remaining :	$4,875,000
David Kampf (1 Way Contract)	$6,000,000 (1)
-Salary Remaining :	$4,500,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$4,500,000
Ryan Nugent-Hopkins (1 Way Contract)	$6,000,000 (4)
-Salary Remaining :	$4,500,000
-Salary Average :	$5,125,000
-Salary Average Remaining :	$3,843,750
Andre Burakovsky (1 Way Contract)	$5,000,000 (2)
-Salary Remaining :	$3,750,000
-Salary Average :	$5,500,000
-Salary Average Remaining :	$4,125,000
Michael Rasmussen (1 Way Contract)	$4,000,000 (4)
-Salary Remaining :	$3,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$3,000,000
Karel Vejmelka (1 Way Contract)	$3,750,000 (3)
-Salary Remaining :	$2,812,500
-Salary Average :	$3,750,000
-Salary Average Remaining :	$2,812,500
Olli Maatta (1 Way Contract)	$3,350,000 (2)
-Salary Remaining :	$2,512,500
-Salary Average :	$3,306,250
-Salary Average Remaining :	$2,479,688
Mario Ferraro (1 Way Contract)	$3,250,000 (1)
-Salary Remaining :	$2,437,500
-Salary Average :	$3,250,000
-Salary Average Remaining :	$2,437,500
Calen Addison (1 Way Contract)	$3,200,000 (2)
-1 Way Contract Salary Cap :	$1,950,000
-1 Way Contract Salary Cap Remaining :	$1,462,500
-Salary Remaining :	$2,400,000
-Salary Average :	$3,200,000
-Salary Average Remaining :	$2,400,000
Eetu Luostarinen (1 Way Contract)	$3,000,000 (4)
-Salary Remaining :	$2,250,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$2,250,000
Garnet Hathaway (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$1,875,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$1,875,000
Pyotr Kochetkov (1 Way Contract)	$2,200,000 (1)
-Salary Remaining :	$1,650,000
-Salary Average :	$2,200,000
-Salary Average Remaining :	$1,650,000
Travis Hamonic (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$1,125,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,125,000
Colin Miller (1 Way Contract)	$1,250,000 (1)
-Salary Remaining :	$937,500
-Salary Average :	$1,250,000
-Salary Average Remaining :	$937,500
Victor Olofsson (1 Way Contract)	$1,250,000 (2)
-Salary Remaining :	$937,500
-Salary Average :	$1,250,000
-Salary Average Remaining :	$937,500
Marco Kasper	$1,000,000 (2)
-Salary Remaining :	$750,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$750,000
Matt Coronato	$1,000,000 (2)
-Salary Remaining :	$750,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$750,000
Joel Hanley	$1,000,000 (1)
-Salary Remaining :	$750,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$750,000
Jake Neighbours	$975,000 (1)
-Salary Remaining :	$731,250
-Salary Average :	$975,000
-Salary Average Remaining :	$731,250
Ryker Evans	$925,000 (1)
-Salary Remaining :	$693,750
-Salary Average :	$925,000
-Salary Average Remaining :	$693,750
Erik Johnson (1 Way Contract)	$875,000 (1)
-Salary Remaining :	$656,250
-Salary Average :	$875,000
-Salary Average Remaining :	$656,250
Louis Domingue (1 Way Contract)	$850,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$637,500
-Salary Average :	$850,000
-Salary Average Remaining :	$637,500
Devon Levi	$800,000 (1)
-Salary Remaining :	$600,000
-Salary Average :	$800,000
-Salary Average Remaining :	$600,000
Total Pro Players	25
Salary Commitment
Year 2025 : $76,175,000
Year 2026 : $51,700,000
Year 2027 : $30,500,000
Year 2028 : $26,750,000
Salary Average Commitment
Year 2025 : $75,756,250
Year 2026 : $53,631,250
Year 2027 : $31,875,000
Year 2028 : $28,125,000
Salary Cap with 1 Way Contract
Year 2025 : $73,656,248
Year 2026 : $52,381,248
Year 2027 : $31,875,000
Year 2028 : $28,125,000

Farm Players Salaries
Ryan McAllister	$100,000 (1)
Salary Remaining :	$75,000
Salary Average :	$100,000
Salary Average Remaining :	$75,000
Zack MacEwen	$100,000 (1)
Salary Remaining :	$75,000
Salary Average :	$100,000
Salary Average Remaining :	$75,000
Walker Duehr	$95,000 (1)
Salary Remaining :	$71,250
Salary Average :	$95,000
Salary Average Remaining :	$71,250
Shai Buium	$92,500 (2)
Salary Remaining :	$69,375
Salary Average :	$92,500
Salary Average Remaining :	$69,375
Robert Mastrosimone	$92,500 (1)
Salary Remaining :	$69,375
Salary Average :	$92,500
Salary Average Remaining :	$69,375
Artyom Grushnikov	$92,500 (2)
Salary Remaining :	$69,375
Salary Average :	$92,500
Salary Average Remaining :	$69,375
Antti Tuomisto	$92,500 (1)
Salary Remaining :	$69,375
Salary Average :	$92,500
Salary Average Remaining :	$69,375
Olivier Rodrigue	$90,000 (2)
Salary Remaining :	$67,500
Salary Average :	$90,000
Salary Average Remaining :	$67,500
Malcolm Subban	$90,000 (1)
Salary Remaining :	$67,500
Salary Average :	$90,000
Salary Average Remaining :	$67,500
Marc Gatcomb	$90,000 (2)
Salary Remaining :	$67,500
Salary Average :	$90,000
Salary Average Remaining :	$67,500
Paul Ludwinski	$87,500 (3)
Salary Remaining :	$65,625
Salary Average :	$87,500
Salary Average Remaining :	$65,625
Eemil Viro	$87,500 (1)
Salary Remaining :	$65,625
Salary Average :	$87,500
Salary Average Remaining :	$65,625
Carter Mazur	$87,500 (1)
Salary Remaining :	$65,625
Salary Average :	$87,500
Salary Average Remaining :	$65,625
Viktor Neuchev	$87,500 (2)
Salary Remaining :	$65,625
Salary Average :	$87,500
Salary Average Remaining :	$65,625
Rocco Grimaldi	$85,000 (2)
Salary Remaining :	$63,750
Salary Average :	$85,000
Salary Average Remaining :	$63,750
Amadeus Lombardi	$82,500 (2)
Salary Remaining :	$61,875
Salary Average :	$82,500
Salary Average Remaining :	$61,875
Chase Bradley	$80,000 (2)
Salary Remaining :	$60,000
Salary Average :	$80,000
Salary Average Remaining :	$60,000
Riley Hughes	$80,000 (1)
Salary Remaining :	$60,000
Salary Average :	$80,000
Salary Average Remaining :	$60,000
Carter Gylander	$80,000 (1)
Salary Remaining :	$60,000
Salary Average :	$80,000
Salary Average Remaining :	$60,000
Nikita Alexandrov	$80,000 (2)
Salary Remaining :	$60,000
Salary Average :	$80,000
Salary Average Remaining :	$60,000
Nate Clurman	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Glenn Gawdin	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Dillon Heatherington	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Devante Stephens	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Total Farm Players	24
Salary Commitment
Year 2025 : $2,082,500
Year 2026 : $867,500
Year 2027 : $87,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,082,500
Year 2026 : $867,500
Year 2027 : $87,500
Year 2028 : $0

Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	HSBC Arena
Level 1:	6000 - $150 - 5,466 - 91.10%
Level 2:	5000 - $100 - 4,506 - 90.11%
Level 3:	2000 - $75 - 1,895 - 94.74%
Level 4:	4000 - $50 - 3,749 - 93.73%
Luxury :	1000 - $300 - 927 - 92.69%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $0 - 1,838 - 91.91%
Farm Level 2:	1000 - $0 - 927 - 92.69%
Farm Total Capacity :	3000
Income
Home Games Left	27
Average Attendance - %	16,542 - 91.90%
Average Income per Game	$1,878,077
Year to Date Revenue	$26,293,075
Farm
Home Games Left	27
Average Attendance - %	2,765 - 92.17%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$101,765,000
Pro Players Total Average Salaries	$93,470,000
Farm Players Total Salaries	$1,780,000
Farm Players Total Average Salaries	$1,780,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$25,440,195
Farm Year To Date Expenses	$446,668
Pro Salary Cap Per Days	$452,344
Pro Salary Cap To Date	$21,547,712
Farm Salary Cap Per Days	$9,271
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$50,708,073
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	144
Pro Expenses Per Days	$530,026
Pro Estimated Expenses	$76,323,744
Farm Remaining Season Days	144
Farm Expenses Per Days	$9,271
Farm Estimated Expenses	$1,335,024
Estimated Season Expenses	$77,658,768
Estimated Season Salary Cap	$86,685,248
Estimate Under Maximum Salary Cap of $100,275,000	$13,589,752
Estimate Over Minimum Salary Cap of $70,600,000	$16,085,248
Current Bank Account	$37,384,331
Projected Bank Account	$10,433,636

Pro Players Salaries
Andrei Svechnikov (1 Way Contract)	$10,000,000 (4)
-Salary Remaining :	$7,500,000
-Salary Average :	$7,750,000
-Salary Average Remaining :	$5,812,500
Dylan Larkin (1 Way Contract)	$9,000,000 (6)
-Salary Remaining :	$6,750,000
-Salary Average :	$8,000,000
-Salary Average Remaining :	$6,000,000
Mark Scheifele (1 Way Contract)	$8,500,000 (6)
-Salary Remaining :	$6,375,000
-Salary Average :	$6,125,000
-Salary Average Remaining :	$4,593,750
Colton Parayko (1 Way Contract)	$8,000,000 (5)
-Salary Remaining :	$6,000,000
-Salary Average :	$6,500,000
-Salary Average Remaining :	$4,875,000
Nikolaj Ehlers (1 Way Contract)	$7,500,000 (5)
-Salary Remaining :	$5,625,000
-Salary Average :	$7,500,000
-Salary Average Remaining :	$5,625,000
Brandon Montour (1 Way Contract)	$6,750,000 (4)
-Salary Remaining :	$5,062,500
-Salary Average :	$6,750,000
-Salary Average Remaining :	$5,062,500
KAndre Miller (1 Way Contract)	$6,500,000 (5)
-Salary Remaining :	$4,875,000
-Salary Average :	$6,100,000
-Salary Average Remaining :	$4,575,000
Jaccob Slavin (1 Way Contract)	$6,400,000 (8)
-Salary Remaining :	$4,800,000
-Salary Average :	$6,400,000
-Salary Average Remaining :	$4,800,000
Esa Lindell (1 Way Contract)	$6,350,000 (5)
-Salary Remaining :	$4,762,500
-Salary Average :	$6,350,000
-Salary Average Remaining :	$4,762,500
Joel Farabee (1 Way Contract)	$5,750,000 (3)
-Salary Remaining :	$4,312,500
-Salary Average :	$5,000,000
-Salary Average Remaining :	$3,750,000
Brent Burns (1 Way Contract)	$4,000,000 (1)
-Salary Remaining :	$3,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$3,000,000
Joseph Woll	$3,650,000 (3)
-Salary Remaining :	$2,737,500
-Salary Average :	$3,650,000
-Salary Average Remaining :	$2,737,500
Trevor Moore (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$2,250,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$2,250,000
Teuvo Teravainen (1 Way Contract)	$2,850,000 (2)
-Salary Remaining :	$2,137,500
-Salary Average :	$2,850,000
-Salary Average Remaining :	$2,137,500
Mathieu Olivier (1 Way Contract)	$1,250,000 (4)
-Salary Remaining :	$937,500
-Salary Average :	$1,250,000
-Salary Average Remaining :	$937,500
Connor Dewar (1 Way Contract)	$1,150,000 (2)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$862,500
-Salary Average :	$1,150,000
-Salary Average Remaining :	$862,500
Joonas Korpisalo (1 Way Contract)	$1,100,000 (2)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$825,000
-Salary Average :	$1,080,000
-Salary Average Remaining :	$810,000
Isac Lundestrom (1 Way Contract)	$1,000,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$750,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$750,000
Alexandre Texier	$1,000,000 (1)
-Salary Remaining :	$750,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$750,000
Connor Bedard	$1,000,000 (2)
-Salary Remaining :	$750,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$750,000
Casey DeSmith (1 Way Contract)	$1,000,000 (2)
-Salary Remaining :	$750,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$750,000
Maxim Tsyplakov	$1,000,000 (1)
-Salary Remaining :	$750,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$750,000
Austin Watson (1 Way Contract)	$915,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$686,250
-Salary Average :	$915,000
-Salary Average Remaining :	$686,250
Max Jones (1 Way Contract)	$900,000 (2)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$675,000
-Salary Average :	$900,000
-Salary Average Remaining :	$675,000
Tomas Nosek (1 Way Contract)	$850,000 (1)
-Salary Remaining :	$637,500
-Salary Average :	$850,000
-Salary Average Remaining :	$637,500
Travis Boyd (1 Way Contract)	$800,000 (3)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$600,000
-Salary Average :	$800,000
-Salary Average Remaining :	$600,000
Maxime Lajoie (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$581,250
-Salary Average :	$775,000
-Salary Average Remaining :	$581,250
Haydn Fleury (1 Way Contract)	$775,000 (1)
-Salary Remaining :	$581,250
-Salary Average :	$775,000
-Salary Average Remaining :	$581,250
Total Pro Players	28
Salary Commitment
Year 2025 : $101,765,000
Year 2026 : $86,950,000
Year 2027 : $72,500,000
Year 2028 : $63,050,000
Salary Average Commitment
Year 2025 : $93,470,000
Year 2026 : $83,155,000
Year 2027 : $72,175,000
Year 2028 : $62,725,000
Salary Cap with 1 Way Contract
Year 2025 : $86,850,000
Year 2026 : $79,225,000
Year 2027 : $71,375,000
Year 2028 : $62,725,000

