KPHL - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Ball Center
Level 1:	6000 - $150 - 5,501 - 91.68%
Level 2:	5000 - $100 - 4,618 - 92.36%
Level 3:	2000 - $75 - 1,821 - 91.06%
Level 4:	4000 - $50 - 3,676 - 91.90%
Luxury :	1000 - $300 - 907 - 90.71%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $0 - 1,857 - 92.87%
Farm Level 2:	1000 - $0 - 934 - 93.45%
Farm Total Capacity :	3000
Income
Home Games Left	20
Average Attendance - %	16,523 - 91.79%
Average Income per Game	$1,879,450
Year to Date Revenue	$39,468,450
Farm
Home Games Left	20
Average Attendance - %	2,792 - 93.06%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$84,125,000
Pro Players Total Average Salaries	$81,758,333
Farm Players Total Salaries	$1,637,500
Farm Players Total Average Salaries	$1,891,250
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$1,812,500
Pro Year To Date Expenses	$40,102,855
Farm Year To Date Expenses	$781,646
Pro Salary Cap Per Days	$376,085
Pro Salary Cap To Date	$35,694,021
Farm Salary Cap Per Days	$9,850
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$37,589,000
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	96
Pro Expenses Per Days	$438,151
Pro Estimated Expenses	$42,062,496
Farm Remaining Season Days	96
Farm Expenses Per Days	$8,529
Farm Estimated Expenses	$818,784
Estimated Season Expenses	$42,881,280
Estimated Season Salary Cap	$73,610,681
Estimate Under Maximum Salary Cap of $100,275,000	$26,664,319
Estimate Over Minimum Salary Cap of $70,600,000	$3,010,681
Current Bank Account	$24,231,734
Projected Bank Account	$18,939,454

Pro Players Salaries
Patrik Laine (1 Way Contract)	$9,100,000 (1)
-Salary Remaining :	$4,550,000
-Salary Average :	$8,700,000
-Salary Average Remaining :	$4,350,000
Wyatt Newpower (1 Way Contract)	$7,750,000 (1)
-1 Way Contract Salary Cap :	$6,500,000
-1 Way Contract Salary Cap Remaining :	$3,250,000
-Salary Remaining :	$3,875,000
-Salary Average :	$7,750,000
-Salary Average Remaining :	$3,875,000
Jordan Binnington (1 Way Contract)	$6,500,000 (2)
-Salary Remaining :	$3,250,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$3,000,000
Steven Santini (1 Way Contract)	$5,000,000 (1)
-1 Way Contract Salary Cap :	$3,750,000
-1 Way Contract Salary Cap Remaining :	$1,875,000
-Salary Remaining :	$2,500,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$2,500,000
John Klingberg (1 Way Contract)	$4,500,000 (2)
-Salary Remaining :	$2,250,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$2,250,000
Ben Chiarot (1 Way Contract)	$4,250,000 (1)
-Salary Remaining :	$2,125,000
-Salary Average :	$4,750,000
-Salary Average Remaining :	$2,375,000
Artem Zub (1 Way Contract)	$3,850,000 (2)
-Salary Remaining :	$1,925,000
-Salary Average :	$3,850,000
-Salary Average Remaining :	$1,925,000
Tommy Novak (1 Way Contract)	$3,500,000 (3)
-Salary Remaining :	$1,750,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$1,750,000
Viktor Arvidsson (1 Way Contract)	$3,500,000 (1)
-Salary Remaining :	$1,750,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$1,750,000
Kasperi Kapanen (1 Way Contract)	$3,500,000 (4)
-Salary Remaining :	$1,750,000
-Salary Average :	$1,600,000
-Salary Average Remaining :	$800,000
Aaron Ness (1 Way Contract)	$3,000,000 (1)
-1 Way Contract Salary Cap :	$1,750,000
-1 Way Contract Salary Cap Remaining :	$875,000
-Salary Remaining :	$1,500,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$1,500,000
Justin Holl (1 Way Contract)	$2,500,000 (3)
-Salary Remaining :	$1,250,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$1,250,000
Nick Perbix	$2,500,000 (5)
-Salary Remaining :	$1,250,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$1,250,000
Mitchell Vande Sompel (1 Way Contract)	$2,500,000 (1)
-1 Way Contract Salary Cap :	$1,250,000
-1 Way Contract Salary Cap Remaining :	$625,000
-Salary Remaining :	$1,250,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$1,250,000
Ryan Poehling (1 Way Contract)	$2,500,000 (3)
-Salary Remaining :	$1,250,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$1,250,000
Taylor Raddysh	$1,900,000 (2)
-Salary Remaining :	$950,000
-Salary Average :	$1,900,000
-Salary Average Remaining :	$950,000
Pontus Holmberg	$1,600,000 (3)
-Salary Remaining :	$800,000
-Salary Average :	$1,600,000
-Salary Average Remaining :	$800,000
Pierre Engvall (1 Way Contract)	$1,600,000 (2)
-Salary Remaining :	$800,000
-Salary Average :	$1,600,000
-Salary Average Remaining :	$800,000
Ville Husso (1 Way Contract)	$1,500,000 (2)
-Salary Remaining :	$750,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$750,000
Tyler Pitlick (1 Way Contract)	$1,250,000 (3)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$625,000
-Salary Average :	$1,250,000
-Salary Average Remaining :	$625,000
Mike Reilly (1 Way Contract)	$1,250,000 (3)
-Salary Remaining :	$625,000
-Salary Average :	$1,250,000
-Salary Average Remaining :	$625,000
Matt Nieto (1 Way Contract)	$1,250,000 (2)
-Salary Remaining :	$625,000
-Salary Average :	$1,250,000
-Salary Average Remaining :	$625,000
Darren Raddysh	$1,150,000 (4)
-Salary Remaining :	$575,000
-Salary Average :	$1,150,000
-Salary Average Remaining :	$575,000
Beck Malenstyn	$1,150,000 (3)
-Salary Remaining :	$575,000
-Salary Average :	$1,150,000
-Salary Average Remaining :	$575,000
Andreas Englund (1 Way Contract)	$1,050,000 (2)
-Salary Remaining :	$525,000
-Salary Average :	$1,050,000
-Salary Average Remaining :	$525,000
Adam Gaudette	$925,000 (1)
-Salary Remaining :	$462,500
-Salary Average :	$858,333
-Salary Average Remaining :	$429,167
Ben Meyers	$875,000 (1)
-Salary Remaining :	$437,500
-Salary Average :	$875,000
-Salary Average Remaining :	$437,500
Zach Aston-Reese	$875,000 (3)
-Salary Remaining :	$437,500
-Salary Average :	$875,000
-Salary Average Remaining :	$437,500
Jansen Harkins (1 Way Contract)	$875,000 (2)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$437,500
-Salary Average :	$875,000
-Salary Average Remaining :	$437,500
Kurtis MacDermid (1 Way Contract)	$850,000 (3)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$425,000
-Salary Average :	$850,000
-Salary Average Remaining :	$425,000
Isaac Ratcliffe (1 Way Contract)	$800,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$400,000
-Salary Average :	$800,000
-Salary Average Remaining :	$400,000
Chris Wagner (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$387,500
-Salary Average :	$775,000
-Salary Average Remaining :	$387,500
Total Pro Players	32
Salary Commitment
Year 2025 : $84,125,000
Year 2026 : $43,650,000
Year 2027 : $22,625,000
Year 2028 : $7,150,000
Salary Average Commitment
Year 2025 : $81,758,333
Year 2026 : $43,250,000
Year 2027 : $20,725,000
Year 2028 : $5,250,000
Salary Cap with 1 Way Contract
Year 2025 : $72,208,336
Year 2026 : $40,275,000
Year 2027 : $18,625,000
Year 2028 : $5,250,000

Farm Players Salaries
Derrick Pouliot	$125,000 (3)
Salary Remaining :	$62,500
Salary Average :	$125,000
Salary Average Remaining :	$62,500
Laurent Dauphin	$125,000 (3)
Salary Remaining :	$62,500
Salary Average :	$125,000
Salary Average Remaining :	$62,500
Konsta Helenius	$100,000 (3)
Salary Remaining :	$50,000
Salary Average :	$100,000
Salary Average Remaining :	$50,000
Oskar Olausson	$97,500 (1)
Salary Remaining :	$48,750
Salary Average :	$97,500
Salary Average Remaining :	$48,750
Chase Wheatcroft	$95,000 (1)
Salary Remaining :	$47,500
Salary Average :	$93,750
Salary Average Remaining :	$46,875
Matthew Robertson	$95,000 (1)
Salary Remaining :	$47,500
Salary Average :	$95,000
Salary Average Remaining :	$47,500
Bryan Thomson	$87,500 (1)
Salary Remaining :	$43,750
Salary Average :	$87,500
Salary Average Remaining :	$43,750
Carson Meyer	$87,500 (2)
Salary Remaining :	$43,750
Salary Average :	$87,500
Salary Average Remaining :	$43,750
Jeffrey Viel	$87,500 (2)
Salary Remaining :	$43,750
Salary Average :	$87,500
Salary Average Remaining :	$43,750
Max Willman	$87,500 (2)
Salary Remaining :	$43,750
Salary Average :	$87,500
Salary Average Remaining :	$43,750
Michael Karow	$85,000 (3)
Salary Remaining :	$42,500
Salary Average :	$85,000
Salary Average Remaining :	$42,500
Adam Raska	$85,000 (2)
Salary Remaining :	$42,500
Salary Average :	$85,000
Salary Average Remaining :	$42,500
Magnus Hellberg	$85,000 (3)
Salary Remaining :	$42,500
Salary Average :	$340,000
Salary Average Remaining :	$170,000
Jason Polin	$80,000 (1)
Salary Remaining :	$40,000
Salary Average :	$80,000
Salary Average Remaining :	$40,000
Ruslan Khazheyev	$80,000 (3)
Salary Remaining :	$40,000
Salary Average :	$80,000
Salary Average Remaining :	$40,000
Brett Murray	$80,000 (1)
Salary Remaining :	$40,000
Salary Average :	$80,000
Salary Average Remaining :	$40,000
Luke Krys	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Nick Leivermann	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Total Farm Players	18
Salary Commitment
Year 2025 : $1,637,500
Year 2026 : $947,500
Year 2027 : $1,365,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,891,250
Year 2026 : $1,202,500
Year 2027 : $855,000
Year 2028 : $0

Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	6000 - $150 - 5,443 - 90.72%
Level 2:	5000 - $100 - 4,457 - 89.14%
Level 3:	2000 - $75 - 1,864 - 93.20%
Level 4:	4000 - $50 - 3,640 - 91.00%
Luxury :	1000 - $300 - 894 - 89.44%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $0 - 1,831 - 91.55%
Farm Level 2:	1000 - $0 - 930 - 93.01%
Farm Total Capacity :	3000
Income
Home Games Left	18
Average Attendance - %	16,299 - 90.55%
Average Income per Game	$1,852,332
Year to Date Revenue	$42,603,625
Farm
Home Games Left	18
Average Attendance - %	2,761 - 92.04%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$71,760,000
Pro Players Total Average Salaries	$67,760,000
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	$36,506,461
Farm Year To Date Expenses	$1,191,701
Pro Salary Cap Per Days	$352,917
Pro Salary Cap To Date	$34,490,782
Farm Salary Cap Per Days	$12,389
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$33,341,967
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	96
Pro Expenses Per Days	$373,750
Pro Estimated Expenses	$35,880,000
Farm Remaining Season Days	96
Farm Expenses Per Days	$12,389
Farm Estimated Expenses	$1,189,344
Estimated Season Expenses	$37,069,344
Estimated Season Salary Cap	$71,733,314
Estimate Under Maximum Salary Cap of $100,275,000	$28,541,686
Estimate Over Minimum Salary Cap of $70,600,000	$1,133,314
Current Bank Account	$72,274,010
Projected Bank Account	$68,546,633

Pro Players Salaries
Anthony Cirelli (1 Way Contract)	$8,125,000 (6)
-Salary Remaining :	$4,062,500
-Salary Average :	$6,250,000
-Salary Average Remaining :	$3,125,000
Shea Theodore (1 Way Contract)	$7,200,000 (6)
-Salary Remaining :	$3,600,000
-Salary Average :	$7,200,000
-Salary Average Remaining :	$3,600,000
Alex DeBrincat (1 Way Contract)	$7,000,000 (3)
-Salary Remaining :	$3,500,000
-Salary Average :	$9,000,000
-Salary Average Remaining :	$4,500,000
Trevor Zegras (1 Way Contract)	$6,750,000 (2)
-Salary Remaining :	$3,375,000
-Salary Average :	$6,750,000
-Salary Average Remaining :	$3,375,000
Bowen Byram (1 Way Contract)	$5,250,000 (3)
-Salary Remaining :	$2,625,000
-Salary Average :	$5,250,000
-Salary Average Remaining :	$2,625,000
Thatcher Demko (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$2,500,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Tyler Bertuzzi (1 Way Contract)	$4,500,000 (2)
-Salary Remaining :	$2,250,000
-Salary Average :	$4,625,000
-Salary Average Remaining :	$2,312,500
Charlie Coyle (1 Way Contract)	$4,500,000 (1)
-Salary Remaining :	$2,250,000
-Salary Average :	$5,250,000
-Salary Average Remaining :	$2,625,000
Arvid Soderblom (1 Way Contract)	$3,500,000 (5)
-Salary Remaining :	$1,750,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$1,750,000
Chris Terry (1 Way Contract)	$3,500,000 (1)
-Salary Remaining :	$1,750,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$1,750,000
Tyler Myers (1 Way Contract)	$3,500,000 (1)
-Salary Remaining :	$1,750,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$1,750,000
Dakota Joshua	$2,210,000 (2)
-Salary Remaining :	$1,105,000
-Salary Average :	$2,210,000
-Salary Average Remaining :	$1,105,000
Peyton Krebs	$2,000,000 (2)
-Salary Remaining :	$1,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,000,000
Nils Hoglander (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$750,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$750,000
Leo Carlsson	$1,000,000 (2)
-Salary Remaining :	$500,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$500,000
Kaiden Guhle	$975,000 (1)
-Salary Remaining :	$487,500
-Salary Average :	$975,000
-Salary Average Remaining :	$487,500
Nolan Allan	$975,000 (2)
-Salary Remaining :	$487,500
-Salary Average :	$975,000
-Salary Average Remaining :	$487,500
Vasily Podkolzin	$950,000 (1)
-Salary Remaining :	$475,000
-Salary Average :	$950,000
-Salary Average Remaining :	$475,000
Joel Hofer	$925,000 (1)
-Salary Remaining :	$462,500
-Salary Average :	$925,000
-Salary Average Remaining :	$462,500
Ethan Del Mastro	$825,000 (2)
-Salary Remaining :	$412,500
-Salary Average :	$825,000
-Salary Average Remaining :	$412,500
Pavel Dorofeyev	$800,000 (1)
-Salary Remaining :	$400,000
-Salary Average :	$800,000
-Salary Average Remaining :	$400,000
Ryan Jones	$775,000 (1)
-Salary Remaining :	$387,500
-Salary Average :	$775,000
-Salary Average Remaining :	$387,500
Total Pro Players	22
Salary Commitment
Year 2025 : $71,760,000
Year 2026 : $46,835,000
Year 2027 : $33,825,000
Year 2028 : $15,575,000
Salary Average Commitment
Year 2025 : $67,760,000
Year 2026 : $49,585,000
Year 2027 : $31,200,000
Year 2028 : $16,950,000
Salary Cap with 1 Way Contract
Year 2025 : $67,760,000
Year 2026 : $49,585,000
Year 2027 : $31,200,000
Year 2028 : $16,950,000

Farm Players Salaries
Jakob Pelletier	$150,000 (1)
Salary Remaining :	$75,000
Salary Average :	$150,000
Salary Average Remaining :	$75,000
Arturs Silovs	$125,000 (2)
Salary Remaining :	$62,500
Salary Average :	$125,000
Salary Average Remaining :	$62,500
Kevin Korchinski	$100,000 (2)
Salary Remaining :	$50,000
Salary Average :	$100,000
Salary Average Remaining :	$50,000
Frank Nazar	$100,000 (3)
Salary Remaining :	$50,000
Salary Average :	$100,000
Salary Average Remaining :	$50,000
Eduard Sale	$97,500 (3)
Salary Remaining :	$48,750
Salary Average :	$97,500
Salary Average Remaining :	$48,750
Brendan Brisson	$97,500 (1)
Salary Remaining :	$48,750
Salary Average :	$97,500
Salary Average Remaining :	$48,750
Vasili Ponomarev	$96,250 (2)
Salary Remaining :	$48,125
Salary Average :	$96,250
Salary Average Remaining :	$48,125
Arshdeep Bains	$95,000 (1)
Salary Remaining :	$47,500
Salary Average :	$95,000
Salary Average Remaining :	$47,500
Danila Klimovich	$92,500 (2)
Salary Remaining :	$46,250
Salary Average :	$92,500
Salary Average Remaining :	$46,250
Colton Dach	$92,500 (2)
Salary Remaining :	$46,250
Salary Average :	$92,500
Salary Average Remaining :	$46,250
Drew Commesso	$92,500 (1)
Salary Remaining :	$46,250
Salary Average :	$92,500
Salary Average Remaining :	$46,250
Tristan Broz	$92,500 (2)
Salary Remaining :	$46,250
Salary Average :	$92,500
Salary Average Remaining :	$46,250
Vladislav Kolyachonok	$87,500 (1)
Salary Remaining :	$43,750
Salary Average :	$87,500
Salary Average Remaining :	$43,750
Elias Pettersson DEF	$87,500 (3)
Salary Remaining :	$43,750
Salary Average :	$87,500
Salary Average Remaining :	$43,750
Ryan Winterton	$87,500 (2)
Salary Remaining :	$43,750
Salary Average :	$87,500
Salary Average Remaining :	$43,750
Gavin Hayes	$87,500 (3)
Salary Remaining :	$43,750
Salary Average :	$87,500
Salary Average Remaining :	$43,750
Wyatt Kaiser	$87,500 (2)
Salary Remaining :	$43,750
Salary Average :	$87,500
Salary Average Remaining :	$43,750
Cole Reinhardt	$82,500 (1)
Salary Remaining :	$41,250
Salary Average :	$82,500
Salary Average Remaining :	$41,250
Anthony Romano	$80,000 (1)
Salary Remaining :	$40,000
Salary Average :	$80,000
Salary Average Remaining :	$40,000
Trent Miner	$80,000 (1)
Salary Remaining :	$40,000
Salary Average :	$80,000
Salary Average Remaining :	$40,000
Kirill Kudryavtsev	$80,000 (3)
Salary Remaining :	$40,000
Salary Average :	$80,000
Salary Average Remaining :	$40,000
Jalen Luypen	$80,000 (1)
Salary Remaining :	$40,000
Salary Average :	$80,000
Salary Average Remaining :	$40,000
Adam Wilsby	$77,500 (2)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Linus Karlsson	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Arttu Hyry	$77,500 (2)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Cole McWard	$75,000 (1)
Salary Remaining :	$37,500
Salary Average :	$75,000
Salary Average Remaining :	$37,500
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 - 5,482 - 91.36%
Level 2:	5000 - $100 - 4,726 - 94.51%
Level 3:	2000 - $75 - 1,853 - 92.66%
Level 4:	4000 - $50 - 3,758 - 93.95%
Luxury :	1000 - $300 - 951 - 95.08%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $0 - 1,908 - 95.42%
Farm Level 2:	1000 - $0 - 937 - 93.72%
Farm Total Capacity :	3000
Income
Home Games Left	21
Average Attendance - %	16,769 - 93.16%
Average Income per Game	$1,906,948
Year to Date Revenue	$38,138,950
Farm
Home Games Left	21
Average Attendance - %	2,846 - 94.86%
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	$54,105,457
Farm Year To Date Expenses	$883,004
Pro Salary Cap Per Days	$517,622
Pro Salary Cap To Date	$49,525,042
Farm Salary Cap Per Days	$9,163
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$40,045,898
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	96
Pro Expenses Per Days	$564,453
Pro Estimated Expenses	$54,187,488
Farm Remaining Season Days	96
Farm Expenses Per Days	$9,163
Farm Estimated Expenses	$879,648
Estimated Season Expenses	$55,067,136
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	$75,692,047
Projected Bank Account	$60,670,809

Pro Players Salaries
Zach Werenski (1 Way Contract)	$9,500,000 (3)
-Salary Remaining :	$4,750,000
-Salary Average :	$9,583,333
-Salary Average Remaining :	$4,791,667
Joel Eriksson Ek (1 Way Contract)	$7,500,000 (4)
-Salary Remaining :	$3,750,000
-Salary Average :	$5,250,000
-Salary Average Remaining :	$2,625,000
Valeri Nichushkin (1 Way Contract)	$7,300,000 (5)
-Salary Remaining :	$3,650,000
-Salary Average :	$6,125,000
-Salary Average Remaining :	$3,062,500
Elias Lindholm (1 Way Contract)	$7,000,000 (2)
-Salary Remaining :	$3,500,000
-Salary Average :	$7,000,000
-Salary Average Remaining :	$3,500,000
Mattias Ekholm (1 Way Contract)	$6,500,000 (1)
-Salary Remaining :	$3,250,000
-Salary Average :	$6,250,000
-Salary Average Remaining :	$3,125,000
Casey Mittelstadt (1 Way Contract)	$6,500,000 (5)
-Salary Remaining :	$3,250,000
-Salary Average :	$6,500,000
-Salary Average Remaining :	$3,250,000
Jonathan Marchessault (1 Way Contract)	$6,250,000 (3)
-Salary Remaining :	$3,125,000
-Salary Average :	$6,250,000
-Salary Average Remaining :	$3,125,000
Lukas Dostal	$6,000,000 (8)
-Salary Remaining :	$3,000,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$3,000,000
Victor Hedman (1 Way Contract)	$5,500,000 (5)
-Salary Remaining :	$2,750,000
-Salary Average :	$5,500,000
-Salary Average Remaining :	$2,750,000
Brayden McNabb (1 Way Contract)	$4,750,000 (4)
-Salary Remaining :	$2,375,000
-Salary Average :	$4,750,000
-Salary Average Remaining :	$2,375,000
Alex Vlasic	$4,600,000 (6)
-Salary Remaining :	$2,300,000
-Salary Average :	$4,600,000
-Salary Average Remaining :	$2,300,000
Mats Zuccarello (1 Way Contract)	$4,500,000 (1)
-Salary Remaining :	$2,250,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$2,250,000
Radko Gudas (1 Way Contract)	$4,000,000 (2)
-Salary Remaining :	$2,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$2,000,000
J.T. Miller (1 Way Contract)	$4,000,000 (3)
-Salary Remaining :	$2,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$2,000,000
Kirill Marchenko	$3,850,000 (3)
-Salary Remaining :	$1,925,000
-Salary Average :	$3,850,000
-Salary Average Remaining :	$1,925,000
Evan Rodrigues (1 Way Contract)	$3,750,000 (1)
-Salary Remaining :	$1,875,000
-Salary Average :	$2,875,000
-Salary Average Remaining :	$1,437,500
Stefan Noesen (1 Way Contract)	$2,750,000 (3)
-Salary Remaining :	$1,375,000
-Salary Average :	$2,750,000
-Salary Average Remaining :	$1,375,000
Kaapo Kakko (1 Way Contract)	$2,500,000 (2)
-Salary Remaining :	$1,250,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$1,250,000
Noel Acciari (1 Way Contract)	$1,750,000 (1)
-Salary Remaining :	$875,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$750,000
Erik Gudbranson (1 Way Contract)	$1,750,000 (1)
-1 Way Contract Salary Cap :	$750,000
-1 Way Contract Salary Cap Remaining :	$375,000
-Salary Remaining :	$875,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,000,000
Alex Lyon (1 Way Contract)	$1,500,000 (3)
-Salary Remaining :	$750,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$750,000
Justin Brazeau	$1,500,000 (3)
-Salary Remaining :	$750,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$750,000
Matt Benning (1 Way Contract)	$1,250,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$625,000
-Salary Average :	$1,250,000
-Salary Average Remaining :	$625,000
Derek Forbort (1 Way Contract)	$1,250,000 (2)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$625,000
-Salary Average :	$1,250,000
-Salary Average Remaining :	$625,000
Kent Johnson	$1,000,000 (1)
-Salary Remaining :	$500,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$500,000
Gage Goncalves	$850,000 (1)
-Salary Remaining :	$425,000
-Salary Average :	$850,000
-Salary Average Remaining :	$425,000
Tristen Nielsen (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$387,500
-Salary Average :	$775,000
-Salary Average Remaining :	$387,500
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 :	$50,000
Salary Average :	$100,000
Salary Average Remaining :	$50,000
Denton Mateychuk	$100,000 (3)
Salary Remaining :	$50,000
Salary Average :	$100,000
Salary Average Remaining :	$50,000
Nikita Tolopilo	$95,000 (1)
Salary Remaining :	$47,500
Salary Average :	$95,000
Salary Average Remaining :	$47,500
Georgi Romanov	$90,000 (1)
Salary Remaining :	$45,000
Salary Average :	$90,000
Salary Average Remaining :	$45,000
Stanislav Svozil	$87,500 (2)
Salary Remaining :	$43,750
Salary Average :	$87,500
Salary Average Remaining :	$43,750
Samuel Knazko	$87,500 (1)
Salary Remaining :	$43,750
Salary Average :	$87,500
Salary Average Remaining :	$43,750
Justin Ertel	$87,500 (2)
Salary Remaining :	$43,750
Salary Average :	$87,500
Salary Average Remaining :	$43,750
Parker Ford	$86,750 (2)
Salary Remaining :	$43,375
Salary Average :	$86,750
Salary Average Remaining :	$43,375
Mikael Pyyhtia	$82,500 (1)
Salary Remaining :	$41,250
Salary Average :	$82,500
Salary Average Remaining :	$41,250
Kyle Masters	$82,500 (2)
Salary Remaining :	$41,250
Salary Average :	$82,500
Salary Average Remaining :	$41,250
Ole Julian Bjorgvik-Holm	$80,000 (2)
Salary Remaining :	$40,000
Salary Average :	$80,000
Salary Average Remaining :	$40,000
Samuel Johannesson	$80,000 (1)
Salary Remaining :	$40,000
Salary Average :	$80,000
Salary Average Remaining :	$40,000
James Malatesta	$80,000 (2)
Salary Remaining :	$40,000
Salary Average :	$80,000
Salary Average Remaining :	$40,000
Keith Petruzzelli	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Seth Griffith	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Jeff Malott	$77,500 (2)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Jean-Luc Foudy	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Jack Rathbone	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Jere Innala	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Tyler Madden	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Nick Blankenburg	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
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 - 5,742 - 95.70%
Level 2:	5000 - $100 - 4,639 - 92.78%
Level 3:	2000 - $75 - 1,868 - 93.38%
Level 4:	4000 - $50 - 3,766 - 94.16%
Luxury :	1000 - $300 - 923 - 92.34%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $0 - 1,843 - 92.14%
Farm Level 2:	1000 - $0 - 919 - 91.87%
Farm Total Capacity :	3000
Income
Home Games Left	17
Average Attendance - %	16,939 - 94.10%
Average Income per Game	$1,930,628
Year to Date Revenue	$46,335,075
Farm
Home Games Left	17
Average Attendance - %	2,762 - 92.05%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$86,250,000
Pro Players Total Average Salaries	$87,076,191
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	$40,116,643
Farm Year To Date Expenses	$1,076,000
Pro Salary Cap Per Days	$453,522
Pro Salary Cap To Date	$40,266,053
Farm Salary Cap Per Days	$11,406
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$32,820,678
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	96
Pro Expenses Per Days	$449,219
Pro Estimated Expenses	$43,125,024
Farm Remaining Season Days	96
Farm Expenses Per Days	$11,406
Farm Estimated Expenses	$1,094,976
Estimated Season Expenses	$44,220,000
Estimated Season Salary Cap	$83,804,165
Estimate Under Maximum Salary Cap of $100,275,000	$16,470,835
Estimate Over Minimum Salary Cap of $70,600,000	$13,204,165
Current Bank Account	$14,270,524
Projected Bank Account	$2,871,202

Pro Players Salaries
Robert Thomas (1 Way Contract)	$10,500,000 (6)
-Salary Remaining :	$5,250,000
-Salary Average :	$8,125,000
-Salary Average Remaining :	$4,062,500
Roope Hintz (1 Way Contract)	$8,650,000 (6)
-Salary Remaining :	$4,325,000
-Salary Average :	$8,125,000
-Salary Average Remaining :	$4,062,500
Aaron Ekblad (1 Way Contract)	$7,500,000 (6)
-Salary Remaining :	$3,750,000
-Salary Average :	$7,500,000
-Salary Average Remaining :	$3,750,000
Jordan Kyrou (1 Way Contract)	$7,500,000 (4)
-Salary Remaining :	$3,750,000
-Salary Average :	$7,083,334
-Salary Average Remaining :	$3,541,667
Kyle Connor (1 Way Contract)	$7,000,000 (1)
-Salary Remaining :	$3,500,000
-Salary Average :	$7,142,857
-Salary Average Remaining :	$3,571,429
Alex Ovechkin (1 Way Contract)	$6,750,000 (1)
-Salary Remaining :	$3,375,000
-Salary Average :	$7,125,000
-Salary Average Remaining :	$3,562,500
John Carlson (1 Way Contract)	$6,000,000 (1)
-Salary Remaining :	$3,000,000
-Salary Average :	$8,000,000
-Salary Average Remaining :	$4,000,000
Rickard Rakell (1 Way Contract)	$4,800,000 (3)
-Salary Remaining :	$2,400,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$2,500,000
Jaden Schwartz (1 Way Contract)	$4,500,000 (1)
-Salary Remaining :	$2,250,000
-Salary Average :	$5,500,000
-Salary Average Remaining :	$2,750,000
Nick Foligno (1 Way Contract)	$4,000,000 (1)
-Salary Remaining :	$2,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$2,000,000
Evan Bouchard (1 Way Contract)	$4,000,000 (1)
-Salary Remaining :	$2,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$2,000,000
Jake Walman (1 Way Contract)	$3,000,000 (3)
-Salary Remaining :	$1,500,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$1,500,000
Cam Talbot (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$1,500,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$1,500,000
Anthony Stolarz	$2,500,000 (1)
-Salary Remaining :	$1,250,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$1,250,000
Jamie Oleksiak (1 Way Contract)	$1,875,000 (1)
-Salary Remaining :	$937,500
-Salary Average :	$2,300,000
-Salary Average Remaining :	$1,150,000
Bobby McMann (1 Way Contract)	$1,250,000 (3)
-Salary Remaining :	$625,000
-Salary Average :	$1,250,000
-Salary Average Remaining :	$625,000
Jakub Lauko (1 Way Contract)	$950,000 (1)
-Salary Remaining :	$475,000
-Salary Average :	$950,000
-Salary Average Remaining :	$475,000
Lane Hutson	$925,000 (3)
-Salary Remaining :	$462,500
-Salary Average :	$925,000
-Salary Average Remaining :	$462,500
T.J. Tynan	$775,000 (3)
-Salary Remaining :	$387,500
-Salary Average :	$775,000
-Salary Average Remaining :	$387,500
Tanner Laczynski	$775,000 (2)
-Salary Remaining :	$387,500
-Salary Average :	$775,000
-Salary Average Remaining :	$387,500
Total Pro Players	20
Salary Commitment
Year 2025 : $86,250,000
Year 2026 : $42,425,000
Year 2027 : $39,400,000
Year 2028 : $29,850,000
Salary Average Commitment
Year 2025 : $87,076,191
Year 2026 : $42,558,334
Year 2027 : $41,783,334
Year 2028 : $30,833,334
Salary Cap with 1 Way Contract
Year 2025 : $87,076,191
Year 2026 : $42,558,334
Year 2027 : $41,783,334
Year 2028 : $30,833,334

Farm Players Salaries
Connor Carrick	$85,000 (1)
Salary Remaining :	$42,500
Salary Average :	$85,000
Salary Average Remaining :	$42,500
Tanner Dickinson	$82,500 (1)
Salary Remaining :	$41,250
Salary Average :	$82,500
Salary Average Remaining :	$41,250
Dennis Gilbert	$80,000 (2)
Salary Remaining :	$40,000
Salary Average :	$80,000
Salary Average Remaining :	$40,000
Lucas Carlsson	$80,000 (2)
Salary Remaining :	$40,000
Salary Average :	$80,000
Salary Average Remaining :	$40,000
Will Cranley	$80,000 (1)
Salary Remaining :	$40,000
Salary Average :	$80,000
Salary Average Remaining :	$40,000
Yaniv Perets	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Joel Teasdale	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Anthony Angello	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Trevor Janicke	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Blake Hillman	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Connor MacEachern	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Brad Hunt	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Brett Budgell	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Jaydon Dureau	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Jakub Rychlovsky	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Marcus Sylvegard	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
David Silye	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Jonah Gadjovich	$77,500 (2)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Turner Ottenbreit	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Ryan Carpenter	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Dino Kambeitz	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Carson Golder	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Cole Krygier	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Joe Fleming	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Spencer Kersten	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Tristan Allard	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Mitchell Weeks	$77,500 (2)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Brandon Halverson	$77,500 (3)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Alexander Petrovic	$77,500 (3)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Total Farm Players	29
Salary Commitment
Year 2025 : $2,267,500
Year 2026 : $470,000
Year 2027 : $155,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,267,500
Year 2026 : $470,000
Year 2027 : $155,000
Year 2028 : $0

Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Garden
Level 1:	6000 - $150 - 5,504 - 91.74%
Level 2:	5000 - $100 - 4,597 - 91.95%
Level 3:	2000 - $75 - 1,814 - 90.71%
Level 4:	4000 - $50 - 3,693 - 92.34%
Luxury :	1000 - $300 - 944 - 94.40%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $0 - 1,825 - 91.23%
Farm Level 2:	1000 - $0 - 894 - 89.40%
Farm Total Capacity :	3000
Income
Home Games Left	18
Average Attendance - %	16,553 - 91.96%
Average Income per Game	$1,889,313
Year to Date Revenue	$43,454,200
Farm
Home Games Left	18
Average Attendance - %	2,719 - 90.62%
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	$37,165,927
Farm Year To Date Expenses	$1,012,044
Pro Salary Cap Per Days	$375,247
Pro Salary Cap To Date	$35,915,911
Farm Salary Cap Per Days	$10,430
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$34,007,635
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	96
Pro Expenses Per Days	$388,268
Pro Estimated Expenses	$37,273,728
Farm Remaining Season Days	96
Farm Expenses Per Days	$10,430
Farm Estimated Expenses	$1,001,280
Estimated Season Expenses	$38,275,008
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	$49,723,548
Projected Bank Account	$45,456,175

Pro Players Salaries
Charlie McAvoy (1 Way Contract)	$11,500,000 (5)
-Salary Remaining :	$5,750,000
-Salary Average :	$9,500,000
-Salary Average Remaining :	$4,750,000
David Pastrnak (1 Way Contract)	$11,500,000 (4)
-Salary Remaining :	$5,750,000
-Salary Average :	$11,500,000
-Salary Average Remaining :	$5,750,000
Justin Dowling (1 Way Contract)	$8,000,000 (1)
-1 Way Contract Salary Cap :	$6,750,000
-1 Way Contract Salary Cap Remaining :	$3,375,000
-Salary Remaining :	$4,000,000
-Salary Average :	$8,000,000
-Salary Average Remaining :	$4,000,000
Benjamin Gleason (1 Way Contract)	$8,000,000 (1)
-Salary Remaining :	$4,000,000
-Salary Average :	$8,000,000
-Salary Average Remaining :	$4,000,000
Carter Verhaeghe (1 Way Contract)	$7,000,000 (7)
-Salary Remaining :	$3,500,000
-Salary Average :	$7,000,000
-Salary Average Remaining :	$3,500,000
Ryan Strome (1 Way Contract)	$5,000,000 (2)
-Salary Remaining :	$2,500,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$2,500,000
Jeremy Swayman	$4,250,000 (1)
-Salary Remaining :	$2,125,000
-Salary Average :	$4,250,000
-Salary Average Remaining :	$2,125,000
Conor Sheary (1 Way Contract)	$3,200,000 (3)
-Salary Remaining :	$1,600,000
-Salary Average :	$3,200,000
-Salary Average Remaining :	$1,600,000
Logan Stanley (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$1,500,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$1,500,000
Adam Lowry (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$1,250,000
-Salary Average :	$3,250,000
-Salary Average Remaining :	$1,625,000
Macklin Celebrini	$1,000,000 (3)
-Salary Remaining :	$500,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$500,000
Dalibor Dvorsky	$1,000,000 (3)
-Salary Remaining :	$500,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$500,000
Nikolas Matinpalo	$1,000,000 (2)
-Salary Remaining :	$500,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$500,000
Mason Lohrei	$925,000 (1)
-Salary Remaining :	$462,500
-Salary Average :	$925,000
-Salary Average Remaining :	$462,500
Matthew Poitras	$925,000 (2)
-Salary Remaining :	$462,500
-Salary Average :	$925,000
-Salary Average Remaining :	$462,500
Hunter Shepard	$900,000 (2)
-Salary Remaining :	$450,000
-Salary Average :	$900,000
-Salary Average Remaining :	$450,000
Michael Eyssimont	$810,000 (3)
-Salary Remaining :	$405,000
-Salary Average :	$810,000
-Salary Average Remaining :	$405,000
Frederic Brunet	$800,000 (2)
-Salary Remaining :	$400,000
-Salary Average :	$800,000
-Salary Average Remaining :	$400,000
Ryan Mast	$800,000 (2)
-Salary Remaining :	$400,000
-Salary Average :	$800,000
-Salary Average Remaining :	$400,000
Boris Katchouk	$800,000 (2)
-Salary Remaining :	$400,000
-Salary Average :	$800,000
-Salary Average Remaining :	$400,000
Marcus Hogberg	$780,000 (2)
-Salary Remaining :	$390,000
-Salary Average :	$780,000
-Salary Average Remaining :	$390,000
MacKenzie MacEachern (1 Way Contract)	$775,000 (1)
-Salary Remaining :	$387,500
-Salary Average :	$775,000
-Salary Average Remaining :	$387,500
Jackson Blake	$82,500 (2)
-Salary Remaining :	$41,250
-Salary Average :	$82,500
-Salary Average Remaining :	$41,250
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 :	$48,750
Salary Average :	$97,500
Salary Average Remaining :	$48,750
Noel Gunler	$92,500 (2)
Salary Remaining :	$46,250
Salary Average :	$92,500
Salary Average Remaining :	$46,250
Trevor Kuntar	$87,500 (1)
Salary Remaining :	$43,750
Salary Average :	$87,500
Salary Average Remaining :	$43,750
Brett Harrison	$87,500 (2)
Salary Remaining :	$43,750
Salary Average :	$87,500
Salary Average Remaining :	$43,750
Dominic Toninato	$82,500 (2)
Salary Remaining :	$41,250
Salary Average :	$82,500
Salary Average Remaining :	$41,250
Hugh McGing	$80,000 (2)
Salary Remaining :	$40,000
Salary Average :	$80,000
Salary Average Remaining :	$40,000
Riley Duran	$80,000 (2)
Salary Remaining :	$40,000
Salary Average :	$80,000
Salary Average Remaining :	$40,000
Scott Walford	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Chris Ortiz	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Jack Millar	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Danny Katic	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Drew Bavaro	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Gabriel Fortier	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Givani Smith	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Jeremy Brodeur	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Scooter Brickey	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Evan Cormier	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Connor Mayer	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Kyle Looft	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Matthew Strome	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Nathan Legare	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Chad Hillebrand	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Kyle Mayhew	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Sam Bitten	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Joseph Keane	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
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 - 5,721 - 95.35%
Level 2:	5000 - $100 - 4,792 - 95.84%
Level 3:	2000 - $75 - 1,910 - 95.52%
Level 4:	4000 - $50 - 3,850 - 96.24%
Luxury :	1000 - $300 - 947 - 94.69%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $0 - 1,878 - 93.92%
Farm Level 2:	1000 - $0 - 921 - 92.12%
Farm Total Capacity :	3000
Income
Home Games Left	18
Average Attendance - %	17,220 - 95.66%
Average Income per Game	$1,957,139
Year to Date Revenue	$45,014,200
Farm
Home Games Left	18
Average Attendance - %	2,800 - 93.32%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$66,975,000
Pro Players Total Average Salaries	$63,682,143
Farm Players Total Salaries	$2,110,000
Farm Players Total Average Salaries	$2,110,000
Coaches Total Salaries	$1,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$2,000,000
Pro Year To Date Expenses	$38,778,629
Farm Year To Date Expenses	$1,028,019
Pro Salary Cap Per Days	$331,678
Pro Salary Cap To Date	$37,132,243
Farm Salary Cap Per Days	$10,990
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$35,228,504
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	96
Pro Expenses Per Days	$348,828
Pro Estimated Expenses	$33,487,488
Farm Remaining Season Days	96
Farm Expenses Per Days	$10,990
Farm Estimated Expenses	$1,055,040
Estimated Season Expenses	$34,542,528
Estimated Season Salary Cap	$70,973,331
Estimate Under Maximum Salary Cap of $100,275,000	$29,301,669
Estimate Over Minimum Salary Cap of $70,600,000	$373,331
Current Bank Account	$19,445,728
Projected Bank Account	$20,131,704

Pro Players Salaries
Dougie Hamilton (1 Way Contract)	$11,550,000 (3)
-Salary Remaining :	$5,775,000
-Salary Average :	$9,000,000
-Salary Average Remaining :	$4,500,000
Mika Zibanejad (1 Way Contract)	$10,000,000 (5)
-Salary Remaining :	$5,000,000
-Salary Average :	$8,500,000
-Salary Average Remaining :	$4,250,000
Nick Suzuki (1 Way Contract)	$8,750,000 (5)
-Salary Remaining :	$4,375,000
-Salary Average :	$7,875,000
-Salary Average Remaining :	$3,937,500
Ivan Provorov (1 Way Contract)	$6,000,000 (5)
-Salary Remaining :	$3,000,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$3,000,000
Kyle Palmieri (1 Way Contract)	$4,500,000 (2)
-Salary Remaining :	$2,250,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$2,250,000
Urho Vaakanainen (1 Way Contract)	$3,500,000 (5)
-Salary Remaining :	$1,750,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$1,750,000
Rasmus Sandin (1 Way Contract)	$3,250,000 (2)
-Salary Remaining :	$1,625,000
-Salary Average :	$3,250,000
-Salary Average Remaining :	$1,625,000
Anthony Mantha (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$1,500,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$1,750,000
Sam Montembeault (1 Way Contract)	$2,850,000 (2)
-Salary Remaining :	$1,425,000
-Salary Average :	$2,950,000
-Salary Average Remaining :	$1,475,000
Colton Sissons (1 Way Contract)	$1,825,000 (1)
-Salary Remaining :	$912,500
-Salary Average :	$2,857,143
-Salary Average Remaining :	$1,428,572
Joe Veleno (1 Way Contract)	$1,800,000 (2)
-Salary Remaining :	$900,000
-Salary Average :	$1,800,000
-Salary Average Remaining :	$900,000
Alec Martinez (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$750,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$750,000
Ilya Samsonov (1 Way Contract)	$1,500,000 (3)
-Salary Remaining :	$750,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$750,000
Samuel Ersson	$1,450,000 (1)
-Salary Remaining :	$725,000
-Salary Average :	$1,450,000
-Salary Average Remaining :	$725,000
Victor Olofsson (1 Way Contract)	$1,250,000 (2)
-Salary Remaining :	$625,000
-Salary Average :	$1,250,000
-Salary Average Remaining :	$625,000
Jesse Puljujarvi (1 Way Contract)	$900,000 (4)
-Salary Remaining :	$450,000
-Salary Average :	$900,000
-Salary Average Remaining :	$450,000
Emil Bemstrom (1 Way Contract)	$900,000 (1)
-Salary Remaining :	$450,000
-Salary Average :	$900,000
-Salary Average Remaining :	$450,000
Anthony Richard	$850,000 (4)
-Salary Remaining :	$425,000
-Salary Average :	$850,000
-Salary Average Remaining :	$425,000
Dmitri Voronkov	$825,000 (1)
-Salary Remaining :	$412,500
-Salary Average :	$825,000
-Salary Average Remaining :	$412,500
Conor Timmins	$775,000 (1)
-Salary Remaining :	$387,500
-Salary Average :	$775,000
-Salary Average Remaining :	$387,500
Henri Nikkanen	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Total Pro Players	21
Salary Commitment
Year 2025 : $66,975,000
Year 2026 : $49,950,000
Year 2027 : $31,750,000
Year 2028 : $24,000,000
Salary Average Commitment
Year 2025 : $63,682,143
Year 2026 : $51,875,000
Year 2027 : $38,125,000
Year 2028 : $27,625,000
Salary Cap with 1 Way Contract
Year 2025 : $63,682,143
Year 2026 : $51,875,000
Year 2027 : $38,125,000
Year 2028 : $27,625,000

Farm Players Salaries
Yan Kuznetsov	$92,500 (1)
Salary Remaining :	$46,250
Salary Average :	$92,500
Salary Average Remaining :	$46,250
Jan Mysak	$92,500 (1)
Salary Remaining :	$46,250
Salary Average :	$92,500
Salary Average Remaining :	$46,250
Thomas Bordeleau	$92,500 (1)
Salary Remaining :	$46,250
Salary Average :	$92,500
Salary Average Remaining :	$46,250
Calle Odelius	$92,500 (3)
Salary Remaining :	$46,250
Salary Average :	$92,500
Salary Average Remaining :	$46,250
Jack Thompson	$87,500 (1)
Salary Remaining :	$43,750
Salary Average :	$87,500
Salary Average Remaining :	$43,750
Viktor Neuchev	$87,500 (2)
Salary Remaining :	$43,750
Salary Average :	$87,500
Salary Average Remaining :	$43,750
Jeremie Poirier	$87,500 (1)
Salary Remaining :	$43,750
Salary Average :	$87,500
Salary Average Remaining :	$43,750
Danil Gushchin	$87,500 (1)
Salary Remaining :	$43,750
Salary Average :	$87,500
Salary Average Remaining :	$43,750
Maxim Groshev	$87,500 (1)
Salary Remaining :	$43,750
Salary Average :	$87,500
Salary Average Remaining :	$43,750
Yegor Sidorov	$87,500 (3)
Salary Remaining :	$43,750
Salary Average :	$87,500
Salary Average Remaining :	$43,750
Mikko Kokkonen	$85,000 (2)
Salary Remaining :	$42,500
Salary Average :	$85,000
Salary Average Remaining :	$42,500
Mikulas Hovorka	$85,000 (2)
Salary Remaining :	$42,500
Salary Average :	$85,000
Salary Average Remaining :	$42,500
Mike Benning	$82,500 (1)
Salary Remaining :	$41,250
Salary Average :	$82,500
Salary Average Remaining :	$41,250
Jakub Brabenec	$82,500 (2)
Salary Remaining :	$41,250
Salary Average :	$82,500
Salary Average Remaining :	$41,250
Tyson Kozak	$80,000 (1)
Salary Remaining :	$40,000
Salary Average :	$80,000
Salary Average Remaining :	$40,000
Louis Crevier	$80,000 (2)
Salary Remaining :	$40,000
Salary Average :	$80,000
Salary Average Remaining :	$40,000
Matt Villalta	$80,000 (4)
Salary Remaining :	$40,000
Salary Average :	$80,000
Salary Average Remaining :	$40,000
Jesper Vikman	$80,000 (1)
Salary Remaining :	$40,000
Salary Average :	$80,000
Salary Average Remaining :	$40,000
Ryan Suzuki	$80,000 (2)
Salary Remaining :	$40,000
Salary Average :	$80,000
Salary Average Remaining :	$40,000
Ivan Ivan	$80,000 (4)
Salary Remaining :	$40,000
Salary Average :	$80,000
Salary Average Remaining :	$40,000
Matvei Petrov	$80,000 (2)
Salary Remaining :	$40,000
Salary Average :	$80,000
Salary Average Remaining :	$40,000
Milo Roelens	$80,000 (1)
Salary Remaining :	$40,000
Salary Average :	$80,000
Salary Average Remaining :	$40,000
Ryder Rolston	$80,000 (1)
Salary Remaining :	$40,000
Salary Average :	$80,000
Salary Average Remaining :	$40,000
Joe Vrbetic	$80,000 (1)
Salary Remaining :	$40,000
Salary Average :	$80,000
Salary Average Remaining :	$40,000
Niko Huuhtanen	$80,000 (2)
Salary Remaining :	$40,000
Salary Average :	$80,000
Salary Average Remaining :	$40,000
Total Farm Players	25
Salary Commitment
Year 2025 : $2,110,000
Year 2026 : $1,000,000
Year 2027 : $340,000
Year 2028 : $160,000
Salary Average Commitment
Year 2025 : $2,110,000
Year 2026 : $1,000,000
Year 2027 : $340,000
Year 2028 : $160,000

Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Arena
Level 1:	6000 - $150 - 5,493 - 91.55%
Level 2:	5000 - $100 - 4,469 - 89.38%
Level 3:	2000 - $75 - 1,879 - 93.97%
Level 4:	4000 - $50 - 3,667 - 91.66%
Luxury :	1000 - $300 - 931 - 93.08%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $0 - 1,848 - 92.42%
Farm Level 2:	1000 - $0 - 927 - 92.74%
Farm Total Capacity :	3000
Income
Home Games Left	22
Average Attendance - %	16,439 - 91.33%
Average Income per Game	$1,874,337
Year to Date Revenue	$35,612,400
Farm
Home Games Left	22
Average Attendance - %	2,776 - 92.52%
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	$44,694,060
Farm Year To Date Expenses	$703,932
Pro Salary Cap Per Days	$417,333
Pro Salary Cap To Date	$39,974,896
Farm Salary Cap Per Days	$7,240
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$41,235,411
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	96
Pro Expenses Per Days	$466,328
Pro Estimated Expenses	$44,767,488
Farm Remaining Season Days	96
Farm Expenses Per Days	$7,240
Farm Estimated Expenses	$695,040
Estimated Season Expenses	$45,462,528
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	$11,730,748
Projected Bank Account	$7,503,631

Pro Players Salaries
Elias Pettersson (1 Way Contract)	$10,500,000 (7)
-Salary Remaining :	$5,250,000
-Salary Average :	$10,500,000
-Salary Average Remaining :	$5,250,000
Quinn Hughes (1 Way Contract)	$10,250,000 (2)
-Salary Remaining :	$5,125,000
-Salary Average :	$7,850,000
-Salary Average Remaining :	$3,925,000
Logan Thompson	$6,000,000 (3)
-Salary Remaining :	$3,000,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$3,000,000
Ryan Graves (1 Way Contract)	$5,750,000 (4)
-1 Way Contract Salary Cap :	$4,500,000
-1 Way Contract Salary Cap Remaining :	$2,250,000
-Salary Remaining :	$2,875,000
-Salary Average :	$5,750,000
-Salary Average Remaining :	$2,875,000
Philipp Grubauer (1 Way Contract)	$5,600,000 (2)
-Salary Remaining :	$2,800,000
-Salary Average :	$5,900,000
-Salary Average Remaining :	$2,950,000
Kevin Hayes (1 Way Contract)	$5,250,000 (1)
-Salary Remaining :	$2,625,000
-Salary Average :	$7,142,857
-Salary Average Remaining :	$3,571,429
Tyson Barrie (1 Way Contract)	$4,500,000 (2)
-1 Way Contract Salary Cap :	$3,250,000
-1 Way Contract Salary Cap Remaining :	$1,625,000
-Salary Remaining :	$2,250,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$2,250,000
Jack Campbell (1 Way Contract)	$4,200,000 (2)
-1 Way Contract Salary Cap :	$400,000
-1 Way Contract Salary Cap Remaining :	$200,000
-Salary Remaining :	$2,100,000
-Salary Average :	$1,650,000
-Salary Average Remaining :	$825,000
Carson Soucy (1 Way Contract)	$3,500,000 (3)
-Salary Remaining :	$1,750,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$1,750,000
Josh Manson (1 Way Contract)	$3,500,000 (1)
-Salary Remaining :	$1,750,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$2,250,000
Scott Mayfield (1 Way Contract)	$3,000,000 (3)
-Salary Remaining :	$1,500,000
-Salary Average :	$3,200,000
-Salary Average Remaining :	$1,600,000
Henri Jokiharju (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$1,500,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$1,500,000
Marcus Johansson (1 Way Contract)	$2,500,000 (2)
-Salary Remaining :	$1,250,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$1,250,000
Reilly Smith (1 Way Contract)	$2,500,000 (2)
-Salary Remaining :	$1,250,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$1,250,000
Luke Kunin (1 Way Contract)	$2,250,000 (2)
-Salary Remaining :	$1,125,000
-Salary Average :	$2,250,000
-Salary Average Remaining :	$1,125,000
Luke Glendening	$1,500,000 (1)
-Salary Remaining :	$750,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$750,000
Craig Smith (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$750,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$750,000
Eric Robinson (1 Way Contract)	$1,500,000 (2)
-Salary Remaining :	$750,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$750,000
Mason Appleton (1 Way Contract)	$1,500,000 (2)
-Salary Remaining :	$750,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$750,000
Nicolas Deslauriers (1 Way Contract)	$1,500,000 (1)
-1 Way Contract Salary Cap :	$500,000
-1 Way Contract Salary Cap Remaining :	$250,000
-Salary Remaining :	$750,000
-Salary Average :	$1,750,000
-Salary Average Remaining :	$875,000
Sam Gagner (1 Way Contract)	$1,500,000 (1)
-1 Way Contract Salary Cap :	$250,000
-1 Way Contract Salary Cap Remaining :	$125,000
-Salary Remaining :	$750,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$750,000
Robby Fabbri	$1,250,000 (2)
-Salary Remaining :	$625,000
-Salary Average :	$1,250,000
-Salary Average Remaining :	$625,000
Brian Dumoulin (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$500,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$500,000
Rem Pitlick (1 Way Contract)	$950,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$475,000
-Salary Average :	$950,000
-Salary Average Remaining :	$475,000
Matt Martin (1 Way Contract)	$900,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$450,000
-Salary Average :	$900,000
-Salary Average Remaining :	$450,000
Samuel Hlavaj	$900,000 (1)
-Salary Remaining :	$450,000
-Salary Average :	$900,000
-Salary Average Remaining :	$450,000
Nathan Walker	$885,000 (1)
-Salary Remaining :	$442,500
-Salary Average :	$885,000
-Salary Average Remaining :	$442,500
Nikolai Kovalenko	$800,000 (1)
-Salary Remaining :	$400,000
-Salary Average :	$800,000
-Salary Average Remaining :	$400,000
Clark Bishop	$775,000 (1)
-Salary Remaining :	$387,500
-Salary Average :	$775,000
-Salary Average Remaining :	$387,500
Brett Seney	$775,000 (1)
-Salary Remaining :	$387,500
-Salary Average :	$775,000
-Salary Average Remaining :	$387,500
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 :	$50,000
Salary Average :	$100,000
Salary Average Remaining :	$50,000
David Jiricek	$100,000 (1)
Salary Remaining :	$50,000
Salary Average :	$100,000
Salary Average Remaining :	$50,000
Santeri Hatakka	$92,500 (1)
Salary Remaining :	$46,250
Salary Average :	$92,500
Salary Average Remaining :	$46,250
Jett Woo	$92,500 (2)
Salary Remaining :	$46,250
Salary Average :	$92,500
Salary Average Remaining :	$46,250
Cross Hanas	$92,500 (1)
Salary Remaining :	$46,250
Salary Average :	$92,500
Salary Average Remaining :	$46,250
Martin Frk	$90,000 (1)
Salary Remaining :	$45,000
Salary Average :	$90,000
Salary Average Remaining :	$45,000
Kevin Rooney	$90,000 (1)
Salary Remaining :	$45,000
Salary Average :	$90,000
Salary Average Remaining :	$45,000
Josh Dunne	$90,000 (1)
Salary Remaining :	$45,000
Salary Average :	$90,000
Salary Average Remaining :	$45,000
Jeremy Davies	$85,000 (2)
Salary Remaining :	$42,500
Salary Average :	$85,000
Salary Average Remaining :	$42,500
Nolan Foote	$82,500 (1)
Salary Remaining :	$41,250
Salary Average :	$82,500
Salary Average Remaining :	$41,250
Dylan Ferguson	$80,000 (1)
Salary Remaining :	$40,000
Salary Average :	$80,000
Salary Average Remaining :	$40,000
Lucas Ciona	$80,000 (2)
Salary Remaining :	$40,000
Salary Average :	$80,000
Salary Average Remaining :	$40,000
John Ludvig	$80,000 (2)
Salary Remaining :	$40,000
Salary Average :	$80,000
Salary Average Remaining :	$40,000
Jack Malone	$80,000 (1)
Salary Remaining :	$40,000
Salary Average :	$80,000
Salary Average Remaining :	$40,000
Cedric Pare	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Matt Luff	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
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 - 5,437 - 90.61%
Level 2:	5000 - $100 - 4,611 - 92.22%
Level 3:	2000 - $75 - 1,834 - 91.71%
Level 4:	4000 - $50 - 3,645 - 91.13%
Luxury :	1000 - $300 - 912 - 91.15%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $0 - 1,847 - 92.33%
Farm Level 2:	1000 - $0 - 935 - 93.49%
Farm Total Capacity :	3000
Income
Home Games Left	17
Average Attendance - %	16,439 - 91.33%
Average Income per Game	$1,869,903
Year to Date Revenue	$44,877,675
Farm
Home Games Left	17
Average Attendance - %	2,781 - 92.71%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$70,987,500
Pro Players Total Average Salaries	$74,657,916
Farm Players Total Salaries	$1,630,500
Farm Players Total Average Salaries	$1,626,750
Coaches Total Salaries	$2,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$2,525,000
Pro Year To Date Expenses	$35,145,164
Farm Year To Date Expenses	$863,466
Pro Salary Cap Per Days	$357,758
Pro Salary Cap To Date	$34,607,680
Farm Salary Cap Per Days	$8,473
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$31,788,353
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	96
Pro Expenses Per Days	$369,727
Pro Estimated Expenses	$35,493,792
Farm Remaining Season Days	96
Farm Expenses Per Days	$8,492
Farm Estimated Expenses	$815,232
Estimated Season Expenses	$36,309,024
Estimated Season Salary Cap	$71,477,448
Estimate Under Maximum Salary Cap of $100,275,000	$28,797,552
Estimate Over Minimum Salary Cap of $70,600,000	$877,448
Current Bank Account	$51,854,805
Projected Bank Account	$47,334,134

Pro Players Salaries
Tim Stutzle (1 Way Contract)	$8,000,000 (6)
-Salary Remaining :	$4,000,000
-Salary Average :	$8,250,000
-Salary Average Remaining :	$4,125,000
Neal Pionk (1 Way Contract)	$7,000,000 (3)
-Salary Remaining :	$3,500,000
-Salary Average :	$7,000,000
-Salary Average Remaining :	$3,500,000
Matt Roy (1 Way Contract)	$6,000,000 (2)
-Salary Remaining :	$3,000,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$3,000,000
Ondrej Palat (1 Way Contract)	$4,950,000 (2)
-Salary Remaining :	$2,475,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$3,000,000
Johnathan Kovacevic	$4,000,000 (5)
-Salary Remaining :	$2,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$2,000,000
Nicolas Hague	$4,000,000 (1)
-Salary Remaining :	$2,000,000
-Salary Average :	$2,875,000
-Salary Average Remaining :	$1,437,500
Jean-Gabriel Pageau (1 Way Contract)	$3,500,000 (1)
-Salary Remaining :	$1,750,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$2,500,000
Kiefer Sherwood	$3,000,000 (3)
-Salary Remaining :	$1,500,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$1,500,000
Zach Whitecloud (1 Way Contract)	$2,750,000 (3)
-Salary Remaining :	$1,375,000
-Salary Average :	$2,750,000
-Salary Average Remaining :	$1,375,000
Martin Fehervary (1 Way Contract)	$2,500,000 (6)
-Salary Remaining :	$1,250,000
-Salary Average :	$3,250,000
-Salary Average Remaining :	$1,625,000
Nicolas Roy (1 Way Contract)	$2,500,000 (2)
-Salary Remaining :	$1,250,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$1,500,000
Connor McMichael	$2,150,000 (2)
-Salary Remaining :	$1,075,000
-Salary Average :	$2,150,000
-Salary Average Remaining :	$1,075,000
Yakov Trenin (1 Way Contract)	$2,100,000 (2)
-Salary Remaining :	$1,050,000
-Salary Average :	$2,100,000
-Salary Average Remaining :	$1,050,000
Albert Johansson	$2,000,000 (3)
-Salary Remaining :	$1,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,000,000
Rasmus Kupari (1 Way Contract)	$1,500,000 (6)
-1 Way Contract Salary Cap :	$1,268,750
-1 Way Contract Salary Cap Remaining :	$634,375
-Salary Remaining :	$750,000
-Salary Average :	$2,518,750
-Salary Average Remaining :	$1,259,375
Scott Wedgewood (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$750,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$750,000
Gustav Lindstrom (1 Way Contract)	$1,500,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$750,000
-Salary Average :	$1,133,333
-Salary Average Remaining :	$566,667
Vitek Vanecek (1 Way Contract)	$1,500,000 (2)
-Salary Remaining :	$750,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$750,000
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 :	$625,000
-Salary Average :	$1,250,000
-Salary Average Remaining :	$625,000
Daniil Miromanov	$1,250,000 (2)
-Salary Remaining :	$625,000
-Salary Average :	$1,333,333
-Salary Average Remaining :	$666,667
Alexey Toropchenko	$1,200,000 (1)
-Salary Remaining :	$600,000
-Salary Average :	$1,200,000
-Salary Average Remaining :	$600,000
Liam Ohgren	$975,000 (3)
-Salary Remaining :	$487,500
-Salary Average :	$975,000
-Salary Average Remaining :	$487,500
David Rittich (1 Way Contract)	$950,000 (1)
-Salary Remaining :	$475,000
-Salary Average :	$950,000
-Salary Average Remaining :	$475,000
Zack Ostapchuk	$925,000 (2)
-Salary Remaining :	$462,500
-Salary Average :	$925,000
-Salary Average Remaining :	$462,500
Nicholas Robertson	$875,000 (1)
-Salary Remaining :	$437,500
-Salary Average :	$875,000
-Salary Average Remaining :	$437,500
Jonny Brodzinski	$787,500 (2)
-Salary Remaining :	$393,750
-Salary Average :	$787,500
-Salary Average Remaining :	$393,750
Kevin Labanc (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$387,500
-Salary Average :	$775,000
-Salary Average Remaining :	$387,500
Chris Driedger (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$387,500
-Salary Average :	$785,000
-Salary Average Remaining :	$392,500
Brendan Gaunce (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$387,500
-Salary Average :	$775,000
-Salary Average Remaining :	$387,500
Total Pro Players	29
Salary Commitment
Year 2025 : $70,987,500
Year 2026 : $53,887,500
Year 2027 : $32,475,000
Year 2028 : $17,000,000
Salary Average Commitment
Year 2025 : $74,657,916
Year 2026 : $57,539,583
Year 2027 : $33,743,750
Year 2028 : $18,018,750
Salary Cap with 1 Way Contract
Year 2025 : $68,689,584
Year 2026 : $56,289,585
Year 2027 : $32,493,750
Year 2028 : $16,768,750

Farm Players Salaries
Ivan Miroshnichenko	$97,500 (2)
Salary Remaining :	$48,750
Salary Average :	$97,500
Salary Average Remaining :	$48,750
Vincent Iorio	$92,500 (1)
Salary Remaining :	$46,250
Salary Average :	$92,500
Salary Average Remaining :	$46,250
Bradly Nadeau	$92,500 (3)
Salary Remaining :	$46,250
Salary Average :	$92,500
Salary Average Remaining :	$46,250
James Hamblin	$85,000 (2)
Salary Remaining :	$42,500
Salary Average :	$85,000
Salary Average Remaining :	$42,500
David Gustafsson	$85,000 (1)
Salary Remaining :	$42,500
Salary Average :	$81,250
Salary Average Remaining :	$40,625
Bogdan Trineyev	$82,500 (1)
Salary Remaining :	$41,250
Salary Average :	$82,500
Salary Average Remaining :	$41,250
Mitch Gibson	$80,000 (2)
Salary Remaining :	$40,000
Salary Average :	$80,000
Salary Average Remaining :	$40,000
Clay Stevenson	$80,000 (2)
Salary Remaining :	$40,000
Salary Average :	$80,000
Salary Average Remaining :	$40,000
Garin Bjorklund	$80,000 (1)
Salary Remaining :	$40,000
Salary Average :	$80,000
Salary Average Remaining :	$40,000
Hunter Skinner	$80,000 (2)
Salary Remaining :	$40,000
Salary Average :	$80,000
Salary Average Remaining :	$40,000
John Leonard	$78,000 (2)
Salary Remaining :	$39,000
Salary Average :	$78,000
Salary Average Remaining :	$39,000
Devin Shore	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Cal OReilly	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Michael Vecchione	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Michael Callahan	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Ethan Prow	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Juha Jaaska	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Alex Beaucage	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Tristan Ashbrook	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Alex Limoges	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Total Farm Players	20
Salary Commitment
Year 2025 : $1,630,500
Year 2026 : $593,000
Year 2027 : $92,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,626,750
Year 2026 : $593,000
Year 2027 : $92,500
Year 2028 : $0

Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	6000 - $150 - 5,683 - 94.71%
Level 2:	5000 - $100 - 4,758 - 95.15%
Level 3:	2000 - $75 - 1,897 - 94.84%
Level 4:	4000 - $50 - 3,846 - 96.15%
Luxury :	1000 - $300 - 948 - 94.76%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $0 - 1,814 - 90.71%
Farm Level 2:	1000 - $0 - 905 - 90.51%
Farm Total Capacity :	3000
Income
Home Games Left	20
Average Attendance - %	17,131 - 95.17%
Average Income per Game	$1,947,014
Year to Date Revenue	$40,887,300
Farm
Home Games Left	20
Average Attendance - %	2,719 - 90.64%
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	$52,062,528
Farm Year To Date Expenses	$858,720
Pro Salary Cap Per Days	$519,661
Pro Salary Cap To Date	$49,887,456
Farm Salary Cap Per Days	$8,893
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$38,940,286
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	96
Pro Expenses Per Days	$542,318
Pro Estimated Expenses	$52,062,528
Farm Remaining Season Days	96
Farm Expenses Per Days	$8,945
Farm Estimated Expenses	$858,720
Estimated Season Expenses	$52,921,248
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	$15,658,419
Projected Bank Account	$1,677,457

Pro Players Salaries
Mikhail Sergachev (1 Way Contract)	$11,050,000 (6)
-Salary Remaining :	$5,525,000
-Salary Average :	$8,500,000
-Salary Average Remaining :	$4,250,000
Jake Guentzel (1 Way Contract)	$9,000,000 (6)
-Salary Remaining :	$4,500,000
-Salary Average :	$9,000,000
-Salary Average Remaining :	$4,500,000
Erik Karlsson (1 Way Contract)	$9,000,000 (2)
-Salary Remaining :	$4,500,000
-Salary Average :	$11,500,000
-Salary Average Remaining :	$5,750,000
Jack Hughes (1 Way Contract)	$8,500,000 (5)
-Salary Remaining :	$4,250,000
-Salary Average :	$8,000,000
-Salary Average Remaining :	$4,000,000
Nico Hischier (1 Way Contract)	$8,000,000 (2)
-Salary Remaining :	$4,000,000
-Salary Average :	$7,250,000
-Salary Average Remaining :	$3,625,000
Ilya Sorokin (1 Way Contract)	$7,500,000 (5)
-Salary Remaining :	$3,750,000
-Salary Average :	$7,500,000
-Salary Average Remaining :	$3,750,000
Clayton Keller (1 Way Contract)	$7,000,000 (3)
-Salary Remaining :	$3,500,000
-Salary Average :	$7,150,000
-Salary Average Remaining :	$3,575,000
John Marino (1 Way Contract)	$5,300,000 (2)
-Salary Remaining :	$2,650,000
-Salary Average :	$4,400,000
-Salary Average Remaining :	$2,200,000
Dawson Mercer	$4,500,000 (1)
-Salary Remaining :	$2,250,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$2,250,000
Jason Zucker (1 Way Contract)	$4,250,000 (3)
-Salary Remaining :	$2,125,000
-Salary Average :	$4,250,000
-Salary Average Remaining :	$2,125,000
Nino Niederreiter (1 Way Contract)	$4,000,000 (3)
-Salary Remaining :	$2,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$2,000,000
Mattias Samuelsson	$3,750,000 (1)
-Salary Remaining :	$1,875,000
-Salary Average :	$3,750,000
-Salary Average Remaining :	$1,875,000
Ethan Bear (1 Way Contract)	$3,250,000 (1)
-1 Way Contract Salary Cap :	$1,500,000
-1 Way Contract Salary Cap Remaining :	$750,000
-Salary Remaining :	$1,625,000
-Salary Average :	$2,750,000
-Salary Average Remaining :	$1,375,000
Charlie Lindgren (1 Way Contract)	$3,000,000 (4)
-Salary Remaining :	$1,500,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$1,500,000
Scott Laughton (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$1,250,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$1,500,000
Matias Maccelli (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$1,250,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,000,000
Anton Forsberg (1 Way Contract)	$2,500,000 (3)
-Salary Remaining :	$1,250,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$1,250,000
Will Borgen (1 Way Contract)	$2,250,000 (1)
-Salary Remaining :	$1,125,000
-Salary Average :	$1,750,000
-Salary Average Remaining :	$875,000
Michael Kesselring	$1,300,000 (1)
-Salary Remaining :	$650,000
-Salary Average :	$1,300,000
-Salary Average Remaining :	$650,000
Mason Shaw	$1,000,000 (1)
-Salary Remaining :	$500,000
-Salary Average :	$950,000
-Salary Average Remaining :	$475,000
Zac Jones (1 Way Contract)	$1,000,000 (2)
-Salary Remaining :	$500,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$500,000
Luke Hughes	$1,000,000 (2)
-Salary Remaining :	$500,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$500,000
Brandon Tanev (1 Way Contract)	$1,000,000 (2)
-Salary Remaining :	$500,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$500,000
Hudson Fasching	$975,000 (3)
-Salary Remaining :	$487,500
-Salary Average :	$975,000
-Salary Average Remaining :	$487,500
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 :	$50,000
Salary Average :	$100,000
Salary Average Remaining :	$50,000
Felix Unger Sorum	$92,500 (3)
Salary Remaining :	$46,250
Salary Average :	$92,500
Salary Average Remaining :	$46,250
Samuel Bolduc	$92,500 (1)
Salary Remaining :	$46,250
Salary Average :	$87,500
Salary Average Remaining :	$43,750
Daniil Misyul	$87,500 (1)
Salary Remaining :	$43,750
Salary Average :	$87,500
Salary Average Remaining :	$43,750
Hunter Drew	$87,500 (1)
Salary Remaining :	$43,750
Salary Average :	$85,000
Salary Average Remaining :	$42,500
Bokondji Imama	$85,000 (1)
Salary Remaining :	$42,500
Salary Average :	$80,000
Salary Average Remaining :	$40,000
Brian Halonen	$82,500 (3)
Salary Remaining :	$41,250
Salary Average :	$82,500
Salary Average Remaining :	$41,250
Topias Vilen	$80,000 (2)
Salary Remaining :	$40,000
Salary Average :	$80,000
Salary Average Remaining :	$40,000
Hayden Hodgson	$80,000 (1)
Salary Remaining :	$40,000
Salary Average :	$80,000
Salary Average Remaining :	$40,000
Calle Rosen	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Luke Toporowski	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Gabriel Dumont	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Kevin Conley	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
John Stevens	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Jaxson Stauber	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$80,000
Salary Average Remaining :	$40,000
Stefan Matteau	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Fredrik Karlstrom	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Axel Jonsson Fjallby	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Drew Callin	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Hardy Haman Aktell	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Alex Gallant	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
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 - 5,523 - 92.06%
Level 2:	5000 - $100 - 4,692 - 93.83%
Level 3:	2000 - $75 - 1,834 - 91.71%
Level 4:	4000 - $50 - 3,782 - 94.56%
Luxury :	1000 - $300 - 949 - 94.87%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $0 - 1,909 - 95.44%
Farm Level 2:	1000 - $0 - 943 - 94.26%
Farm Total Capacity :	3000
Income
Home Games Left	20
Average Attendance - %	16,780 - 93.22%
Average Income per Game	$1,908,987
Year to Date Revenue	$40,088,725
Farm
Home Games Left	20
Average Attendance - %	2,851 - 95.05%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$82,575,000
Pro Players Total Average Salaries	$87,830,357
Farm Players Total Salaries	$1,877,500
Farm Players Total Average Salaries	$1,877,500
Coaches Total Salaries	$1,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$40,107,801
Farm Year To Date Expenses	$997,359
Pro Salary Cap Per Days	$439,221
Pro Salary Cap To Date	$40,990,736
Farm Salary Cap Per Days	$9,779
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$38,179,738
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	96
Pro Expenses Per Days	$430,078
Pro Estimated Expenses	$41,287,488
Farm Remaining Season Days	96
Farm Expenses Per Days	$9,779
Farm Estimated Expenses	$938,784
Estimated Season Expenses	$42,226,272
Estimated Season Salary Cap	$83,155,952
Estimate Under Maximum Salary Cap of $100,275,000	$17,119,048
Estimate Over Minimum Salary Cap of $70,600,000	$12,555,952
Current Bank Account	$10,859,766
Projected Bank Account	$6,813,232

Pro Players Salaries
Noah Dobson (1 Way Contract)	$9,500,000 (6)
-Salary Remaining :	$4,750,000
-Salary Average :	$9,500,000
-Salary Average Remaining :	$4,750,000
Artemi Panarin (1 Way Contract)	$8,000,000 (1)
-Salary Remaining :	$4,000,000
-Salary Average :	$11,642,857
-Salary Average Remaining :	$5,821,429
JJ Peterka	$7,250,000 (7)
-Salary Remaining :	$3,625,000
-Salary Average :	$7,250,000
-Salary Average Remaining :	$3,625,000
John Gibson (1 Way Contract)	$6,400,000 (2)
-Salary Remaining :	$3,200,000
-Salary Average :	$6,400,000
-Salary Average Remaining :	$3,200,000
Cam Fowler (1 Way Contract)	$6,250,000 (1)
-Salary Remaining :	$3,125,000
-Salary Average :	$6,500,000
-Salary Average Remaining :	$3,250,000
Troy Terry (1 Way Contract)	$6,000,000 (7)
-Salary Remaining :	$3,000,000
-Salary Average :	$6,312,500
-Salary Average Remaining :	$3,156,250
Andrew Copp (1 Way Contract)	$5,750,000 (2)
-Salary Remaining :	$2,875,000
-Salary Average :	$5,625,000
-Salary Average Remaining :	$2,812,500
Marcus Pettersson (1 Way Contract)	$5,000,000 (4)
-Salary Remaining :	$2,500,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$2,500,000
Evgeni Malkin (1 Way Contract)	$4,800,000 (1)
-Salary Remaining :	$2,400,000
-Salary Average :	$6,100,000
-Salary Average Remaining :	$3,050,000
Yegor Sharangovich (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$1,500,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$1,500,000
Morgan Barron	$3,000,000 (4)
-Salary Remaining :	$1,500,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$1,500,000
Aliaksei Protas	$2,000,000 (1)
-Salary Remaining :	$1,000,000
-Salary Average :	$1,875,000
-Salary Average Remaining :	$937,500
Ryan Lomberg (1 Way Contract)	$2,000,000 (2)
-1 Way Contract Salary Cap :	$750,000
-1 Way Contract Salary Cap Remaining :	$375,000
-Salary Remaining :	$1,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,000,000
Keaton Middleton (1 Way Contract)	$1,550,000 (2)
-Salary Remaining :	$775,000
-Salary Average :	$1,550,000
-Salary Average Remaining :	$775,000
Erik Brannstrom (1 Way Contract)	$1,400,000 (2)
-1 Way Contract Salary Cap :	$150,000
-1 Way Contract Salary Cap Remaining :	$75,000
-Salary Remaining :	$700,000
-Salary Average :	$1,400,000
-Salary Average Remaining :	$700,000
Sam Carrick (1 Way Contract)	$1,150,000 (3)
-Salary Remaining :	$575,000
-Salary Average :	$1,150,000
-Salary Average Remaining :	$575,000
Drew Helleson	$1,000,000 (3)
-Salary Remaining :	$500,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$500,000
Justus Annunen	$1,000,000 (1)
-Salary Remaining :	$500,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$500,000
Will Smith	$1,000,000 (3)
-Salary Remaining :	$500,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$500,000
Tyler Motte (1 Way Contract)	$1,000,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$500,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$500,000
Mason McTavish	$1,000,000 (1)
-Salary Remaining :	$500,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$500,000
Jakub Vrana (1 Way Contract)	$950,000 (1)
-Salary Remaining :	$475,000
-Salary Average :	$950,000
-Salary Average Remaining :	$475,000
Sam Colangelo	$925,000 (2)
-Salary Remaining :	$462,500
-Salary Average :	$925,000
-Salary Average Remaining :	$462,500
Jackson LaCombe	$925,000 (1)
-Salary Remaining :	$462,500
-Salary Average :	$925,000
-Salary Average Remaining :	$462,500
Brayden Pachal	$900,000 (2)
-Salary Remaining :	$450,000
-Salary Average :	$900,000
-Salary Average Remaining :	$450,000
Henry Thrun	$825,000 (1)
-Salary Remaining :	$412,500
-Salary Average :	$825,000
-Salary Average Remaining :	$412,500
Total Pro Players	26
Salary Commitment
Year 2025 : $82,575,000
Year 2026 : $51,450,000
Year 2027 : $34,400,000
Year 2028 : $31,250,000
Salary Average Commitment
Year 2025 : $87,830,357
Year 2026 : $53,012,500
Year 2027 : $34,212,500
Year 2028 : $31,062,500
Salary Cap with 1 Way Contract
Year 2025 : $84,330,360
Year 2026 : $50,512,500
Year 2027 : $34,212,500
Year 2028 : $31,062,500

Farm Players Salaries
Pavel Mintyukov	$100,000 (2)
Salary Remaining :	$50,000
Salary Average :	$100,000
Salary Average Remaining :	$50,000
Nathan Gaucher	$97,500 (2)
Salary Remaining :	$48,750
Salary Average :	$97,500
Salary Average Remaining :	$48,750
Jake Wise	$95,000 (3)
Salary Remaining :	$47,500
Salary Average :	$95,000
Salary Average Remaining :	$47,500
Hunter Brzustewicz	$92,500 (3)
Salary Remaining :	$46,250
Salary Average :	$92,500
Salary Average Remaining :	$46,250
Nico Myatovic	$92,500 (3)
Salary Remaining :	$46,250
Salary Average :	$92,500
Salary Average Remaining :	$46,250
Tristan Luneau	$92,500 (3)
Salary Remaining :	$46,250
Salary Average :	$92,500
Salary Average Remaining :	$46,250
Ville Koivunen	$92,500 (2)
Salary Remaining :	$46,250
Salary Average :	$92,500
Salary Average Remaining :	$46,250
Noah Warren	$92,500 (3)
Salary Remaining :	$46,250
Salary Average :	$92,500
Salary Average Remaining :	$46,250
Adam Sykora	$92,500 (2)
Salary Remaining :	$46,250
Salary Average :	$92,500
Salary Average Remaining :	$46,250
Olen Zellweger	$92,500 (2)
Salary Remaining :	$46,250
Salary Average :	$92,500
Salary Average Remaining :	$46,250
William Stromgren	$92,500 (2)
Salary Remaining :	$46,250
Salary Average :	$92,500
Salary Average Remaining :	$46,250
Xavier Simoneau	$90,000 (2)
Salary Remaining :	$45,000
Salary Average :	$90,000
Salary Average Remaining :	$45,000
Nathan Bastian	$87,500 (2)
Salary Remaining :	$43,750
Salary Average :	$87,500
Salary Average Remaining :	$43,750
Sasha Pastujov	$87,500 (2)
Salary Remaining :	$43,750
Salary Average :	$87,500
Salary Average Remaining :	$43,750
Tyson Hinds	$87,500 (2)
Salary Remaining :	$43,750
Salary Average :	$87,500
Salary Average Remaining :	$43,750
Calle Clang	$87,500 (1)
Salary Remaining :	$43,750
Salary Average :	$87,500
Salary Average Remaining :	$43,750
Ben King	$82,500 (1)
Salary Remaining :	$41,250
Salary Average :	$82,500
Salary Average Remaining :	$41,250
Dylan Duke	$82,500 (2)
Salary Remaining :	$41,250
Salary Average :	$82,500
Salary Average Remaining :	$41,250
Josh Lopina	$82,500 (1)
Salary Remaining :	$41,250
Salary Average :	$82,500
Salary Average Remaining :	$41,250
Vyacheslav Buteyets	$80,000 (2)
Salary Remaining :	$40,000
Salary Average :	$80,000
Salary Average Remaining :	$40,000
Sheldon Dries	$77,500 (3)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Devin Cooley	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	22
Salary Commitment
Year 2025 : $1,877,500
Year 2026 : $1,625,000
Year 2027 : $542,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,877,500
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 - 5,350 - 89.17%
Level 2:	5000 - $100 - 4,575 - 91.50%
Level 3:	2000 - $75 - 1,832 - 91.61%
Level 4:	4000 - $50 - 3,602 - 90.06%
Luxury :	1000 - $300 - 908 - 90.79%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $0 - 1,797 - 89.87%
Farm Level 2:	1000 - $0 - 914 - 91.42%
Farm Total Capacity :	3000
Income
Home Games Left	20
Average Attendance - %	16,268 - 90.38%
Average Income per Game	$1,849,914
Year to Date Revenue	$38,848,200
Farm
Home Games Left	20
Average Attendance - %	2,712 - 90.38%
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	$40,433,153
Farm Year To Date Expenses	$818,992
Pro Salary Cap Per Days	$405,182
Pro Salary Cap To Date	$38,792,536
Farm Salary Cap Per Days	$8,398
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$36,998,286
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	96
Pro Expenses Per Days	$422,109
Pro Estimated Expenses	$40,522,464
Farm Remaining Season Days	96
Farm Expenses Per Days	$8,398
Farm Estimated Expenses	$806,208
Estimated Season Expenses	$41,328,672
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	($1,454,041)
Projected Bank Account	($5,784,427)

Pro Players Salaries
Darnell Nurse (1 Way Contract)	$10,000,000 (5)
-Salary Remaining :	$5,000,000
-Salary Average :	$9,250,000
-Salary Average Remaining :	$4,625,000
Timo Meier (1 Way Contract)	$8,250,000 (6)
-Salary Remaining :	$4,125,000
-Salary Average :	$8,250,000
-Salary Average Remaining :	$4,125,000
Jeff Skinner (1 Way Contract)	$7,000,000 (2)
-Salary Remaining :	$3,500,000
-Salary Average :	$9,000,000
-Salary Average Remaining :	$4,500,000
Dmitry Orlov (1 Way Contract)	$6,000,000 (4)
-Salary Remaining :	$3,000,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$3,000,000
Sean Walker (1 Way Contract)	$6,000,000 (5)
-Salary Remaining :	$3,000,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$3,000,000
Samuel Girard (1 Way Contract)	$5,000,000 (2)
-Salary Remaining :	$2,500,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$2,500,000
Michael Bunting (1 Way Contract)	$5,000,000 (3)
-Salary Remaining :	$2,500,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$2,500,000
Jesperi Kotkaniemi (1 Way Contract)	$4,820,000 (5)
-Salary Remaining :	$2,410,000
-Salary Average :	$4,820,000
-Salary Average Remaining :	$2,410,000
Andrew Peeke (1 Way Contract)	$4,000,000 (5)
-Salary Remaining :	$2,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$2,000,000
Trent Frederic (1 Way Contract)	$3,250,000 (5)
-Salary Remaining :	$1,625,000
-Salary Average :	$3,250,000
-Salary Average Remaining :	$1,625,000
Eeli Tolvanen (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$1,500,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$1,500,000
Morgan Geekie (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$1,250,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$1,250,000
Kaapo Kahkonen (1 Way Contract)	$2,200,000 (3)
-Salary Remaining :	$1,100,000
-Salary Average :	$2,200,000
-Salary Average Remaining :	$1,100,000
Yegor Chinakhov (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$1,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,000,000
Justin Barron	$1,750,000 (2)
-Salary Remaining :	$875,000
-Salary Average :	$1,750,000
-Salary Average Remaining :	$875,000
Logan Shaw (1 Way Contract)	$1,200,000 (2)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$600,000
-Salary Average :	$1,200,000
-Salary Average Remaining :	$600,000
Riley Sutter (1 Way Contract)	$1,000,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$500,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$500,000
Emil Heineman	$925,000 (1)
-Salary Remaining :	$462,500
-Salary Average :	$925,000
-Salary Average Remaining :	$462,500
Alex Steeves	$900,000 (2)
-Salary Remaining :	$450,000
-Salary Average :	$900,000
-Salary Average Remaining :	$450,000
Landon Slaggert	$850,000 (3)
-Salary Remaining :	$425,000
-Salary Average :	$850,000
-Salary Average Remaining :	$425,000
Riley Stillman (1 Way Contract)	$775,000 (2)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$387,500
-Salary Average :	$775,000
-Salary Average Remaining :	$387,500
Riley Tufte	$775,000 (2)
-Salary Remaining :	$387,500
-Salary Average :	$775,000
-Salary Average Remaining :	$387,500
Jackson Cates (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$387,500
-Salary Average :	$775,000
-Salary Average Remaining :	$387,500
Aaron Dell	$775,000 (1)
-Salary Remaining :	$387,500
-Salary Average :	$775,000
-Salary Average Remaining :	$387,500
Cale Fleury (1 Way Contract)	$775,000 (2)
-Salary Remaining :	$387,500
-Salary Average :	$775,000
-Salary Average Remaining :	$387,500
Ken Appleby	$775,000 (1)
-Salary Remaining :	$387,500
-Salary Average :	$775,000
-Salary Average Remaining :	$387,500
Chase Wouters (1 Way Contract)	$750,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$375,000
-Salary Average :	$750,000
-Salary Average Remaining :	$375,000
Total Pro Players	27
Salary Commitment
Year 2025 : $81,045,000
Year 2026 : $66,545,000
Year 2027 : $47,950,000
Year 2028 : $39,900,000
Salary Average Commitment
Year 2025 : $82,295,000
Year 2026 : $71,795,000
Year 2027 : $49,620,000
Year 2028 : $41,570,000
Salary Cap with 1 Way Contract
Year 2025 : $77,795,000
Year 2026 : $69,820,000
Year 2027 : $49,620,000
Year 2028 : $41,570,000

Farm Players Salaries
Nicolas Aube-Kubel	$140,000 (1)
Salary Remaining :	$70,000
Salary Average :	$140,000
Salary Average Remaining :	$70,000
Connor Mackey	$100,000 (1)
Salary Remaining :	$50,000
Salary Average :	$100,000
Salary Average Remaining :	$50,000
Zach Dean	$97,500 (2)
Salary Remaining :	$48,750
Salary Average :	$97,500
Salary Average Remaining :	$48,750
Grigori Denisenko	$92,500 (1)
Salary Remaining :	$46,250
Salary Average :	$92,500
Salary Average Remaining :	$46,250
Adam Klapka	$90,000 (1)
Salary Remaining :	$45,000
Salary Average :	$90,000
Salary Average Remaining :	$45,000
Ville Ottavainen	$82,500 (2)
Salary Remaining :	$41,250
Salary Average :	$82,500
Salary Average Remaining :	$41,250
Max McCue	$80,000 (2)
Salary Remaining :	$40,000
Salary Average :	$80,000
Salary Average Remaining :	$40,000
Mason Geertsen	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Chase De Leo	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Navrin Mutter	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Will MacKinnon	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Matt Radomsky	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Christian Propp	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Chris Harpur	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Jake Gaudet	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Matteo Pietroniro	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Aidan Fulp	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Will Zmolek	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Brennan Saulnier	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
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 - 5,589 - 93.14%
Level 2:	5000 - $100 - 4,617 - 92.35%
Level 3:	2000 - $75 - 1,887 - 94.33%
Level 4:	4000 - $50 - 3,727 - 93.18%
Luxury :	1000 - $300 - 913 - 91.26%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $0 - 1,854 - 92.69%
Farm Level 2:	1000 - $0 - 941 - 94.06%
Farm Total Capacity :	3000
Income
Home Games Left	18
Average Attendance - %	16,733 - 92.96%
Average Income per Game	$1,901,676
Year to Date Revenue	$43,738,550
Farm
Home Games Left	18
Average Attendance - %	2,794 - 93.15%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$85,202,500
Pro Players Total Average Salaries	$87,656,667
Farm Players Total Salaries	$1,915,000
Farm Players Total Average Salaries	$1,915,000
Coaches Total Salaries	$4,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$4,400,000
Pro Year To Date Expenses	$42,614,269
Farm Year To Date Expenses	$952,238
Pro Salary Cap Per Days	$440,920
Pro Salary Cap To Date	$42,327,018
Farm Salary Cap Per Days	$9,974
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$34,230,170
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	96
Pro Expenses Per Days	$443,763
Pro Estimated Expenses	$42,601,248
Farm Remaining Season Days	96
Farm Expenses Per Days	$9,974
Farm Estimated Expenses	$957,504
Estimated Season Expenses	$43,558,752
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	$59,751,837
Projected Bank Account	$50,423,255

Pro Players Salaries
Drew Doughty (1 Way Contract)	$11,000,000 (2)
-Salary Remaining :	$5,500,000
-Salary Average :	$11,000,000
-Salary Average Remaining :	$5,500,000
Travis Konecny (1 Way Contract)	$8,750,000 (7)
-Salary Remaining :	$4,375,000
-Salary Average :	$8,750,000
-Salary Average Remaining :	$4,375,000
Jakob Chychrun (1 Way Contract)	$8,000,000 (4)
-Salary Remaining :	$4,000,000
-Salary Average :	$8,000,000
-Salary Average Remaining :	$4,000,000
Tyler Seguin (1 Way Contract)	$7,100,000 (2)
-Salary Remaining :	$3,550,000
-Salary Average :	$9,850,000
-Salary Average Remaining :	$4,925,000
Marco Rossi	$6,500,000 (3)
-Salary Remaining :	$3,250,000
-Salary Average :	$6,500,000
-Salary Average Remaining :	$3,250,000
Owen Tippett (1 Way Contract)	$6,200,000 (4)
-Salary Remaining :	$3,100,000
-Salary Average :	$6,200,000
-Salary Average Remaining :	$3,100,000
Elvis Merzlikins (1 Way Contract)	$5,525,000 (2)
-Salary Remaining :	$2,762,500
-Salary Average :	$5,400,000
-Salary Average Remaining :	$2,700,000
Ukko-Pekka Luukkonen	$4,750,000 (4)
-Salary Remaining :	$2,375,000
-Salary Average :	$4,750,000
-Salary Average Remaining :	$2,375,000
Tyson Foerster (1 Way Contract)	$4,000,000 (4)
-Salary Remaining :	$2,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$2,000,000
Andreas Athanasiou (1 Way Contract)	$4,000,000 (2)
-Salary Remaining :	$2,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$2,000,000
Barclay Goodrow (1 Way Contract)	$3,750,000 (2)
-Salary Remaining :	$1,875,000
-Salary Average :	$3,641,667
-Salary Average Remaining :	$1,820,834
Cam York (1 Way Contract)	$2,190,000 (1)
-Salary Remaining :	$1,095,000
-Salary Average :	$2,190,000
-Salary Average Remaining :	$1,095,000
Juuso Valimaki (1 Way Contract)	$2,000,000 (4)
-Salary Remaining :	$1,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,000,000
Egor Zamula (1 Way Contract)	$1,700,000 (2)
-Salary Remaining :	$850,000
-Salary Average :	$1,700,000
-Salary Average Remaining :	$850,000
Travis Dermott (1 Way Contract)	$1,500,000 (1)
-1 Way Contract Salary Cap :	$250,000
-1 Way Contract Salary Cap Remaining :	$125,000
-Salary Remaining :	$750,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$750,000
Ty Dellandrea (1 Way Contract)	$1,300,000 (2)
-Salary Remaining :	$650,000
-Salary Average :	$1,300,000
-Salary Average Remaining :	$650,000
Cutter Gauthier	$1,000,000 (3)
-Salary Remaining :	$500,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$500,000
Ben Hutton (1 Way Contract)	$975,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$487,500
-Salary Average :	$975,000
-Salary Average Remaining :	$487,500
Connor Ingram	$950,000 (2)
-Salary Remaining :	$475,000
-Salary Average :	$887,500
-Salary Average Remaining :	$443,750
Noah Gregor	$900,000 (3)
-Salary Remaining :	$450,000
-Salary Average :	$900,000
-Salary Average Remaining :	$450,000
Olle Lycksell	$787,500 (1)
-Salary Remaining :	$393,750
-Salary Average :	$787,500
-Salary Average Remaining :	$393,750
Nathan Smith (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$387,500
-Salary Average :	$775,000
-Salary Average Remaining :	$387,500
Jack St. Ivany	$775,000 (1)
-Salary Remaining :	$387,500
-Salary Average :	$775,000
-Salary Average Remaining :	$387,500
Valtteri Puustinen (1 Way Contract)	$775,000 (1)
-Salary Remaining :	$387,500
-Salary Average :	$775,000
-Salary Average Remaining :	$387,500
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 :	$50,000
Salary Average :	$100,000
Salary Average Remaining :	$50,000
Raphael Lavoie	$95,000 (1)
Salary Remaining :	$47,500
Salary Average :	$95,000
Salary Average Remaining :	$47,500
Luca Del Bel Belluz	$92,500 (2)
Salary Remaining :	$46,250
Salary Average :	$92,500
Salary Average Remaining :	$46,250
Samu Tuomaala	$92,500 (2)
Salary Remaining :	$46,250
Salary Average :	$92,500
Salary Average Remaining :	$46,250
Emil Andrae	$92,500 (1)
Salary Remaining :	$46,250
Salary Average :	$92,500
Salary Average Remaining :	$46,250
Aleksanteri Kaskimaki	$87,500 (3)
Salary Remaining :	$43,750
Salary Average :	$87,500
Salary Average Remaining :	$43,750
Aleksei Kolosov	$87,500 (2)
Salary Remaining :	$43,750
Salary Average :	$87,500
Salary Average Remaining :	$43,750
Oscar Dansk	$85,000 (1)
Salary Remaining :	$42,500
Salary Average :	$85,000
Salary Average Remaining :	$42,500
Hunter McDonald	$80,000 (2)
Salary Remaining :	$40,000
Salary Average :	$80,000
Salary Average Remaining :	$40,000
William Dufour	$80,000 (1)
Salary Remaining :	$40,000
Salary Average :	$80,000
Salary Average Remaining :	$40,000
Elliot Desnoyers	$80,000 (1)
Salary Remaining :	$40,000
Salary Average :	$80,000
Salary Average Remaining :	$40,000
Jaroslav Chmelar	$80,000 (2)
Salary Remaining :	$40,000
Salary Average :	$80,000
Salary Average Remaining :	$40,000
Jon-Randall Avon	$80,000 (2)
Salary Remaining :	$40,000
Salary Average :	$80,000
Salary Average Remaining :	$40,000
Hugo Ollas	$80,000 (2)
Salary Remaining :	$40,000
Salary Average :	$80,000
Salary Average Remaining :	$40,000
Ethan Samson	$80,000 (2)
Salary Remaining :	$40,000
Salary Average :	$80,000
Salary Average Remaining :	$40,000
Alexis Gendron	$80,000 (3)
Salary Remaining :	$40,000
Salary Average :	$80,000
Salary Average Remaining :	$40,000
Patrick Brown	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Gavin Hain	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Jarred Tinordi	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Jake Lucchini	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Sahil Panwar	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Ben Harpur	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Austin Strand	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Total Farm Players	23
Salary Commitment
Year 2025 : $1,915,000
Year 2026 : $940,000
Year 2027 : $167,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,915,000
Year 2026 : $940,000
Year 2027 : $167,500
Year 2028 : $0

Golden Knights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T-Mobile Arena
Level 1:	6000 - $150 - 5,733 - 95.56%
Level 2:	5000 - $100 - 4,776 - 95.52%
Level 3:	2000 - $75 - 1,938 - 96.89%
Level 4:	4000 - $50 - 3,721 - 93.01%
Luxury :	1000 - $300 - 955 - 95.50%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $0 - 1,881 - 94.03%
Farm Level 2:	1000 - $0 - 938 - 93.80%
Farm Total Capacity :	3000
Income
Home Games Left	19
Average Attendance - %	17,123 - 95.13%
Average Income per Game	$1,955,463
Year to Date Revenue	$43,020,175
Farm
Home Games Left	19
Average Attendance - %	2,819 - 93.95%
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	$43,531,360
Farm Year To Date Expenses	$798,720
Pro Salary Cap Per Days	$427,930
Pro Salary Cap To Date	$41,081,280
Farm Salary Cap Per Days	$8,320
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$37,153,788
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	96
Pro Expenses Per Days	$453,255
Pro Estimated Expenses	$43,512,480
Farm Remaining Season Days	96
Farm Expenses Per Days	$8,320
Farm Estimated Expenses	$798,720
Estimated Season Expenses	$44,311,200
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	$25,661,810
Projected Bank Account	$18,504,398