Farm Players Salaries
Drew OConnor	$150,000 (3)
Salary Remaining :	$112,500
Salary Average :	$150,000
Salary Average Remaining :	$112,500
Ivan Fedotov	$115,000 (2)
Salary Remaining :	$86,250
Salary Average :	$115,000
Salary Average Remaining :	$86,250
Alexander Nylander	$100,000 (1)
Salary Remaining :	$75,000
Salary Average :	$100,000
Salary Average Remaining :	$75,000
Mitchell Chaffee	$97,500 (3)
Salary Remaining :	$73,125
Salary Average :	$97,500
Salary Average Remaining :	$73,125
Ryan Johnson	$97,500 (1)
Salary Remaining :	$73,125
Salary Average :	$97,500
Salary Average Remaining :	$73,125
Alexander Kisakov	$92,500 (1)
Salary Remaining :	$69,375
Salary Average :	$92,500
Salary Average Remaining :	$69,375
Roman Schmidt	$87,500 (2)
Salary Remaining :	$65,625
Salary Average :	$87,500
Salary Average Remaining :	$65,625
Cade Webber	$82,500 (1)
Salary Remaining :	$61,875
Salary Average :	$82,500
Salary Average Remaining :	$61,875
Tucker Robertson	$82,500 (2)
Salary Remaining :	$61,875
Salary Average :	$82,500
Salary Average Remaining :	$61,875
Jan Bednar	$82,500 (2)
Salary Remaining :	$61,875
Salary Average :	$82,500
Salary Average Remaining :	$61,875
Lucas Johansen	$80,000 (1)
Salary Remaining :	$60,000
Salary Average :	$80,000
Salary Average Remaining :	$60,000
Ryan ORourke	$80,000 (2)
Salary Remaining :	$60,000
Salary Average :	$80,000
Salary Average Remaining :	$60,000
Philippe Myers	$80,000 (1)
Salary Remaining :	$60,000
Salary Average :	$80,000
Salary Average Remaining :	$60,000
Nikita Novikov	$80,000 (2)
Salary Remaining :	$60,000
Salary Average :	$80,000
Salary Average Remaining :	$60,000
Vsevolod Komarov	$80,000 (3)
Salary Remaining :	$60,000
Salary Average :	$80,000
Salary Average Remaining :	$60,000
Kyle MacLean	$80,000 (1)
Salary Remaining :	$60,000
Salary Average :	$80,000
Salary Average Remaining :	$60,000
Jamieson Rees	$80,000 (2)
Salary Remaining :	$60,000
Salary Average :	$80,000
Salary Average Remaining :	$60,000
Shane Bowers	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Mac Hollowell	$77,500 (3)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Matthew Barbolini	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Total Farm Players	20
Salary Commitment
Year 2025 : $1,780,000
Year 2026 : $1,012,500
Year 2027 : $405,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,780,000
Year 2026 : $1,012,500
Year 2027 : $405,000
Year 2028 : $0

Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Place
Level 1:	6000 - $150 - 5,568 - 92.80%
Level 2:	5000 - $100 - 4,652 - 93.04%
Level 3:	2000 - $75 - 1,901 - 95.05%
Level 4:	4000 - $50 - 3,704 - 92.61%
Luxury :	1000 - $300 - 933 - 93.25%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $0 - 1,829 - 91.44%
Farm Level 2:	1000 - $0 - 961 - 96.06%
Farm Total Capacity :	3000
Income
Home Games Left	30
Average Attendance - %	16,758 - 93.10%
Average Income per Game	$1,907,968
Year to Date Revenue	$20,987,650
Farm
Home Games Left	30
Average Attendance - %	2,789 - 92.98%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$99,485,000
Pro Players Total Average Salaries	$99,805,714
Farm Players Total Salaries	$1,897,500
Farm Players Total Average Salaries	$1,892,500
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$24,857,964
Farm Year To Date Expenses	$475,714
Pro Salary Cap Per Days	$500,290
Pro Salary Cap To Date	$24,000,636
Farm Salary Cap Per Days	$9,857
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$57,239,045
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	144
Pro Expenses Per Days	$518,151
Pro Estimated Expenses	$74,613,744
Farm Remaining Season Days	144
Farm Expenses Per Days	$9,883
Farm Estimated Expenses	$1,423,152
Estimated Season Expenses	$76,036,896
Estimated Season Salary Cap	$96,042,396
Estimate Under Maximum Salary Cap of $100,275,000	$4,232,604
Estimate Over Minimum Salary Cap of $70,600,000	$25,442,396
Current Bank Account	$43,124,953
Projected Bank Account	$24,327,102