Pro Players Salaries
Igor Shesterkin (1 Way Contract)	$11,000,000 (7)
-Salary Remaining :	$5,500,000
-Salary Average :	$11,000,000
-Salary Average Remaining :	$5,500,000
Alex Pietrangelo (1 Way Contract)	$10,000,000 (2)
-Salary Remaining :	$5,000,000
-Salary Average :	$8,800,000
-Salary Average Remaining :	$4,400,000
Tomas Hertl (1 Way Contract)	$10,000,000 (5)
-Salary Remaining :	$5,000,000
-Salary Average :	$8,137,500
-Salary Average Remaining :	$4,068,750
Jack Eichel (1 Way Contract)	$10,000,000 (1)
-Salary Remaining :	$5,000,000
-Salary Average :	$10,000,000
-Salary Average Remaining :	$5,000,000
Mark Stone (1 Way Contract)	$8,000,000 (2)
-Salary Remaining :	$4,000,000
-Salary Average :	$9,500,000
-Salary Average Remaining :	$4,750,000
Chandler Stephenson (1 Way Contract)	$5,500,000 (4)
-Salary Remaining :	$2,750,000
-Salary Average :	$5,500,000
-Salary Average Remaining :	$2,750,000
Frederick Gaudreau (1 Way Contract)	$4,000,000 (3)
-Salary Remaining :	$2,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$2,000,000
Joel Armia (1 Way Contract)	$3,250,000 (3)
-Salary Remaining :	$1,625,000
-Salary Average :	$3,250,000
-Salary Average Remaining :	$1,625,000
Connor Clifton (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$1,500,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$1,500,000
Erik Haula (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$1,500,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$1,500,000
Marcus Foligno (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$1,500,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$1,500,000
Zach Bogosian (1 Way Contract)	$3,000,000 (3)
-Salary Remaining :	$1,500,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$1,500,000
Matt Grzelcyk (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$1,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,000,000
Gustav Nyquist (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$1,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,000,000
Mark Kastelic	$1,250,000 (1)
-Salary Remaining :	$625,000
-Salary Average :	$1,250,000
-Salary Average Remaining :	$625,000
Nick Jensen (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$500,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$500,000
Ryan Suter (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$500,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$500,000
Cole Koepke	$1,000,000 (3)
-Salary Remaining :	$500,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$500,000
Semyon Varlamov (1 Way Contract)	$950,000 (2)
-Salary Remaining :	$475,000
-Salary Average :	$950,000
-Salary Average Remaining :	$475,000
Jon Merrill (1 Way Contract)	$875,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$437,500
-Salary Average :	$875,000
-Salary Average Remaining :	$437,500
Jeff Petry (1 Way Contract)	$875,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$437,500
-Salary Average :	$875,000
-Salary Average Remaining :	$437,500
Keith Kinkaid (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$387,500
-Salary Average :	$775,000
-Salary Average Remaining :	$387,500
Josiah Slavin (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$387,500
-Salary Average :	$775,000
-Salary Average Remaining :	$387,500
Marc McLaughlin	$775,000 (2)
-Salary Remaining :	$387,500
-Salary Average :	$775,000
-Salary Average Remaining :	$387,500
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 :	$50,000
Salary Average :	$100,000
Salary Average Remaining :	$50,000
Brandon Bussi	$90,000 (3)
Salary Remaining :	$45,000
Salary Average :	$90,000
Salary Average Remaining :	$45,000
Jakub Demek	$82,500 (2)
Salary Remaining :	$41,250
Salary Average :	$82,500
Salary Average Remaining :	$41,250
Ty Mueller	$80,000 (2)
Salary Remaining :	$40,000
Salary Average :	$80,000
Salary Average Remaining :	$40,000
Jackson Edward	$80,000 (3)
Salary Remaining :	$40,000
Salary Average :	$80,000
Salary Average Remaining :	$40,000
Carl Lindbom	$80,000 (2)
Salary Remaining :	$40,000
Salary Average :	$80,000
Salary Average Remaining :	$40,000
Nate Sucese	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Daniel DAmato	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Jaxon Nelson	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Corey Schueneman	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Reece Vitelli	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Oscar Eklind	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Justin Bailey	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Wyatt Aamodt	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Tyce Thompson	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Tye Felhaber	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
William Lagesson	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Travis Howe	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Tarun Fizer	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Zac Funk	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
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 - 5,539 - 92.31%
Level 2:	5000 - $100 - 4,686 - 93.71%
Level 3:	2000 - $75 - 1,869 - 93.46%
Level 4:	4000 - $50 - 3,764 - 94.11%
Luxury :	1000 - $300 - 931 - 93.10%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $0 - 1,884 - 94.21%
Farm Level 2:	1000 - $0 - 964 - 96.42%
Farm Total Capacity :	3000
Income
Home Games Left	16
Average Attendance - %	16,789 - 93.27%
Average Income per Game	$1,907,090
Year to Date Revenue	$47,677,250
Farm
Home Games Left	16
Average Attendance - %	2,849 - 94.95%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$89,926,667
Pro Players Total Average Salaries	$89,410,000
Farm Players Total Salaries	$1,950,000
Farm Players Total Average Salaries	$1,950,000
Coaches Total Salaries	$2,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$47,840,925
Farm Year To Date Expenses	$937,951
Pro Salary Cap Per Days	$453,385
Pro Salary Cap To Date	$44,701,622
Farm Salary Cap Per Days	$10,156
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$30,513,440
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	96
Pro Expenses Per Days	$468,368
Pro Estimated Expenses	$44,963,328
Farm Remaining Season Days	96
Farm Expenses Per Days	$10,156
Farm Estimated Expenses	$974,976
Estimated Season Expenses	$45,938,304
Estimated Season Salary Cap	$88,226,582
Estimate Under Maximum Salary Cap of $100,275,000	$12,048,418
Estimate Over Minimum Salary Cap of $70,600,000	$17,626,582
Current Bank Account	$41,840,249
Projected Bank Account	$26,415,385

Pro Players Salaries
Thomas Chabot (1 Way Contract)	$10,000,000 (3)
-Salary Remaining :	$5,000,000
-Salary Average :	$8,000,000
-Salary Average Remaining :	$4,000,000
Sebastian Aho (1 Way Contract)	$9,750,000 (7)
-Salary Remaining :	$4,875,000
-Salary Average :	$9,750,000
-Salary Average Remaining :	$4,875,000
Brock Boeser (1 Way Contract)	$8,500,000 (6)
-Salary Remaining :	$4,250,000
-Salary Average :	$8,500,000
-Salary Average Remaining :	$4,250,000
Seth Jarvis	$7,000,000 (7)
-Salary Remaining :	$3,500,000
-Salary Average :	$7,000,000
-Salary Average Remaining :	$3,500,000
Ryan Hartman (1 Way Contract)	$5,750,000 (4)
-Salary Remaining :	$2,875,000
-Salary Average :	$5,750,000
-Salary Average Remaining :	$2,875,000
Jonathan Drouin (1 Way Contract)	$5,100,000 (2)
-Salary Remaining :	$2,550,000
-Salary Average :	$5,100,000
-Salary Average Remaining :	$2,550,000
Jake Middleton (1 Way Contract)	$5,100,000 (4)
-Salary Remaining :	$2,550,000
-Salary Average :	$5,100,000
-Salary Average Remaining :	$2,550,000
Alexander Wennberg (1 Way Contract)	$4,750,000 (2)
-Salary Remaining :	$2,375,000
-Salary Average :	$4,750,000
-Salary Average Remaining :	$2,375,000
Jared Spurgeon (1 Way Contract)	$4,666,667 (2)
-Salary Remaining :	$2,333,334
-Salary Average :	$5,050,000
-Salary Average Remaining :	$2,525,000
Mason Marchment (1 Way Contract)	$3,600,000 (1)
-Salary Remaining :	$1,800,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$2,250,000
Filip Chytil (1 Way Contract)	$3,500,000 (1)
-Salary Remaining :	$1,750,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$1,750,000
Anthony Duclair (1 Way Contract)	$3,250,000 (1)
-Salary Remaining :	$1,625,000
-Salary Average :	$3,250,000
-Salary Average Remaining :	$1,625,000
Jonas Siegenthaler (1 Way Contract)	$3,200,000 (3)
-Salary Remaining :	$1,600,000
-Salary Average :	$3,400,000
-Salary Average Remaining :	$1,700,000
Ilya Lyubushkin (1 Way Contract)	$3,200,000 (2)
-Salary Remaining :	$1,600,000
-Salary Average :	$3,200,000
-Salary Average Remaining :	$1,600,000
Keegan Kolesar (1 Way Contract)	$2,750,000 (5)
-Salary Remaining :	$1,375,000
-Salary Average :	$2,750,000
-Salary Average Remaining :	$1,375,000
Calle Jarnkrok (1 Way Contract)	$2,100,000 (1)
-Salary Remaining :	$1,050,000
-Salary Average :	$2,100,000
-Salary Average Remaining :	$1,050,000
John Beecher	$1,500,000 (2)
-Salary Remaining :	$750,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$750,000
Joey Daccord (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$500,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$500,000
Owen Power	$1,000,000 (1)
-Salary Remaining :	$500,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$500,000
Jake Allen (1 Way Contract)	$950,000 (1)
-Salary Remaining :	$475,000
-Salary Average :	$950,000
-Salary Average Remaining :	$475,000
Parker Kelly (1 Way Contract)	$900,000 (1)
-Salary Remaining :	$450,000
-Salary Average :	$900,000
-Salary Average Remaining :	$450,000
Jimmy Schuldt (1 Way Contract)	$800,000 (2)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$400,000
-Salary Average :	$800,000
-Salary Average Remaining :	$400,000
Pheonix Copley (1 Way Contract)	$785,000 (2)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$392,500
-Salary Average :	$785,000
-Salary Average Remaining :	$392,500
Parker Gahagen (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$387,500
-Salary Average :	$775,000
-Salary Average Remaining :	$387,500
Total Pro Players	24
Salary Commitment
Year 2025 : $89,926,667
Year 2026 : $72,001,667
Year 2027 : $49,400,000
Year 2028 : $38,850,000
Salary Average Commitment
Year 2025 : $89,410,000
Year 2026 : $71,435,000
Year 2027 : $50,250,000
Year 2028 : $38,850,000
Salary Cap with 1 Way Contract
Year 2025 : $87,050,000
Year 2026 : $69,850,000
Year 2027 : $50,250,000
Year 2028 : $38,850,000

Farm Players Salaries
Jacob MacDonald	$125,000 (4)
Salary Remaining :	$62,500
Salary Average :	$125,000
Salary Average Remaining :	$62,500
Matt D Murray	$95,000 (1)
Salary Remaining :	$47,500
Salary Average :	$95,000
Salary Average Remaining :	$47,500
Kieffer Bellows	$95,000 (1)
Salary Remaining :	$47,500
Salary Average :	$95,000
Salary Average Remaining :	$47,500
Kale Clague	$95,000 (1)
Salary Remaining :	$47,500
Salary Average :	$95,000
Salary Average Remaining :	$47,500
Hunter McKown	$92,500 (1)
Salary Remaining :	$46,250
Salary Average :	$92,500
Salary Average Remaining :	$46,250
Xavier Parent	$91,500 (3)
Salary Remaining :	$45,750
Salary Average :	$91,500
Salary Average Remaining :	$45,750
Henrik Rybinski	$89,500 (3)
Salary Remaining :	$44,750
Salary Average :	$89,500
Salary Average Remaining :	$44,750
Domenick Fensore	$87,500 (1)
Salary Remaining :	$43,750
Salary Average :	$87,500
Salary Average Remaining :	$43,750
Alex Kannok Leipert	$85,000 (2)
Salary Remaining :	$42,500
Salary Average :	$85,000
Salary Average Remaining :	$42,500
Kevin Wall	$81,500 (2)
Salary Remaining :	$40,750
Salary Average :	$81,500
Salary Average Remaining :	$40,750
Justin Robidas	$80,000 (2)
Salary Remaining :	$40,000
Salary Average :	$80,000
Salary Average Remaining :	$40,000
Joshua Roy	$80,000 (2)
Salary Remaining :	$40,000
Salary Average :	$80,000
Salary Average Remaining :	$40,000
Ronan Seeley	$80,000 (1)
Salary Remaining :	$40,000
Salary Average :	$80,000
Salary Average Remaining :	$40,000
Massimo Rizzo	$80,000 (1)
Salary Remaining :	$40,000
Salary Average :	$80,000
Salary Average Remaining :	$40,000
Matthew Highmore	$80,000 (1)
Salary Remaining :	$40,000
Salary Average :	$80,000
Salary Average Remaining :	$40,000
Andre Lee	$80,000 (2)
Salary Remaining :	$40,000
Salary Average :	$80,000
Salary Average Remaining :	$40,000
Kyle Capobianco	$77,500 (2)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Matthew Peca	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Ryan Schmelzer	$77,500 (2)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Vinnie Hinostroza	$77,500 (2)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Andrew Agozzino	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Robert Hagg	$75,000 (1)
Salary Remaining :	$37,500
Salary Average :	$75,000
Salary Average Remaining :	$37,500
Rodrigo Abols	$70,000 (2)
Salary Remaining :	$35,000
Salary Average :	$70,000
Salary Average Remaining :	$35,000
Total Farm Players	23
Salary Commitment
Year 2025 : $1,950,000
Year 2026 : $1,015,000
Year 2027 : $306,000
Year 2028 : $125,000
Salary Average Commitment
Year 2025 : $1,950,000
Year 2026 : $1,015,000
Year 2027 : $306,000
Year 2028 : $125,000

Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	UBS Arena
Level 1:	6000 - $150 - 5,604 - 93.39%
Level 2:	5000 - $100 - 4,759 - 95.17%
Level 3:	2000 - $75 - 1,872 - 93.58%
Level 4:	4000 - $50 - 3,708 - 92.69%
Luxury :	1000 - $300 - 925 - 92.48%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $0 - 1,833 - 91.63%
Farm Level 2:	1000 - $0 - 913 - 91.26%
Farm Total Capacity :	3000
Income
Home Games Left	17
Average Attendance - %	16,866 - 93.70%
Average Income per Game	$1,919,597
Year to Date Revenue	$46,070,325
Farm
Home Games Left	17
Average Attendance - %	2,745 - 91.51%
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	$43,497,936
Farm Year To Date Expenses	$752,544
Pro Salary Cap Per Days	$416,888
Pro Salary Cap To Date	$40,021,248
Farm Salary Cap Per Days	$7,839
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$32,633,147
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	96
Pro Expenses Per Days	$452,995
Pro Estimated Expenses	$43,487,520
Farm Remaining Season Days	96
Farm Expenses Per Days	$7,839
Farm Estimated Expenses	$752,544
Estimated Season Expenses	$44,240,064
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	$18,194,374
Projected Bank Account	$6,587,457

Pro Players Salaries
Brayden Point (1 Way Contract)	$12,000,000 (5)
-Salary Remaining :	$6,000,000
-Salary Average :	$9,500,000
-Salary Average Remaining :	$4,750,000
Vladimir Tarasenko (1 Way Contract)	$8,000,000 (2)
-Salary Remaining :	$4,000,000
-Salary Average :	$8,000,000
-Salary Average Remaining :	$4,000,000
Pavel Buchnevich (1 Way Contract)	$8,000,000 (5)
-Salary Remaining :	$4,000,000
-Salary Average :	$8,000,000
-Salary Average Remaining :	$4,000,000
Brendan Gallagher (1 Way Contract)	$6,500,000 (2)
-Salary Remaining :	$3,250,000
-Salary Average :	$6,500,000
-Salary Average Remaining :	$3,250,000
Damon Severson (1 Way Contract)	$6,000,000 (2)
-Salary Remaining :	$3,000,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$3,000,000
Frank Vatrano (1 Way Contract)	$5,000,000 (4)
-Salary Remaining :	$2,500,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$2,500,000
Anders Lee (1 Way Contract)	$4,500,000 (1)
-Salary Remaining :	$2,250,000
-Salary Average :	$7,000,000
-Salary Average Remaining :	$3,500,000
Darcy Kuemper (1 Way Contract)	$4,500,000 (2)
-Salary Remaining :	$2,250,000
-Salary Average :	$5,250,000
-Salary Average Remaining :	$2,625,000
Braden Schneider	$3,900,000 (3)
-Salary Remaining :	$1,950,000
-Salary Average :	$3,900,000
-Salary Average Remaining :	$1,950,000
Jalen Chatfield	$3,500,000 (3)
-Salary Remaining :	$1,750,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$1,500,000
Caleb Jones (1 Way Contract)	$2,500,000 (2)
-1 Way Contract Salary Cap :	$1,250,000
-1 Way Contract Salary Cap Remaining :	$625,000
-Salary Remaining :	$1,250,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$1,250,000
Casey Cizikas (1 Way Contract)	$2,500,000 (2)
-Salary Remaining :	$1,250,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$1,250,000
Cole Sillinger	$2,250,000 (2)
-Salary Remaining :	$1,125,000
-Salary Average :	$2,250,000
-Salary Average Remaining :	$1,125,000
Oliver Kylington (1 Way Contract)	$2,250,000 (1)
-Salary Remaining :	$1,125,000
-Salary Average :	$2,250,000
-Salary Average Remaining :	$1,125,000
Jordan Harris	$2,000,000 (2)
-Salary Remaining :	$1,000,000
-Salary Average :	$842,500
-Salary Average Remaining :	$421,250
Dustin Wolf	$1,800,000 (1)
-Salary Remaining :	$900,000
-Salary Average :	$1,800,000
-Salary Average Remaining :	$900,000
Niko Mikkola (1 Way Contract)	$1,750,000 (2)
-Salary Remaining :	$875,000
-Salary Average :	$1,625,000
-Salary Average Remaining :	$812,500
Ross Johnston (1 Way Contract)	$1,100,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$550,000
-Salary Average :	$1,100,000
-Salary Average Remaining :	$550,000
William Eklund	$1,000,000 (1)
-Salary Remaining :	$500,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$500,000
Tony DeAngelo (1 Way Contract)	$950,000 (1)
-Salary Remaining :	$475,000
-Salary Average :	$950,000
-Salary Average Remaining :	$475,000
Cayden Primeau	$950,000 (1)
-Salary Remaining :	$475,000
-Salary Average :	$950,000
-Salary Average Remaining :	$475,000
Logan Stankoven	$925,000 (2)
-Salary Remaining :	$462,500
-Salary Average :	$925,000
-Salary Average Remaining :	$462,500
Liam OBrien (1 Way Contract)	$900,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$450,000
-Salary Average :	$900,000
-Salary Average Remaining :	$450,000
Charles Hudon (1 Way Contract)	$900,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$450,000
-Salary Average :	$900,000
-Salary Average Remaining :	$450,000
Mason Jobst (1 Way Contract)	$900,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$450,000
-Salary Average :	$900,000
-Salary Average Remaining :	$450,000
Garrett Wilson (1 Way Contract)	$850,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$425,000
-Salary Average :	$850,000
-Salary Average Remaining :	$425,000
Grant Hutton	$775,000 (1)
-Salary Remaining :	$387,500
-Salary Average :	$775,000
-Salary Average Remaining :	$387,500
Paul Cotter	$775,000 (1)
-Salary Remaining :	$387,500
-Salary Average :	$775,000
-Salary Average Remaining :	$387,500
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 :	$50,000
Salary Average :	$100,000
Salary Average Remaining :	$50,000
Kyle Burroughs	$100,000 (2)
Salary Remaining :	$50,000
Salary Average :	$100,000
Salary Average Remaining :	$50,000
Nate Danielson	$100,000 (3)
Salary Remaining :	$50,000
Salary Average :	$100,000
Salary Average Remaining :	$50,000
Gavin Brindley	$97,500 (3)
Salary Remaining :	$48,750
Salary Average :	$97,500
Salary Average Remaining :	$48,750
Matt Kiersted	$95,000 (1)
Salary Remaining :	$47,500
Salary Average :	$95,000
Salary Average Remaining :	$47,500
Joona Koppanen	$90,000 (1)
Salary Remaining :	$45,000
Salary Average :	$90,000
Salary Average Remaining :	$45,000
Dryden Hunt	$90,000 (1)
Salary Remaining :	$45,000
Salary Average :	$90,000
Salary Average Remaining :	$45,000
Georgii Merkulov	$90,000 (3)
Salary Remaining :	$45,000
Salary Average :	$90,000
Salary Average Remaining :	$45,000
Jacob Quillan	$90,000 (3)
Salary Remaining :	$45,000
Salary Average :	$90,000
Salary Average Remaining :	$45,000
Michael Buchinger	$87,500 (3)
Salary Remaining :	$43,750
Salary Average :	$87,500
Salary Average Remaining :	$43,750
Joseph Blandisi	$85,000 (1)
Salary Remaining :	$42,500
Salary Average :	$85,000
Salary Average Remaining :	$42,500
Alex Jefferies	$82,500 (2)
Salary Remaining :	$41,250
Salary Average :	$82,500
Salary Average Remaining :	$41,250
Filip Larsson	$80,000 (1)
Salary Remaining :	$40,000
Salary Average :	$80,000
Salary Average Remaining :	$40,000
Jorian Donovan	$80,000 (3)
Salary Remaining :	$40,000
Salary Average :	$80,000
Salary Average Remaining :	$40,000
Daylan Kuefler	$80,000 (1)
Salary Remaining :	$40,000
Salary Average :	$80,000
Salary Average Remaining :	$40,000
Matthew Maggio	$80,000 (2)
Salary Remaining :	$40,000
Salary Average :	$80,000
Salary Average Remaining :	$40,000
Ales Stezka	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
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 - 5,731 - 95.51%
Level 2:	5000 - $100 - 4,659 - 93.18%
Level 3:	2000 - $75 - 1,862 - 93.12%
Level 4:	4000 - $50 - 3,782 - 94.54%
Luxury :	1000 - $300 - 939 - 93.90%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $0 - 1,898 - 94.89%
Farm Level 2:	1000 - $0 - 935 - 93.51%
Farm Total Capacity :	3000
Income
Home Games Left	20
Average Attendance - %	16,972 - 94.29%
Average Income per Game	$1,935,911
Year to Date Revenue	$40,654,125
Farm
Home Games Left	20
Average Attendance - %	2,833 - 94.43%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$103,920,833
Pro Players Total Average Salaries	$100,237,500
Farm Players Total Salaries	$1,974,167
Farm Players Total Average Salaries	$1,974,167
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$50,207,513
Farm Year To Date Expenses	$1,062,376
Pro Salary Cap Per Days	$508,008
Pro Salary Cap To Date	$48,085,273
Farm Salary Cap Per Days	$10,282
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$38,718,214
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	96
Pro Expenses Per Days	$541,254
Pro Estimated Expenses	$51,960,384
Farm Remaining Season Days	96
Farm Expenses Per Days	$10,282
Farm Estimated Expenses	$987,072
Estimated Season Expenses	$52,947,456
Estimated Season Salary Cap	$96,854,041
Estimate Under Maximum Salary Cap of $100,275,000	$3,420,959
Estimate Over Minimum Salary Cap of $70,600,000	$26,254,041
Current Bank Account	$33,703,043
Projected Bank Account	$19,473,801

Pro Players Salaries
Sam Reinhart (1 Way Contract)	$12,000,000 (5)
-Salary Remaining :	$6,000,000
-Salary Average :	$9,666,667
-Salary Average Remaining :	$4,833,334
Tage Thompson (1 Way Contract)	$8,500,000 (6)
-Salary Remaining :	$4,250,000
-Salary Average :	$8,500,000
-Salary Average Remaining :	$4,250,000
Connor Hellebuyck (1 Way Contract)	$8,500,000 (6)
-Salary Remaining :	$4,250,000
-Salary Average :	$8,500,000
-Salary Average Remaining :	$4,250,000
Brock Nelson (1 Way Contract)	$7,500,000 (3)
-Salary Remaining :	$3,750,000
-Salary Average :	$7,500,000
-Salary Average Remaining :	$3,750,000
Pierre-Luc Dubois (1 Way Contract)	$7,000,000 (5)
-Salary Remaining :	$3,500,000
-Salary Average :	$7,500,000
-Salary Average Remaining :	$3,750,000
Mike Matheson (1 Way Contract)	$6,500,000 (1)
-Salary Remaining :	$3,250,000
-Salary Average :	$4,875,000
-Salary Average Remaining :	$2,437,500
Zach Hyman (1 Way Contract)	$6,425,000 (3)
-Salary Remaining :	$3,212,500
-Salary Average :	$5,500,000
-Salary Average Remaining :	$2,750,000
Sean Durzi (1 Way Contract)	$6,000,000 (4)
-Salary Remaining :	$3,000,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$3,000,000
Devon Toews (1 Way Contract)	$5,437,500 (6)
-Salary Remaining :	$2,718,750
-Salary Average :	$5,437,500
-Salary Average Remaining :	$2,718,750
Josh Morrissey (1 Way Contract)	$4,800,000 (3)
-Salary Remaining :	$2,400,000
-Salary Average :	$6,250,000
-Salary Average Remaining :	$3,125,000
Alex Tuch (1 Way Contract)	$4,750,000 (1)
-Salary Remaining :	$2,375,000
-Salary Average :	$4,750,000
-Salary Average Remaining :	$2,375,000
Mikael Backlund (1 Way Contract)	$4,500,000 (1)
-Salary Remaining :	$2,250,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$2,250,000
Ivan Barbashev (1 Way Contract)	$3,800,000 (2)
-Salary Remaining :	$1,900,000
-Salary Average :	$3,800,000
-Salary Average Remaining :	$1,900,000
Pius Suter (1 Way Contract)	$3,000,000 (3)
-Salary Remaining :	$1,500,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$1,500,000
Jake Evans (1 Way Contract)	$2,850,000 (4)
-Salary Remaining :	$1,425,000
-Salary Average :	$2,850,000
-Salary Average Remaining :	$1,425,000
Kaedan Korczak	$2,500,000 (1)
-Salary Remaining :	$1,250,000
-Salary Average :	$1,750,000
-Salary Average Remaining :	$875,000
Calvin Pickard	$2,200,000 (1)
-Salary Remaining :	$1,100,000
-Salary Average :	$2,200,000
-Salary Average Remaining :	$1,100,000
Declan Chisholm	$2,083,333 (6)
-Salary Remaining :	$1,041,667
-Salary Average :	$2,083,333
-Salary Average Remaining :	$1,041,667
Jiri Kulich	$975,000 (1)
-Salary Remaining :	$487,500
-Salary Average :	$975,000
-Salary Average Remaining :	$487,500
Zachary Bolduc	$975,000 (2)
-Salary Remaining :	$487,500
-Salary Average :	$975,000
-Salary Average Remaining :	$487,500
Michael Pezzetta (1 Way Contract)	$950,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$475,000
-Salary Average :	$950,000
-Salary Average Remaining :	$475,000
Jayden Struble	$925,000 (1)
-Salary Remaining :	$462,500
-Salary Average :	$925,000
-Salary Average Remaining :	$462,500
Jet Greaves (1 Way Contract)	$900,000 (2)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$450,000
-Salary Average :	$900,000
-Salary Average Remaining :	$450,000
Lukas Rousek (1 Way Contract)	$850,000 (2)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$425,000
-Salary Average :	$850,000
-Salary Average Remaining :	$425,000
Total Pro Players	24
Salary Commitment
Year 2025 : $103,920,833
Year 2026 : $78,870,833
Year 2027 : $69,570,833
Year 2028 : $50,370,833
Salary Average Commitment
Year 2025 : $100,237,500
Year 2026 : $79,312,500
Year 2027 : $72,787,500
Year 2028 : $50,537,500
Salary Cap with 1 Way Contract
Year 2025 : $97,537,496
Year 2026 : $77,562,496
Year 2027 : $72,787,500
Year 2028 : $50,537,500

Farm Players Salaries
Matt Murray	$240,000 (3)
Salary Remaining :	$120,000
Salary Average :	$240,000
Salary Average Remaining :	$120,000
Carson Lambos	$97,500 (2)
Salary Remaining :	$48,750
Salary Average :	$97,500
Salary Average Remaining :	$48,750
Fraser Minten	$92,500 (3)
Salary Remaining :	$46,250
Salary Average :	$92,500
Salary Average Remaining :	$46,250
Filip Mesar	$92,500 (3)
Salary Remaining :	$46,250
Salary Average :	$92,500
Salary Average Remaining :	$46,250
Jakub Dvorak	$92,500 (3)
Salary Remaining :	$46,250
Salary Average :	$92,500
Salary Average Remaining :	$46,250
Luke Tuch	$92,500 (2)
Salary Remaining :	$46,250
Salary Average :	$92,500
Salary Average Remaining :	$46,250
Elias Salomonsson	$92,500 (3)
Salary Remaining :	$46,250
Salary Average :	$92,500
Salary Average Remaining :	$46,250
Riley Kidney	$92,500 (2)
Salary Remaining :	$46,250
Salary Average :	$92,500
Salary Average Remaining :	$46,250
Owen Beck	$92,500 (3)
Salary Remaining :	$46,250
Salary Average :	$92,500
Salary Average Remaining :	$46,250
Danny Zhilkin	$87,500 (2)
Salary Remaining :	$43,750
Salary Average :	$87,500
Salary Average Remaining :	$43,750
Dmitri Kuzmin	$87,500 (2)
Salary Remaining :	$43,750
Salary Average :	$87,500
Salary Average Remaining :	$43,750
Ondrej Becher	$87,500 (3)
Salary Remaining :	$43,750
Salary Average :	$87,500
Salary Average Remaining :	$43,750
Alex Barre-Boulet	$86,667 (1)
Salary Remaining :	$43,333
Salary Average :	$86,667
Salary Average Remaining :	$43,333
Ilya Solovyov	$85,000 (1)
Salary Remaining :	$42,500
Salary Average :	$85,000
Salary Average Remaining :	$42,500
Domenic DiVincentiis	$80,000 (3)
Salary Remaining :	$40,000
Salary Average :	$80,000
Salary Average Remaining :	$40,000
Jared Davidson	$80,000 (1)
Salary Remaining :	$40,000
Salary Average :	$80,000
Salary Average Remaining :	$40,000
Jesse Ylonen	$80,000 (1)
Salary Remaining :	$40,000
Salary Average :	$80,000
Salary Average Remaining :	$40,000
Fabian Wagner	$80,000 (3)
Salary Remaining :	$40,000
Salary Average :	$80,000
Salary Average Remaining :	$40,000
Tyrel Bauer	$80,000 (1)
Salary Remaining :	$40,000
Salary Average :	$80,000
Salary Average Remaining :	$40,000
Mathias Emilio Pettersen	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Brandon Gignac	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Total Farm Players	21
Salary Commitment
Year 2025 : $1,974,167
Year 2026 : $1,407,500
Year 2027 : $950,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,974,167
Year 2026 : $1,407,500
Year 2027 : $950,000
Year 2028 : $0

Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Crypto Arena
Level 1:	6000 - $150 - 5,545 - 92.42%
Level 2:	5000 - $100 - 4,659 - 93.18%
Level 3:	2000 - $75 - 1,893 - 94.67%
Level 4:	4000 - $50 - 3,715 - 92.87%
Luxury :	1000 - $300 - 956 - 95.60%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $0 - 1,877 - 93.86%
Farm Level 2:	1000 - $0 - 947 - 94.68%
Farm Total Capacity :	3000
Income
Home Games Left	20
Average Attendance - %	16,768 - 93.16%
Average Income per Game	$1,912,188
Year to Date Revenue	$40,155,950
Farm
Home Games Left	20
Average Attendance - %	2,824 - 94.14%
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	$37,445,926
Farm Year To Date Expenses	$1,103,456
Pro Salary Cap Per Days	$374,193
Pro Salary Cap To Date	$35,900,131
Farm Salary Cap Per Days	$11,458
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$38,243,762
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	96
Pro Expenses Per Days	$390,078
Pro Estimated Expenses	$37,447,488
Farm Remaining Season Days	96
Farm Expenses Per Days	$11,471
Farm Estimated Expenses	$1,101,216
Estimated Season Expenses	$38,548,704
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	$75,571,904
Projected Bank Account	$75,266,962

Pro Players Salaries
Anze Kopitar (1 Way Contract)	$8,000,000 (2)
-Salary Remaining :	$4,000,000
-Salary Average :	$8,000,000
-Salary Average Remaining :	$4,000,000
Quinton Byfield	$7,000,000 (7)
-Salary Remaining :	$3,500,000
-Salary Average :	$7,000,000
-Salary Average Remaining :	$3,500,000
Brady Skjei (1 Way Contract)	$6,500,000 (7)
-Salary Remaining :	$3,250,000
-Salary Average :	$5,250,000
-Salary Average Remaining :	$2,625,000
Jamie Benn (1 Way Contract)	$6,000,000 (1)
-Salary Remaining :	$3,000,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$3,000,000
Noah Cates (1 Way Contract)	$5,000,000 (6)
-Salary Remaining :	$2,500,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$2,500,000
Conor Garland (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$2,500,000
-Salary Average :	$4,950,000
-Salary Average Remaining :	$2,475,000
Lawson Crouse (1 Way Contract)	$4,800,000 (2)
-Salary Remaining :	$2,400,000
-Salary Average :	$4,300,000
-Salary Average Remaining :	$2,150,000
Tomas Tatar (1 Way Contract)	$4,000,000 (1)
-Salary Remaining :	$2,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$2,000,000
Petr Mrazek (1 Way Contract)	$4,000,000 (2)
-Salary Remaining :	$2,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$2,000,000
Luke Schenn (1 Way Contract)	$4,000,000 (2)
-Salary Remaining :	$2,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$2,000,000
Gabriel Vilardi (1 Way Contract)	$4,000,000 (2)
-Salary Remaining :	$2,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$2,000,000
Nick Seeler (1 Way Contract)	$2,750,000 (3)
-Salary Remaining :	$1,375,000
-Salary Average :	$2,750,000
-Salary Average Remaining :	$1,375,000
Jack Drury	$2,500,000 (2)
-Salary Remaining :	$1,250,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$1,250,000
Morgan Frost (1 Way Contract)	$2,495,000 (1)
-Salary Remaining :	$1,247,500
-Salary Average :	$2,495,000
-Salary Average Remaining :	$1,247,500
Samuel Blais (1 Way Contract)	$1,500,000 (1)
-1 Way Contract Salary Cap :	$250,000
-1 Way Contract Salary Cap Remaining :	$125,000
-Salary Remaining :	$750,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$750,000
Bobby Brink	$1,100,000 (1)
-Salary Remaining :	$550,000
-Salary Average :	$1,100,000
-Salary Average Remaining :	$550,000
Brandt Clarke	$1,000,000 (2)
-Salary Remaining :	$500,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$500,000
Phillip Di Giuseppe	$1,000,000 (2)
-Salary Remaining :	$500,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$500,000
Matvei Michkov	$1,000,000 (3)
-Salary Remaining :	$500,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$500,000
A.J. Greer (1 Way Contract)	$900,000 (1)
-Salary Remaining :	$450,000
-Salary Average :	$900,000
-Salary Average Remaining :	$450,000
Jakub Dobes	$800,000 (1)
-Salary Remaining :	$400,000
-Salary Average :	$800,000
-Salary Average Remaining :	$400,000
Spencer Stastney	$775,000 (2)
-Salary Remaining :	$387,500
-Salary Average :	$775,000
-Salary Average Remaining :	$387,500
Zach Metsa	$775,000 (3)
-Salary Remaining :	$387,500
-Salary Average :	$775,000
-Salary Average Remaining :	$387,500
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 :	$110,000
Salary Average :	$220,000
Salary Average Remaining :	$110,000
Trevor Carrick	$100,000 (1)
Salary Remaining :	$50,000
Salary Average :	$100,000
Salary Average Remaining :	$50,000
Ronnie Attard	$95,000 (1)
Salary Remaining :	$47,500
Salary Average :	$95,000
Salary Average Remaining :	$47,500
Jaret Anderson-Dolan	$95,000 (1)
Salary Remaining :	$47,500
Salary Average :	$92,500
Salary Average Remaining :	$46,250
Adam Engstrom	$87,500 (3)
Salary Remaining :	$43,750
Salary Average :	$87,500
Salary Average Remaining :	$43,750
Ryder Korczak	$87,500 (2)
Salary Remaining :	$43,750
Salary Average :	$87,500
Salary Average Remaining :	$43,750
Bryce McConnell-Barker	$87,500 (3)
Salary Remaining :	$43,750
Salary Average :	$87,500
Salary Average Remaining :	$43,750
Noel Hoefenmayer	$85,000 (1)
Salary Remaining :	$42,500
Salary Average :	$85,000
Salary Average Remaining :	$42,500
Dylan Garand	$82,500 (1)
Salary Remaining :	$41,250
Salary Average :	$82,500
Salary Average Remaining :	$41,250
Sean Farrell	$82,500 (1)
Salary Remaining :	$41,250
Salary Average :	$82,500
Salary Average Remaining :	$41,250
Angus Booth	$82,500 (3)
Salary Remaining :	$41,250
Salary Average :	$82,500
Salary Average Remaining :	$41,250
Thomas Milic	$80,000 (2)
Salary Remaining :	$40,000
Salary Average :	$80,000
Salary Average Remaining :	$40,000
Rory Kerins	$80,000 (1)
Salary Remaining :	$40,000
Salary Average :	$80,000
Salary Average Remaining :	$40,000
Aatu Jamsen	$80,000 (2)
Salary Remaining :	$40,000
Salary Average :	$80,000
Salary Average Remaining :	$40,000
Martin Chromiak	$80,000 (1)
Salary Remaining :	$40,000
Salary Average :	$80,000
Salary Average Remaining :	$40,000
Kaleb Lawrence	$80,000 (2)
Salary Remaining :	$40,000
Salary Average :	$80,000
Salary Average Remaining :	$40,000
Atley Calvert	$77,500 (3)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Pavol Regenda	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Justen Close	$77,500 (3)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Robbie Russo	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Chase Priskie	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Cavan Fitzgerald	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
James Stefan	$77,500 (3)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Victor Ostman	$77,500 (2)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Gleb Veremyev	$77,500 (3)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
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 - 5,694 - 94.89%
Level 2:	5000 - $100 - 4,630 - 92.60%
Level 3:	2000 - $75 - 1,893 - 94.65%
Level 4:	4000 - $50 - 3,701 - 92.52%
Luxury :	1000 - $300 - 938 - 93.78%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $0 - 1,879 - 93.93%
Farm Level 2:	1000 - $0 - 919 - 91.85%
Farm Total Capacity :	3000
Income
Home Games Left	19
Average Attendance - %	16,855 - 93.64%
Average Income per Game	$1,925,370
Year to Date Revenue	$42,358,150
Farm
Home Games Left	19
Average Attendance - %	2,797 - 93.24%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$92,850,000
Pro Players Total Average Salaries	$93,025,000
Farm Players Total Salaries	$1,810,000
Farm Players Total Average Salaries	$1,810,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$1,150,000
Pro Year To Date Expenses	$46,125,156
Farm Year To Date Expenses	$926,685
Pro Salary Cap Per Days	$460,026
Pro Salary Cap To Date	$43,831,384
Farm Salary Cap Per Days	$9,427
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$36,582,039
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	96
Pro Expenses Per Days	$483,594
Pro Estimated Expenses	$46,425,024
Farm Remaining Season Days	96
Farm Expenses Per Days	$9,427
Farm Estimated Expenses	$904,992
Estimated Season Expenses	$47,330,016
Estimated Season Salary Cap	$89,143,880
Estimate Under Maximum Salary Cap of $100,275,000	$11,131,120
Estimate Over Minimum Salary Cap of $70,600,000	$18,543,880
Current Bank Account	$44,703,579
Projected Bank Account	$33,955,602

Pro Players Salaries
Seth Jones (1 Way Contract)	$10,500,000 (5)
-Salary Remaining :	$5,250,000
-Salary Average :	$9,500,000
-Salary Average Remaining :	$4,750,000
Cale Makar (1 Way Contract)	$8,700,000 (2)
-Salary Remaining :	$4,350,000
-Salary Average :	$9,000,000
-Salary Average Remaining :	$4,500,000
Brad Marchand (1 Way Contract)	$6,000,000 (1)
-Salary Remaining :	$3,000,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$3,000,000
Vincent Trocheck (1 Way Contract)	$6,000,000 (4)
-Salary Remaining :	$3,000,000
-Salary Average :	$5,625,000
-Salary Average Remaining :	$2,812,500
Vince Dunn (1 Way Contract)	$6,000,000 (2)
-Salary Remaining :	$3,000,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$3,000,000
Mikael Granlund (1 Way Contract)	$5,500,000 (3)
-Salary Remaining :	$2,750,000
-Salary Average :	$5,500,000
-Salary Average Remaining :	$2,750,000
Adam Larsson (1 Way Contract)	$5,300,000 (4)
-Salary Remaining :	$2,650,000
-Salary Average :	$5,300,000
-Salary Average Remaining :	$2,650,000
Jake DeBrusk (1 Way Contract)	$4,500,000 (4)
-Salary Remaining :	$2,250,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$2,250,000
Connor Brown (1 Way Contract)	$4,400,000 (1)
-Salary Remaining :	$2,200,000
-Salary Average :	$4,400,000
-Salary Average Remaining :	$2,200,000
Jack Roslovic (1 Way Contract)	$4,250,000 (2)
-Salary Remaining :	$2,125,000
-Salary Average :	$4,250,000
-Salary Average Remaining :	$2,125,000
Jared McCann (1 Way Contract)	$4,250,000 (2)
-Salary Remaining :	$2,125,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$2,500,000
Matty Beniers	$4,000,000 (1)
-Salary Remaining :	$2,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$2,000,000
Warren Foegele (1 Way Contract)	$3,500,000 (3)
-Salary Remaining :	$1,750,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$1,750,000
Miles Wood (1 Way Contract)	$2,500,000 (4)
-1 Way Contract Salary Cap :	$1,250,000
-1 Way Contract Salary Cap Remaining :	$625,000
-Salary Remaining :	$1,250,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$1,250,000
Brett Kulak (1 Way Contract)	$2,250,000 (1)
-Salary Remaining :	$1,125,000
-Salary Average :	$2,750,000
-Salary Average Remaining :	$1,375,000
Blake Lizotte (1 Way Contract)	$2,200,000 (3)
-Salary Remaining :	$1,100,000
-Salary Average :	$2,200,000
-Salary Average Remaining :	$1,100,000
Mackenzie Blackwood	$2,000,000 (1)
-Salary Remaining :	$1,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,000,000
Jonathan Quick (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$750,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$750,000
Mattias Janmark (1 Way Contract)	$1,500,000 (2)
-Salary Remaining :	$750,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$750,000
Curtis Lazar (1 Way Contract)	$1,300,000 (3)
-1 Way Contract Salary Cap :	$50,000
-1 Way Contract Salary Cap Remaining :	$25,000
-Salary Remaining :	$650,000
-Salary Average :	$1,300,000
-Salary Average Remaining :	$650,000
Troy Stecher (1 Way Contract)	$1,200,000 (3)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$600,000
-Salary Average :	$1,200,000
-Salary Average Remaining :	$600,000
Dylan Holloway	$1,200,000 (1)
-Salary Remaining :	$600,000
-Salary Average :	$1,200,000
-Salary Average Remaining :	$600,000
Ty Emberson	$1,200,000 (2)
-Salary Remaining :	$600,000
-Salary Average :	$1,200,000
-Salary Average Remaining :	$600,000
Philip Broberg	$1,100,000 (1)
-Salary Remaining :	$550,000
-Salary Average :	$1,100,000
-Salary Average Remaining :	$550,000
Josh Brown (1 Way Contract)	$1,000,000 (2)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$500,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$500,000
Tye Kartye	$1,000,000 (2)
-Salary Remaining :	$500,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$500,000
Total Pro Players	26
Salary Commitment
Year 2025 : $92,850,000
Year 2026 : $65,900,000
Year 2027 : $38,000,000
Year 2028 : $23,800,000
Salary Average Commitment
Year 2025 : $93,025,000
Year 2026 : $70,075,000
Year 2027 : $41,125,000
Year 2028 : $27,425,000
Salary Cap with 1 Way Contract
Year 2025 : $88,325,000
Year 2026 : $65,375,000
Year 2027 : $37,425,000
Year 2028 : $26,175,000

Farm Players Salaries
Gustav Olofsson	$200,000 (1)
Salary Remaining :	$100,000
Salary Average :	$200,000
Salary Average Remaining :	$100,000
Noah Philp	$125,000 (3)
Salary Remaining :	$62,500
Salary Average :	$125,000
Salary Average Remaining :	$62,500
Cameron Hughes	$100,000 (1)
Salary Remaining :	$50,000
Salary Average :	$100,000
Salary Average Remaining :	$50,000
Cam Dineen	$100,000 (2)
Salary Remaining :	$50,000
Salary Average :	$100,000
Salary Average Remaining :	$50,000
Matt Savoie	$100,000 (3)
Salary Remaining :	$50,000
Salary Average :	$100,000
Salary Average Remaining :	$50,000
Phil Kemp	$100,000 (1)
Salary Remaining :	$50,000
Salary Average :	$100,000
Salary Average Remaining :	$50,000
Zach Benson	$100,000 (2)
Salary Remaining :	$50,000
Salary Average :	$100,000
Salary Average Remaining :	$50,000
Luke Henman	$95,000 (1)
Salary Remaining :	$47,500
Salary Average :	$95,000
Salary Average Remaining :	$47,500
Jakub Skarek	$95,000 (1)
Salary Remaining :	$47,500
Salary Average :	$95,000
Salary Average Remaining :	$47,500
Francesco Pinelli	$92,500 (2)
Salary Remaining :	$46,250
Salary Average :	$92,500
Salary Average Remaining :	$46,250
Connor Ungar	$92,500 (2)
Salary Remaining :	$46,250
Salary Average :	$92,500
Salary Average Remaining :	$46,250
Jani Nyman	$92,500 (3)
Salary Remaining :	$46,250
Salary Average :	$92,500
Salary Average Remaining :	$46,250
Niklas Kokko	$92,500 (3)
Salary Remaining :	$46,250
Salary Average :	$92,500
Salary Average Remaining :	$46,250
Jagger Firkus	$92,500 (3)
Salary Remaining :	$46,250
Salary Average :	$92,500
Salary Average Remaining :	$46,250
Ty Nelson	$87,500 (3)
Salary Remaining :	$43,750
Salary Average :	$87,500
Salary Average Remaining :	$43,750
David Goyette	$87,500 (3)
Salary Remaining :	$43,750
Salary Average :	$87,500
Salary Average Remaining :	$43,750
Jacob Melanson	$80,000 (2)
Salary Remaining :	$40,000
Salary Average :	$80,000
Salary Average Remaining :	$40,000
Samuel Poulin	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Total Farm Players	18
Salary Commitment
Year 2025 : $1,810,000
Year 2026 : $1,142,500
Year 2027 : $677,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,810,000
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 - 5,510 - 91.83%
Level 2:	5000 - $100 - 4,735 - 94.69%
Level 3:	2000 - $75 - 1,877 - 93.83%
Level 4:	4000 - $50 - 3,659 - 91.47%
Luxury :	1000 - $300 - 922 - 92.18%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $0 - 1,875 - 93.73%
Farm Level 2:	1000 - $0 - 910 - 91.00%
Farm Total Capacity :	3000
Income
Home Games Left	20
Average Attendance - %	16,702 - 92.79%
Average Income per Game	$1,900,137
Year to Date Revenue	$39,902,875
Farm
Home Games Left	20
Average Attendance - %	2,785 - 92.82%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$94,497,000
Pro Players Total Average Salaries	$94,122,000
Farm Players Total Salaries	$3,085,000
Farm Players Total Average Salaries	$3,085,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$1,475,000
Pro Year To Date Expenses	$43,730,523
Farm Year To Date Expenses	$1,353,516
Pro Salary Cap Per Days	$483,708
Pro Salary Cap To Date	$42,540,171
Farm Salary Cap Per Days	$16,068
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$38,002,738
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	96
Pro Expenses Per Days	$492,172
Pro Estimated Expenses	$47,248,512
Farm Remaining Season Days	96
Farm Expenses Per Days	$16,068
Farm Estimated Expenses	$1,542,528
Estimated Season Expenses	$48,791,040
Estimated Season Salary Cap	$90,451,139
Estimate Under Maximum Salary Cap of $100,275,000	$9,823,861
Estimate Over Minimum Salary Cap of $70,600,000	$19,851,139
Current Bank Account	$82,160,428
Projected Bank Account	$71,372,126

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 :	$6,875,000
-Salary Remaining :	$7,500,000
-Salary Average :	$15,000,000
-Salary Average Remaining :	$7,500,000
Jonathan Huberdeau (1 Way Contract)	$7,875,000 (6)
-Salary Remaining :	$3,937,500
-Salary Average :	$7,875,000
-Salary Average Remaining :	$3,937,500
Linus Ullmark (1 Way Contract)	$7,250,000 (4)
-Salary Remaining :	$3,625,000
-Salary Average :	$7,250,000
-Salary Average Remaining :	$3,625,000
Filip Hronek (1 Way Contract)	$5,950,000 (4)
-Salary Remaining :	$2,975,000
-Salary Average :	$5,950,000
-Salary Average Remaining :	$2,975,000
Rasmus Ristolainen (1 Way Contract)	$5,500,000 (2)
-Salary Remaining :	$2,750,000
-Salary Average :	$5,100,000
-Salary Average Remaining :	$2,550,000
Blake Coleman (1 Way Contract)	$4,900,000 (2)
-Salary Remaining :	$2,450,000
-Salary Average :	$4,900,000
-Salary Average Remaining :	$2,450,000
Dylan Cozens	$4,750,000 (2)
-Salary Remaining :	$2,375,000
-Salary Average :	$4,750,000
-Salary Average Remaining :	$2,375,000
Andrew Mangiapane (1 Way Contract)	$4,000,000 (4)
-Salary Remaining :	$2,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$2,000,000
Shane Pinto (1 Way Contract)	$3,550,000 (1)
-Salary Remaining :	$1,775,000
-Salary Average :	$3,550,000
-Salary Average Remaining :	$1,775,000
Fabian Zetterlund (1 Way Contract)	$3,500,000 (3)
-Salary Remaining :	$1,750,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$1,750,000
Erik Gustafsson (1 Way Contract)	$3,500,000 (3)
-Salary Remaining :	$1,750,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$1,750,000
Simon Holmstrom	$3,000,000 (2)
-Salary Remaining :	$1,500,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$1,500,000
Nick Paul (1 Way Contract)	$3,000,000 (4)
-Salary Remaining :	$1,500,000
-Salary Average :	$3,150,000
-Salary Average Remaining :	$1,575,000
Nick Bjugstad (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$1,500,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$1,500,000
Nils Lundkvist	$2,775,000 (1)
-Salary Remaining :	$1,387,500
-Salary Average :	$2,775,000
-Salary Average Remaining :	$1,387,500
Jamie Drysdale (1 Way Contract)	$2,300,000 (2)
-Salary Remaining :	$1,150,000
-Salary Average :	$2,300,000
-Salary Average Remaining :	$1,150,000
Brett Howden (1 Way Contract)	$2,250,000 (3)
-Salary Remaining :	$1,125,000
-Salary Average :	$2,125,000
-Salary Average Remaining :	$1,062,500
Jack McBain	$2,222,000 (1)
-Salary Remaining :	$1,111,000
-Salary Average :	$2,222,000
-Salary Average Remaining :	$1,111,000
Cody Glass (1 Way Contract)	$2,200,000 (1)
-Salary Remaining :	$1,100,000
-Salary Average :	$2,200,000
-Salary Average Remaining :	$1,100,000
Alexandar Georgiev (1 Way Contract)	$2,125,000 (1)
-Salary Remaining :	$1,062,500
-Salary Average :	$2,125,000
-Salary Average Remaining :	$1,062,500
Vincent Desharnais	$2,000,000 (3)
-Salary Remaining :	$1,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,000,000
Jordan Spence	$2,000,000 (4)
-Salary Remaining :	$1,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,000,000
Ridly Greig	$975,000 (1)
-Salary Remaining :	$487,500
-Salary Average :	$975,000
-Salary Average Remaining :	$487,500
Alex Laferriere	$875,000 (1)
-Salary Remaining :	$437,500
-Salary Average :	$875,000
-Salary Average Remaining :	$437,500
Total Pro Players	24
Salary Commitment
Year 2025 : $94,497,000
Year 2026 : $59,525,000
Year 2027 : $40,325,000
Year 2028 : $29,575,000
Salary Average Commitment
Year 2025 : $94,122,000
Year 2026 : $61,400,000
Year 2027 : $41,350,000
Year 2028 : $30,225,000
Salary Cap with 1 Way Contract
Year 2025 : $92,872,000
Year 2026 : $61,400,000
Year 2027 : $41,350,000
Year 2028 : $30,225,000

Farm Players Salaries
Jack Quinn	$225,000 (2)
Salary Remaining :	$112,500
Salary Average :	$225,000
Salary Average Remaining :	$112,500
Arthur Kaliyev	$200,000 (2)
Salary Remaining :	$100,000
Salary Average :	$200,000
Salary Average Remaining :	$100,000
Lukas Reichel	$150,000 (1)
Salary Remaining :	$75,000
Salary Average :	$150,000
Salary Average Remaining :	$75,000
Alexander Holtz	$125,000 (2)
Salary Remaining :	$62,500
Salary Average :	$125,000
Salary Average Remaining :	$62,500
Ville Heinola	$110,000 (1)
Salary Remaining :	$55,000
Salary Average :	$110,000
Salary Average Remaining :	$55,000
Isaak Phillips	$100,000 (1)
Salary Remaining :	$50,000
Salary Average :	$100,000
Salary Average Remaining :	$50,000
Shane Wright	$100,000 (2)
Salary Remaining :	$50,000
Salary Average :	$100,000
Salary Average Remaining :	$50,000
Tyler Boucher	$100,000 (2)
Salary Remaining :	$50,000
Salary Average :	$100,000
Salary Average Remaining :	$50,000
Mavrik Bourque	$97,500 (1)
Salary Remaining :	$48,750
Salary Average :	$97,500
Salary Average Remaining :	$48,750
Hendrix Lapierre	$97,500 (1)
Salary Remaining :	$48,750
Salary Average :	$97,500
Salary Average Remaining :	$48,750
Filip Bystedt	$97,500 (3)
Salary Remaining :	$48,750
Salary Average :	$97,500
Salary Average Remaining :	$48,750
Brad Lambert	$97,500 (2)
Salary Remaining :	$48,750
Salary Average :	$97,500
Salary Average Remaining :	$48,750
Maxwell Crozier	$97,500 (1)
Salary Remaining :	$48,750
Salary Average :	$97,500
Salary Average Remaining :	$48,750
Elmer Soderblom	$95,000 (1)
Salary Remaining :	$47,500
Salary Average :	$95,000
Salary Average Remaining :	$47,500
Maxence Guenette	$95,000 (1)
Salary Remaining :	$47,500
Salary Average :	$95,000
Salary Average Remaining :	$47,500
Jack Finley	$92,500 (1)
Salary Remaining :	$46,250
Salary Average :	$92,500
Salary Average Remaining :	$46,250
Samuel Helenius	$92,500 (1)
Salary Remaining :	$46,250
Salary Average :	$92,500
Salary Average Remaining :	$46,250
Yegor Sokolov	$92,500 (1)
Salary Remaining :	$46,250
Salary Average :	$92,500
Salary Average Remaining :	$46,250
Seamus Casey	$92,500 (3)
Salary Remaining :	$46,250
Salary Average :	$92,500
Salary Average Remaining :	$46,250
Cam Lund	$92,500 (3)
Salary Remaining :	$46,250
Salary Average :	$92,500
Salary Average Remaining :	$46,250
Tyler Kleven	$92,500 (1)
Salary Remaining :	$46,250
Salary Average :	$92,500
Salary Average Remaining :	$46,250
William Wallinder	$92,500 (2)
Salary Remaining :	$46,250
Salary Average :	$92,500
Salary Average Remaining :	$46,250
Dylan Peterson	$87,500 (2)
Salary Remaining :	$43,750
Salary Average :	$87,500
Salary Average Remaining :	$43,750
Isaiah George	$82,500 (3)
Salary Remaining :	$41,250
Salary Average :	$82,500
Salary Average Remaining :	$41,250
Declan Carlile	$80,000 (1)
Salary Remaining :	$40,000
Salary Average :	$80,000
Salary Average Remaining :	$40,000
Dyllan Gill	$80,000 (3)
Salary Remaining :	$40,000
Salary Average :	$80,000
Salary Average Remaining :	$40,000
Ty Young	$80,000 (3)
Salary Remaining :	$40,000
Salary Average :	$80,000
Salary Average Remaining :	$40,000
Parker Bell	$80,000 (3)
Salary Remaining :	$40,000
Salary Average :	$80,000
Salary Average Remaining :	$40,000
Aku Raty	$80,000 (1)
Salary Remaining :	$40,000
Salary Average :	$80,000
Salary Average Remaining :	$40,000
Anson Thornton	$80,000 (1)
Salary Remaining :	$40,000
Salary Average :	$80,000
Salary Average Remaining :	$40,000
Total Farm Players	30
Salary Commitment
Year 2025 : $3,085,000
Year 2026 : $1,632,500
Year 2027 : $605,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $3,085,000
Year 2026 : $1,632,500
Year 2027 : $605,000
Year 2028 : $0

Mammoth

Arena Capacity - Ticket Price Attendance - %
Arena Name	Delta Center
Level 1:	6000 - $150 - 5,414 - 90.23%
Level 2:	5000 - $100 - 4,564 - 91.27%
Level 3:	2000 - $75 - 1,837 - 91.87%
Level 4:	4000 - $50 - 3,648 - 91.20%
Luxury :	1000 - $300 - 892 - 89.18%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $0 - 1,847 - 92.37%
Farm Level 2:	1000 - $0 - 921 - 92.06%
Farm Total Capacity :	3000
Income
Home Games Left	22
Average Attendance - %	16,354 - 90.86%
Average Income per Game	$1,856,161
Year to Date Revenue	$35,267,050
Farm
Home Games Left	22
Average Attendance - %	2,768 - 92.27%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$75,325,000
Pro Players Total Average Salaries	$77,450,000
Farm Players Total Salaries	$2,380,000
Farm Players Total Average Salaries	$2,380,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$8,125,000
Pro Year To Date Expenses	$37,428,376
Farm Year To Date Expenses	$1,213,436
Pro Salary Cap Per Days	$396,875
Pro Salary Cap To Date	$38,165,354
Farm Salary Cap Per Days	$12,396
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$40,835,532
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	96
Pro Expenses Per Days	$392,318
Pro Estimated Expenses	$37,662,528
Farm Remaining Season Days	96
Farm Expenses Per Days	$12,396
Farm Estimated Expenses	$1,190,016
Estimated Season Expenses	$38,852,544
Estimated Season Salary Cap	$84,390,354
Estimate Under Maximum Salary Cap of $100,275,000	$15,884,646
Estimate Over Minimum Salary Cap of $70,600,000	$13,790,354
Current Bank Account	$53,103,133
Projected Bank Account	$55,086,121

Pro Players Salaries
Kyle Clifford (1 Way Contract)	$15,000,000 (1)
-Salary Remaining :	$7,500,000
-Salary Average :	$15,000,000
-Salary Average Remaining :	$7,500,000
Robert Bortuzzo (1 Way Contract)	$15,000,000 (1)
-Salary Remaining :	$7,500,000
-Salary Average :	$15,000,000
-Salary Average Remaining :	$7,500,000
Barrett Hayton	$7,500,000 (8)
-Salary Remaining :	$3,750,000
-Salary Average :	$7,500,000
-Salary Average Remaining :	$3,750,000
Marc-Edouard Vlasic (1 Way Contract)	$5,500,000 (1)
-Salary Remaining :	$2,750,000
-Salary Average :	$7,000,000
-Salary Average Remaining :	$3,500,000
Josh Anderson (1 Way Contract)	$5,000,000 (2)
-Salary Remaining :	$2,500,000
-Salary Average :	$5,500,000
-Salary Average Remaining :	$2,750,000
Connor Zary	$3,500,000 (2)
-Salary Remaining :	$1,750,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$1,750,000
Tobias Bjornfot (1 Way Contract)	$3,000,000 (1)
-1 Way Contract Salary Cap :	$1,750,000
-1 Way Contract Salary Cap Remaining :	$875,000
-Salary Remaining :	$1,500,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$1,500,000
Pierre-Olivier Joseph (1 Way Contract)	$2,500,000 (5)
-Salary Remaining :	$1,250,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$1,250,000
Adam Boqvist (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$1,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,000,000
Carl Grundstrom (1 Way Contract)	$2,000,000 (3)
-Salary Remaining :	$1,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,000,000
Akira Schmid	$1,500,000 (1)
-Salary Remaining :	$750,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$750,000
Michael DiPietro (1 Way Contract)	$1,500,000 (4)
-Salary Remaining :	$750,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$750,000
Nico Daws (1 Way Contract)	$1,275,000 (1)
-Salary Remaining :	$637,500
-Salary Average :	$1,275,000
-Salary Average Remaining :	$637,500
Sam Lafferty (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$500,000
-Salary Average :	$1,125,000
-Salary Average Remaining :	$562,500
Samuel Fagemo (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$500,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$500,000
Conor Geekie	$1,000,000 (3)
-Salary Remaining :	$500,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$500,000
Logan Cooley	$1,000,000 (2)
-Salary Remaining :	$500,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$500,000
Dylan Guenther	$975,000 (1)
-Salary Remaining :	$487,500
-Salary Average :	$975,000
-Salary Average Remaining :	$487,500
Liam Foudy	$950,000 (1)
-Salary Remaining :	$475,000
-Salary Average :	$950,000
-Salary Average Remaining :	$475,000
Alex Turcotte	$875,000 (1)
-Salary Remaining :	$437,500
-Salary Average :	$875,000
-Salary Average Remaining :	$437,500
Martin Pospisil	$850,000 (1)
-Salary Remaining :	$425,000
-Salary Average :	$850,000
-Salary Average Remaining :	$425,000
Emil Lilleberg	$825,000 (1)
-Salary Remaining :	$412,500
-Salary Average :	$825,000
-Salary Average Remaining :	$412,500
Jake Leschyshyn	$800,000 (3)
-Salary Remaining :	$400,000
-Salary Average :	$800,000
-Salary Average Remaining :	$400,000
Wyatte Wylie (1 Way Contract)	$775,000 (1)
-Salary Remaining :	$387,500
-Salary Average :	$775,000
-Salary Average Remaining :	$387,500
Total Pro Players	24
Salary Commitment
Year 2025 : $75,325,000
Year 2026 : $25,300,000
Year 2027 : $15,300,000
Year 2028 : $11,500,000
Salary Average Commitment
Year 2025 : $77,450,000
Year 2026 : $27,300,000
Year 2027 : $15,300,000
Year 2028 : $11,500,000
Salary Cap with 1 Way Contract
Year 2025 : $76,200,000
Year 2026 : $27,300,000
Year 2027 : $15,300,000
Year 2028 : $11,500,000

Farm Players Salaries
Vadim Zherenko	$100,000 (2)
Salary Remaining :	$50,000
Salary Average :	$100,000
Salary Average Remaining :	$50,000
Jacob Perreault	$100,000 (2)
Salary Remaining :	$50,000
Salary Average :	$100,000
Salary Average Remaining :	$50,000
Henrik Tikkanen	$100,000 (2)
Salary Remaining :	$50,000
Salary Average :	$100,000
Salary Average Remaining :	$50,000
Jonathan Lekkerimaki	$100,000 (3)
Salary Remaining :	$50,000
Salary Average :	$100,000
Salary Average Remaining :	$50,000
Maveric Lamoureux	$97,500 (3)
Salary Remaining :	$48,750
Salary Average :	$97,500
Salary Average Remaining :	$48,750
Corson Ceulemans	$97,500 (2)
Salary Remaining :	$48,750
Salary Average :	$97,500
Salary Average Remaining :	$48,750
Shakir Mukhamadullin	$97,500 (1)
Salary Remaining :	$48,750
Salary Average :	$97,500
Salary Average Remaining :	$48,750
Samuel Honzek	$97,500 (3)
Salary Remaining :	$48,750
Salary Average :	$97,500
Salary Average Remaining :	$48,750
Julian Lutz	$92,500 (3)
Salary Remaining :	$46,250
Salary Average :	$92,500
Salary Average Remaining :	$46,250
Oliver Kapanen	$92,500 (2)
Salary Remaining :	$46,250
Salary Average :	$92,500
Salary Average Remaining :	$46,250
Josh Doan	$92,500 (1)
Salary Remaining :	$46,250
Salary Average :	$92,500
Salary Average Remaining :	$46,250
Artyom Duda	$92,500 (3)
Salary Remaining :	$46,250
Salary Average :	$92,500
Salary Average Remaining :	$46,250
Marat Khusnutdinov	$92,500 (1)
Salary Remaining :	$46,250
Salary Average :	$92,500
Salary Average Remaining :	$46,250
Nikita Chibrikov	$92,500 (2)
Salary Remaining :	$46,250
Salary Average :	$92,500
Salary Average Remaining :	$46,250
Anton Wahlberg	$92,500 (3)
Salary Remaining :	$46,250
Salary Average :	$92,500
Salary Average Remaining :	$46,250
Aleksi Heimosalmi	$92,500 (2)
Salary Remaining :	$46,250
Salary Average :	$92,500
Salary Average Remaining :	$46,250
Samuel Savoie	$87,500 (3)
Salary Remaining :	$43,750
Salary Average :	$87,500
Salary Average Remaining :	$43,750
Miko Matikka	$87,500 (3)
Salary Remaining :	$43,750
Salary Average :	$87,500
Salary Average Remaining :	$43,750
Simon Robertsson	$87,500 (2)
Salary Remaining :	$43,750
Salary Average :	$87,500
Salary Average Remaining :	$43,750
John Farinacci	$87,500 (1)
Salary Remaining :	$43,750
Salary Average :	$87,500
Salary Average Remaining :	$43,750
Topi Niemela	$87,500 (1)
Salary Remaining :	$43,750
Salary Average :	$87,500
Salary Average Remaining :	$43,750
Avery Hayes	$85,000 (2)
Salary Remaining :	$42,500
Salary Average :	$85,000
Salary Average Remaining :	$42,500
Christoffer Sedoff	$85,000 (2)
Salary Remaining :	$42,500
Salary Average :	$85,000
Salary Average Remaining :	$42,500
Tyler Brennan	$82,500 (2)
Salary Remaining :	$41,250
Salary Average :	$82,500
Salary Average Remaining :	$41,250
Sam Lipkin	$80,000 (2)
Salary Remaining :	$40,000
Salary Average :	$80,000
Salary Average Remaining :	$40,000
Maksymilian Szuber	$80,000 (2)
Salary Remaining :	$40,000
Salary Average :	$80,000
Salary Average Remaining :	$40,000
Total Farm Players	26
Salary Commitment
Year 2025 : $2,380,000
Year 2026 : $1,922,500
Year 2027 : $747,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,380,000
Year 2026 : $1,922,500
Year 2027 : $747,500
Year 2028 : $0

Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Centre
Level 1:	6000 - $150 - 5,688 - 94.81%
Level 2:	5000 - $100 - 4,672 - 93.43%
Level 3:	2000 - $75 - 1,910 - 95.50%
Level 4:	4000 - $50 - 3,759 - 93.96%
Luxury :	1000 - $300 - 943 - 94.30%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $0 - 1,851 - 92.57%
Farm Level 2:	1000 - $0 - 921 - 92.06%
Farm Total Capacity :	3000
Income
Home Games Left	15
Average Attendance - %	16,971 - 94.29%
Average Income per Game	$1,934,463
Year to Date Revenue	$50,296,050
Farm
Home Games Left	15
Average Attendance - %	2,772 - 92.40%
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	$48,858,005
Farm Year To Date Expenses	$902,118
Pro Salary Cap Per Days	$474,957
Pro Salary Cap To Date	$45,545,739
Farm Salary Cap Per Days	$9,349
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$29,016,952
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	96
Pro Expenses Per Days	$509,297
Pro Estimated Expenses	$48,892,512
Farm Remaining Season Days	96
Farm Expenses Per Days	$9,349
Farm Estimated Expenses	$897,504
Estimated Season Expenses	$49,790,016
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	$56,293,721
Projected Bank Account	$35,520,657

Pro Players Salaries
Auston Matthews (1 Way Contract)	$11,500,000 (7)
-Salary Remaining :	$5,750,000
-Salary Average :	$11,500,000
-Salary Average Remaining :	$5,750,000
Mitch Marner (1 Way Contract)	$11,000,000 (5)
-Salary Remaining :	$5,500,000
-Salary Average :	$11,000,000
-Salary Average Remaining :	$5,500,000
William Nylander (1 Way Contract)	$10,000,000 (7)
-Salary Remaining :	$5,000,000
-Salary Average :	$10,000,000
-Salary Average Remaining :	$5,000,000
Andrei Vasilevskiy (1 Way Contract)	$9,000,000 (3)
-Salary Remaining :	$4,500,000
-Salary Average :	$9,500,000
-Salary Average Remaining :	$4,750,000
Morgan Rielly (1 Way Contract)	$8,000,000 (5)
-Salary Remaining :	$4,000,000
-Salary Average :	$7,500,000
-Salary Average Remaining :	$3,750,000
Nazem Kadri (1 Way Contract)	$7,000,000 (4)
-Salary Remaining :	$3,500,000
-Salary Average :	$7,000,000
-Salary Average Remaining :	$3,500,000
Erik Cernak (1 Way Contract)	$6,760,000 (6)
-Salary Remaining :	$3,380,000
-Salary Average :	$5,200,000
-Salary Average Remaining :	$2,600,000
Brandon Hagel (1 Way Contract)	$5,600,000 (4)
-Salary Remaining :	$2,800,000
-Salary Average :	$5,600,000
-Salary Average Remaining :	$2,800,000
Adrian Kempe (1 Way Contract)	$5,500,000 (1)
-Salary Remaining :	$2,750,000
-Salary Average :	$5,500,000
-Salary Average Remaining :	$2,750,000
Rasmus Andersson (1 Way Contract)	$4,550,000 (1)
-Salary Remaining :	$2,275,000
-Salary Average :	$4,550,000
-Salary Average Remaining :	$2,275,000
Brandon Carlo (1 Way Contract)	$4,200,000 (2)
-Salary Remaining :	$2,100,000
-Salary Average :	$4,100,000
-Salary Average Remaining :	$2,050,000
Lars Eller (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$1,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,000,000
Evgenii Dadonov (1 Way Contract)	$1,500,000 (2)
-Salary Remaining :	$750,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$750,000
Nico Sturm (1 Way Contract)	$1,000,000 (2)
-Salary Remaining :	$500,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$500,000
Uvis Balinskis	$950,000 (2)
-Salary Remaining :	$475,000
-Salary Average :	$891,667
-Salary Average Remaining :	$445,834
Tanner Pearson (1 Way Contract)	$950,000 (1)
-Salary Remaining :	$475,000
-Salary Average :	$950,000
-Salary Average Remaining :	$475,000
William Carrier (1 Way Contract)	$950,000 (1)
-Salary Remaining :	$475,000
-Salary Average :	$950,000
-Salary Average Remaining :	$475,000
Christian Fischer (1 Way Contract)	$850,000 (2)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$425,000
-Salary Average :	$850,000
-Salary Average Remaining :	$425,000
Jacob Bryson (1 Way Contract)	$850,000 (3)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$425,000
-Salary Average :	$850,000
-Salary Average Remaining :	$425,000
Jordan Greenway (1 Way Contract)	$850,000 (3)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$425,000
-Salary Average :	$850,000
-Salary Average Remaining :	$425,000
Michael McCarron	$850,000 (3)
-Salary Remaining :	$425,000
-Salary Average :	$850,000
-Salary Average Remaining :	$425,000
Dennis Hildeby	$825,000 (1)
-Salary Remaining :	$412,500
-Salary Average :	$825,000
-Salary Average Remaining :	$412,500
Ian McKinnon (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$387,500
-Salary Average :	$775,000
-Salary Average Remaining :	$387,500
Tyler Wotherspoon (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$387,500
-Salary Average :	$775,000
-Salary Average Remaining :	$387,500
Kevin Mandolese (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$387,500
-Salary Average :	$775,000
-Salary Average Remaining :	$387,500
Ryan Shea	$775,000 (1)
-Salary Remaining :	$387,500
-Salary Average :	$775,000
-Salary Average Remaining :	$387,500
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 :	$125,000
Salary Average :	$250,000
Salary Average Remaining :	$125,000
Mathew Dumba	$112,500 (2)
Salary Remaining :	$56,250
Salary Average :	$112,500
Salary Average Remaining :	$56,250
Chaz Lucius	$97,500 (2)
Salary Remaining :	$48,750
Salary Average :	$97,500
Salary Average Remaining :	$48,750
Jake Christiansen	$95,000 (2)
Salary Remaining :	$47,500
Salary Average :	$95,000
Salary Average Remaining :	$47,500
Roni Hirvonen	$92,500 (1)
Salary Remaining :	$46,250
Salary Average :	$92,500
Salary Average Remaining :	$46,250
Jayden Grubbe	$87,500 (2)
Salary Remaining :	$43,750
Salary Average :	$87,500
Salary Average Remaining :	$43,750
Nick Abruzzese	$85,000 (2)
Salary Remaining :	$42,500
Salary Average :	$85,000
Salary Average Remaining :	$42,500
Ben McCartney	$85,000 (2)
Salary Remaining :	$42,500
Salary Average :	$85,000
Salary Average Remaining :	$42,500
Nick DeSimone	$85,000 (1)
Salary Remaining :	$42,500
Salary Average :	$85,000
Salary Average Remaining :	$42,500
Dominik Shine	$85,000 (2)
Salary Remaining :	$42,500
Salary Average :	$85,000
Salary Average Remaining :	$42,500
Jake Bischoff	$85,000 (2)
Salary Remaining :	$42,500
Salary Average :	$85,000
Salary Average Remaining :	$42,500
William Villeneuve	$82,500 (1)
Salary Remaining :	$41,250
Salary Average :	$82,500
Salary Average Remaining :	$41,250
Nikita Grebyonkin	$80,000 (2)
Salary Remaining :	$40,000
Salary Average :	$80,000
Salary Average Remaining :	$40,000
Artur Akhtyamov	$80,000 (2)
Salary Remaining :	$40,000
Salary Average :	$80,000
Salary Average Remaining :	$40,000
Ryan Tverberg	$80,000 (1)
Salary Remaining :	$40,000
Salary Average :	$80,000
Salary Average Remaining :	$40,000
Vyacheslav Peksa	$80,000 (2)
Salary Remaining :	$40,000
Salary Average :	$80,000
Salary Average Remaining :	$40,000
Joe Hicketts	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Joey Anderson	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Curtis Douglas	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
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 - 5,502 - 91.70%
Level 2:	5000 - $100 - 4,677 - 93.54%
Level 3:	2000 - $75 - 1,844 - 92.19%
Level 4:	4000 - $50 - 3,625 - 90.62%
Luxury :	1000 - $300 - 945 - 94.46%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $0 - 1,852 - 92.61%
Farm Level 2:	1000 - $0 - 924 - 92.38%
Farm Total Capacity :	3000
Income
Home Games Left	21
Average Attendance - %	16,592 - 92.18%
Average Income per Game	$1,895,935
Year to Date Revenue	$37,918,700
Farm
Home Games Left	21
Average Attendance - %	2,776 - 92.53%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$72,687,500
Pro Players Total Average Salaries	$77,562,500
Farm Players Total Salaries	$2,102,500
Farm Players Total Average Salaries	$2,102,500
Coaches Total Salaries	$6,400,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$37,293,787
Farm Year To Date Expenses	$977,900
Pro Salary Cap Per Days	$394,596
Pro Salary Cap To Date	$38,805,707
Farm Salary Cap Per Days	$10,951
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$39,814,635
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	96
Pro Expenses Per Days	$378,581
Pro Estimated Expenses	$36,343,776
Farm Remaining Season Days	96
Farm Expenses Per Days	$10,951
Farm Estimated Expenses	$1,051,296
Estimated Season Expenses	$37,395,072
Estimated Season Salary Cap	$76,686,923
Estimate Under Maximum Salary Cap of $100,275,000	$23,588,077
Estimate Over Minimum Salary Cap of $70,600,000	$6,086,923
Current Bank Account	$40,579,426
Projected Bank Account	$42,998,989

Pro Players Salaries
Leon Draisaitl (1 Way Contract)	$13,437,500 (8)
-Salary Remaining :	$6,718,750
-Salary Average :	$13,437,500
-Salary Average Remaining :	$6,718,750
Connor McDavid (1 Way Contract)	$10,000,000 (1)
-Salary Remaining :	$5,000,000
-Salary Average :	$12,500,000
-Salary Average Remaining :	$6,250,000
J.T. Compher (1 Way Contract)	$5,000,000 (3)
-Salary Remaining :	$2,500,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$2,500,000
Anthony Beauvillier (1 Way Contract)	$4,500,000 (3)
-Salary Remaining :	$2,250,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$2,250,000
Ryan McDonagh (1 Way Contract)	$4,200,000 (1)
-Salary Remaining :	$2,100,000
-Salary Average :	$6,750,000
-Salary Average Remaining :	$3,375,000
Dante Fabbro (1 Way Contract)	$4,000,000 (4)
-Salary Remaining :	$2,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$2,000,000
David Savard (1 Way Contract)	$3,875,000 (3)
-Salary Remaining :	$1,937,500
-Salary Average :	$3,875,000
-Salary Average Remaining :	$1,937,500
Dylan DeMelo (1 Way Contract)	$3,450,000 (2)
-Salary Remaining :	$1,725,000
-Salary Average :	$3,450,000
-Salary Average Remaining :	$1,725,000
Stuart Skinner (1 Way Contract)	$3,250,000 (1)
-Salary Remaining :	$1,625,000
-Salary Average :	$3,250,000
-Salary Average Remaining :	$1,625,000
Timothy Liljegren (1 Way Contract)	$3,000,000 (3)
-Salary Remaining :	$1,500,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$1,500,000
Jake Bean (1 Way Contract)	$2,750,000 (1)
-Salary Remaining :	$1,375,000
-Salary Average :	$2,750,000
-Salary Average Remaining :	$1,375,000
Jesper Boqvist (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$1,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,000,000
Teddy Blueger	$1,800,000 (3)
-Salary Remaining :	$900,000
-Salary Average :	$1,800,000
-Salary Average Remaining :	$900,000
Philip Tomasino	$1,750,000 (2)
-Salary Remaining :	$875,000
-Salary Average :	$1,750,000
-Salary Average Remaining :	$875,000
Mathieu Joseph (1 Way Contract)	$1,650,000 (1)
-Salary Remaining :	$825,000
-Salary Average :	$1,475,000
-Salary Average Remaining :	$737,500
Jonas Johansson	$1,250,000 (2)
-Salary Remaining :	$625,000
-Salary Average :	$1,250,000
-Salary Average Remaining :	$625,000
Kailer Yamamoto (1 Way Contract)	$1,000,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$500,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$500,000
Brock McGinn (1 Way Contract)	$900,000 (1)
-Salary Remaining :	$450,000
-Salary Average :	$900,000
-Salary Average Remaining :	$450,000
Erik Portillo	$875,000 (1)
-Salary Remaining :	$437,500
-Salary Average :	$875,000
-Salary Average Remaining :	$437,500
Colin Blackwell (1 Way Contract)	$850,000 (2)
-Salary Remaining :	$425,000
-Salary Average :	$850,000
-Salary Average Remaining :	$425,000
Cam Atkinson (1 Way Contract)	$800,000 (1)
-Salary Remaining :	$400,000
-Salary Average :	$800,000
-Salary Average Remaining :	$400,000
Jan Jenik (1 Way Contract)	$800,000 (2)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$400,000
-Salary Average :	$800,000
-Salary Average Remaining :	$400,000
Michael Carcone	$775,000 (1)
-Salary Remaining :	$387,500
-Salary Average :	$775,000
-Salary Average Remaining :	$387,500
Cameron Crotty	$775,000 (1)
-Salary Remaining :	$387,500
-Salary Average :	$775,000
-Salary Average Remaining :	$387,500
Total Pro Players	24
Salary Commitment
Year 2025 : $72,687,500
Year 2026 : $45,712,500
Year 2027 : $35,612,500
Year 2028 : $17,437,500
Salary Average Commitment
Year 2025 : $77,562,500
Year 2026 : $45,712,500
Year 2027 : $35,612,500
Year 2028 : $17,437,500
Salary Cap with 1 Way Contract
Year 2025 : $75,762,504
Year 2026 : $44,912,500
Year 2027 : $35,612,500
Year 2028 : $17,437,500

Farm Players Salaries
Klim Kostin	$150,000 (1)
Salary Remaining :	$75,000
Salary Average :	$150,000
Salary Average Remaining :	$75,000
Ryan McAllister	$100,000 (1)
Salary Remaining :	$50,000
Salary Average :	$100,000
Salary Average Remaining :	$50,000
Isaac Poulter	$100,000 (2)
Salary Remaining :	$50,000
Salary Average :	$100,000
Salary Average Remaining :	$50,000
Xavier Bourgault	$97,500 (1)
Salary Remaining :	$48,750
Salary Average :	$97,500
Salary Average Remaining :	$48,750
Max Sasson	$95,000 (2)
Salary Remaining :	$47,500
Salary Average :	$95,000
Salary Average Remaining :	$47,500
Scott Morrow	$92,500 (2)
Salary Remaining :	$46,250
Salary Average :	$92,500
Salary Average Remaining :	$46,250
Aatu Raty	$92,500 (1)
Salary Remaining :	$46,250
Salary Average :	$92,500
Salary Average Remaining :	$46,250
Jonathan Aspirot	$90,000 (1)
Salary Remaining :	$45,000
Salary Average :	$90,000
Salary Average Remaining :	$45,000
Caedan Bankier	$87,500 (2)
Salary Remaining :	$43,750
Salary Average :	$87,500
Salary Average Remaining :	$43,750
Marshall Rifai	$85,000 (1)
Salary Remaining :	$42,500
Salary Average :	$85,000
Salary Average Remaining :	$42,500
Skyler BrindAmour	$85,000 (1)
Salary Remaining :	$42,500
Salary Average :	$85,000
Salary Average Remaining :	$42,500
Ryan Fanti	$85,000 (2)
Salary Remaining :	$42,500
Salary Average :	$85,000
Salary Average Remaining :	$42,500
Max Wanner	$80,000 (2)
Salary Remaining :	$40,000
Salary Average :	$80,000
Salary Average Remaining :	$40,000
David Spacek	$80,000 (2)
Salary Remaining :	$40,000
Salary Average :	$80,000
Salary Average Remaining :	$40,000
Victor Mancini	$80,000 (2)
Salary Remaining :	$40,000
Salary Average :	$80,000
Salary Average Remaining :	$40,000
Angus Crookshank	$80,000 (1)
Salary Remaining :	$40,000
Salary Average :	$80,000
Salary Average Remaining :	$40,000
Tyler Tullio	$80,000 (1)
Salary Remaining :	$40,000
Salary Average :	$80,000
Salary Average Remaining :	$40,000
Lucas Condotta	$77,500 (2)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
John Hayden	$77,500 (2)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Jacob Moverare	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Garrett Pilon	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Derek Ryan	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Adam Scheel	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Ben Jones	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Total Farm Players	24
Salary Commitment
Year 2025 : $2,102,500
Year 2026 : $855,000
Year 2027 : $0
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,102,500
Year 2026 : $855,000
Year 2027 : $0
Year 2028 : $0

Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	BankAtlantic Center
Level 1:	6000 - $150 - 5,721 - 95.35%
Level 2:	5000 - $100 - 4,719 - 94.37%
Level 3:	2000 - $75 - 1,911 - 95.57%
Level 4:	4000 - $50 - 3,679 - 91.97%
Luxury :	1000 - $300 - 947 - 94.70%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $0 - 1,829 - 91.43%
Farm Level 2:	1000 - $0 - 937 - 93.66%
Farm Total Capacity :	3000
Income
Home Games Left	15
Average Attendance - %	16,977 - 94.31%
Average Income per Game	$1,941,370
Year to Date Revenue	$50,475,625
Farm
Home Games Left	15
Average Attendance - %	2,765 - 92.17%
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	$43,303,264
Farm Year To Date Expenses	$955,770
Pro Salary Cap Per Days	$417,708
Pro Salary Cap To Date	$39,965,465
Farm Salary Cap Per Days	$9,987
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$29,120,553
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	96
Pro Expenses Per Days	$451,823
Pro Estimated Expenses	$43,375,008
Farm Remaining Season Days	96
Farm Expenses Per Days	$9,987
Farm Estimated Expenses	$958,752
Estimated Season Expenses	$44,333,760
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	$27,446,956
Projected Bank Account	$12,233,749

Pro Players Salaries
Aleksander Barkov (1 Way Contract)	$11,600,000 (5)
-Salary Remaining :	$5,800,000
-Salary Average :	$10,000,000
-Salary Average Remaining :	$5,000,000
Matthew Tkachuk (1 Way Contract)	$11,250,000 (5)
-Salary Remaining :	$5,625,000
-Salary Average :	$9,500,000
-Salary Average Remaining :	$4,750,000
Kevin Fiala (1 Way Contract)	$8,750,000 (4)
-Salary Remaining :	$4,375,000
-Salary Average :	$7,875,000
-Salary Average Remaining :	$3,937,500
Brett Pesce (1 Way Contract)	$6,000,000 (5)
-Salary Remaining :	$3,000,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$2,250,000
Gustav Forsling (1 Way Contract)	$5,750,000 (7)
-Salary Remaining :	$2,875,000
-Salary Average :	$5,750,000
-Salary Average Remaining :	$2,875,000
Justin Faulk (1 Way Contract)	$4,500,000 (2)
-Salary Remaining :	$2,250,000
-Salary Average :	$6,500,000
-Salary Average Remaining :	$3,250,000
Vladislav Gavrikov (1 Way Contract)	$4,000,000 (3)
-Salary Remaining :	$2,000,000
-Salary Average :	$3,200,000
-Salary Average Remaining :	$1,600,000
Alex Iafallo (1 Way Contract)	$4,000,000 (4)
-Salary Remaining :	$2,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$2,000,000
Spencer Knight (1 Way Contract)	$4,000,000 (3)
-1 Way Contract Salary Cap :	$2,750,000
-1 Way Contract Salary Cap Remaining :	$1,375,000
-Salary Remaining :	$2,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$2,000,000
Anton Lundell	$3,400,000 (1)
-Salary Remaining :	$1,700,000
-Salary Average :	$3,400,000
-Salary Average Remaining :	$1,700,000
Jordan Staal (1 Way Contract)	$3,000,000 (3)
-Salary Remaining :	$1,500,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$1,500,000
Brenden Dillon	$3,000,000 (3)
-Salary Remaining :	$1,500,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$1,500,000
Michael Amadio (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$1,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,000,000
Marc-Andre Fleury (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$1,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,000,000
Frederik Andersen (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$1,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,000,000
Danton Heinen (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$1,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,000,000
Ryan Donato (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$1,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,000,000
Jeremy Lauzon (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$1,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,000,000
Sam Steel (1 Way Contract)	$1,400,000 (1)
-Salary Remaining :	$700,000
-Salary Average :	$1,400,000
-Salary Average Remaining :	$700,000
Justin Danforth (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$500,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$500,000
Jimmy Vesey	$775,000 (1)
-Salary Remaining :	$387,500
-Salary Average :	$775,000
-Salary Average Remaining :	$387,500
Jack Johnson (1 Way Contract)	$775,000 (1)
-Salary Remaining :	$387,500
-Salary Average :	$775,000
-Salary Average Remaining :	$387,500
Hunter Jones (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$387,500
-Salary Average :	$775,000
-Salary Average Remaining :	$387,500
Andrew Poturalski	$775,000 (1)
-Salary Remaining :	$387,500
-Salary Average :	$775,000
-Salary Average Remaining :	$387,500
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 :	$48,750
Salary Average :	$97,500
Salary Average Remaining :	$48,750
Felix Sandstrom	$90,000 (2)
Salary Remaining :	$45,000
Salary Average :	$90,000
Salary Average Remaining :	$45,000
Justin Sourdif	$87,500 (1)
Salary Remaining :	$43,750
Salary Average :	$87,500
Salary Average Remaining :	$43,750
Marek Alscher	$87,500 (3)
Salary Remaining :	$43,750
Salary Average :	$87,500
Salary Average Remaining :	$43,750
Simon Lundmark	$80,000 (1)
Salary Remaining :	$40,000
Salary Average :	$80,000
Salary Average Remaining :	$40,000
Sandis Vilmanis	$80,000 (3)
Salary Remaining :	$40,000
Salary Average :	$80,000
Salary Average Remaining :	$40,000
Filip Kral	$80,000 (1)
Salary Remaining :	$40,000
Salary Average :	$80,000
Salary Average Remaining :	$40,000
Braden Hache	$80,000 (2)
Salary Remaining :	$40,000
Salary Average :	$80,000
Salary Average Remaining :	$40,000
Patrick Giles	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Alexandre Doucet	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Nikolas Brouillard	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Ben Steeves	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Djibril Toure	$77,500 (2)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Mason Millman	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Lane Pederson	$77,500 (2)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Kyle Criscuolo	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Josiah Didier	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Cameron Butler	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Wyatt Bongiovanni	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Eetu Liukas	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Jaxsen Wiebe	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Jeremie Biakabutuka	$77,500 (2)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Trey Taylor	$77,500 (2)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Trey Fix-Wolansky	$72,500 (1)
Salary Remaining :	$36,250
Salary Average :	$72,500
Salary Average Remaining :	$36,250
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 - 5,678 - 94.64%
Level 2:	5000 - $100 - 4,607 - 92.14%
Level 3:	2000 - $75 - 1,891 - 94.54%
Level 4:	4000 - $50 - 3,721 - 93.01%
Luxury :	1000 - $300 - 935 - 93.49%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $0 - 1,840 - 92.00%
Farm Level 2:	1000 - $0 - 928 - 92.76%
Farm Total Capacity :	3000
Income
Home Games Left	19
Average Attendance - %	16,831 - 93.51%
Average Income per Game	$1,920,725
Year to Date Revenue	$42,255,950
Farm
Home Games Left	19
Average Attendance - %	2,768 - 92.26%
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	$40,283,209
Farm Year To Date Expenses	$1,056,288
Pro Salary Cap Per Days	$398,334
Pro Salary Cap To Date	$38,240,064
Farm Salary Cap Per Days	$11,003
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$36,493,775
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	96
Pro Expenses Per Days	$419,454
Pro Estimated Expenses	$40,267,584
Farm Remaining Season Days	96
Farm Expenses Per Days	$11,003
Farm Estimated Expenses	$1,056,288
Estimated Season Expenses	$41,323,872
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	$74,476,657
Projected Bank Account	$69,646,560

Pro Players Salaries
Jonas Brodin (1 Way Contract)	$7,500,000 (3)
-Salary Remaining :	$3,750,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$3,000,000
Matt Boldy (1 Way Contract)	$7,000,000 (4)
-Salary Remaining :	$3,500,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$3,000,000
Brayden Schenn (1 Way Contract)	$6,500,000 (3)
-Salary Remaining :	$3,250,000
-Salary Average :	$6,500,000
-Salary Average Remaining :	$3,250,000
Alex Killorn (1 Way Contract)	$6,000,000 (1)
-Salary Remaining :	$3,000,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$3,000,000
William Karlsson (1 Way Contract)	$5,600,000 (2)
-Salary Remaining :	$2,800,000
-Salary Average :	$5,900,000
-Salary Average Remaining :	$2,950,000
Tristan Jarry (1 Way Contract)	$5,250,000 (3)
-Salary Remaining :	$2,625,000
-Salary Average :	$5,250,000
-Salary Average Remaining :	$2,625,000
Bryan Rust (1 Way Contract)	$5,130,000 (3)
-Salary Remaining :	$2,565,000
-Salary Average :	$5,125,000
-Salary Average Remaining :	$2,562,500
Kris Letang (1 Way Contract)	$4,800,000 (3)
-Salary Remaining :	$2,400,000
-Salary Average :	$6,100,000
-Salary Average Remaining :	$3,050,000
Mikey Anderson (1 Way Contract)	$4,680,075 (5)
-Salary Remaining :	$2,340,038
-Salary Average :	$4,680,075
-Salary Average Remaining :	$2,340,038
Adam Henrique (1 Way Contract)	$4,000,000 (3)
-Salary Remaining :	$2,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$2,000,000
Alex Nedeljkovic (1 Way Contract)	$3,200,000 (3)
-Salary Remaining :	$1,600,000
-Salary Average :	$3,200,000
-Salary Average Remaining :	$1,600,000
Nick Leddy (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$1,500,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$2,000,000
Sean Kuraly (1 Way Contract)	$2,000,000 (5)
-Salary Remaining :	$1,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,000,000
Daniel Sprong (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$1,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,000,000
Chad Ruhwedel (1 Way Contract)	$1,500,000 (3)
-1 Way Contract Salary Cap :	$250,000
-1 Way Contract Salary Cap Remaining :	$125,000
-Salary Remaining :	$750,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$750,000
Jordan Oesterle (1 Way Contract)	$1,250,000 (3)
-Salary Remaining :	$625,000
-Salary Average :	$1,250,000
-Salary Average Remaining :	$625,000
Ethen Frank	$1,250,000 (3)
-Salary Remaining :	$625,000
-Salary Average :	$1,250,000
-Salary Average Remaining :	$625,000
Jonatan Berggren	$1,250,000 (1)
-Salary Remaining :	$625,000
-Salary Average :	$1,250,000
-Salary Average Remaining :	$625,000
Isak Rosen	$1,000,000 (1)
-Salary Remaining :	$500,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$500,000
Brendan Smith (1 Way Contract)	$1,000,000 (2)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$500,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$500,000
Jack Studnicka	$1,000,000 (1)
-Salary Remaining :	$500,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$500,000
Mark Friedman (1 Way Contract)	$1,000,000 (2)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$500,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$500,000
Kevin Bahl	$1,000,000 (1)
-Salary Remaining :	$500,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$500,000
Brock Faber	$925,000 (2)
-Salary Remaining :	$462,500
-Salary Average :	$925,000
-Salary Average Remaining :	$462,500
Jaycob Megna (1 Way Contract)	$900,000 (2)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$450,000
-Salary Average :	$900,000
-Salary Average Remaining :	$450,000
Jayson Megna	$900,000 (1)
-Salary Remaining :	$450,000
-Salary Average :	$900,000
-Salary Average Remaining :	$450,000
Parker Wotherspoon	$900,000 (2)
-Salary Remaining :	$450,000
-Salary Average :	$900,000
-Salary Average Remaining :	$450,000
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 :	$62,500
Salary Average :	$125,000
Salary Average Remaining :	$62,500
Jack Ahcan	$125,000 (1)
Salary Remaining :	$62,500
Salary Average :	$125,000
Salary Average Remaining :	$62,500
Adam Beckman	$125,000 (2)
Salary Remaining :	$62,500
Salary Average :	$125,000
Salary Average Remaining :	$62,500
Ty Smith	$125,000 (1)
Salary Remaining :	$62,500
Salary Average :	$125,000
Salary Average Remaining :	$62,500
Simon Nemec	$100,000 (1)
Salary Remaining :	$50,000
Salary Average :	$100,000
Salary Average Remaining :	$50,000
Otto Stenberg	$97,500 (3)
Salary Remaining :	$48,750
Salary Average :	$97,500
Salary Average Remaining :	$48,750
Owen Pickering	$97,500 (3)
Salary Remaining :	$48,750
Salary Average :	$97,500
Salary Average Remaining :	$48,750
Jack Peart	$92,500 (2)
Salary Remaining :	$46,250
Salary Average :	$92,500
Salary Average Remaining :	$46,250
Sergei Murashov	$92,500 (3)
Salary Remaining :	$46,250
Salary Average :	$92,500
Salary Average Remaining :	$46,250
Joel Blomqvist	$92,500 (1)
Salary Remaining :	$46,250
Salary Average :	$92,500
Salary Average Remaining :	$46,250
Daemon Hunt	$87,500 (1)
Salary Remaining :	$43,750
Salary Average :	$87,500
Salary Average Remaining :	$43,750
Coulson Pitre	$87,500 (3)
Salary Remaining :	$43,750
Salary Average :	$87,500
Salary Average Remaining :	$43,750
Stephen Halliday	$82,500 (2)
Salary Remaining :	$41,250
Salary Average :	$82,500
Salary Average Remaining :	$41,250
Corey Andonovski	$80,000 (1)
Salary Remaining :	$40,000
Salary Average :	$80,000
Salary Average Remaining :	$40,000
Isaac Belliveau	$80,000 (2)
Salary Remaining :	$40,000
Salary Average :	$80,000
Salary Average Remaining :	$40,000
Judd Caulfield	$80,000 (1)
Salary Remaining :	$40,000
Salary Average :	$80,000
Salary Average Remaining :	$40,000
Filip Engaras	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Joey Abate	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Reece Newkirk	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Carl Berglund	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Ty Glover	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Grant Cruikshank	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Jack LaFontaine	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
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 - 5,541 - 92.35%
Level 2:	5000 - $100 - 4,752 - 95.03%
Level 3:	2000 - $75 - 1,863 - 93.13%
Level 4:	4000 - $50 - 3,718 - 92.96%
Luxury :	1000 - $300 - 929 - 92.94%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $0 - 1,802 - 90.10%
Farm Level 2:	1000 - $0 - 911 - 91.10%
Farm Total Capacity :	3000
Income
Home Games Left	18
Average Attendance - %	16,803 - 93.35%
Average Income per Game	$1,910,803
Year to Date Revenue	$43,948,475
Farm
Home Games Left	18
Average Attendance - %	2,713 - 90.43%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$87,769,424
Pro Players Total Average Salaries	$88,095,091
Farm Players Total Salaries	$1,687,500
Farm Players Total Average Salaries	$1,687,500
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$43,579,515
Farm Year To Date Expenses	$875,853
Pro Salary Cap Per Days	$454,792
Pro Salary Cap To Date	$43,339,173
Farm Salary Cap Per Days	$8,789
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$34,394,459
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	96
Pro Expenses Per Days	$457,132
Pro Estimated Expenses	$43,884,672
Farm Remaining Season Days	96
Farm Expenses Per Days	$8,789
Farm Estimated Expenses	$843,744
Estimated Season Expenses	$44,728,416
Estimated Season Salary Cap	$86,999,205
Estimate Under Maximum Salary Cap of $100,275,000	$13,275,795
Estimate Over Minimum Salary Cap of $70,600,000	$16,399,205
Current Bank Account	$36,430,794
Projected Bank Account	$26,096,837