Pro Players Salaries
Brady Tkachuk (1 Way Contract)	$10,500,000 (3)
-Salary Remaining :	$7,875,000
-Salary Average :	$8,205,714
-Salary Average Remaining :	$6,154,286
Josh Norris (1 Way Contract)	$9,500,000 (5)
-Salary Remaining :	$7,125,000
-Salary Average :	$7,950,000
-Salary Average Remaining :	$5,962,500
Claude Giroux (1 Way Contract)	$7,000,000 (3)
-Salary Remaining :	$5,250,000
-Salary Average :	$7,000,000
-Salary Average Remaining :	$5,250,000
Sam Bennett (1 Way Contract)	$6,500,000 (5)
-Salary Remaining :	$4,875,000
-Salary Average :	$6,500,000
-Salary Average Remaining :	$4,875,000
Oliver Bjorkstrand (1 Way Contract)	$6,000,000 (1)
-Salary Remaining :	$4,500,000
-Salary Average :	$5,400,000
-Salary Average Remaining :	$4,050,000
Jesper Bratt (1 Way Contract)	$6,000,000 (4)
-Salary Remaining :	$4,500,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$4,500,000
Jacob Markstrom (1 Way Contract)	$6,000,000 (1)
-Salary Remaining :	$4,500,000
-Salary Average :	$7,000,000
-Salary Average Remaining :	$5,250,000
Steven Stamkos (1 Way Contract)	$6,000,000 (1)
-Salary Remaining :	$4,500,000
-Salary Average :	$8,000,000
-Salary Average Remaining :	$6,000,000
Adam Pelech (1 Way Contract)	$5,750,000 (4)
-Salary Remaining :	$4,312,500
-Salary Average :	$5,750,000
-Salary Average Remaining :	$4,312,500
Ryan OReilly (1 Way Contract)	$5,500,000 (2)
-Salary Remaining :	$4,125,000
-Salary Average :	$5,500,000
-Salary Average Remaining :	$4,125,000
Jordan Eberle (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$3,750,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$3,750,000
Travis Sanheim (1 Way Contract)	$4,750,000 (1)
-Salary Remaining :	$3,562,500
-Salary Average :	$4,700,000
-Salary Average Remaining :	$3,525,000
Chris Tanev (1 Way Contract)	$4,000,000 (2)
-Salary Remaining :	$3,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$3,000,000
Ross Colton (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$2,250,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$2,250,000
Ian Cole (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$2,250,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$2,250,000
Oliver Ekman-Larsson (1 Way Contract)	$2,310,000 (2)
-Salary Remaining :	$1,732,500
-Salary Average :	$4,125,000
-Salary Average Remaining :	$3,093,750
Joel Edmundson (1 Way Contract)	$1,100,000 (1)
-Salary Remaining :	$825,000
-Salary Average :	$1,100,000
-Salary Average Remaining :	$825,000
Daniil Tarasov (1 Way Contract)	$1,000,000 (3)
-Salary Remaining :	$750,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$750,000
Trevor Lewis (1 Way Contract)	$950,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$712,500
-Salary Average :	$950,000
-Salary Average Remaining :	$712,500
Joshua Mahura (1 Way Contract)	$950,000 (2)
-Salary Remaining :	$712,500
-Salary Average :	$950,000
-Salary Average Remaining :	$712,500
Zemgus Girgensons (1 Way Contract)	$950,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$712,500
-Salary Average :	$950,000
-Salary Average Remaining :	$712,500
Jan Rutta (1 Way Contract)	$950,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$712,500
-Salary Average :	$950,000
-Salary Average Remaining :	$712,500
Alexander Kerfoot (1 Way Contract)	$950,000 (1)
-Salary Remaining :	$712,500
-Salary Average :	$950,000
-Salary Average Remaining :	$712,500
Matthew Knies	$925,000 (2)
-Salary Remaining :	$693,750
-Salary Average :	$925,000
-Salary Average Remaining :	$693,750
Cal Petersen (1 Way Contract)	$900,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$675,000
-Salary Average :	$900,000
-Salary Average Remaining :	$675,000
Total Pro Players	25
Salary Commitment
Year 2025 : $99,485,000
Year 2026 : $60,935,000
Year 2027 : $42,000,000
Year 2028 : $26,100,000
Salary Average Commitment
Year 2025 : $99,805,714
Year 2026 : $60,905,714
Year 2027 : $42,405,714
Year 2028 : $26,200,000
Salary Cap with 1 Way Contract
Year 2025 : $96,055,712
Year 2026 : $60,905,714
Year 2027 : $42,405,714
Year 2028 : $26,200,000

Farm Players Salaries
Dan Vladar	$250,000 (2)
Salary Remaining :	$187,500
Salary Average :	$250,000
Salary Average Remaining :	$187,500
Chase Stillman	$97,500 (2)
Salary Remaining :	$73,125
Salary Average :	$97,500
Salary Average Remaining :	$73,125
Drake Caggiula	$95,000 (1)
Salary Remaining :	$71,250
Salary Average :	$95,000
Salary Average Remaining :	$71,250
Dylan McIlrath	$95,000 (1)
Salary Remaining :	$71,250
Salary Average :	$95,000
Salary Average Remaining :	$71,250
Justin Kirkland	$95,000 (1)
Salary Remaining :	$71,250
Salary Average :	$95,000
Salary Average Remaining :	$71,250
Alexander Alexeyev	$95,000 (1)
Salary Remaining :	$71,250
Salary Average :	$92,500
Salary Average Remaining :	$69,375
Roland McKeown	$95,000 (1)
Salary Remaining :	$71,250
Salary Average :	$95,000
Salary Average Remaining :	$71,250
Rasmus Asplund	$95,000 (2)
Salary Remaining :	$71,250
Salary Average :	$95,000
Salary Average Remaining :	$71,250
Oskar Pettersson	$87,500 (2)
Salary Remaining :	$65,625
Salary Average :	$87,500
Salary Average Remaining :	$65,625
Tyler Tucker	$87,500 (1)
Salary Remaining :	$65,625
Salary Average :	$87,500
Salary Average Remaining :	$65,625
Akil Thomas	$85,000 (1)
Salary Remaining :	$63,750
Salary Average :	$82,500
Salary Average Remaining :	$61,875
Mitchell Stephens	$85,000 (2)
Salary Remaining :	$63,750
Salary Average :	$85,000
Salary Average Remaining :	$63,750
Cole Guttman	$85,000 (1)
Salary Remaining :	$63,750
Salary Average :	$85,000
Salary Average Remaining :	$63,750
Simon Benoit	$85,000 (1)
Salary Remaining :	$63,750
Salary Average :	$85,000
Salary Average Remaining :	$63,750
Marcel Marcel	$80,000 (2)
Salary Remaining :	$60,000
Salary Average :	$80,000
Salary Average Remaining :	$60,000
Philippe Daoust	$80,000 (2)
Salary Remaining :	$60,000
Salary Average :	$80,000
Salary Average Remaining :	$60,000
Dmitri Osipov	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Jacob Doty	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Ryan Gagnier	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Dylan Wells	$72,500 (1)
Salary Remaining :	$54,375
Salary Average :	$72,500
Salary Average Remaining :	$54,375
Total Farm Players	20
Salary Commitment
Year 2025 : $1,897,500
Year 2026 : $775,000
Year 2027 : $0
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,892,500
Year 2026 : $775,000
Year 2027 : $0
Year 2028 : $0

Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	HP Pavilion at San Jose
Level 1:	6000 - $150 - 5,557 - 92.62%
Level 2:	5000 - $100 - 4,668 - 93.37%
Level 3:	2000 - $75 - 1,804 - 90.20%
Level 4:	4000 - $50 - 3,759 - 93.97%
Luxury :	1000 - $300 - 905 - 90.48%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $0 - 1,911 - 95.57%
Farm Level 2:	1000 - $0 - 935 - 93.46%
Farm Total Capacity :	3000
Income
Home Games Left	27
Average Attendance - %	16,693 - 92.74%
Average Income per Game	$1,895,095
Year to Date Revenue	$26,531,325
Farm
Home Games Left	27
Average Attendance - %	2,846 - 94.87%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$74,775,000
Pro Players Total Average Salaries	$74,775,000
Farm Players Total Salaries	$2,177,500
Farm Players Total Average Salaries	$2,177,500
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$18,626,033
Farm Year To Date Expenses	$549,838
Pro Salary Cap Per Days	$376,432
Pro Salary Cap To Date	$18,072,646
Farm Salary Cap Per Days	$11,341
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$51,167,555
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	144
Pro Expenses Per Days	$389,453
Pro Estimated Expenses	$56,081,232
Farm Remaining Season Days	144
Farm Expenses Per Days	$11,341
Farm Estimated Expenses	$1,633,104
Estimated Season Expenses	$57,714,336
Estimated Season Salary Cap	$72,278,854
Estimate Under Maximum Salary Cap of $100,275,000	$27,996,146
Estimate Over Minimum Salary Cap of $70,600,000	$1,678,854
Current Bank Account	$57,043,913
Projected Bank Account	$50,497,132

Pro Players Salaries
Mathew Barzal (1 Way Contract)	$8,000,000 (2)
-Salary Remaining :	$6,000,000
-Salary Average :	$8,000,000
-Salary Average Remaining :	$6,000,000
MacKenzie Weegar (1 Way Contract)	$7,250,000 (6)
-Salary Remaining :	$5,437,500
-Salary Average :	$7,250,000
-Salary Average Remaining :	$5,437,500
Tom Wilson (1 Way Contract)	$6,500,000 (5)
-Salary Remaining :	$4,875,000
-Salary Average :	$6,500,000
-Salary Average Remaining :	$4,875,000
Christian Dvorak (1 Way Contract)	$5,650,000 (2)
-Salary Remaining :	$4,237,500
-Salary Average :	$5,650,000
-Salary Average Remaining :	$4,237,500
John Klingberg (1 Way Contract)	$4,500,000 (2)
-Salary Remaining :	$3,375,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$3,375,000
Ryan McLeod (1 Way Contract)	$4,000,000 (8)
-Salary Remaining :	$3,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$3,000,000
Cole Perfetti	$3,800,000 (3)
-Salary Remaining :	$2,850,000
-Salary Average :	$3,800,000
-Salary Average Remaining :	$2,850,000
J.J. Moser	$3,750,000 (2)
-Salary Remaining :	$2,812,500
-Salary Average :	$3,750,000
-Salary Average Remaining :	$2,812,500
Cody Ceci (1 Way Contract)	$3,000,000 (4)
-Salary Remaining :	$2,250,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$2,250,000
Kole Lind (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$2,250,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$2,250,000
Kevin Lankinen (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$2,250,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$2,250,000
Yanni Gourde (1 Way Contract)	$3,000,000 (3)
-Salary Remaining :	$2,250,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$2,250,000
Justin Holl (1 Way Contract)	$2,500,000 (3)
-1 Way Contract Salary Cap :	$1,250,000
-1 Way Contract Salary Cap Remaining :	$937,500
-Salary Remaining :	$1,875,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$1,875,000
Filip Gustavsson (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$1,500,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,500,000
Jordan Martinook (1 Way Contract)	$2,000,000 (3)
-Salary Remaining :	$1,500,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,500,000
Radek Faksa (1 Way Contract)	$2,000,000 (4)
-Salary Remaining :	$1,500,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,500,000
Colin White (1 Way Contract)	$1,750,000 (1)
-1 Way Contract Salary Cap :	$500,000
-1 Way Contract Salary Cap Remaining :	$375,000
-Salary Remaining :	$1,312,500
-Salary Average :	$1,750,000
-Salary Average Remaining :	$1,312,500
Pierre Engvall (1 Way Contract)	$1,600,000 (2)
-Salary Remaining :	$1,200,000
-Salary Average :	$1,600,000
-Salary Average Remaining :	$1,200,000
Dylan Samberg (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$1,125,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,125,000
Nic Dowd (1 Way Contract)	$1,200,000 (2)
-Salary Remaining :	$900,000
-Salary Average :	$1,200,000
-Salary Average Remaining :	$900,000
Adam Fantilli	$1,000,000 (2)
-Salary Remaining :	$750,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$750,000
Jake Sanderson	$1,000,000 (1)
-Salary Remaining :	$750,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$750,000
Simon Edvinsson	$1,000,000 (1)
-Salary Remaining :	$750,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$750,000
Juraj Slafkovsky	$1,000,000 (1)
-Salary Remaining :	$750,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$750,000
Steven Lorentz (1 Way Contract)	$775,000 (2)
-Salary Remaining :	$581,250
-Salary Average :	$775,000
-Salary Average Remaining :	$581,250
Total Pro Players	25
Salary Commitment
Year 2025 : $74,775,000
Year 2026 : $60,525,000
Year 2027 : $34,050,000
Year 2028 : $22,750,000
Salary Average Commitment
Year 2025 : $74,775,000
Year 2026 : $60,525,000
Year 2027 : $34,050,000
Year 2028 : $22,750,000
Salary Cap with 1 Way Contract
Year 2025 : $72,275,000
Year 2026 : $59,275,000
Year 2027 : $32,800,000
Year 2028 : $22,750,000

Farm Players Salaries
Noah ostlund	$100,000 (3)
Salary Remaining :	$75,000
Salary Average :	$100,000
Salary Average Remaining :	$75,000
Konsta Helenius	$100,000 (3)
Salary Remaining :	$75,000
Salary Average :	$100,000
Salary Average Remaining :	$75,000
Sebastian Cossa	$100,000 (1)
Salary Remaining :	$75,000
Salary Average :	$100,000
Salary Average Remaining :	$75,000
Cole Smith	$100,000 (2)
Salary Remaining :	$75,000
Salary Average :	$100,000
Salary Average Remaining :	$75,000
Scott Reedy	$100,000 (1)
Salary Remaining :	$75,000
Salary Average :	$100,000
Salary Average Remaining :	$75,000
Artyom Levshunov	$100,000 (3)
Salary Remaining :	$75,000
Salary Average :	$100,000
Salary Average Remaining :	$75,000
Ian Mitchell	$100,000 (1)
Salary Remaining :	$75,000
Salary Average :	$100,000
Salary Average Remaining :	$75,000
Ozzy Wiesblatt	$97,500 (1)
Salary Remaining :	$73,125
Salary Average :	$97,500
Salary Average Remaining :	$73,125
Logan Mailloux	$97,500 (2)
Salary Remaining :	$73,125
Salary Average :	$97,500
Salary Average Remaining :	$73,125
Rutger McGroarty	$97,500 (3)
Salary Remaining :	$73,125
Salary Average :	$97,500
Salary Average Remaining :	$73,125
Tristen Robins	$92,500 (1)
Salary Remaining :	$69,375
Salary Average :	$92,500
Salary Average Remaining :	$69,375
Matyas Sapovaliv	$92,500 (3)
Salary Remaining :	$69,375
Salary Average :	$92,500
Salary Average Remaining :	$69,375
Lukas Cormier	$87,500 (1)
Salary Remaining :	$65,625
Salary Average :	$87,500
Salary Average Remaining :	$65,625
Luca Cagnoni	$87,500 (3)
Salary Remaining :	$65,625
Salary Average :	$87,500
Salary Average Remaining :	$65,625
Ben Gaudreau	$87,500 (2)
Salary Remaining :	$65,625
Salary Average :	$87,500
Salary Average Remaining :	$65,625
Vinni Lettieri	$85,000 (3)
Salary Remaining :	$63,750
Salary Average :	$85,000
Salary Average Remaining :	$63,750
Helge Grans	$85,000 (3)
Salary Remaining :	$63,750
Salary Average :	$85,000
Salary Average Remaining :	$63,750
Jake Livingstone	$85,000 (1)
Salary Remaining :	$63,750
Salary Average :	$85,000
Salary Average Remaining :	$63,750
Ethan Cardwell	$82,500 (2)
Salary Remaining :	$61,875
Salary Average :	$82,500
Salary Average Remaining :	$61,875
Brandon Coe	$82,500 (1)
Salary Remaining :	$61,875
Salary Average :	$82,500
Salary Average Remaining :	$61,875
Jake Furlong	$80,000 (3)
Salary Remaining :	$60,000
Salary Average :	$80,000
Salary Average Remaining :	$60,000
Mitchell Russell	$80,000 (1)
Salary Remaining :	$60,000
Salary Average :	$80,000
Salary Average Remaining :	$60,000
Magnus Chrona	$80,000 (1)
Salary Remaining :	$60,000
Salary Average :	$80,000
Salary Average Remaining :	$60,000
Cameron Hebig	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Total Farm Players	24
Salary Commitment
Year 2025 : $2,177,500
Year 2026 : $1,195,000
Year 2027 : $827,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,177,500
Year 2026 : $1,195,000
Year 2027 : $827,500
Year 2028 : $0

Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	6000 - $150 - 5,533 - 92.22%
Level 2:	5000 - $100 - 4,669 - 93.37%
Level 3:	2000 - $75 - 1,855 - 92.75%
Level 4:	4000 - $50 - 3,715 - 92.86%
Luxury :	1000 - $300 - 940 - 93.95%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $0 - 1,780 - 89.02%
Farm Level 2:	1000 - $0 - 948 - 94.79%
Farm Total Capacity :	3000
Income
Home Games Left	30
Average Attendance - %	16,711 - 92.84%
Average Income per Game	$1,903,536
Year to Date Revenue	$20,938,900
Farm
Home Games Left	30
Average Attendance - %	2,728 - 90.95%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$104,700,000
Pro Players Total Average Salaries	$98,525,000
Farm Players Total Salaries	$1,915,000
Farm Players Total Average Salaries	$1,915,000
Coaches Total Salaries	$4,250,000
Luxury Taxe Total	$0
Special Salary Cap Value	$2,000,000
Pro Year To Date Expenses	$26,189,299
Farm Year To Date Expenses	$478,752
Pro Salary Cap Per Days	$490,365
Pro Salary Cap To Date	$23,536,217
Farm Salary Cap Per Days	$9,974
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$57,106,091
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	144
Pro Expenses Per Days	$545,312
Pro Estimated Expenses	$78,524,928
Farm Remaining Season Days	144
Farm Expenses Per Days	$9,974
Farm Estimated Expenses	$1,436,256
Estimated Season Expenses	$79,961,184
Estimated Season Salary Cap	$96,148,777
Estimate Under Maximum Salary Cap of $100,275,000	$4,126,223
Estimate Over Minimum Salary Cap of $70,600,000	$25,548,777
Current Bank Account	$46,166,693
Projected Bank Account	$23,311,600

Pro Players Salaries
Mikko Rantanen (1 Way Contract)	$12,500,000 (8)
-Salary Remaining :	$9,375,000
-Salary Average :	$12,500,000
-Salary Average Remaining :	$9,375,000
Miro Heiskanen (1 Way Contract)	$11,000,000 (4)
-Salary Remaining :	$8,250,000
-Salary Average :	$8,450,000
-Salary Average Remaining :	$6,337,500
Rasmus Dahlin (1 Way Contract)	$10,750,000 (7)
-Salary Remaining :	$8,062,500
-Salary Average :	$10,750,000
-Salary Average Remaining :	$8,062,500
Jason Robertson (1 Way Contract)	$9,300,000 (1)
-Salary Remaining :	$6,975,000
-Salary Average :	$7,750,000
-Salary Average Remaining :	$5,812,500
Jake Oettinger (1 Way Contract)	$8,250,000 (8)
-Salary Remaining :	$6,187,500
-Salary Average :	$8,250,000
-Salary Average Remaining :	$6,187,500
John Tavares (1 Way Contract)	$7,500,000 (2)
-Salary Remaining :	$5,625,000
-Salary Average :	$7,500,000
-Salary Average Remaining :	$5,625,000
Noah Hanifin (1 Way Contract)	$6,000,000 (3)
-Salary Remaining :	$4,500,000
-Salary Average :	$5,250,000
-Salary Average Remaining :	$3,937,500
Cole Caufield (1 Way Contract)	$5,000,000 (2)
-Salary Remaining :	$3,750,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$3,750,000
Dylan Strome (1 Way Contract)	$4,800,000 (4)
-Salary Remaining :	$3,600,000
-Salary Average :	$4,800,000
-Salary Average Remaining :	$3,600,000
Nick Schmaltz (1 Way Contract)	$4,250,000 (1)
-Salary Remaining :	$3,187,500
-Salary Average :	$2,925,000
-Salary Average Remaining :	$2,193,750
Boone Jenner (1 Way Contract)	$3,750,000 (1)
-Salary Remaining :	$2,812,500
-Salary Average :	$3,750,000
-Salary Average Remaining :	$2,812,500
Andrei Kuzmenko	$3,500,000 (2)
-Salary Remaining :	$2,625,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$2,625,000
Jason Dickinson (1 Way Contract)	$3,500,000 (3)
-Salary Remaining :	$2,625,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$2,625,000
Thomas Harley	$2,500,000 (4)
-Salary Remaining :	$1,875,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$1,875,000
Calvin de Haan (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$1,125,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,125,000
Spencer Martin (1 Way Contract)	$1,500,000 (1)
-1 Way Contract Salary Cap :	$250,000
-1 Way Contract Salary Cap Remaining :	$187,500
-Salary Remaining :	$1,125,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,125,000
Trevor van Riemsdyk (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$1,125,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,125,000
James Reimer (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$750,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$750,000
Wyatt Johnston	$975,000 (1)
-Salary Remaining :	$731,250
-Salary Average :	$975,000
-Salary Average Remaining :	$731,250
Justin Hryckowian	$950,000 (1)
-Salary Remaining :	$712,500
-Salary Average :	$950,000
-Salary Average Remaining :	$712,500
Dennis Cholowski	$800,000 (1)
-Salary Remaining :	$600,000
-Salary Average :	$800,000
-Salary Average Remaining :	$600,000
Cooper Walker (1 Way Contract)	$800,000 (2)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$600,000
-Salary Average :	$800,000
-Salary Average Remaining :	$600,000
Reilly Walsh (1 Way Contract)	$775,000 (2)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$581,250
-Salary Average :	$775,000
-Salary Average Remaining :	$581,250
Andrew Perrott (1 Way Contract)	$775,000 (2)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$581,250
-Salary Average :	$775,000
-Salary Average Remaining :	$581,250
Cole Clayton (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$581,250
-Salary Average :	$775,000
-Salary Average Remaining :	$581,250
Oskar Back	$750,000 (1)
-Salary Remaining :	$562,500
-Salary Average :	$750,000
-Salary Average Remaining :	$562,500
Total Pro Players	26
Salary Commitment
Year 2025 : $104,700,000
Year 2026 : $74,650,000
Year 2027 : $53,300,000
Year 2028 : $45,400,000
Salary Average Commitment
Year 2025 : $98,525,000
Year 2026 : $74,350,000
Year 2027 : $56,000,000
Year 2028 : $47,250,000
Salary Cap with 1 Way Contract
Year 2025 : $94,150,000
Year 2026 : $72,000,000
Year 2027 : $56,000,000
Year 2028 : $47,250,000

Farm Players Salaries
Christian Kyrou	$92,500 (2)
Salary Remaining :	$69,375
Salary Average :	$92,500
Salary Average Remaining :	$69,375
Leo Loof	$87,500 (1)
Salary Remaining :	$65,625
Salary Average :	$87,500
Salary Average Remaining :	$65,625
Gavin White	$82,500 (2)
Salary Remaining :	$61,875
Salary Average :	$82,500
Salary Average Remaining :	$61,875
Nikita Prishchepov	$80,000 (3)
Salary Remaining :	$60,000
Salary Average :	$80,000
Salary Average Remaining :	$60,000
Peter Diliberatore	$80,000 (2)
Salary Remaining :	$60,000
Salary Average :	$80,000
Salary Average Remaining :	$60,000
Dawson Barteaux	$80,000 (2)
Salary Remaining :	$60,000
Salary Average :	$80,000
Salary Average Remaining :	$60,000
Lleyton Roed	$80,000 (2)
Salary Remaining :	$60,000
Salary Average :	$80,000
Salary Average Remaining :	$60,000
Dylan Roobroeck	$80,000 (3)
Salary Remaining :	$60,000
Salary Average :	$80,000
Salary Average Remaining :	$60,000
Brett Brochu	$80,000 (2)
Salary Remaining :	$60,000
Salary Average :	$80,000
Salary Average Remaining :	$60,000
Kai Uchacz	$80,000 (2)
Salary Remaining :	$60,000
Salary Average :	$80,000
Salary Average Remaining :	$60,000
Jonas Rondbjerg	$80,000 (2)
Salary Remaining :	$60,000
Salary Average :	$80,000
Salary Average Remaining :	$60,000
Matthew Seminoff	$80,000 (2)
Salary Remaining :	$60,000
Salary Average :	$80,000
Salary Average Remaining :	$60,000
Remi Poirier	$80,000 (1)
Salary Remaining :	$60,000
Salary Average :	$80,000
Salary Average Remaining :	$60,000
Kyle McDonald	$77,500 (2)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Lleyton Moore	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Nils aman	$77,500 (2)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Adam Ginning	$77,500 (2)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Riley Fiddler-Schultz	$77,500 (2)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Gabriel Szturc	$77,500 (2)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Jacob Gaucher	$77,500 (2)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Pierrick Dube	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Lucas Edmonds	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Braeden Bowman	$77,500 (2)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Michael Simpson	$77,500 (2)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Total Farm Players	24
Salary Commitment
Year 2025 : $1,915,000
Year 2026 : $1,515,000
Year 2027 : $160,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,915,000
Year 2026 : $1,515,000
Year 2027 : $160,000
Year 2028 : $0

Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	6000 - $150 - 5,565 - 92.75%
Level 2:	5000 - $100 - 4,612 - 92.24%
Level 3:	2000 - $75 - 1,900 - 95.00%
Level 4:	4000 - $50 - 3,744 - 93.59%
Luxury :	1000 - $300 - 908 - 90.81%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $0 - 1,837 - 91.87%
Farm Level 2:	1000 - $0 - 918 - 91.77%
Farm Total Capacity :	3000
Income
Home Games Left	28
Average Attendance - %	16,729 - 92.94%
Average Income per Game	$1,898,083
Year to Date Revenue	$24,675,075
Farm
Home Games Left	28
Average Attendance - %	2,755 - 91.84%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$76,050,000
Pro Players Total Average Salaries	$79,706,250
Farm Players Total Salaries	$1,695,000
Farm Players Total Average Salaries	$1,695,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$1,917,317
Pro Year To Date Expenses	$19,921,871
Farm Year To Date Expenses	$429,165
Pro Salary Cap Per Days	$399,902
Pro Salary Cap To Date	$20,201,040
Farm Salary Cap Per Days	$8,828
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$53,146,315
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	144
Pro Expenses Per Days	$396,094
Pro Estimated Expenses	$57,037,536
Farm Remaining Season Days	144
Farm Expenses Per Days	$8,828
Farm Estimated Expenses	$1,271,232
Estimated Season Expenses	$58,308,768
Estimated Season Salary Cap	$79,704,245
Estimate Under Maximum Salary Cap of $100,275,000	$20,570,755
Estimate Over Minimum Salary Cap of $70,600,000	$9,104,245
Current Bank Account	$15,174,676
Projected Bank Account	$10,012,223

Pro Players Salaries
Sean Couturier (1 Way Contract)	$9,000,000 (5)
-Salary Remaining :	$6,750,000
-Salary Average :	$7,750,000
-Salary Average Remaining :	$5,812,500
Bo Horvat (1 Way Contract)	$8,500,000 (3)
-Salary Remaining :	$6,375,000
-Salary Average :	$8,300,000
-Salary Average Remaining :	$6,225,000
Nikita Kucherov (1 Way Contract)	$8,000,000 (2)
-Salary Remaining :	$6,000,000
-Salary Average :	$9,500,000
-Salary Average Remaining :	$7,125,000
Kirill Kaprizov (1 Way Contract)	$7,500,000 (1)
-Salary Remaining :	$5,625,000
-Salary Average :	$9,000,000
-Salary Average Remaining :	$6,750,000
Adin Hill (1 Way Contract)	$5,250,000 (5)
-Salary Remaining :	$3,937,500
-Salary Average :	$5,250,000
-Salary Average Remaining :	$3,937,500
Shayne Gostisbehere (1 Way Contract)	$5,000,000 (3)
-Salary Remaining :	$3,750,000
-Salary Average :	$4,800,000
-Salary Average Remaining :	$3,600,000
Ilya Mikheyev (1 Way Contract)	$4,150,000 (1)
-Salary Remaining :	$3,112,500
-Salary Average :	$4,750,000
-Salary Average Remaining :	$3,562,500
Nate Schmidt (1 Way Contract)	$4,000,000 (4)
-Salary Remaining :	$3,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$3,000,000
David Perron (1 Way Contract)	$4,000,000 (1)
-Salary Remaining :	$3,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$3,000,000
Connor Murphy (1 Way Contract)	$3,650,000 (1)
-Salary Remaining :	$2,737,500
-Salary Average :	$4,400,000
-Salary Average Remaining :	$3,300,000
Jacob Trouba (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$2,250,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$3,000,000
Dmitry Kulikov (1 Way Contract)	$1,500,000 (2)
-Salary Remaining :	$1,125,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,125,000
Oliver Wahlstrom (1 Way Contract)	$1,400,000 (1)
-1 Way Contract Salary Cap :	$150,000
-1 Way Contract Salary Cap Remaining :	$112,500
-Salary Remaining :	$1,050,000
-Salary Average :	$1,400,000
-Salary Average Remaining :	$1,050,000
Patrick Maroon (1 Way Contract)	$1,300,000 (1)
-Salary Remaining :	$975,000
-Salary Average :	$1,300,000
-Salary Average Remaining :	$975,000
Brandon Duhaime (1 Way Contract)	$1,250,000 (2)
-Salary Remaining :	$937,500
-Salary Average :	$1,250,000
-Salary Average Remaining :	$937,500
TJ Brodie (1 Way Contract)	$1,200,000 (4)
-Salary Remaining :	$900,000
-Salary Average :	$1,200,000
-Salary Average Remaining :	$900,000
Eric Comrie (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$750,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$750,000
Collin Graf	$1,000,000 (2)
-Salary Remaining :	$750,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$750,000
Kevin Stenlund (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$750,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$750,000
Mark Jankowski	$950,000 (3)
-Salary Remaining :	$712,500
-Salary Average :	$956,250
-Salary Average Remaining :	$717,188
Dakota Mermis (1 Way Contract)	$875,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$656,250
-Salary Average :	$825,000
-Salary Average Remaining :	$618,750
Max Pacioretty	$875,000 (1)
-Salary Remaining :	$656,250
-Salary Average :	$875,000
-Salary Average Remaining :	$656,250
Louie Belpedio (1 Way Contract)	$850,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$637,500
-Salary Average :	$850,000
-Salary Average Remaining :	$637,500
Nikita Nesterenko	$800,000 (1)
-Salary Remaining :	$600,000
-Salary Average :	$800,000
-Salary Average Remaining :	$600,000
Total Pro Players	24
Salary Commitment
Year 2025 : $76,050,000
Year 2026 : $42,925,000
Year 2027 : $30,425,000
Year 2028 : $16,950,000
Salary Average Commitment
Year 2025 : $79,706,250
Year 2026 : $45,506,250
Year 2027 : $32,256,250
Year 2028 : $18,200,000
Salary Cap with 1 Way Contract
Year 2025 : $76,781,248
Year 2026 : $45,506,250
Year 2027 : $32,256,250
Year 2028 : $18,200,000

Farm Players Salaries
Jesper Wallstedt	$97,500 (1)
Salary Remaining :	$73,125
Salary Average :	$97,500
Salary Average Remaining :	$73,125
Billy Sweezey	$95,000 (1)
Salary Remaining :	$71,250
Salary Average :	$95,000
Salary Average Remaining :	$71,250
Hunter Haight	$92,500 (3)
Salary Remaining :	$69,375
Salary Average :	$92,500
Salary Average Remaining :	$69,375
Michael Milne	$87,500 (1)
Salary Remaining :	$65,625
Salary Average :	$87,500
Salary Average Remaining :	$65,625
Justin Gill	$80,000 (2)
Salary Remaining :	$60,000
Salary Average :	$80,000
Salary Average Remaining :	$60,000
Marshall Warren	$80,000 (1)
Salary Remaining :	$60,000
Salary Average :	$80,000
Salary Average Remaining :	$60,000
Donavan Houle	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Alex Swetlikoff	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Colton Poolman	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Jujhar Khaira	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Dylan Anhorn	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Matt Vernon	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Jordan Papirny	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Scott Sabourin	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Zach Sanford	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Zayde Wisdom	$77,500 (2)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Connor Corcoran	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Marc Johnstone	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Akito Hirose	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Nicholas Zabaneh	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Mitch McLain	$77,500 (1)
Salary Remaining :	$58,125
Salary Average :	$77,500
Salary Average Remaining :	$58,125
Total Farm Players	21
Salary Commitment
Year 2025 : $1,695,000
Year 2026 : $250,000
Year 2027 : $92,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,695,000
Year 2026 : $250,000
Year 2027 : $92,500
Year 2028 : $0

Team	Current Fund	Estimated Season Salary Cap	Under Maximum of $100,275,000 Available Cap Space	Over Minimum of $70,600,000	Pro Players	Farm Players	Total Players
Avalanche	$24,288,998	$70,608,039	$29,666,961	$8,039	30	18	48
Blackhawks	$68,676,420	$72,498,869	$27,776,131	$1,898,869	22	26	48
Blue Jackets	$82,189,165	$99,216,754	$1,058,246	$28,616,754	27	21	48
Blues	$11,963,716	$81,643,639	$18,631,361	$11,043,639	20	28	48
Bruins	$48,203,102	$71,939,623	$28,335,377	$1,339,623	23	25	48
Canadiens	$17,150,456	$76,166,830	$24,108,170	$5,566,830	22	24	46
Canucks	$19,564,462	$84,038,864	$16,236,136	$13,438,864	30	16	46
Capitals	$47,750,204	$71,687,168	$28,587,832	$1,087,168	28	21	49
Devils	$16,579,043	$99,774,912	$500,088	$29,174,912	24	21	45
Ducks	$10,580,420	$81,343,452	$18,931,548	$10,743,452	25	23	48
Flames	($1,097,230)	$80,315,008	$19,959,992	$9,715,008	27	19	46
Flyers	$62,561,308	$89,055,338	$11,219,662	$18,455,338	24	23	47
Golden Knights	$26,138,785	$82,162,560	$18,112,440	$11,562,560	24	20	44
Hurricanes	$35,747,516	$89,716,608	$10,558,392	$19,116,608	24	22	46
Islanders	$13,693,206	$80,042,496	$20,232,504	$9,442,496	28	17	45
Jets	$39,700,733	$96,733,305	$3,541,695	$26,133,305	24	23	47
Kings	$70,084,506	$71,822,659	$28,452,341	$1,222,659	23	25	48
Kraken	$45,537,963	$88,991,546	$11,283,454	$18,391,546	26	18	44
Lightning	$86,193,969	$85,722,525	$14,552,475	$15,122,525	25	27	52
Mammoth	$54,038,658	$84,545,038	$15,729,962	$13,945,038	24	26	50
Maple Leafs	$59,871,704	$91,141,611	$9,133,389	$20,541,611	26	19	45
Oilers	$37,020,417	$78,262,464	$22,012,536	$7,662,464	25	22	47
Panthers	$22,518,786	$80,065,433	$20,209,567	$9,465,433	24	24	48
Penguins	$72,009,743	$76,480,128	$23,794,872	$5,880,128	27	23	50
Predators	$39,736,081	$86,520,000	$13,755,000	$15,920,000	22	22	44
Rangers	$65,214,785	$81,171,744	$19,103,256	$10,571,744	25	24	49
Red Wings	$44,920,126	$76,270,677	$24,004,323	$5,670,677	25	24	49
Sabres	$37,384,331	$86,685,248	$13,589,752	$16,085,248	28	20	48
Senators	$43,124,953	$96,042,396	$4,232,604	$25,442,396	25	20	45
Sharks	$57,043,913	$72,278,854	$27,996,146	$1,678,854	25	24	49
Stars	$46,166,693	$96,148,777	$4,126,223	$25,548,777	26	24	50
Wild	$15,174,676	$79,704,245	$20,570,755	$9,104,245	24	21	45

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 - %