Pro Players Salaries
Filip Forsberg (1 Way Contract)	$10,000,000 (5)
-Salary Remaining :	$5,000,000
-Salary Average :	$8,500,000
-Salary Average Remaining :	$4,250,000
Roman Josi (1 Way Contract)	$8,000,000 (3)
-Salary Remaining :	$4,000,000
-Salary Average :	$9,059,000
-Salary Average Remaining :	$4,529,500
Hampus Lindholm (1 Way Contract)	$8,000,000 (5)
-Salary Remaining :	$4,000,000
-Salary Average :	$6,500,000
-Salary Average Remaining :	$3,250,000
Juuse Saros (1 Way Contract)	$7,950,000 (8)
-Salary Remaining :	$3,975,000
-Salary Average :	$7,950,000
-Salary Average Remaining :	$3,975,000
Drake Batherson (1 Way Contract)	$6,500,000 (2)
-Salary Remaining :	$3,250,000
-Salary Average :	$4,975,000
-Salary Average Remaining :	$2,487,500
Ryan Pulock (1 Way Contract)	$6,150,000 (5)
-Salary Remaining :	$3,075,000
-Salary Average :	$6,150,000
-Salary Average Remaining :	$3,075,000
Phillip Danault (1 Way Contract)	$5,750,000 (2)
-Salary Remaining :	$2,875,000
-Salary Average :	$5,500,000
-Salary Average Remaining :	$2,750,000
Matt Duchene (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$2,500,000
-Salary Average :	$8,000,000
-Salary Average Remaining :	$4,000,000
Nikita Zadorov (1 Way Contract)	$4,750,000 (4)
-Salary Remaining :	$2,375,000
-Salary Average :	$4,750,000
-Salary Average Remaining :	$2,375,000
Brandon Saad (1 Way Contract)	$3,625,000 (1)
-Salary Remaining :	$1,812,500
-Salary Average :	$4,500,000
-Salary Average Remaining :	$2,250,000
Max Domi (1 Way Contract)	$3,500,000 (3)
-Salary Remaining :	$1,750,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$1,750,000
Tanner Jeannot (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$1,500,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$1,500,000
Alexandre Carrier	$3,000,000 (1)
-Salary Remaining :	$1,500,000
-Salary Average :	$3,166,667
-Salary Average Remaining :	$1,583,334
Vladislav Namestnikov	$2,750,000 (3)
-Salary Remaining :	$1,375,000
-Salary Average :	$2,750,000
-Salary Average Remaining :	$1,375,000
Juuso Parssinen	$1,544,424 (2)
-Salary Remaining :	$772,212
-Salary Average :	$1,544,424
-Salary Average Remaining :	$772,212
Oskar Sundqvist (1 Way Contract)	$1,500,000 (2)
-Salary Remaining :	$750,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$750,000
James van Riemsdyk (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$750,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$750,000
Yaroslav Askarov	$1,000,000 (1)
-Salary Remaining :	$500,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$500,000
Fedor Svechkov	$975,000 (2)
-Salary Remaining :	$487,500
-Salary Average :	$975,000
-Salary Average Remaining :	$487,500
Luke Evangelista	$925,000 (1)
-Salary Remaining :	$462,500
-Salary Average :	$925,000
-Salary Average Remaining :	$462,500
Ethan Haider	$800,000 (2)
-Salary Remaining :	$400,000
-Salary Average :	$800,000
-Salary Average Remaining :	$400,000
Xavier Bernard (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$387,500
-Salary Average :	$775,000
-Salary Average Remaining :	$387,500
Dysin Mayo (1 Way Contract)	$775,000 (1)
-Salary Remaining :	$387,500
-Salary Average :	$775,000
-Salary Average Remaining :	$387,500
Total Pro Players	23
Salary Commitment
Year 2025 : $87,769,424
Year 2026 : $64,791,424
Year 2027 : $43,900,000
Year 2028 : $30,650,000
Salary Average Commitment
Year 2025 : $88,095,091
Year 2026 : $67,453,424
Year 2027 : $49,159,000
Year 2028 : $33,850,000
Salary Cap with 1 Way Contract
Year 2025 : $87,320,088
Year 2026 : $67,453,424
Year 2027 : $49,159,000
Year 2028 : $33,850,000

Farm Players Salaries
Zachary LHeureux	$97,500 (2)
Salary Remaining :	$48,750
Salary Average :	$97,500
Salary Average Remaining :	$48,750
Joakim Kemell	$97,500 (2)
Salary Remaining :	$48,750
Salary Average :	$97,500
Salary Average Remaining :	$48,750
Luke Prokop	$87,500 (1)
Salary Remaining :	$43,750
Salary Average :	$87,500
Salary Average Remaining :	$43,750
Jack Matier	$82,500 (2)
Salary Remaining :	$41,250
Salary Average :	$82,500
Salary Average Remaining :	$41,250
Ryan Ufko	$82,500 (2)
Salary Remaining :	$41,250
Salary Average :	$82,500
Salary Average Remaining :	$41,250
Michael Houser	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Jack Randl	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Gabriel Seger	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Sam Stevens	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Curtis Hall	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Guillaume Brisebois	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Tommy Miller	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Spencer Smallman	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Oliver Okuliar	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Yanick Turcotte	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Jake Barczewski	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Shawn Element	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Dennis Cesana	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Bryan Yoon	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Ethan De Jong	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Anton Blidh	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Total Farm Players	21
Salary Commitment
Year 2025 : $1,687,500
Year 2026 : $360,000
Year 2027 : $0
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,687,500
Year 2026 : $360,000
Year 2027 : $0
Year 2028 : $0

Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	6000 - $150 - 5,517 - 91.95%
Level 2:	5000 - $100 - 4,618 - 92.36%
Level 3:	2000 - $75 - 1,868 - 93.42%
Level 4:	4000 - $50 - 3,645 - 91.11%
Luxury :	1000 - $300 - 927 - 92.68%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $0 - 1,848 - 92.38%
Farm Level 2:	1000 - $0 - 933 - 93.34%
Farm Total Capacity :	3000
Income
Home Games Left	21
Average Attendance - %	16,575 - 92.08%
Average Income per Game	$1,889,779
Year to Date Revenue	$37,795,575
Farm
Home Games Left	21
Average Attendance - %	2,781 - 92.70%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$84,425,833
Pro Players Total Average Salaries	$87,273,333
Farm Players Total Salaries	$2,041,750
Farm Players Total Average Salaries	$2,041,750
Coaches Total Salaries	$3,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$41,642,202
Farm Year To Date Expenses	$1,038,122
Pro Salary Cap Per Days	$434,106
Pro Salary Cap To Date	$41,085,220
Farm Salary Cap Per Days	$10,634
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$39,685,354
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	96
Pro Expenses Per Days	$439,718
Pro Estimated Expenses	$42,212,928
Farm Remaining Season Days	96
Farm Expenses Per Days	$10,634
Farm Estimated Expenses	$1,020,864
Estimated Season Expenses	$43,233,792
Estimated Season Salary Cap	$82,759,396
Estimate Under Maximum Salary Cap of $100,275,000	$17,515,604
Estimate Over Minimum Salary Cap of $70,600,000	$12,159,396
Current Bank Account	$64,531,902
Projected Bank Account	$60,983,464

Pro Players Salaries
Adam Fox	$9,500,000 (4)
-Salary Remaining :	$4,750,000
-Salary Average :	$9,500,000
-Salary Average Remaining :	$4,750,000
Sidney Crosby (1 Way Contract)	$8,700,000 (2)
-Salary Remaining :	$4,350,000
-Salary Average :	$8,700,000
-Salary Average Remaining :	$4,350,000
Martin Necas (1 Way Contract)	$7,100,000 (4)
-Salary Remaining :	$3,550,000
-Salary Average :	$7,020,000
-Salary Average Remaining :	$3,510,000
Tyler Toffoli (1 Way Contract)	$6,500,000 (3)
-Salary Remaining :	$3,250,000
-Salary Average :	$5,500,000
-Salary Average Remaining :	$2,750,000
Chris Kreider (1 Way Contract)	$5,000,000 (2)
-Salary Remaining :	$2,500,000
-Salary Average :	$6,500,000
-Salary Average Remaining :	$3,250,000
Alexis Lafreniere (1 Way Contract)	$4,900,000 (3)
-Salary Remaining :	$2,450,000
-Salary Average :	$4,900,000
-Salary Average Remaining :	$2,450,000
Ryan Lindgren (1 Way Contract)	$4,500,000 (3)
-Salary Remaining :	$2,250,000
-Salary Average :	$4,437,500
-Salary Average Remaining :	$2,218,750
Alexander Romanov (1 Way Contract)	$4,450,000 (1)
-Salary Remaining :	$2,225,000
-Salary Average :	$4,450,000
-Salary Average Remaining :	$2,225,000
Artturi Lehkonen (1 Way Contract)	$4,000,000 (2)
-Salary Remaining :	$2,000,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$2,250,000
Sergei Bobrovsky (1 Way Contract)	$3,360,000 (1)
-Salary Remaining :	$1,680,000
-Salary Average :	$5,600,000
-Salary Average Remaining :	$2,800,000
Corey Perry (1 Way Contract)	$3,350,000 (1)
-Salary Remaining :	$1,675,000
-Salary Average :	$3,350,000
-Salary Average Remaining :	$1,675,000
Jake McCabe (1 Way Contract)	$3,333,333 (3)
-Salary Remaining :	$1,666,667
-Salary Average :	$3,333,333
-Salary Average Remaining :	$1,666,667
Taylor Hall (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$1,500,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$1,500,000
Alex Newhook (1 Way Contract)	$2,500,000 (2)
-Salary Remaining :	$1,250,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$1,250,000
Scott Perunovich (1 Way Contract)	$2,012,500 (4)
-Salary Remaining :	$1,006,250
-Salary Average :	$2,012,500
-Salary Average Remaining :	$1,006,250
Sean Monahan (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$1,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,000,000
Rafael Harvey-Pinard (1 Way Contract)	$1,750,000 (1)
-1 Way Contract Salary Cap :	$250,000
-1 Way Contract Salary Cap Remaining :	$125,000
-Salary Remaining :	$875,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$750,000
Joel Kiviranta (1 Way Contract)	$1,050,000 (2)
-Salary Remaining :	$525,000
-Salary Average :	$1,050,000
-Salary Average Remaining :	$525,000
Marc Del Gaizo	$995,000 (3)
-Salary Remaining :	$497,500
-Salary Average :	$995,000
-Salary Average Remaining :	$497,500
Philipp Kurashev (1 Way Contract)	$975,000 (3)
-Salary Remaining :	$487,500
-Salary Average :	$975,000
-Salary Average Remaining :	$487,500
Nick Cousins (1 Way Contract)	$950,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$475,000
-Salary Average :	$950,000
-Salary Average Remaining :	$475,000
Tyson Jost (1 Way Contract)	$950,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$475,000
-Salary Average :	$950,000
-Salary Average Remaining :	$475,000
Sam Malinski	$950,000 (2)
-Salary Remaining :	$475,000
-Salary Average :	$950,000
-Salary Average Remaining :	$475,000
Will Cuylle	$925,000 (1)
-Salary Remaining :	$462,500
-Salary Average :	$925,000
-Salary Average Remaining :	$462,500
Colten Ellis	$900,000 (2)
-Salary Remaining :	$450,000
-Salary Average :	$900,000
-Salary Average Remaining :	$450,000
Pavel Cajan (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$387,500
-Salary Average :	$775,000
-Salary Average Remaining :	$387,500
Total Pro Players	26
Salary Commitment
Year 2025 : $84,425,833
Year 2026 : $63,915,833
Year 2027 : $34,415,833
Year 2028 : $15,762,500
Salary Average Commitment
Year 2025 : $87,273,333
Year 2026 : $68,773,333
Year 2027 : $38,673,333
Year 2028 : $18,532,500
Salary Cap with 1 Way Contract
Year 2025 : $83,348,336
Year 2026 : $68,773,333
Year 2027 : $38,673,333
Year 2028 : $18,532,500

Farm Players Salaries
Arber Xhekaj	$130,000 (2)
Salary Remaining :	$65,000
Salary Average :	$130,000
Salary Average Remaining :	$65,000
Noah Juulsen	$107,250 (2)
Salary Remaining :	$53,625
Salary Average :	$107,250
Salary Average Remaining :	$53,625
Ryan Reaves	$99,500 (3)
Salary Remaining :	$49,750
Salary Average :	$99,500
Salary Average Remaining :	$49,750
Lian Bichsel	$97,500 (3)
Salary Remaining :	$48,750
Salary Average :	$97,500
Salary Average Remaining :	$48,750
Logan Morrison	$95,000 (2)
Salary Remaining :	$47,500
Salary Average :	$95,000
Salary Average Remaining :	$47,500
Matt Rempe	$95,000 (1)
Salary Remaining :	$47,500
Salary Average :	$95,000
Salary Average Remaining :	$47,500
Cole Schwindt	$95,000 (2)
Salary Remaining :	$47,500
Salary Average :	$95,000
Salary Average Remaining :	$47,500
Aidan McDonough	$95,000 (3)
Salary Remaining :	$47,500
Salary Average :	$95,000
Salary Average Remaining :	$47,500
Montana Onyebuchi	$95,000 (2)
Salary Remaining :	$47,500
Salary Average :	$95,000
Salary Average Remaining :	$47,500
Matt Tomkins	$95,000 (1)
Salary Remaining :	$47,500
Salary Average :	$95,000
Salary Average Remaining :	$47,500
Matej Blumel	$87,500 (3)
Salary Remaining :	$43,750
Salary Average :	$87,500
Salary Average Remaining :	$43,750
Talyn Boyko	$82,500 (2)
Salary Remaining :	$41,250
Salary Average :	$82,500
Salary Average Remaining :	$41,250
William Trudeau	$82,500 (1)
Salary Remaining :	$41,250
Salary Average :	$82,500
Salary Average Remaining :	$41,250
Florian Xhekaj	$82,500 (3)
Salary Remaining :	$41,250
Salary Average :	$82,500
Salary Average Remaining :	$41,250
Adam Edstrom	$80,000 (1)
Salary Remaining :	$40,000
Salary Average :	$80,000
Salary Average Remaining :	$40,000
Brett Berard	$80,000 (2)
Salary Remaining :	$40,000
Salary Average :	$80,000
Salary Average Remaining :	$40,000
Matthew Sop	$77,500 (3)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Donovan Sebrango	$77,500 (3)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Mark Liwiski	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Antonio Stranges	$77,500 (4)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Ethan Frisch	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Jacob Ingham	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Alex Belzile	$77,500 (3)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Total Farm Players	23
Salary Commitment
Year 2025 : $2,041,750
Year 2026 : $1,456,750
Year 2027 : $772,000
Year 2028 : $77,500
Salary Average Commitment
Year 2025 : $2,041,750
Year 2026 : $1,456,750
Year 2027 : $772,000
Year 2028 : $77,500

Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Little Ceasars Arena
Level 1:	6000 - $150 - 5,541 - 92.35%
Level 2:	5000 - $100 - 4,722 - 94.45%
Level 3:	2000 - $75 - 1,874 - 93.68%
Level 4:	4000 - $50 - 3,765 - 94.13%
Luxury :	1000 - $300 - 923 - 92.35%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $0 - 1,917 - 95.84%
Farm Level 2:	1000 - $0 - 931 - 93.10%
Farm Total Capacity :	3000
Income
Home Games Left	17
Average Attendance - %	16,826 - 93.48%
Average Income per Game	$1,909,203
Year to Date Revenue	$45,820,875
Farm
Home Games Left	17
Average Attendance - %	2,848 - 94.93%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$79,125,000
Pro Players Total Average Salaries	$78,706,250
Farm Players Total Salaries	$1,975,000
Farm Players Total Average Salaries	$1,975,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$2,850,000
Pro Year To Date Expenses	$38,436,053
Farm Year To Date Expenses	$1,023,498
Pro Salary Cap Per Days	$398,991
Pro Salary Cap To Date	$37,161,086
Farm Salary Cap Per Days	$10,286
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$32,456,453
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	96
Pro Expenses Per Days	$412,109
Pro Estimated Expenses	$39,562,464
Farm Remaining Season Days	96
Farm Expenses Per Days	$10,286
Farm Estimated Expenses	$987,456
Estimated Season Expenses	$40,549,920
Estimated Season Salary Cap	$78,314,222
Estimate Under Maximum Salary Cap of $100,275,000	$21,960,778
Estimate Over Minimum Salary Cap of $70,600,000	$7,714,222
Current Bank Account	$45,559,140
Projected Bank Account	$37,465,673

Pro Players Salaries
Moritz Seider	$9,000,000 (7)
-Salary Remaining :	$4,500,000
-Salary Average :	$9,000,000
-Salary Average Remaining :	$4,500,000
Lucas Raymond	$7,000,000 (5)
-Salary Remaining :	$3,500,000
-Salary Average :	$7,000,000
-Salary Average Remaining :	$3,500,000
Patrick Kane (1 Way Contract)	$6,500,000 (2)
-Salary Remaining :	$3,250,000
-Salary Average :	$6,500,000
-Salary Average Remaining :	$3,250,000
David Kampf (1 Way Contract)	$6,000,000 (1)
-Salary Remaining :	$3,000,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$3,000,000
Ryan Nugent-Hopkins (1 Way Contract)	$6,000,000 (4)
-Salary Remaining :	$3,000,000
-Salary Average :	$5,125,000
-Salary Average Remaining :	$2,562,500
Andre Burakovsky (1 Way Contract)	$5,000,000 (2)
-Salary Remaining :	$2,500,000
-Salary Average :	$5,500,000
-Salary Average Remaining :	$2,750,000
Pavel Zacha (1 Way Contract)	$4,200,000 (2)
-Salary Remaining :	$2,100,000
-Salary Average :	$4,200,000
-Salary Average Remaining :	$2,100,000
Michael Rasmussen (1 Way Contract)	$4,000,000 (4)
-Salary Remaining :	$2,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$2,000,000
Karel Vejmelka (1 Way Contract)	$3,750,000 (3)
-Salary Remaining :	$1,875,000
-Salary Average :	$3,750,000
-Salary Average Remaining :	$1,875,000
Olli Maatta (1 Way Contract)	$3,350,000 (2)
-Salary Remaining :	$1,675,000
-Salary Average :	$3,306,250
-Salary Average Remaining :	$1,653,125
Mario Ferraro (1 Way Contract)	$3,250,000 (1)
-Salary Remaining :	$1,625,000
-Salary Average :	$3,250,000
-Salary Average Remaining :	$1,625,000
Calen Addison (1 Way Contract)	$3,200,000 (2)
-1 Way Contract Salary Cap :	$1,950,000
-1 Way Contract Salary Cap Remaining :	$975,000
-Salary Remaining :	$1,600,000
-Salary Average :	$3,200,000
-Salary Average Remaining :	$1,600,000
Eetu Luostarinen (1 Way Contract)	$3,000,000 (4)
-Salary Remaining :	$1,500,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$1,500,000
Garnet Hathaway (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$1,250,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$1,250,000
Pyotr Kochetkov (1 Way Contract)	$2,200,000 (1)
-Salary Remaining :	$1,100,000
-Salary Average :	$2,200,000
-Salary Average Remaining :	$1,100,000
Travis Hamonic (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$750,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$750,000
Colin Miller (1 Way Contract)	$1,250,000 (1)
-Salary Remaining :	$625,000
-Salary Average :	$1,250,000
-Salary Average Remaining :	$625,000
Marco Kasper	$1,000,000 (2)
-Salary Remaining :	$500,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$500,000
Matt Coronato	$1,000,000 (2)
-Salary Remaining :	$500,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$500,000
Joel Hanley	$1,000,000 (1)
-Salary Remaining :	$500,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$500,000
Jake Neighbours	$975,000 (1)
-Salary Remaining :	$487,500
-Salary Average :	$975,000
-Salary Average Remaining :	$487,500
Ryker Evans	$925,000 (1)
-Salary Remaining :	$462,500
-Salary Average :	$925,000
-Salary Average Remaining :	$462,500
Erik Johnson (1 Way Contract)	$875,000 (1)
-Salary Remaining :	$437,500
-Salary Average :	$875,000
-Salary Average Remaining :	$437,500
Louis Domingue (1 Way Contract)	$850,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$425,000
-Salary Average :	$850,000
-Salary Average Remaining :	$425,000
Devon Levi	$800,000 (1)
-Salary Remaining :	$400,000
-Salary Average :	$800,000
-Salary Average Remaining :	$400,000
Total Pro Players	25
Salary Commitment
Year 2025 : $79,125,000
Year 2026 : $54,650,000
Year 2027 : $30,500,000
Year 2028 : $26,750,000
Salary Average Commitment
Year 2025 : $78,706,250
Year 2026 : $56,581,250
Year 2027 : $31,875,000
Year 2028 : $28,125,000
Salary Cap with 1 Way Contract
Year 2025 : $76,606,248
Year 2026 : $55,331,248
Year 2027 : $31,875,000
Year 2028 : $28,125,000

Farm Players Salaries
Zack MacEwen	$100,000 (1)
Salary Remaining :	$50,000
Salary Average :	$100,000
Salary Average Remaining :	$50,000
Walker Duehr	$95,000 (1)
Salary Remaining :	$47,500
Salary Average :	$95,000
Salary Average Remaining :	$47,500
Shai Buium	$92,500 (2)
Salary Remaining :	$46,250
Salary Average :	$92,500
Salary Average Remaining :	$46,250
Robert Mastrosimone	$92,500 (1)
Salary Remaining :	$46,250
Salary Average :	$92,500
Salary Average Remaining :	$46,250
Artyom Grushnikov	$92,500 (2)
Salary Remaining :	$46,250
Salary Average :	$92,500
Salary Average Remaining :	$46,250
Antti Tuomisto	$92,500 (1)
Salary Remaining :	$46,250
Salary Average :	$92,500
Salary Average Remaining :	$46,250
Marc Gatcomb	$90,000 (2)
Salary Remaining :	$45,000
Salary Average :	$90,000
Salary Average Remaining :	$45,000
Malcolm Subban	$90,000 (1)
Salary Remaining :	$45,000
Salary Average :	$90,000
Salary Average Remaining :	$45,000
Olivier Rodrigue	$90,000 (2)
Salary Remaining :	$45,000
Salary Average :	$90,000
Salary Average Remaining :	$45,000
Carter Mazur	$87,500 (1)
Salary Remaining :	$43,750
Salary Average :	$87,500
Salary Average Remaining :	$43,750
Paul Ludwinski	$87,500 (3)
Salary Remaining :	$43,750
Salary Average :	$87,500
Salary Average Remaining :	$43,750
Eemil Viro	$87,500 (1)
Salary Remaining :	$43,750
Salary Average :	$87,500
Salary Average Remaining :	$43,750
Rocco Grimaldi	$85,000 (2)
Salary Remaining :	$42,500
Salary Average :	$85,000
Salary Average Remaining :	$42,500
Amadeus Lombardi	$82,500 (2)
Salary Remaining :	$41,250
Salary Average :	$82,500
Salary Average Remaining :	$41,250
Nikita Alexandrov	$80,000 (2)
Salary Remaining :	$40,000
Salary Average :	$80,000
Salary Average Remaining :	$40,000
Charles-Alexis Legault	$80,000 (3)
Salary Remaining :	$40,000
Salary Average :	$80,000
Salary Average Remaining :	$40,000
Chase Bradley	$80,000 (2)
Salary Remaining :	$40,000
Salary Average :	$80,000
Salary Average Remaining :	$40,000
Riley Hughes	$80,000 (1)
Salary Remaining :	$40,000
Salary Average :	$80,000
Salary Average Remaining :	$40,000
Carter Gylander	$80,000 (1)
Salary Remaining :	$40,000
Salary Average :	$80,000
Salary Average Remaining :	$40,000
Nate Clurman	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Glenn Gawdin	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Dillon Heatherington	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Devante Stephens	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Total Farm Players	23
Salary Commitment
Year 2025 : $1,975,000
Year 2026 : $860,000
Year 2027 : $167,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,975,000
Year 2026 : $860,000
Year 2027 : $167,500
Year 2028 : $0

Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	HSBC Arena
Level 1:	6000 - $150 - 5,442 - 90.70%
Level 2:	5000 - $100 - 4,583 - 91.66%
Level 3:	2000 - $75 - 1,887 - 94.35%
Level 4:	4000 - $50 - 3,768 - 94.19%
Luxury :	1000 - $300 - 930 - 93.04%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $0 - 1,856 - 92.79%
Farm Level 2:	1000 - $0 - 923 - 92.27%
Farm Total Capacity :	3000
Income
Home Games Left	20
Average Attendance - %	16,610 - 92.28%
Average Income per Game	$1,883,630
Year to Date Revenue	$39,556,225
Farm
Home Games Left	20
Average Attendance - %	2,778 - 92.61%
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	$50,881,443
Farm Year To Date Expenses	$891,676
Pro Salary Cap Per Days	$452,344
Pro Salary Cap To Date	$43,260,224
Farm Salary Cap Per Days	$9,271
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$37,672,595
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	96
Pro Expenses Per Days	$530,026
Pro Estimated Expenses	$50,882,496
Farm Remaining Season Days	96
Farm Expenses Per Days	$9,271
Farm Estimated Expenses	$890,016
Estimated Season Expenses	$51,772,512
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	$24,761,225
Projected Bank Account	$10,661,308

Pro Players Salaries
Andrei Svechnikov (1 Way Contract)	$10,000,000 (4)
-Salary Remaining :	$5,000,000
-Salary Average :	$7,750,000
-Salary Average Remaining :	$3,875,000
Dylan Larkin (1 Way Contract)	$9,000,000 (6)
-Salary Remaining :	$4,500,000
-Salary Average :	$8,000,000
-Salary Average Remaining :	$4,000,000
Mark Scheifele (1 Way Contract)	$8,500,000 (6)
-Salary Remaining :	$4,250,000
-Salary Average :	$6,125,000
-Salary Average Remaining :	$3,062,500
Colton Parayko (1 Way Contract)	$8,000,000 (5)
-Salary Remaining :	$4,000,000
-Salary Average :	$6,500,000
-Salary Average Remaining :	$3,250,000
Nikolaj Ehlers (1 Way Contract)	$7,500,000 (5)
-Salary Remaining :	$3,750,000
-Salary Average :	$7,500,000
-Salary Average Remaining :	$3,750,000
Brandon Montour (1 Way Contract)	$6,750,000 (4)
-Salary Remaining :	$3,375,000
-Salary Average :	$6,750,000
-Salary Average Remaining :	$3,375,000
KAndre Miller (1 Way Contract)	$6,500,000 (5)
-Salary Remaining :	$3,250,000
-Salary Average :	$6,100,000
-Salary Average Remaining :	$3,050,000
Jaccob Slavin (1 Way Contract)	$6,400,000 (8)
-Salary Remaining :	$3,200,000
-Salary Average :	$6,400,000
-Salary Average Remaining :	$3,200,000
Esa Lindell (1 Way Contract)	$6,350,000 (5)
-Salary Remaining :	$3,175,000
-Salary Average :	$6,350,000
-Salary Average Remaining :	$3,175,000
Joel Farabee (1 Way Contract)	$5,750,000 (3)
-Salary Remaining :	$2,875,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$2,500,000
Brent Burns (1 Way Contract)	$4,000,000 (1)
-Salary Remaining :	$2,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$2,000,000
Joseph Woll	$3,650,000 (3)
-Salary Remaining :	$1,825,000
-Salary Average :	$3,650,000
-Salary Average Remaining :	$1,825,000
Trevor Moore (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$1,500,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$1,500,000
Teuvo Teravainen (1 Way Contract)	$2,850,000 (2)
-Salary Remaining :	$1,425,000
-Salary Average :	$2,850,000
-Salary Average Remaining :	$1,425,000
Mathieu Olivier (1 Way Contract)	$1,250,000 (4)
-Salary Remaining :	$625,000
-Salary Average :	$1,250,000
-Salary Average Remaining :	$625,000
Connor Dewar (1 Way Contract)	$1,150,000 (2)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$575,000
-Salary Average :	$1,150,000
-Salary Average Remaining :	$575,000
Joonas Korpisalo (1 Way Contract)	$1,100,000 (2)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$550,000
-Salary Average :	$1,080,000
-Salary Average Remaining :	$540,000
Isac Lundestrom (1 Way Contract)	$1,000,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$500,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$500,000
Alexandre Texier	$1,000,000 (1)
-Salary Remaining :	$500,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$500,000
Connor Bedard	$1,000,000 (2)
-Salary Remaining :	$500,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$500,000
Casey DeSmith (1 Way Contract)	$1,000,000 (2)
-Salary Remaining :	$500,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$500,000
Maxim Tsyplakov	$1,000,000 (1)
-Salary Remaining :	$500,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$500,000
Austin Watson (1 Way Contract)	$915,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$457,500
-Salary Average :	$915,000
-Salary Average Remaining :	$457,500
Max Jones (1 Way Contract)	$900,000 (2)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$450,000
-Salary Average :	$900,000
-Salary Average Remaining :	$450,000
Tomas Nosek (1 Way Contract)	$850,000 (1)
-Salary Remaining :	$425,000
-Salary Average :	$850,000
-Salary Average Remaining :	$425,000
Travis Boyd (1 Way Contract)	$800,000 (3)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$400,000
-Salary Average :	$800,000
-Salary Average Remaining :	$400,000
Maxime Lajoie (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$387,500
-Salary Average :	$775,000
-Salary Average Remaining :	$387,500
Haydn Fleury (1 Way Contract)	$775,000 (1)
-Salary Remaining :	$387,500
-Salary Average :	$775,000
-Salary Average Remaining :	$387,500
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 :	$75,000
Salary Average :	$150,000
Salary Average Remaining :	$75,000
Ivan Fedotov	$115,000 (2)
Salary Remaining :	$57,500
Salary Average :	$115,000
Salary Average Remaining :	$57,500
Alexander Nylander	$100,000 (1)
Salary Remaining :	$50,000
Salary Average :	$100,000
Salary Average Remaining :	$50,000
Mitchell Chaffee	$97,500 (3)
Salary Remaining :	$48,750
Salary Average :	$97,500
Salary Average Remaining :	$48,750
Ryan Johnson	$97,500 (1)
Salary Remaining :	$48,750
Salary Average :	$97,500
Salary Average Remaining :	$48,750
Alexander Kisakov	$92,500 (1)
Salary Remaining :	$46,250
Salary Average :	$92,500
Salary Average Remaining :	$46,250
Roman Schmidt	$87,500 (2)
Salary Remaining :	$43,750
Salary Average :	$87,500
Salary Average Remaining :	$43,750
Cade Webber	$82,500 (1)
Salary Remaining :	$41,250
Salary Average :	$82,500
Salary Average Remaining :	$41,250
Tucker Robertson	$82,500 (2)
Salary Remaining :	$41,250
Salary Average :	$82,500
Salary Average Remaining :	$41,250
Jan Bednar	$82,500 (2)
Salary Remaining :	$41,250
Salary Average :	$82,500
Salary Average Remaining :	$41,250
Lucas Johansen	$80,000 (1)
Salary Remaining :	$40,000
Salary Average :	$80,000
Salary Average Remaining :	$40,000
Ryan ORourke	$80,000 (2)
Salary Remaining :	$40,000
Salary Average :	$80,000
Salary Average Remaining :	$40,000
Philippe Myers	$80,000 (1)
Salary Remaining :	$40,000
Salary Average :	$80,000
Salary Average Remaining :	$40,000
Nikita Novikov	$80,000 (2)
Salary Remaining :	$40,000
Salary Average :	$80,000
Salary Average Remaining :	$40,000
Vsevolod Komarov	$80,000 (3)
Salary Remaining :	$40,000
Salary Average :	$80,000
Salary Average Remaining :	$40,000
Kyle MacLean	$80,000 (1)
Salary Remaining :	$40,000
Salary Average :	$80,000
Salary Average Remaining :	$40,000
Jamieson Rees	$80,000 (2)
Salary Remaining :	$40,000
Salary Average :	$80,000
Salary Average Remaining :	$40,000
Shane Bowers	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Mac Hollowell	$77,500 (3)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Matthew Barbolini	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
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 - 5,635 - 93.92%
Level 2:	5000 - $100 - 4,675 - 93.49%
Level 3:	2000 - $75 - 1,906 - 95.28%
Level 4:	4000 - $50 - 3,753 - 93.82%
Luxury :	1000 - $300 - 930 - 92.98%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $0 - 1,849 - 92.43%
Farm Level 2:	1000 - $0 - 954 - 95.38%
Farm Total Capacity :	3000
Income
Home Games Left	19
Average Attendance - %	16,898 - 93.88%
Average Income per Game	$1,922,266
Year to Date Revenue	$42,289,850
Farm
Home Games Left	19
Average Attendance - %	2,802 - 93.42%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$94,985,000
Pro Players Total Average Salaries	$98,405,714
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	$49,190,161
Farm Year To Date Expenses	$950,098
Pro Salary Cap Per Days	$497,946
Pro Salary Cap To Date	$47,960,644
Farm Salary Cap Per Days	$9,857
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$36,523,052
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	96
Pro Expenses Per Days	$494,714
Pro Estimated Expenses	$47,492,544
Farm Remaining Season Days	96
Farm Expenses Per Days	$9,883
Farm Estimated Expenses	$948,768
Estimated Season Expenses	$48,441,312
Estimated Season Salary Cap	$95,763,460
Estimate Under Maximum Salary Cap of $100,275,000	$4,511,540
Estimate Over Minimum Salary Cap of $70,600,000	$25,163,460
Current Bank Account	$39,620,572
Projected Bank Account	$27,702,312

Pro Players Salaries
Brady Tkachuk (1 Way Contract)	$10,500,000 (3)
-Salary Remaining :	$5,250,000
-Salary Average :	$8,205,714
-Salary Average Remaining :	$4,102,857
Josh Norris (1 Way Contract)	$9,500,000 (5)
-Salary Remaining :	$4,750,000
-Salary Average :	$7,950,000
-Salary Average Remaining :	$3,975,000
Kirill Kaprizov (1 Way Contract)	$7,500,000 (1)
-Salary Remaining :	$3,750,000
-Salary Average :	$9,000,000
-Salary Average Remaining :	$4,500,000
Claude Giroux (1 Way Contract)	$7,000,000 (3)
-Salary Remaining :	$3,500,000
-Salary Average :	$7,000,000
-Salary Average Remaining :	$3,500,000
Sam Bennett (1 Way Contract)	$6,500,000 (5)
-Salary Remaining :	$3,250,000
-Salary Average :	$6,500,000
-Salary Average Remaining :	$3,250,000
Jesper Bratt (1 Way Contract)	$6,000,000 (4)
-Salary Remaining :	$3,000,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$3,000,000
Jacob Markstrom (1 Way Contract)	$6,000,000 (1)
-Salary Remaining :	$3,000,000
-Salary Average :	$7,000,000
-Salary Average Remaining :	$3,500,000
Steven Stamkos (1 Way Contract)	$6,000,000 (1)
-Salary Remaining :	$3,000,000
-Salary Average :	$8,000,000
-Salary Average Remaining :	$4,000,000
Adam Pelech (1 Way Contract)	$5,750,000 (4)
-Salary Remaining :	$2,875,000
-Salary Average :	$5,750,000
-Salary Average Remaining :	$2,875,000
Ryan OReilly (1 Way Contract)	$5,500,000 (2)
-Salary Remaining :	$2,750,000
-Salary Average :	$5,500,000
-Salary Average Remaining :	$2,750,000
Travis Sanheim (1 Way Contract)	$4,750,000 (1)
-Salary Remaining :	$2,375,000
-Salary Average :	$4,700,000
-Salary Average Remaining :	$2,350,000
Ross Colton (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$1,500,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$1,500,000
Jacob Trouba (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$1,500,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$2,000,000
Ian Cole (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$1,500,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$1,500,000
Oliver Ekman-Larsson (1 Way Contract)	$2,310,000 (2)
-Salary Remaining :	$1,155,000
-Salary Average :	$4,125,000
-Salary Average Remaining :	$2,062,500
Joel Edmundson (1 Way Contract)	$1,100,000 (1)
-Salary Remaining :	$550,000
-Salary Average :	$1,100,000
-Salary Average Remaining :	$550,000
Daniil Tarasov (1 Way Contract)	$1,000,000 (3)
-Salary Remaining :	$500,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$500,000
Trevor Lewis (1 Way Contract)	$950,000 (1)
-Salary Remaining :	$475,000
-Salary Average :	$950,000
-Salary Average Remaining :	$475,000
Joshua Mahura (1 Way Contract)	$950,000 (2)
-Salary Remaining :	$475,000
-Salary Average :	$950,000
-Salary Average Remaining :	$475,000
Zemgus Girgensons (1 Way Contract)	$950,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$475,000
-Salary Average :	$950,000
-Salary Average Remaining :	$475,000
Jan Rutta (1 Way Contract)	$950,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$475,000
-Salary Average :	$950,000
-Salary Average Remaining :	$475,000
Alexander Kerfoot (1 Way Contract)	$950,000 (1)
-Salary Remaining :	$475,000
-Salary Average :	$950,000
-Salary Average Remaining :	$475,000
Matthew Knies	$925,000 (2)
-Salary Remaining :	$462,500
-Salary Average :	$925,000
-Salary Average Remaining :	$462,500
Cal Petersen (1 Way Contract)	$900,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$450,000
-Salary Average :	$900,000
-Salary Average Remaining :	$450,000
Total Pro Players	24
Salary Commitment
Year 2025 : $94,985,000
Year 2026 : $56,935,000
Year 2027 : $42,000,000
Year 2028 : $26,100,000
Salary Average Commitment
Year 2025 : $98,405,714
Year 2026 : $56,905,714
Year 2027 : $42,405,714
Year 2028 : $26,200,000
Salary Cap with 1 Way Contract
Year 2025 : $95,605,712
Year 2026 : $56,905,714
Year 2027 : $42,405,714
Year 2028 : $26,200,000

Farm Players Salaries
Dan Vladar	$250,000 (2)
Salary Remaining :	$125,000
Salary Average :	$250,000
Salary Average Remaining :	$125,000
Chase Stillman	$97,500 (2)
Salary Remaining :	$48,750
Salary Average :	$97,500
Salary Average Remaining :	$48,750
Drake Caggiula	$95,000 (1)
Salary Remaining :	$47,500
Salary Average :	$95,000
Salary Average Remaining :	$47,500
Dylan McIlrath	$95,000 (1)
Salary Remaining :	$47,500
Salary Average :	$95,000
Salary Average Remaining :	$47,500
Justin Kirkland	$95,000 (1)
Salary Remaining :	$47,500
Salary Average :	$95,000
Salary Average Remaining :	$47,500
Alexander Alexeyev	$95,000 (1)
Salary Remaining :	$47,500
Salary Average :	$92,500
Salary Average Remaining :	$46,250
Roland McKeown	$95,000 (1)
Salary Remaining :	$47,500
Salary Average :	$95,000
Salary Average Remaining :	$47,500
Rasmus Asplund	$95,000 (2)
Salary Remaining :	$47,500
Salary Average :	$95,000
Salary Average Remaining :	$47,500
Oskar Pettersson	$87,500 (2)
Salary Remaining :	$43,750
Salary Average :	$87,500
Salary Average Remaining :	$43,750
Tyler Tucker	$87,500 (1)
Salary Remaining :	$43,750
Salary Average :	$87,500
Salary Average Remaining :	$43,750
Akil Thomas	$85,000 (1)
Salary Remaining :	$42,500
Salary Average :	$82,500
Salary Average Remaining :	$41,250
Mitchell Stephens	$85,000 (2)
Salary Remaining :	$42,500
Salary Average :	$85,000
Salary Average Remaining :	$42,500
Cole Guttman	$85,000 (1)
Salary Remaining :	$42,500
Salary Average :	$85,000
Salary Average Remaining :	$42,500
Simon Benoit	$85,000 (1)
Salary Remaining :	$42,500
Salary Average :	$85,000
Salary Average Remaining :	$42,500
Marcel Marcel	$80,000 (2)
Salary Remaining :	$40,000
Salary Average :	$80,000
Salary Average Remaining :	$40,000
Philippe Daoust	$80,000 (2)
Salary Remaining :	$40,000
Salary Average :	$80,000
Salary Average Remaining :	$40,000
Dmitri Osipov	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Jacob Doty	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Ryan Gagnier	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Dylan Wells	$72,500 (1)
Salary Remaining :	$36,250
Salary Average :	$72,500
Salary Average Remaining :	$36,250
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 - 5,657 - 94.28%
Level 2:	5000 - $100 - 4,721 - 94.41%
Level 3:	2000 - $75 - 1,828 - 91.38%
Level 4:	4000 - $50 - 3,729 - 93.23%
Luxury :	1000 - $300 - 930 - 93.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $0 - 1,923 - 96.13%
Farm Level 2:	1000 - $0 - 949 - 94.93%
Farm Total Capacity :	3000
Income
Home Games Left	17
Average Attendance - %	16,864 - 93.69%
Average Income per Game	$1,923,069
Year to Date Revenue	$46,153,650
Farm
Home Games Left	17
Average Attendance - %	2,872 - 95.73%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$78,775,000
Pro Players Total Average Salaries	$78,775,000
Farm Players Total Salaries	$2,077,500
Farm Players Total Average Salaries	$2,077,500
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$37,970,808
Farm Year To Date Expenses	$1,077,534
Pro Salary Cap Per Days	$397,266
Pro Salary Cap To Date	$36,955,195
Farm Salary Cap Per Days	$10,820
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$32,692,169
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	96
Pro Expenses Per Days	$410,286
Pro Estimated Expenses	$39,387,456
Farm Remaining Season Days	96
Farm Expenses Per Days	$10,820
Farm Estimated Expenses	$1,038,720
Estimated Season Expenses	$40,426,176
Estimated Season Salary Cap	$75,092,731
Estimate Under Maximum Salary Cap of $100,275,000	$25,182,269
Estimate Over Minimum Salary Cap of $70,600,000	$4,492,731
Current Bank Account	$56,793,767
Projected Bank Account	$49,059,760

Pro Players Salaries
Nathan MacKinnon (1 Way Contract)	$12,600,000 (6)
-Salary Remaining :	$6,300,000
-Salary Average :	$12,600,000
-Salary Average Remaining :	$6,300,000
Mathew Barzal (1 Way Contract)	$8,000,000 (2)
-Salary Remaining :	$4,000,000
-Salary Average :	$8,000,000
-Salary Average Remaining :	$4,000,000
MacKenzie Weegar (1 Way Contract)	$7,250,000 (6)
-Salary Remaining :	$3,625,000
-Salary Average :	$7,250,000
-Salary Average Remaining :	$3,625,000
Tom Wilson (1 Way Contract)	$6,500,000 (5)
-Salary Remaining :	$3,250,000
-Salary Average :	$6,500,000
-Salary Average Remaining :	$3,250,000
Christian Dvorak (1 Way Contract)	$5,650,000 (2)
-Salary Remaining :	$2,825,000
-Salary Average :	$5,650,000
-Salary Average Remaining :	$2,825,000
Ryan McLeod (1 Way Contract)	$4,000,000 (8)
-Salary Remaining :	$2,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$2,000,000
Cole Perfetti	$3,800,000 (3)
-Salary Remaining :	$1,900,000
-Salary Average :	$3,800,000
-Salary Average Remaining :	$1,900,000
J.J. Moser	$3,750,000 (2)
-Salary Remaining :	$1,875,000
-Salary Average :	$3,750,000
-Salary Average Remaining :	$1,875,000
Cody Ceci (1 Way Contract)	$3,000,000 (4)
-Salary Remaining :	$1,500,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$1,500,000
Kole Lind (1 Way Contract)	$3,000,000 (1)
-1 Way Contract Salary Cap :	$1,750,000
-1 Way Contract Salary Cap Remaining :	$875,000
-Salary Remaining :	$1,500,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$1,500,000
Kevin Lankinen (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$1,500,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$1,500,000
Yanni Gourde (1 Way Contract)	$3,000,000 (3)
-Salary Remaining :	$1,500,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$1,500,000
Filip Gustavsson (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$1,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,000,000
Radek Faksa (1 Way Contract)	$2,000,000 (4)
-Salary Remaining :	$1,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,000,000
Jordan Martinook (1 Way Contract)	$2,000,000 (3)
-Salary Remaining :	$1,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,000,000
Colin White (1 Way Contract)	$1,750,000 (1)
-1 Way Contract Salary Cap :	$500,000
-1 Way Contract Salary Cap Remaining :	$250,000
-Salary Remaining :	$875,000
-Salary Average :	$1,750,000
-Salary Average Remaining :	$875,000
Dylan Samberg (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$750,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$750,000
Nic Dowd (1 Way Contract)	$1,200,000 (2)
-Salary Remaining :	$600,000
-Salary Average :	$1,200,000
-Salary Average Remaining :	$600,000
Adam Fantilli	$1,000,000 (2)
-Salary Remaining :	$500,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$500,000
Jake Sanderson	$1,000,000 (1)
-Salary Remaining :	$500,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$500,000
Simon Edvinsson	$1,000,000 (1)
-Salary Remaining :	$500,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$500,000
Juraj Slafkovsky	$1,000,000 (1)
-Salary Remaining :	$500,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$500,000
Steven Lorentz (1 Way Contract)	$775,000 (2)
-Salary Remaining :	$387,500
-Salary Average :	$775,000
-Salary Average Remaining :	$387,500
Total Pro Players	23
Salary Commitment
Year 2025 : $78,775,000
Year 2026 : $64,525,000
Year 2027 : $44,150,000
Year 2028 : $35,350,000
Salary Average Commitment
Year 2025 : $78,775,000
Year 2026 : $64,525,000
Year 2027 : $44,150,000
Year 2028 : $35,350,000
Salary Cap with 1 Way Contract
Year 2025 : $76,275,000
Year 2026 : $64,525,000
Year 2027 : $44,150,000
Year 2028 : $35,350,000

Farm Players Salaries
Noah ostlund	$100,000 (3)
Salary Remaining :	$50,000
Salary Average :	$100,000
Salary Average Remaining :	$50,000
Scott Reedy	$100,000 (1)
Salary Remaining :	$50,000
Salary Average :	$100,000
Salary Average Remaining :	$50,000
Cole Smith	$100,000 (2)
Salary Remaining :	$50,000
Salary Average :	$100,000
Salary Average Remaining :	$50,000
Artyom Levshunov	$100,000 (3)
Salary Remaining :	$50,000
Salary Average :	$100,000
Salary Average Remaining :	$50,000
Ian Mitchell	$100,000 (1)
Salary Remaining :	$50,000
Salary Average :	$100,000
Salary Average Remaining :	$50,000
Sebastian Cossa	$100,000 (1)
Salary Remaining :	$50,000
Salary Average :	$100,000
Salary Average Remaining :	$50,000
Logan Mailloux	$97,500 (2)
Salary Remaining :	$48,750
Salary Average :	$97,500
Salary Average Remaining :	$48,750
Ozzy Wiesblatt	$97,500 (1)
Salary Remaining :	$48,750
Salary Average :	$97,500
Salary Average Remaining :	$48,750
Rutger McGroarty	$97,500 (3)
Salary Remaining :	$48,750
Salary Average :	$97,500
Salary Average Remaining :	$48,750
Matyas Sapovaliv	$92,500 (3)
Salary Remaining :	$46,250
Salary Average :	$92,500
Salary Average Remaining :	$46,250
Tristen Robins	$92,500 (1)
Salary Remaining :	$46,250
Salary Average :	$92,500
Salary Average Remaining :	$46,250
Lukas Cormier	$87,500 (1)
Salary Remaining :	$43,750
Salary Average :	$87,500
Salary Average Remaining :	$43,750
Ben Gaudreau	$87,500 (2)
Salary Remaining :	$43,750
Salary Average :	$87,500
Salary Average Remaining :	$43,750
Luca Cagnoni	$87,500 (3)
Salary Remaining :	$43,750
Salary Average :	$87,500
Salary Average Remaining :	$43,750
Jake Livingstone	$85,000 (1)
Salary Remaining :	$42,500
Salary Average :	$85,000
Salary Average Remaining :	$42,500
Helge Grans	$85,000 (3)
Salary Remaining :	$42,500
Salary Average :	$85,000
Salary Average Remaining :	$42,500
Vinni Lettieri	$85,000 (3)
Salary Remaining :	$42,500
Salary Average :	$85,000
Salary Average Remaining :	$42,500
Ethan Cardwell	$82,500 (2)
Salary Remaining :	$41,250
Salary Average :	$82,500
Salary Average Remaining :	$41,250
Brandon Coe	$82,500 (1)
Salary Remaining :	$41,250
Salary Average :	$82,500
Salary Average Remaining :	$41,250
Jake Furlong	$80,000 (3)
Salary Remaining :	$40,000
Salary Average :	$80,000
Salary Average Remaining :	$40,000
Magnus Chrona	$80,000 (1)
Salary Remaining :	$40,000
Salary Average :	$80,000
Salary Average Remaining :	$40,000
Mitchell Russell	$80,000 (1)
Salary Remaining :	$40,000
Salary Average :	$80,000
Salary Average Remaining :	$40,000
Cameron Hebig	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Total Farm Players	23
Salary Commitment
Year 2025 : $2,077,500
Year 2026 : $1,095,000
Year 2027 : $727,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,077,500
Year 2026 : $1,095,000
Year 2027 : $727,500
Year 2028 : $0

Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	6000 - $150 - 5,595 - 93.25%
Level 2:	5000 - $100 - 4,757 - 95.14%
Level 3:	2000 - $75 - 1,876 - 93.82%
Level 4:	4000 - $50 - 3,793 - 94.82%
Luxury :	1000 - $300 - 960 - 95.95%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $0 - 1,802 - 90.11%
Farm Level 2:	1000 - $0 - 955 - 95.50%
Farm Total Capacity :	3000
Income
Home Games Left	20
Average Attendance - %	16,981 - 94.34%
Average Income per Game	$1,933,192
Year to Date Revenue	$40,597,025
Farm
Home Games Left	20
Average Attendance - %	2,757 - 91.91%
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	$52,364,275
Farm Year To Date Expenses	$957,504
Pro Salary Cap Per Days	$490,365
Pro Salary Cap To Date	$47,073,737
Farm Salary Cap Per Days	$9,974
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$38,663,833
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	96
Pro Expenses Per Days	$545,312
Pro Estimated Expenses	$52,349,952
Farm Remaining Season Days	96
Farm Expenses Per Days	$9,974
Farm Estimated Expenses	$957,504
Estimated Season Expenses	$53,307,456
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	$39,171,090
Projected Bank Account	$24,527,467

Pro Players Salaries
Mikko Rantanen (1 Way Contract)	$12,500,000 (8)
-Salary Remaining :	$6,250,000
-Salary Average :	$12,500,000
-Salary Average Remaining :	$6,250,000
Miro Heiskanen (1 Way Contract)	$11,000,000 (4)
-Salary Remaining :	$5,500,000
-Salary Average :	$8,450,000
-Salary Average Remaining :	$4,225,000
Rasmus Dahlin (1 Way Contract)	$10,750,000 (7)
-Salary Remaining :	$5,375,000
-Salary Average :	$10,750,000
-Salary Average Remaining :	$5,375,000
Jason Robertson (1 Way Contract)	$9,300,000 (1)
-Salary Remaining :	$4,650,000
-Salary Average :	$7,750,000
-Salary Average Remaining :	$3,875,000
Jake Oettinger (1 Way Contract)	$8,250,000 (8)
-Salary Remaining :	$4,125,000
-Salary Average :	$8,250,000
-Salary Average Remaining :	$4,125,000
John Tavares (1 Way Contract)	$7,500,000 (2)
-Salary Remaining :	$3,750,000
-Salary Average :	$7,500,000
-Salary Average Remaining :	$3,750,000
Noah Hanifin (1 Way Contract)	$6,000,000 (3)
-Salary Remaining :	$3,000,000
-Salary Average :	$5,250,000
-Salary Average Remaining :	$2,625,000
Cole Caufield (1 Way Contract)	$5,000,000 (2)
-Salary Remaining :	$2,500,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$2,500,000
Dylan Strome (1 Way Contract)	$4,800,000 (4)
-Salary Remaining :	$2,400,000
-Salary Average :	$4,800,000
-Salary Average Remaining :	$2,400,000
Nick Schmaltz (1 Way Contract)	$4,250,000 (1)
-Salary Remaining :	$2,125,000
-Salary Average :	$2,925,000
-Salary Average Remaining :	$1,462,500
Boone Jenner (1 Way Contract)	$3,750,000 (1)
-Salary Remaining :	$1,875,000
-Salary Average :	$3,750,000
-Salary Average Remaining :	$1,875,000
Andrei Kuzmenko	$3,500,000 (2)
-Salary Remaining :	$1,750,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$1,750,000
Jason Dickinson (1 Way Contract)	$3,500,000 (3)
-Salary Remaining :	$1,750,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$1,750,000
Thomas Harley	$2,500,000 (4)
-Salary Remaining :	$1,250,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$1,250,000
Calvin de Haan (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$750,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$750,000
Spencer Martin (1 Way Contract)	$1,500,000 (1)
-1 Way Contract Salary Cap :	$250,000
-1 Way Contract Salary Cap Remaining :	$125,000
-Salary Remaining :	$750,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$750,000
Trevor van Riemsdyk (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$750,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$750,000
James Reimer (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$500,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$500,000
Wyatt Johnston	$975,000 (1)
-Salary Remaining :	$487,500
-Salary Average :	$975,000
-Salary Average Remaining :	$487,500
Justin Hryckowian	$950,000 (1)
-Salary Remaining :	$475,000
-Salary Average :	$950,000
-Salary Average Remaining :	$475,000
Dennis Cholowski	$800,000 (1)
-Salary Remaining :	$400,000
-Salary Average :	$800,000
-Salary Average Remaining :	$400,000
Cooper Walker (1 Way Contract)	$800,000 (2)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$400,000
-Salary Average :	$800,000
-Salary Average Remaining :	$400,000
Reilly Walsh (1 Way Contract)	$775,000 (2)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$387,500
-Salary Average :	$775,000
-Salary Average Remaining :	$387,500
Andrew Perrott (1 Way Contract)	$775,000 (2)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$387,500
-Salary Average :	$775,000
-Salary Average Remaining :	$387,500
Cole Clayton (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$387,500
-Salary Average :	$775,000
-Salary Average Remaining :	$387,500
Oskar Back	$750,000 (1)
-Salary Remaining :	$375,000
-Salary Average :	$750,000
-Salary Average Remaining :	$375,000
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 :	$46,250
Salary Average :	$92,500
Salary Average Remaining :	$46,250
Leo Loof	$87,500 (1)
Salary Remaining :	$43,750
Salary Average :	$87,500
Salary Average Remaining :	$43,750
Gavin White	$82,500 (2)
Salary Remaining :	$41,250
Salary Average :	$82,500
Salary Average Remaining :	$41,250
Nikita Prishchepov	$80,000 (3)
Salary Remaining :	$40,000
Salary Average :	$80,000
Salary Average Remaining :	$40,000
Peter Diliberatore	$80,000 (2)
Salary Remaining :	$40,000
Salary Average :	$80,000
Salary Average Remaining :	$40,000
Dawson Barteaux	$80,000 (2)
Salary Remaining :	$40,000
Salary Average :	$80,000
Salary Average Remaining :	$40,000
Lleyton Roed	$80,000 (2)
Salary Remaining :	$40,000
Salary Average :	$80,000
Salary Average Remaining :	$40,000
Dylan Roobroeck	$80,000 (3)
Salary Remaining :	$40,000
Salary Average :	$80,000
Salary Average Remaining :	$40,000
Brett Brochu	$80,000 (2)
Salary Remaining :	$40,000
Salary Average :	$80,000
Salary Average Remaining :	$40,000
Kai Uchacz	$80,000 (2)
Salary Remaining :	$40,000
Salary Average :	$80,000
Salary Average Remaining :	$40,000
Jonas Rondbjerg	$80,000 (2)
Salary Remaining :	$40,000
Salary Average :	$80,000
Salary Average Remaining :	$40,000
Matthew Seminoff	$80,000 (2)
Salary Remaining :	$40,000
Salary Average :	$80,000
Salary Average Remaining :	$40,000
Remi Poirier	$80,000 (1)
Salary Remaining :	$40,000
Salary Average :	$80,000
Salary Average Remaining :	$40,000
Kyle McDonald	$77,500 (2)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Lleyton Moore	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Nils aman	$77,500 (2)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Adam Ginning	$77,500 (2)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Riley Fiddler-Schultz	$77,500 (2)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Gabriel Szturc	$77,500 (2)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Jacob Gaucher	$77,500 (2)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Pierrick Dube	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Lucas Edmonds	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Braeden Bowman	$77,500 (2)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Michael Simpson	$77,500 (2)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
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 - 5,509 - 91.82%
Level 2:	5000 - $100 - 4,600 - 91.99%
Level 3:	2000 - $75 - 1,868 - 93.42%
Level 4:	4000 - $50 - 3,682 - 92.05%
Luxury :	1000 - $300 - 909 - 90.91%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $0 - 1,833 - 91.66%
Farm Level 2:	1000 - $0 - 909 - 90.89%
Farm Total Capacity :	3000
Income
Home Games Left	18
Average Attendance - %	16,568 - 92.05%
Average Income per Game	$1,883,293
Year to Date Revenue	$43,315,750
Farm
Home Games Left	18
Average Attendance - %	2,742 - 91.40%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$81,525,000
Pro Players Total Average Salaries	$82,081,250
Farm Players Total Salaries	$1,597,500
Farm Players Total Average Salaries	$1,597,500
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$1,917,317
Pro Year To Date Expenses	$39,569,916
Farm Year To Date Expenses	$843,257
Pro Salary Cap Per Days	$412,272
Pro Salary Cap To Date	$39,660,534
Farm Salary Cap Per Days	$8,320
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$33,899,283
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	96
Pro Expenses Per Days	$424,609
Pro Estimated Expenses	$40,762,464
Farm Remaining Season Days	96
Farm Expenses Per Days	$8,320
Farm Estimated Expenses	$798,720
Estimated Season Expenses	$41,561,184
Estimated Season Salary Cap	$81,155,963
Estimate Under Maximum Salary Cap of $100,275,000	$19,119,037
Estimate Over Minimum Salary Cap of $70,600,000	$10,555,963
Current Bank Account	$13,753,214
Projected Bank Account	$6,091,313

Pro Players Salaries
Sean Couturier (1 Way Contract)	$9,000,000 (5)
-Salary Remaining :	$4,500,000
-Salary Average :	$7,750,000
-Salary Average Remaining :	$3,875,000
Bo Horvat (1 Way Contract)	$8,500,000 (3)
-Salary Remaining :	$4,250,000
-Salary Average :	$8,300,000
-Salary Average Remaining :	$4,150,000
Nikita Kucherov (1 Way Contract)	$8,000,000 (2)
-Salary Remaining :	$4,000,000
-Salary Average :	$9,500,000
-Salary Average Remaining :	$4,750,000
Oliver Bjorkstrand (1 Way Contract)	$6,000,000 (1)
-Salary Remaining :	$3,000,000
-Salary Average :	$5,400,000
-Salary Average Remaining :	$2,700,000
Adin Hill (1 Way Contract)	$5,250,000 (5)
-Salary Remaining :	$2,625,000
-Salary Average :	$5,250,000
-Salary Average Remaining :	$2,625,000
Shayne Gostisbehere (1 Way Contract)	$5,000,000 (3)
-Salary Remaining :	$2,500,000
-Salary Average :	$4,800,000
-Salary Average Remaining :	$2,400,000
Jordan Eberle (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$2,500,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$2,500,000
Ilya Mikheyev (1 Way Contract)	$4,150,000 (1)
-Salary Remaining :	$2,075,000
-Salary Average :	$4,750,000
-Salary Average Remaining :	$2,375,000
Chris Tanev (1 Way Contract)	$4,000,000 (2)
-Salary Remaining :	$2,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$2,000,000
Nate Schmidt (1 Way Contract)	$4,000,000 (4)
-Salary Remaining :	$2,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$2,000,000
David Perron (1 Way Contract)	$4,000,000 (1)
-Salary Remaining :	$2,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$2,000,000
Connor Murphy (1 Way Contract)	$3,650,000 (1)
-Salary Remaining :	$1,825,000
-Salary Average :	$4,400,000
-Salary Average Remaining :	$2,200,000
Dmitry Kulikov (1 Way Contract)	$1,500,000 (2)
-Salary Remaining :	$750,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$750,000
Oliver Wahlstrom (1 Way Contract)	$1,400,000 (1)
-1 Way Contract Salary Cap :	$150,000
-1 Way Contract Salary Cap Remaining :	$75,000
-Salary Remaining :	$700,000
-Salary Average :	$1,400,000
-Salary Average Remaining :	$700,000
Patrick Maroon (1 Way Contract)	$1,300,000 (1)
-Salary Remaining :	$650,000
-Salary Average :	$1,300,000
-Salary Average Remaining :	$650,000
Brandon Duhaime (1 Way Contract)	$1,250,000 (2)
-Salary Remaining :	$625,000
-Salary Average :	$1,250,000
-Salary Average Remaining :	$625,000
TJ Brodie (1 Way Contract)	$1,200,000 (4)
-Salary Remaining :	$600,000
-Salary Average :	$1,200,000
-Salary Average Remaining :	$600,000
Eric Comrie (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$500,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$500,000
Collin Graf	$1,000,000 (2)
-Salary Remaining :	$500,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$500,000
Kevin Stenlund (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$500,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$500,000
Jesper Wallstedt	$975,000 (1)
-Salary Remaining :	$487,500
-Salary Average :	$975,000
-Salary Average Remaining :	$487,500
Mark Jankowski	$950,000 (3)
-Salary Remaining :	$475,000
-Salary Average :	$956,250
-Salary Average Remaining :	$478,125
Dakota Mermis (1 Way Contract)	$875,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$437,500
-Salary Average :	$825,000
-Salary Average Remaining :	$412,500
Max Pacioretty	$875,000 (1)
-Salary Remaining :	$437,500
-Salary Average :	$875,000
-Salary Average Remaining :	$437,500
Louie Belpedio (1 Way Contract)	$850,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$425,000
-Salary Average :	$850,000
-Salary Average Remaining :	$425,000
Nikita Nesterenko	$800,000 (1)
-Salary Remaining :	$400,000
-Salary Average :	$800,000
-Salary Average Remaining :	$400,000
Total Pro Players	26
Salary Commitment
Year 2025 : $81,525,000
Year 2026 : $46,925,000
Year 2027 : $30,425,000
Year 2028 : $16,950,000
Salary Average Commitment
Year 2025 : $82,081,250
Year 2026 : $49,506,250
Year 2027 : $32,256,250
Year 2028 : $18,200,000
Salary Cap with 1 Way Contract
Year 2025 : $79,156,248
Year 2026 : $49,506,250
Year 2027 : $32,256,250
Year 2028 : $18,200,000

Farm Players Salaries
Billy Sweezey	$95,000 (1)
Salary Remaining :	$47,500
Salary Average :	$95,000
Salary Average Remaining :	$47,500
Hunter Haight	$92,500 (3)
Salary Remaining :	$46,250
Salary Average :	$92,500
Salary Average Remaining :	$46,250
Michael Milne	$87,500 (1)
Salary Remaining :	$43,750
Salary Average :	$87,500
Salary Average Remaining :	$43,750
Justin Gill	$80,000 (2)
Salary Remaining :	$40,000
Salary Average :	$80,000
Salary Average Remaining :	$40,000
Marshall Warren	$80,000 (1)
Salary Remaining :	$40,000
Salary Average :	$80,000
Salary Average Remaining :	$40,000
Jordan Papirny	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Alex Swetlikoff	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Colton Poolman	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Jujhar Khaira	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Dylan Anhorn	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Matt Vernon	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Mitch McLain	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Scott Sabourin	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Zach Sanford	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Zayde Wisdom	$77,500 (2)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Connor Corcoran	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Marc Johnstone	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Akito Hirose	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Nicholas Zabaneh	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Donavan Houle	$77,500 (1)
Salary Remaining :	$38,750
Salary Average :	$77,500
Salary Average Remaining :	$38,750
Total Farm Players	20
Salary Commitment
Year 2025 : $1,597,500
Year 2026 : $250,000
Year 2027 : $92,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,597,500
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	$24,231,734	$73,610,681	$26,664,319	$3,010,681	32	18	50
Blackhawks	$72,274,010	$71,733,314	$28,541,686	$1,133,314	22	26	48
Blue Jackets	$75,692,047	$99,216,754	$1,058,246	$28,616,754	27	21	48
Blues	$14,270,524	$83,804,165	$16,470,835	$13,204,165	20	29	49
Bruins	$49,723,548	$71,939,623	$28,335,377	$1,339,623	23	25	48
Canadiens	$19,445,728	$70,973,331	$29,301,669	$373,331	21	25	46
Canucks	$11,730,748	$84,038,864	$16,236,136	$13,438,864	30	16	46
Capitals	$51,854,805	$71,477,448	$28,797,552	$877,448	29	20	49
Devils	$15,658,419	$99,774,912	$500,088	$29,174,912	24	21	45
Ducks	$10,859,766	$83,155,952	$17,119,048	$12,555,952	26	22	48
Flames	($1,454,041)	$80,315,008	$19,959,992	$9,715,008	27	19	46
Flyers	$59,751,837	$89,055,338	$11,219,662	$18,455,338	24	23	47
Golden Knights	$25,661,810	$82,162,560	$18,112,440	$11,562,560	24	20	44
Hurricanes	$41,840,249	$88,226,582	$12,048,418	$17,626,582	24	23	47
Islanders	$18,194,374	$80,042,496	$20,232,504	$9,442,496	28	17	45
Jets	$33,703,043	$96,854,041	$3,420,959	$26,254,041	24	21	45
Kings	$75,571,904	$71,822,659	$28,452,341	$1,222,659	23	25	48
Kraken	$44,703,579	$89,143,880	$11,131,120	$18,543,880	26	18	44
Lightning	$82,160,428	$90,451,139	$9,823,861	$19,851,139	24	30	54
Mammoth	$53,103,133	$84,390,354	$15,884,646	$13,790,354	24	26	50
Maple Leafs	$56,293,721	$91,141,611	$9,133,389	$20,541,611	26	19	45
Oilers	$40,579,426	$76,686,923	$23,588,077	$6,086,923	24	24	48
Panthers	$27,446,956	$80,065,433	$20,209,567	$9,465,433	24	24	48
Penguins	$74,476,657	$76,480,128	$23,794,872	$5,880,128	27	23	50
Predators	$36,430,794	$86,999,205	$13,275,795	$16,399,205	23	21	44
Rangers	$64,531,902	$82,759,396	$17,515,604	$12,159,396	26	23	49
Red Wings	$45,559,140	$78,314,222	$21,960,778	$7,714,222	25	23	48
Sabres	$24,761,225	$86,685,248	$13,589,752	$16,085,248	28	20	48
Senators	$39,620,572	$95,763,460	$4,511,540	$25,163,460	24	20	44
Sharks	$56,793,767	$75,092,731	$25,182,269	$4,492,731	23	23	46
Stars	$39,171,090	$96,148,777	$4,126,223	$25,548,777	26	24	50
Wild	$13,753,214	$81,155,963	$19,119,037	$10,555,963	26	20	46

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %