PFHL - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	6000 - $165 - 6,000 - 100.00%
Level 2:	5000 - $98 - 5,000 - 100.00%
Level 3:	2000 - $60 - 2,000 - 100.00%
Level 4:	4000 - $45 - 4,000 - 100.00%
Luxury :	1000 - $295 - 1,000 - 100.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 2,000 - 100.00%
Farm Level 2:	1000 - $17 - 1,000 - 100.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18,000 - 100.00%
Average Income per Game	$2,075,000
Year to Date Revenue	$18,675,000
Farm
Home Games Left	0
Average Attendance - %	3,000 - 100.00%
Average Income per Game	$59,000
Year to Date Revenue	$531,000
Expense
Pro Players Total Salaries	$78,056,499
Farm Players Total Salaries	$3,806,400
Coaches Total Salaries	$1,250,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$28,792,890
Projected Bank Account	$28,792,890

Pro Players Salaries
Brock Boeser (1 Way Contract)	$9,100,000 (2)
-Salary Remaining :	$1,300,000
Shea Theodore (1 Way Contract)	$8,360,000 (2)
-Salary Remaining :	$1,194,286
Morgan Rielly (1 Way Contract)	$8,120,000 (2)
-Salary Remaining :	$1,160,000
Chandler Stephenson (1 Way Contract)	$7,900,000 (2)
-Salary Remaining :	$1,128,571
William Karlsson (1 Way Contract)	$6,900,000 (2)
-Salary Remaining :	$985,714
Joel Eriksson Ek (1 Way Contract)	$6,375,000 (1)
-Salary Remaining :	$910,714
Ryan Johansen (1 Way Contract)	$4,500,000 (2)
-Salary Remaining :	$642,857
Wade Allison (1 Way Contract)	$3,630,000 (4)
-Salary Remaining :	$518,571
Mikey Anderson (1 Way Contract)	$3,120,000 (1)
-Salary Remaining :	$445,714
Sam Steel (1 Way Contract)	$3,100,000 (3)
-Salary Remaining :	$442,857
ANA CAPHIT (1 Way Contract)	$2,730,000 (1)
-Salary Remaining :	$390,000
Lukas Dostal (1 Way Contract)	$1,680,000 (2)
-Salary Remaining :	$240,000
Trent Frederic (1 Way Contract)	$1,680,000 (2)
-Salary Remaining :	$240,000
Benoit-Olivier Groulx (1 Way Contract)	$1,540,000 (3)
-Salary Remaining :	$220,000
Simon Benoit (1 Way Contract)	$1,500,000 (2)
-Salary Remaining :	$214,286
Jackson LaCombe	$1,499,999 (2)
-Salary Remaining :	$214,286
David Rittich	$1,499,000 (1)
-Salary Remaining :	$214,143
Evgeny Svechnikov	$1,495,000 (3)
-Salary Remaining :	$213,571
Dante Fabbro (1 Way Contract)	$1,437,500 (1)
-Salary Remaining :	$205,357
Rickard Rakell (1 Way Contract)	$970,000 (1)
-Salary Remaining :	$138,571
Cole Caufield	$920,000 (1)
-Salary Remaining :	$131,429
Total Pro Players	21
Salary Commitment
Year 2025 : $78,056,499
Year 2026 : $61,004,999
Year 2027 : $9,765,000
Year 2028 : $3,630,000
Salary Average Commitment
Year 2025 : $72,925,166
Year 2026 : $58,451,499
Year 2027 : $9,621,500
Year 2028 : $3,630,000
Salary Cap with 1 Way Contract
Year 2025 : $78,056,499
Year 2026 : $61,004,999
Year 2027 : $9,765,000
Year 2028 : $3,630,000

Farm Players Salaries
Tanner Jeannot	$149,900 (3)
Salary Remaining :	$21,414
Alexander Kerfoot	$149,500 (4)
Salary Remaining :	$21,357
Patrik Nemeth	$149,500 (4)
Salary Remaining :	$21,357
Matt Murray	$149,500 (4)
Salary Remaining :	$21,357
Mark Jankowski	$149,500 (4)
Salary Remaining :	$21,357
Cam Fowler	$149,500 (4)
Salary Remaining :	$21,357
Jakub Zboril	$149,500 (4)
Salary Remaining :	$21,357
Jeff Skinner	$149,500 (4)
Salary Remaining :	$21,357
Scott Laughton	$149,500 (4)
Salary Remaining :	$21,357
Trevor Moore	$149,500 (4)
Salary Remaining :	$21,357
William Carrier	$149,500 (4)
Salary Remaining :	$21,357
Andreas Johnsson	$149,500 (4)
Salary Remaining :	$21,357
Riley Sheahan	$145,000 (3)
Salary Remaining :	$20,714
Sean Kuraly	$145,000 (3)
Salary Remaining :	$20,714
Marco Scandella	$145,000 (3)
Salary Remaining :	$20,714
Josh Archibald	$145,000 (1)
Salary Remaining :	$20,714
Danny O'Regan	$145,000 (3)
Salary Remaining :	$20,714
Brayden Tracey	$136,000 (1)
Salary Remaining :	$19,429
Brendan Guhle	$100,000 (3)
Salary Remaining :	$14,286
Josh Mahura	$100,000 (3)
Salary Remaining :	$14,286
Olle Eriksson Ek	$99,000 (4)
Salary Remaining :	$14,143
Bryce Kindopp	$92,000 (1)
Salary Remaining :	$13,143
William Francis	$92,000 (4)
Salary Remaining :	$13,143
Hunter Drew	$91,000 (3)
Salary Remaining :	$13,000
Jacob Perreault	$89,000 (3)
Salary Remaining :	$12,714
Maxim Golod	$89,000 (1)
Salary Remaining :	$12,714
Ethan Bowen	$87,000 (1)
Salary Remaining :	$12,429
Axel Andersson	$87,000 (3)
Salary Remaining :	$12,429
Jordan Weal	$75,000 (2)
Salary Remaining :	$10,714
Ken Appleby	$75,000 (1)
Salary Remaining :	$10,714
Luke Philp	$75,000 (2)
Salary Remaining :	$10,714
Total Farm Players	31
Salary Commitment
Year 2025 : $3,806,400
Year 2026 : $3,182,400
Year 2027 : $3,032,400
Year 2028 : $1,835,500
Salary Average Commitment
Year 2025 : $3,806,400
Year 2026 : $3,182,400
Year 2027 : $3,032,400
Year 2028 : $1,835,500

Boston Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Garden
Level 1:	6000 - $165 - 6,000 - 100.00%
Level 2:	5000 - $98 - 5,000 - 100.00%
Level 3:	2000 - $60 - 2,000 - 100.00%
Level 4:	4000 - $45 - 4,000 - 100.00%
Luxury :	1000 - $295 - 1,000 - 100.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 0 - 0.00%
Farm Level 2:	1000 - $17 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18,000 - 100.00%
Average Income per Game	$2,075,000
Year to Date Revenue	$12,450,000
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$80,737,500
Farm Players Total Salaries	$2,447,000
Coaches Total Salaries	$1,250,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$18,724,118
Projected Bank Account	$18,724,118

Pro Players Salaries
John Tavares (1 Way Contract)	$12,000,000 (2)
-Salary Remaining :	$1,714,286
Max Pacioretty (1 Way Contract)	$8,500,000 (2)
-Salary Remaining :	$1,214,286
Charlie McAvoy (1 Way Contract)	$7,700,000 (3)
-Salary Remaining :	$1,100,000
Ryan Nugent-Hopkins (1 Way Contract)	$7,450,000 (1)
-Salary Remaining :	$1,064,286
Jake Oettinger (1 Way Contract)	$6,200,000 (3)
-Salary Remaining :	$885,714
Taylor Hall (1 Way Contract)	$5,500,000 (1)
-Salary Remaining :	$785,714
Quinton Byfield (1 Way Contract)	$4,800,000 (4)
-Salary Remaining :	$685,714
Erik Brannstrom (1 Way Contract)	$4,200,000 (3)
-Salary Remaining :	$600,000
Urho Vaakanainen (1 Way Contract)	$3,100,000 (4)
-Salary Remaining :	$442,857
Jordan Harris (1 Way Contract)	$3,100,000 (4)
-Salary Remaining :	$442,857
Jonathan Toews (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$428,571
Otto Somppi (1 Way Contract)	$2,800,000 (3)
-Salary Remaining :	$400,000
Logan Couture (1 Way Contract)	$2,700,000 (4)
-Salary Remaining :	$385,714
Patrice Bergeron (1 Way Contract)	$1,500,000 (4)
-Salary Remaining :	$214,286
Ryan Murray (1 Way Contract)	$1,500,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$214,286
Kaapo Kahkonen (1 Way Contract)	$1,500,000 (4)
-Salary Remaining :	$214,286
Will Butcher (1 Way Contract)	$1,437,500 (2)
-Salary Remaining :	$205,357
Kevin Hayes	$1,000,000 (1)
-Salary Remaining :	$142,857
Erik Johnson	$1,000,000 (4)
-Salary Remaining :	$142,857
Austin Wagner	$875,000 (1)
-Salary Remaining :	$125,000
Chris Tierney	$875,000 (2)
-Salary Remaining :	$125,000
BOS CAPHIT (1 Way Contract)	$0 (0)
Total Pro Players	22
Salary Commitment
Year 2025 : $80,737,500
Year 2026 : $65,912,500
Year 2027 : $38,600,000
Year 2028 : $17,700,000
Salary Average Commitment
Year 2025 : $80,205,000
Year 2026 : $65,352,500
Year 2027 : $38,040,000
Year 2028 : $17,700,000
Salary Cap with 1 Way Contract
Year 2025 : $79,237,500
Year 2026 : $64,412,500
Year 2027 : $38,600,000
Year 2028 : $17,700,000

Farm Players Salaries
Jeff Malott	$144,000 (3)
Salary Remaining :	$20,571
Michael Stone	$120,000 (1)
Salary Remaining :	$17,143
Philippe Desrosiers	$119,000 (2)
Salary Remaining :	$17,000
Brandon Bussi	$100,000 (2)
Salary Remaining :	$14,286
Kyle Rau	$100,000 (4)
Salary Remaining :	$14,286
Jack Becker	$92,000 (3)
Salary Remaining :	$13,143
Victor Berglund	$92,000 (4)
Salary Remaining :	$13,143
Brady Lyle	$92,000 (4)
Salary Remaining :	$13,143
Jesper Froden	$91,000 (2)
Salary Remaining :	$13,000
Justin Sourdif	$91,000 (2)
Salary Remaining :	$13,000
Shea Weber	$90,000 (1)
Salary Remaining :	$12,857
Brett Harrison	$89,000 (3)
Salary Remaining :	$12,714
Kyle Keyser	$89,000 (2)
Salary Remaining :	$12,714
Josh Melnick	$89,000 (1)
Salary Remaining :	$12,714
Ryan Mast	$89,000 (3)
Salary Remaining :	$12,714
Joona Koppanen	$87,000 (1)
Salary Remaining :	$12,429
Calle Odelius	$87,000 (3)
Salary Remaining :	$12,429
Trevor Kuntar	$87,000 (2)
Salary Remaining :	$12,429
Jean-Sebastien Dea	$87,000 (2)
Salary Remaining :	$12,429
Mason Millman	$87,000 (1)
Salary Remaining :	$12,429
Quinn Olson	$75,000 (3)
Salary Remaining :	$10,714
Marcus Johansson	$75,000 (2)
Salary Remaining :	$10,714
Lucas Wallmark	$75,000 (2)
Salary Remaining :	$10,714
Jake Schmaltz	$75,000 (3)
Salary Remaining :	$10,714
Philip Svedeback	$75,000 (1)
Salary Remaining :	$10,714
Jansen Harkins	$75,000 (1)
Salary Remaining :	$10,714
Chris Wagner	$75,000 (2)
Salary Remaining :	$10,714
Total Farm Players	27
Salary Commitment
Year 2025 : $2,447,000
Year 2026 : $1,824,000
Year 2027 : $935,000
Year 2028 : $284,000
Salary Average Commitment
Year 2025 : $2,447,000
Year 2026 : $1,824,000
Year 2027 : $935,000
Year 2028 : $284,000

Buffalo Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	HSBC Arena
Level 1:	6000 - $165 - 0 - 0.00%
Level 2:	5000 - $98 - 0 - 0.00%
Level 3:	2000 - $60 - 0 - 0.00%
Level 4:	4000 - $45 - 0 - 0.00%
Luxury :	1000 - $295 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 2,000 - 100.00%
Farm Level 2:	1000 - $17 - 1,000 - 100.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	3,000 - 100.00%
Average Income per Game	$59,000
Year to Date Revenue	$118,000
Expense
Pro Players Total Salaries	$74,731,655
Farm Players Total Salaries	$2,446,200
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$9,867,379
Projected Bank Account	$9,867,379

Pro Players Salaries
BUF CAPHIT	$13,272,400 (2)
-Salary Remaining :	$1,896,057
Ryan Strome (1 Way Contract)	$7,800,000 (3)
-Salary Remaining :	$1,114,286
Drew Doughty (1 Way Contract)	$6,750,000 (3)
-Salary Remaining :	$964,286
Cal Foote (1 Way Contract)	$5,500,000 (2)
-Salary Remaining :	$785,714
David Perron (1 Way Contract)	$3,905,000 (3)
-Salary Remaining :	$557,857
Gustav Forsling (1 Way Contract)	$3,630,000 (3)
-Salary Remaining :	$518,571
Marcus Foligno (1 Way Contract)	$3,500,000 (3)
-Salary Remaining :	$500,000
Rasmus Asplund (1 Way Contract)	$3,500,000 (3)
-Salary Remaining :	$500,000
Matt Grzelcyk (1 Way Contract)	$3,000,000 (4)
-Salary Remaining :	$428,571
Rasmus Kupari (1 Way Contract)	$2,800,000 (1)
-Salary Remaining :	$400,000
Colin White (1 Way Contract)	$2,750,000 (4)
-Salary Remaining :	$392,857
Mackenzie Blackwood (1 Way Contract)	$2,395,255 (4)
-Salary Remaining :	$342,179
Connor Dewar (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$285,714
Brett Murray (1 Way Contract)	$2,000,000 (4)
-Salary Remaining :	$285,714
Joel Hofer (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$285,714
Nico Sturm (1 Way Contract)	$1,750,000 (3)
-Salary Remaining :	$250,000
Cedric Paquette (1 Way Contract)	$1,750,000 (1)
-Salary Remaining :	$250,000
Max Jones (1 Way Contract)	$1,700,000 (3)
-Salary Remaining :	$242,857
Zac Jones (1 Way Contract)	$1,560,000 (1)
-Salary Remaining :	$222,857
Marcus Pettersson	$1,499,000 (4)
-Salary Remaining :	$214,143
Ryan MacInnis	$920,000 (1)
-Salary Remaining :	$131,429
Matej Pekar	$750,000 (3)
-Salary Remaining :	$107,143
Total Pro Players	22
Salary Commitment
Year 2025 : $74,731,655
Year 2026 : $62,901,755
Year 2027 : $44,929,255
Year 2028 : $11,644,255
Salary Average Commitment
Year 2025 : $74,591,655
Year 2026 : $65,701,655
Year 2027 : $44,929,255
Year 2028 : $11,644,255
Salary Cap with 1 Way Contract
Year 2025 : $74,731,655
Year 2026 : $65,701,655
Year 2027 : $44,929,255
Year 2028 : $11,644,255

Farm Players Salaries
Malcolm Subban	$149,500 (4)
Salary Remaining :	$21,357
Rhett Gardner	$143,000 (2)
Salary Remaining :	$20,429
Shane Bowers	$130,000 (2)
Salary Remaining :	$18,571
Arttu Ruotsalainen	$130,000 (4)
Salary Remaining :	$18,571
Josh Leivo	$120,000 (1)
Salary Remaining :	$17,143
Sean Malone	$115,700 (1)
Salary Remaining :	$16,529
Oskari Laaksonen	$100,000 (4)
Salary Remaining :	$14,286
Tyson Kozak	$100,000 (3)
Salary Remaining :	$14,286
Nikita V. Novikov	$92,000 (3)
Salary Remaining :	$13,143
Logan Mailloux	$91,000 (2)
Salary Remaining :	$13,000
Carson Meyer	$75,000 (4)
Salary Remaining :	$10,714
Nathan Todd	$75,000 (4)
Salary Remaining :	$10,714
Jack Dougherty	$75,000 (4)
Salary Remaining :	$10,714
Dominic Toninato	$75,000 (4)
Salary Remaining :	$10,714
Jayden Halbgewachs	$75,000 (4)
Salary Remaining :	$10,714
Cameron Schilling	$75,000 (1)
Salary Remaining :	$10,714
Frederic Allard	$75,000 (4)
Salary Remaining :	$10,714
Michael McNiven	$75,000 (4)
Salary Remaining :	$10,714
Peter Diliberatore	$75,000 (4)
Salary Remaining :	$10,714
Reese Johnson	$75,000 (4)
Salary Remaining :	$10,714
Rinat Valiev	$75,000 (1)
Salary Remaining :	$10,714
Thomas Schemitsch	$75,000 (4)
Salary Remaining :	$10,714
Tobie Paquette-Bisson	$75,000 (4)
Salary Remaining :	$10,714
Keean Washkurak	$75,000 (3)
Salary Remaining :	$10,714
Alexei Melnichuk	$75,000 (2)
Salary Remaining :	$10,714
Daniil Tarasov	$75,000 (4)
Salary Remaining :	$10,714
Alex Limoges	$75,000 (4)
Salary Remaining :	$10,714
Total Farm Players	27
Salary Commitment
Year 2025 : $2,446,200
Year 2026 : $2,060,500
Year 2027 : $1,621,500
Year 2028 : $1,354,500
Salary Average Commitment
Year 2025 : $2,388,500
Year 2026 : $2,043,500
Year 2027 : $1,621,500
Year 2028 : $1,354,500

Calgary Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Saddledome
Level 1:	6000 - $165 - 6,000 - 100.00%
Level 2:	5000 - $98 - 5,000 - 100.00%
Level 3:	2000 - $60 - 2,000 - 100.00%
Level 4:	4000 - $45 - 4,000 - 100.00%
Luxury :	1000 - $295 - 1,000 - 100.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 0 - 0.00%
Farm Level 2:	1000 - $17 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18,000 - 100.00%
Average Income per Game	$2,075,000
Year to Date Revenue	$6,225,000
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$78,607,999
Farm Players Total Salaries	$3,323,500
Coaches Total Salaries	$4,750,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$12,747,204
Projected Bank Account	$12,747,204

Pro Players Salaries
Leon Draisaitl (1 Way Contract)	$13,000,000 (4)
-Salary Remaining :	$1,857,143
Patrik Laine (1 Way Contract)	$8,600,000 (3)
-Salary Remaining :	$1,228,571
Rasmus Dahlin (1 Way Contract)	$7,600,000 (4)
-Salary Remaining :	$1,085,714
Miro Heiskanen (1 Way Contract)	$6,900,000 (4)
-Salary Remaining :	$985,714
Teuvo Teravainen (1 Way Contract)	$5,500,000 (4)
-Salary Remaining :	$785,714
Conor Timmins (1 Way Contract)	$4,800,000 (4)
-Salary Remaining :	$685,714
CGY CAPHIT (1 Way Contract)	$4,690,000 (1)
-Salary Remaining :	$670,000
Logan Stanley (1 Way Contract)	$4,620,000 (2)
-Salary Remaining :	$660,000
Linus Ullmark (1 Way Contract)	$4,000,000 (3)
-Salary Remaining :	$571,429
Filip Zadina (1 Way Contract)	$2,500,000 (3)
-Salary Remaining :	$357,143
Denis Gurianov (1 Way Contract)	$2,500,000 (4)
-Salary Remaining :	$357,143
Evan Rodrigues (1 Way Contract)	$1,700,000 (3)
-Salary Remaining :	$242,857
Libor Hajek (1 Way Contract)	$1,650,000 (4)
-Salary Remaining :	$235,714
Marco Kasper	$1,499,999 (3)
-Salary Remaining :	$214,286
Josh Anderson	$1,499,000 (3)
-Salary Remaining :	$214,143
Jake Virtanen	$1,499,000 (3)
-Salary Remaining :	$214,143
Kurtis MacDermid	$1,450,000 (1)
-Salary Remaining :	$207,143
Kevin Shattenkirk	$1,450,000 (2)
-Salary Remaining :	$207,143
Juuso Parssinen	$1,200,000 (1)
-Salary Remaining :	$171,429
Jonatan Berggren	$1,200,000 (1)
-Salary Remaining :	$171,429
Scott Wedgewood	$750,000 (2)
-Salary Remaining :	$107,143
Total Pro Players	21
Salary Commitment
Year 2025 : $78,607,999
Year 2026 : $70,067,999
Year 2027 : $63,247,999
Year 2028 : $41,950,000
Salary Average Commitment
Year 2025 : $78,027,999
Year 2026 : $69,487,999
Year 2027 : $63,247,999
Year 2028 : $41,950,000
Salary Cap with 1 Way Contract
Year 2025 : $78,607,999
Year 2026 : $70,067,999
Year 2027 : $63,247,999
Year 2028 : $41,950,000

Farm Players Salaries
Conor Geekie	$150,000 (3)
Salary Remaining :	$21,429
Adam Erne	$149,900 (4)
Salary Remaining :	$21,414
Anders Bjork	$149,900 (4)
Salary Remaining :	$21,414
Brendan Lemieux	$149,900 (4)
Salary Remaining :	$21,414
Brett Connolly	$149,900 (4)
Salary Remaining :	$21,414
Christian Jaros	$149,900 (4)
Salary Remaining :	$21,414
Conor Sheary	$149,900 (4)
Salary Remaining :	$21,414
David Savard	$149,900 (3)
Salary Remaining :	$21,414
Daniil Chechelev	$140,000 (2)
Salary Remaining :	$20,000
Cameron Whynot	$140,000 (2)
Salary Remaining :	$20,000
Nikita Scherbak	$121,000 (1)
Salary Remaining :	$17,286
Matthew Phillips	$109,200 (1)
Salary Remaining :	$15,600
Magnus Chrona	$100,000 (2)
Salary Remaining :	$14,286
Declan Chisholm	$100,000 (4)
Salary Remaining :	$14,286
Owen Say	$99,000 (3)
Salary Remaining :	$14,143
Adam Klapka	$91,000 (2)
Salary Remaining :	$13,000
Ilya Solovyov	$91,000 (2)
Salary Remaining :	$13,000
Demetrios Koumontzis	$90,000 (1)
Salary Remaining :	$12,857
Seth Barton	$89,000 (2)
Salary Remaining :	$12,714
Noel Gunler	$89,000 (3)
Salary Remaining :	$12,714
Jack Beck	$89,000 (3)
Salary Remaining :	$12,714
Matthew Seminoff	$89,000 (3)
Salary Remaining :	$12,714
Ryan Francis	$87,000 (2)
Salary Remaining :	$12,429
Ryan McGregor	$75,000 (1)
Salary Remaining :	$10,714
Ryan Collins	$75,000 (4)
Salary Remaining :	$10,714
Roland McKeown	$75,000 (4)
Salary Remaining :	$10,714
Rory Kerins	$75,000 (2)
Salary Remaining :	$10,714
Leon Gawanke	$75,000 (1)
Salary Remaining :	$10,714
Ben Steeves	$75,000 (2)
Salary Remaining :	$10,714
Dylan Wells	$75,000 (1)
Salary Remaining :	$10,714
Seth Griffith	$75,000 (4)
Salary Remaining :	$10,714
Total Farm Players	31
Salary Commitment
Year 2025 : $3,323,500
Year 2026 : $2,778,300
Year 2027 : $1,890,300
Year 2028 : $1,224,400
Salary Average Commitment
Year 2025 : $3,273,967
Year 2026 : $2,778,300
Year 2027 : $1,890,300
Year 2028 : $1,224,400

Carolina Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	Lenovo Center
Level 1:	6000 - $165 - 6,000 - 100.00%
Level 2:	5000 - $98 - 5,000 - 100.00%
Level 3:	2000 - $60 - 2,000 - 100.00%
Level 4:	4000 - $45 - 4,000 - 100.00%
Luxury :	1000 - $313 - 1,000 - 100.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 2,000 - 100.00%
Farm Level 2:	1000 - $17 - 1,000 - 100.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18,000 - 100.00%
Average Income per Game	$2,093,000
Year to Date Revenue	$8,372,000
Farm
Home Games Left	0
Average Attendance - %	3,000 - 100.00%
Average Income per Game	$59,000
Year to Date Revenue	$295,000
Expense
Pro Players Total Salaries	$83,369,177
Farm Players Total Salaries	$2,807,300
Coaches Total Salaries	$6,250,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$13,525,821
Projected Bank Account	$13,525,821

Pro Players Salaries
Mitchell Marner (1 Way Contract)	$9,500,000 (2)
-Salary Remaining :	$1,357,143
Seth Jones (1 Way Contract)	$7,600,000 (2)
-Salary Remaining :	$1,085,714
Sean Monahan (1 Way Contract)	$7,560,000 (3)
-Salary Remaining :	$1,080,000
Andrei Svechnikov (1 Way Contract)	$6,900,000 (4)
-Salary Remaining :	$985,714
Jaccob Slavin (1 Way Contract)	$6,000,000 (2)
-Salary Remaining :	$857,143
Cole Sillinger (1 Way Contract)	$5,700,000 (4)
-Salary Remaining :	$814,286
Jake Debrusk (1 Way Contract)	$5,700,000 (2)
-Salary Remaining :	$814,286
Seth Jarvis (1 Way Contract)	$5,330,000 (2)
-Salary Remaining :	$761,429
Martin Fehervary (1 Way Contract)	$3,500,000 (3)
-Salary Remaining :	$500,000
Ethan Bear (1 Way Contract)	$2,850,000 (4)
-Salary Remaining :	$407,143
Anthony Stolarz (1 Way Contract)	$2,500,000 (4)
-Salary Remaining :	$357,143
John Marino (1 Way Contract)	$2,300,000 (2)
-Salary Remaining :	$328,571
Frederick Gaudreau (1 Way Contract)	$2,100,000 (2)
-1 Way Contract Salary Cap :	$600,000
-Salary Remaining :	$300,000
Ross Colton (1 Way Contract)	$1,999,000 (1)
-Salary Remaining :	$285,571
Joel Kiviranta (1 Way Contract)	$1,777,777 (4)
-Salary Remaining :	$253,968
Evgeni Malkin (1 Way Contract)	$1,625,000 (2)
-Salary Remaining :	$232,143
Pyotr Kochetkov	$1,499,900 (3)
-Salary Remaining :	$214,271
Nick Bjugstad	$1,499,000 (3)
-Salary Remaining :	$214,143
Artem Zub (1 Way Contract)	$1,499,000 (4)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$214,143
Olli Maatta	$1,499,000 (3)
-Salary Remaining :	$214,143
Alexei Toropchenko (1 Way Contract)	$1,200,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$171,429
Clark Bishop	$1,100,000 (1)
-Salary Remaining :	$157,143
Nolan Foote	$1,068,000 (2)
-Salary Remaining :	$152,571
CAR CAPHIT (1 Way Contract)	$1,062,500 (1)
-Salary Remaining :	$151,786
Total Pro Players	24
Salary Commitment
Year 2025 : $83,369,177
Year 2026 : $81,870,277
Year 2027 : $39,447,277
Year 2028 : $21,226,777
Salary Average Commitment
Year 2025 : $83,180,244
Year 2026 : $79,018,744
Year 2027 : $36,636,677
Year 2028 : $21,226,777
Salary Cap with 1 Way Contract
Year 2025 : $79,170,180
Year 2026 : $75,008,680
Year 2027 : $35,285,676
Year 2028 : $19,727,776

Farm Players Salaries
Jackson Blake	$150,000 (3)
Salary Remaining :	$21,429
Alex Chiasson	$149,900 (3)
Salary Remaining :	$21,414
Jakub Galvas	$149,900 (4)
Salary Remaining :	$21,414
Erik Haula	$149,900 (3)
Salary Remaining :	$21,414
Jakob Silfverberg	$149,900 (3)
Salary Remaining :	$21,414
Niko Mikkola	$149,900 (4)
Salary Remaining :	$21,414
Joshua Nodler	$149,900 (4)
Salary Remaining :	$21,414
Zach Whitecloud	$149,900 (4)
Salary Remaining :	$21,414
Nathan Bastian	$134,000 (1)
Salary Remaining :	$19,143
Boris Katchouk	$130,000 (2)
Salary Remaining :	$18,571
Nathan Legare	$100,000 (3)
Salary Remaining :	$14,286
Garrett Pilon	$100,000 (3)
Salary Remaining :	$14,286
Mitchell Gibson	$99,000 (3)
Salary Remaining :	$14,143
Tyler Madden	$92,000 (3)
Salary Remaining :	$13,143
Vasili Ponomaryov	$92,000 (3)
Salary Remaining :	$13,143
Riley Sutter	$89,000 (3)
Salary Remaining :	$12,714
Santtu Kinnunen	$87,000 (1)
Salary Remaining :	$12,429
Filip Gustavsson	$85,000 (1)
Salary Remaining :	$12,143
Zach Senyshyn	$75,000 (2)
Salary Remaining :	$10,714
Steven Lorentz	$75,000 (4)
Salary Remaining :	$10,714
Blake Murray	$75,000 (1)
Salary Remaining :	$10,714
Spencer Martin	$75,000 (1)
Salary Remaining :	$10,714
Michael Eyssimont	$75,000 (4)
Salary Remaining :	$10,714
Jake Gardiner	$75,000 (4)
Salary Remaining :	$10,714
Anttoni Honka	$75,000 (1)
Salary Remaining :	$10,714
Phil Kessel	$75,000 (4)
Salary Remaining :	$10,714
Total Farm Players	26
Salary Commitment
Year 2025 : $2,807,300
Year 2026 : $2,276,300
Year 2027 : $2,071,300
Year 2028 : $899,600
Salary Average Commitment
Year 2025 : $2,807,300
Year 2026 : $2,276,300
Year 2027 : $2,071,300
Year 2028 : $899,600

Chicago Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	6000 - $165 - 0 - 0.00%
Level 2:	5000 - $98 - 0 - 0.00%
Level 3:	2000 - $60 - 0 - 0.00%
Level 4:	4000 - $45 - 0 - 0.00%
Luxury :	1000 - $295 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 0 - 0.00%
Farm Level 2:	1000 - $17 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$82,183,999
Farm Players Total Salaries	$2,122,400
Coaches Total Salaries	$1,250,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$6,722,724
Projected Bank Account	$6,722,724

Pro Players Salaries
Mikko Rantanen (1 Way Contract)	$9,500,000 (3)
-Salary Remaining :	$1,357,143
Artemi Panarin (1 Way Contract)	$9,120,000 (1)
-Salary Remaining :	$1,302,857
CHI CAPHIT (1 Way Contract)	$7,739,999 (2)
-Salary Remaining :	$1,105,714
Jared McCann (1 Way Contract)	$6,270,000 (2)
-Salary Remaining :	$895,714
Anthony Duclair (1 Way Contract)	$6,200,000 (1)
-Salary Remaining :	$885,714
Tyson Barrie (1 Way Contract)	$5,100,000 (2)
-Salary Remaining :	$728,571
Anze Kopitar (1 Way Contract)	$4,500,000 (4)
-Salary Remaining :	$642,857
Nicolas Beaudin (1 Way Contract)	$4,100,000 (2)
-Salary Remaining :	$585,714
Tomas Nosek (1 Way Contract)	$3,500,000 (1)
-Salary Remaining :	$500,000
German Rubtsov (1 Way Contract)	$2,800,000 (2)
-Salary Remaining :	$400,000
Arthur Kaliyev (1 Way Contract)	$2,500,000 (2)
-Salary Remaining :	$357,143
Tyler Motte (1 Way Contract)	$2,250,000 (2)
-Salary Remaining :	$321,429
Jason Zucker (1 Way Contract)	$2,250,000 (2)
-1 Way Contract Salary Cap :	$750,000
-Salary Remaining :	$321,429
Jeremy Lauzon (1 Way Contract)	$2,000,000 (4)
-Salary Remaining :	$285,714
Victor Rask (1 Way Contract)	$1,650,000 (2)
-1 Way Contract Salary Cap :	$150,000
-Salary Remaining :	$235,714
Robert Hagg (1 Way Contract)	$1,555,000 (4)
-Salary Remaining :	$222,143
Jack Campbell (1 Way Contract)	$1,555,000 (4)
-Salary Remaining :	$222,143
Sebastien Aho	$1,499,000 (4)
-Salary Remaining :	$214,143
Scott Harrington	$1,250,000 (4)
-Salary Remaining :	$178,571
Darcy Kuemper	$1,250,000 (3)
-Salary Remaining :	$178,571
MacKenzie Entwistle	$1,200,000 (4)
-Salary Remaining :	$171,429
Josh Brown	$975,000 (2)
-Salary Remaining :	$139,286
Henrik Borgstrom	$970,000 (2)
-Salary Remaining :	$138,571
Jordan Staal	$950,000 (4)
-Salary Remaining :	$135,714
Beck Warm	$750,000 (1)
-Salary Remaining :	$107,143
Joseph Cramarossa	$750,000 (1)
-Salary Remaining :	$107,143
Total Pro Players	26
Salary Commitment
Year 2025 : $82,183,999
Year 2026 : $57,374,000
Year 2027 : $25,259,000
Year 2028 : $14,509,000
Salary Average Commitment
Year 2025 : $81,471,499
Year 2026 : $61,151,499
Year 2027 : $25,259,000
Year 2028 : $14,509,000
Salary Cap with 1 Way Contract
Year 2025 : $79,184,000
Year 2026 : $58,864,000
Year 2027 : $25,259,000
Year 2028 : $14,509,000

Farm Players Salaries
Louis Crevier	$150,000 (3)
Salary Remaining :	$21,429
Dillon Simpson	$149,900 (4)
Salary Remaining :	$21,414
Samuel Hlavaj	$140,000 (3)
Salary Remaining :	$20,000
Andrei Altybarmakian	$130,000 (3)
Salary Remaining :	$18,571
Justin Hryckowian	$110,000 (3)
Salary Remaining :	$15,714
Otto Leskinen	$100,000 (2)
Salary Remaining :	$14,286
Landon Slaggert	$100,000 (3)
Salary Remaining :	$14,286
Mike Hardman	$100,000 (3)
Salary Remaining :	$14,286
Ryan Carpenter	$97,500 (2)
Salary Remaining :	$13,929
Lean Bergmann	$92,000 (3)
Salary Remaining :	$13,143
Evan Barratt	$92,000 (2)
Salary Remaining :	$13,143
Noel Hoefenmayer	$89,000 (1)
Salary Remaining :	$12,714
Alec Regula	$87,000 (2)
Salary Remaining :	$12,429
Isaak Phillips	$85,000 (1)
Salary Remaining :	$12,143
Tyler Steenbergen	$75,000 (1)
Salary Remaining :	$10,714
Tanner Laczynski	$75,000 (1)
Salary Remaining :	$10,714
Rodrigo Abols	$75,000 (1)
Salary Remaining :	$10,714
Vasily Demchenko	$75,000 (1)
Salary Remaining :	$10,714
Michael Sgarbossa	$75,000 (1)
Salary Remaining :	$10,714
Matej Chalupa	$75,000 (1)
Salary Remaining :	$10,714
Jerad Rosburg	$75,000 (1)
Salary Remaining :	$10,714
Adam Werner	$75,000 (1)
Salary Remaining :	$10,714
Total Farm Players	22
Salary Commitment
Year 2025 : $2,122,400
Year 2026 : $1,348,400
Year 2027 : $971,900
Year 2028 : $149,900
Salary Average Commitment
Year 2025 : $2,122,400
Year 2026 : $1,348,400
Year 2027 : $971,900
Year 2028 : $149,900

Colorado Avalanche

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	6000 - $165 - 6,000 - 100.00%
Level 2:	5000 - $98 - 5,000 - 100.00%
Level 3:	2000 - $60 - 2,000 - 100.00%
Level 4:	4000 - $45 - 4,000 - 100.00%
Luxury :	1000 - $295 - 1,000 - 100.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 2,000 - 100.00%
Farm Level 2:	1000 - $17 - 1,000 - 100.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18,000 - 100.00%
Average Income per Game	$2,075,000
Year to Date Revenue	$6,225,000
Farm
Home Games Left	0
Average Attendance - %	3,000 - 100.00%
Average Income per Game	$59,000
Year to Date Revenue	$295,000
Expense
Pro Players Total Salaries	$79,344,999
Farm Players Total Salaries	$3,391,190
Coaches Total Salaries	$2,550,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$16,834,501
Projected Bank Account	$16,834,501

Pro Players Salaries
Pierre-Luc Dubois (1 Way Contract)	$9,500,000 (5)
-Salary Remaining :	$1,357,143
Chris Kreider (1 Way Contract)	$7,250,000 (3)
-Salary Remaining :	$1,035,714
Brock Nelson (1 Way Contract)	$7,000,000 (3)
-Salary Remaining :	$1,000,000
COL CAPHIT (1 Way Contract)	$5,725,000 (1)
-Salary Remaining :	$817,857
Spencer Knight (1 Way Contract)	$5,000,000 (2)
-Salary Remaining :	$714,286
Martin Necas (1 Way Contract)	$4,800,000 (4)
-Salary Remaining :	$685,714
Matthew Beniers (1 Way Contract)	$4,800,000 (2)
-Salary Remaining :	$685,714
Vladislav Gavrikov (1 Way Contract)	$4,200,000 (5)
-Salary Remaining :	$600,000
Drake Batherson (1 Way Contract)	$4,200,000 (3)
-Salary Remaining :	$600,000
Vitali Kravtsov (1 Way Contract)	$3,500,000 (2)
-Salary Remaining :	$500,000
Andrew Peeke (1 Way Contract)	$3,500,000 (2)
-Salary Remaining :	$500,000
Kaapo Kakko (1 Way Contract)	$2,800,000 (3)
-Salary Remaining :	$400,000
Alexandar Georgiev (1 Way Contract)	$2,750,000 (2)
-Salary Remaining :	$392,857
Peyton Krebs (1 Way Contract)	$2,500,000 (2)
-Salary Remaining :	$357,143
Henri Jokiharju (1 Way Contract)	$2,500,000 (4)
-Salary Remaining :	$357,143
Sam Bennett (1 Way Contract)	$2,000,000 (3)
-Salary Remaining :	$285,714
Ben Harpur (1 Way Contract)	$1,750,000 (2)
-Salary Remaining :	$250,000
Markus Nutivaara (1 Way Contract)	$1,700,000 (2)
-Salary Remaining :	$242,857
Jake Sanderson (1 Way Contract)	$1,499,999 (2)
-Salary Remaining :	$214,286
J.J. Peterka	$1,400,000 (5)
-Salary Remaining :	$200,000
Lukas Reichel	$970,000 (1)
-Salary Remaining :	$138,571
Total Pro Players	21
Salary Commitment
Year 2025 : $79,344,999
Year 2026 : $76,848,000
Year 2027 : $46,860,000
Year 2028 : $23,610,000
Salary Average Commitment
Year 2025 : $79,436,999
Year 2026 : $72,741,999
Year 2027 : $45,492,000
Year 2028 : $22,400,000
Salary Cap with 1 Way Contract
Year 2025 : $79,344,999
Year 2026 : $72,649,999
Year 2027 : $45,650,000
Year 2028 : $22,400,000

Farm Players Salaries
Juuso Riikola	$149,990 (2)
Salary Remaining :	$21,427
Dominik Kahun	$149,500 (3)
Salary Remaining :	$21,357
Sam Lafferty	$147,500 (2)
Salary Remaining :	$21,071
Dominik Simon	$147,500 (1)
Salary Remaining :	$21,071
Jayce Hawryluk	$147,500 (2)
Salary Remaining :	$21,071
Jason Demers	$145,000 (2)
Salary Remaining :	$20,714
Leevi Merilainen	$140,000 (3)
Salary Remaining :	$20,000
Justin Schultz	$137,500 (2)
Salary Remaining :	$19,643
Adam Ruzicka	$130,000 (4)
Salary Remaining :	$18,571
Alexander Volkov	$125,000 (3)
Salary Remaining :	$17,857
Gabriel Carlsson	$121,000 (1)
Salary Remaining :	$17,286
Aatu Raty	$120,000 (3)
Salary Remaining :	$17,143
Nolan Allan	$120,000 (3)
Salary Remaining :	$17,143
Ville Heinola	$118,300 (2)
Salary Remaining :	$16,900
Emil Andrae	$110,000 (3)
Salary Remaining :	$15,714
Jamieson Rees	$101,200 (4)
Salary Remaining :	$14,457
Mikael Pyyhtia	$100,000 (3)
Salary Remaining :	$14,286
Dylan Sikura	$100,000 (2)
Salary Remaining :	$14,286
Valtteri Puustinen	$100,000 (4)
Salary Remaining :	$14,286
Vadim Zherenko	$100,000 (2)
Salary Remaining :	$14,286
Ben Meyers	$100,000 (4)
Salary Remaining :	$14,286
Oliver Kapanen	$100,000 (3)
Salary Remaining :	$14,286
Roby Jarventie	$95,700 (1)
Salary Remaining :	$13,671
Nikita Prishchepov	$92,000 (3)
Salary Remaining :	$13,143
Logan O'Connor	$90,000 (4)
Salary Remaining :	$12,857
Pavol Regenda	$89,000 (1)
Salary Remaining :	$12,714
Antti Tuomisto	$87,000 (2)
Salary Remaining :	$12,429
John Moore	$77,500 (1)
Salary Remaining :	$11,071
Greg McKegg	$75,000 (1)
Salary Remaining :	$10,714
Kasimir Kaskisuo	$75,000 (1)
Salary Remaining :	$10,714
Total Farm Players	30
Salary Commitment
Year 2025 : $3,391,190
Year 2026 : $2,710,490
Year 2027 : $1,577,700
Year 2028 : $521,200
Salary Average Commitment
Year 2025 : $3,376,030
Year 2026 : $2,706,830
Year 2027 : $1,577,700
Year 2028 : $521,200

Columbus Blue Jackets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	6000 - $165 - 0 - 0.00%
Level 2:	5000 - $98 - 0 - 0.00%
Level 3:	2000 - $60 - 0 - 0.00%
Level 4:	4000 - $45 - 0 - 0.00%
Luxury :	1000 - $295 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 2,000 - 100.00%
Farm Level 2:	1000 - $17 - 1,000 - 100.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	3,000 - 100.00%
Average Income per Game	$59,000
Year to Date Revenue	$177,000
Expense
Pro Players Total Salaries	$84,728,999
Farm Players Total Salaries	$1,875,790
Coaches Total Salaries	$1,250,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$5,742,014
Projected Bank Account	$5,742,014

Pro Players Salaries
CBJ CAPHIT (1 Way Contract)	$17,800,000 (2)
-Salary Remaining :	$2,542,857
Laurent Brossoit (1 Way Contract)	$4,850,000 (2)
-Salary Remaining :	$692,857
Casey Desmith (1 Way Contract)	$3,750,000 (2)
-Salary Remaining :	$535,714
Dillon Dube (1 Way Contract)	$3,720,000 (3)
-Salary Remaining :	$531,429
Adrian Kempe (1 Way Contract)	$3,600,000 (4)
-Salary Remaining :	$514,286
Robby Fabbri (1 Way Contract)	$3,500,000 (3)
-Salary Remaining :	$500,000
Brett Ritchie (1 Way Contract)	$3,400,000 (1)
-1 Way Contract Salary Cap :	$1,900,000
-Salary Remaining :	$485,714
Jaden Schwartz (1 Way Contract)	$3,200,000 (2)
-Salary Remaining :	$457,143
Riley Stillman (1 Way Contract)	$3,000,000 (3)
-Salary Remaining :	$428,571
Tuukka Rask (1 Way Contract)	$2,850,000 (2)
-1 Way Contract Salary Cap :	$1,350,000
-Salary Remaining :	$407,143
Wyatt Kalynuk (1 Way Contract)	$2,760,000 (2)
-1 Way Contract Salary Cap :	$1,260,000
-Salary Remaining :	$394,286
Nick Paul (1 Way Contract)	$2,500,000 (2)
-1 Way Contract Salary Cap :	$1,000,000
-Salary Remaining :	$357,143
Nikolai Knyzhov (1 Way Contract)	$2,500,000 (4)
-Salary Remaining :	$357,143
Kieffer Bellows (1 Way Contract)	$2,300,000 (3)
-Salary Remaining :	$328,571
Nicolas Roy (1 Way Contract)	$2,125,000 (1)
-1 Way Contract Salary Cap :	$625,000
-Salary Remaining :	$303,571
Dawson Mercer (1 Way Contract)	$2,080,000 (1)
-Salary Remaining :	$297,143
Joel Teasdale (1 Way Contract)	$2,000,000 (2)
-1 Way Contract Salary Cap :	$500,000
-Salary Remaining :	$285,714
Rafael Harvey-Pinard (1 Way Contract)	$1,760,000 (2)
-1 Way Contract Salary Cap :	$260,000
-Salary Remaining :	$251,429
Kevin Roy (1 Way Contract)	$1,700,000 (2)
-1 Way Contract Salary Cap :	$200,000
-Salary Remaining :	$242,857
Jordan Martinook (1 Way Contract)	$1,650,000 (1)
-1 Way Contract Salary Cap :	$150,000
-Salary Remaining :	$235,714
Mason Shaw (1 Way Contract)	$1,500,000 (4)
-Salary Remaining :	$214,286
Ilya Lyubushkin (1 Way Contract)	$1,500,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$214,286
Zac Bolduc	$1,499,999 (3)
-Salary Remaining :	$214,286
Max Gildon	$1,499,000 (4)
-Salary Remaining :	$214,143
Radim Simek	$1,495,000 (3)
-Salary Remaining :	$213,571
P.K. Subban	$1,000,000 (2)
-Salary Remaining :	$142,857
Ty Nelson	$920,000 (3)
-Salary Remaining :	$131,429
Josh Dunne	$910,000 (3)
-Salary Remaining :	$130,000
Samuel Knazko	$890,000 (3)
-Salary Remaining :	$127,143
Danil Zhilkin	$870,000 (3)
-Salary Remaining :	$124,286
Brandon Duhaime	$850,000 (1)
-Salary Remaining :	$121,429
Tyler Ennis	$750,000 (1)
-Salary Remaining :	$107,143
Total Pro Players	32
Salary Commitment
Year 2025 : $84,728,999
Year 2026 : $64,798,999
Year 2027 : $28,203,999
Year 2028 : $9,099,000
Salary Average Commitment
Year 2025 : $82,986,999
Year 2026 : $72,006,999
Year 2027 : $28,203,999
Year 2028 : $9,099,000
Salary Cap with 1 Way Contract
Year 2025 : $69,728,999
Year 2026 : $63,373,999
Year 2027 : $28,203,999
Year 2028 : $9,099,000

Farm Players Salaries
Olen Zellweger	$150,000 (3)
Salary Remaining :	$21,429
Dillon Heatherington	$149,990 (2)
Salary Remaining :	$21,427
Dan Fucking Renouf	$149,900 (4)
Salary Remaining :	$21,414
Anthony Louis	$149,900 (4)
Salary Remaining :	$21,414
Drew Commesso	$140,000 (3)
Salary Remaining :	$20,000
Dmitri Voronkov	$140,000 (2)
Salary Remaining :	$20,000
Nikolai Kovalenko	$130,000 (3)
Salary Remaining :	$18,571
Zack Hayes	$125,000 (4)
Salary Remaining :	$17,857
Nikita Pavlychev	$120,000 (2)
Salary Remaining :	$17,143
Matthew Savoie	$100,000 (3)
Salary Remaining :	$14,286
Keith Petruzzelli	$99,000 (3)
Salary Remaining :	$14,143
Olle Lycksell	$91,000 (2)
Salary Remaining :	$13,000
David Goyette	$89,000 (3)
Salary Remaining :	$12,714
Adam Beckman	$87,000 (2)
Salary Remaining :	$12,429
Jeremy McKenna	$80,000 (3)
Salary Remaining :	$11,429
Patrick Russell	$75,000 (1)
Salary Remaining :	$10,714
Total Farm Players	16
Salary Commitment
Year 2025 : $1,875,790
Year 2026 : $1,800,790
Year 2027 : $1,212,800
Year 2028 : $424,800
Salary Average Commitment
Year 2025 : $1,875,790
Year 2026 : $1,800,790
Year 2027 : $1,212,800
Year 2028 : $424,800

Dallas Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	6000 - $165 - 0 - 0.00%
Level 2:	5000 - $98 - 0 - 0.00%
Level 3:	2000 - $60 - 0 - 0.00%
Level 4:	4000 - $45 - 0 - 0.00%
Luxury :	1000 - $295 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 2,000 - 100.00%
Farm Level 2:	1000 - $17 - 1,000 - 100.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	3,000 - 100.00%
Average Income per Game	$59,000
Year to Date Revenue	$236,000
Expense
Pro Players Total Salaries	$80,149,000
Farm Players Total Salaries	$2,599,100
Coaches Total Salaries	$1,250,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$29,509,899
Projected Bank Account	$29,509,899

Pro Players Salaries
Aleksander Barkov (1 Way Contract)	$14,798,000 (3)
-Salary Remaining :	$2,114,000
Timo Meier (1 Way Contract)	$7,250,000 (3)
-Salary Remaining :	$1,035,714
Jack Hughes (1 Way Contract)	$6,900,000 (4)
-Salary Remaining :	$985,714
Jakub Vrana (1 Way Contract)	$6,600,000 (2)
-Salary Remaining :	$942,857
DAL CAPHIT	$6,420,000 (1)
-Salary Remaining :	$917,143
Jared Spurgeon (1 Way Contract)	$5,500,000 (1)
-1 Way Contract Salary Cap :	$4,000,000
-Salary Remaining :	$785,714
Connor Murphy (1 Way Contract)	$4,800,000 (2)
-Salary Remaining :	$685,714
Barrett Hayton (1 Way Contract)	$4,750,000 (3)
-Salary Remaining :	$678,571
Michael Bunting (1 Way Contract)	$3,500,000 (2)
-1 Way Contract Salary Cap :	$2,000,000
-Salary Remaining :	$500,000
Ryan Lindgren (1 Way Contract)	$3,400,000 (2)
-Salary Remaining :	$485,714
Cody Ceci (1 Way Contract)	$2,500,000 (2)
-1 Way Contract Salary Cap :	$1,000,000
-Salary Remaining :	$357,143
Jacob Peterson (1 Way Contract)	$2,500,000 (3)
-Salary Remaining :	$357,143
Ben Bishop (1 Way Contract)	$1,750,000 (2)
-Salary Remaining :	$250,000
Victor Mancini	$1,100,000 (3)
-Salary Remaining :	$157,143
Sean Day	$1,001,000 (2)
-Salary Remaining :	$143,000
Antonio Stranges	$970,000 (2)
-Salary Remaining :	$138,571
Jan Jenik	$920,000 (2)
-Salary Remaining :	$131,429
Alexandre Doucet	$890,000 (3)
-Salary Remaining :	$127,143
Wyatt Newpower	$850,000 (1)
-Salary Remaining :	$121,429
Ilya Samsonov	$750,000 (4)
-Salary Remaining :	$107,143
David Cotton	$750,000 (1)
-Salary Remaining :	$107,143
Zack Kassian	$750,000 (1)
-Salary Remaining :	$107,143
Anthony Bitetto	$750,000 (1)
-Salary Remaining :	$107,143
Albin Eriksson	$750,000 (1)
-Salary Remaining :	$107,143
Total Pro Players	24
Salary Commitment
Year 2025 : $80,149,000
Year 2026 : $62,629,000
Year 2027 : $37,188,000
Year 2028 : $7,650,000
Salary Average Commitment
Year 2025 : $78,825,550
Year 2026 : $62,536,800
Year 2027 : $38,496,000
Year 2028 : $7,650,000
Salary Cap with 1 Way Contract
Year 2025 : $75,649,000
Year 2026 : $61,379,000
Year 2027 : $38,938,000
Year 2028 : $7,650,000

Farm Players Salaries
Matthew Murray	$150,000 (3)
Salary Remaining :	$21,429
Mavrik Bourque	$150,000 (3)
Salary Remaining :	$21,429
Carl Grundstrom	$145,000 (4)
Salary Remaining :	$20,714
Danton Heinen	$145,000 (2)
Salary Remaining :	$20,714
Joel Hanley	$145,000 (3)
Salary Remaining :	$20,714
Tye Kartye	$140,000 (2)
Salary Remaining :	$20,000
Remi Poirier	$140,000 (3)
Salary Remaining :	$20,000
Tanner Kero	$130,000 (1)
Salary Remaining :	$18,571
Jayden Struble	$130,000 (2)
Salary Remaining :	$18,571
Brett Leason	$130,000 (2)
Salary Remaining :	$18,571
Ben Gleason	$130,000 (3)
Salary Remaining :	$18,571
Mark Borowiecki	$110,000 (1)
Salary Remaining :	$15,714
Albert Johansson	$110,000 (3)
Salary Remaining :	$15,714
Jet Greaves	$110,000 (2)
Salary Remaining :	$15,714
Lane Pederson	$100,100 (1)
Salary Remaining :	$14,300
Jason Dickinson	$100,000 (3)
Salary Remaining :	$14,286
Cooper Black	$99,000 (3)
Salary Remaining :	$14,143
Dakota Joshua	$95,000 (2)
Salary Remaining :	$13,571
Oskar Back	$91,000 (2)
Salary Remaining :	$13,000
Cutter Gauthier	$87,000 (2)
Salary Remaining :	$12,429
Patrick Giles	$87,000 (2)
Salary Remaining :	$12,429
Ross Johnston	$75,000 (1)
Salary Remaining :	$10,714
Total Farm Players	22
Salary Commitment
Year 2025 : $2,599,100
Year 2026 : $2,184,000
Year 2027 : $1,169,000
Year 2028 : $145,000
Salary Average Commitment
Year 2025 : $2,580,767
Year 2026 : $2,184,000
Year 2027 : $1,169,000
Year 2028 : $145,000

Detroit Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Joe Louis Arena
Level 1:	6000 - $165 - 6,000 - 100.00%
Level 2:	5000 - $98 - 5,000 - 100.00%
Level 3:	2000 - $60 - 2,000 - 100.00%
Level 4:	4000 - $45 - 4,000 - 100.00%
Luxury :	1000 - $295 - 1,000 - 100.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 0 - 0.00%
Farm Level 2:	1000 - $17 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18,000 - 100.00%
Average Income per Game	$2,075,000
Year to Date Revenue	$4,150,000
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$87,597,500
Farm Players Total Salaries	$2,416,800
Coaches Total Salaries	$6,545,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$5,979,962
Projected Bank Account	$5,979,962

Pro Players Salaries
Dougie Hamilton (1 Way Contract)	$10,775,000 (3)
-Salary Remaining :	$1,539,286
David Pastrnak (1 Way Contract)	$10,640,000 (4)
-Salary Remaining :	$1,520,000
Andrei Vasilevskiy (1 Way Contract)	$10,450,000 (1)
-Salary Remaining :	$1,492,857
Nikita Kucherov (1 Way Contract)	$9,120,000 (2)
-Salary Remaining :	$1,302,857
Oliver Wahlstrom (1 Way Contract)	$5,800,000 (1)
-Salary Remaining :	$828,571
Travis Sanheim (1 Way Contract)	$5,000,000 (2)
-Salary Remaining :	$714,286
Morgan Geekie (1 Way Contract)	$3,640,000 (3)
-Salary Remaining :	$520,000
Oliver Ekman-Larsson (1 Way Contract)	$3,500,000 (2)
-Salary Remaining :	$500,000
Sean Durzi (1 Way Contract)	$3,100,000 (4)
-Salary Remaining :	$442,857
Claude Giroux (1 Way Contract)	$3,000,000 (4)
-Salary Remaining :	$428,571
Philippe Myers (1 Way Contract)	$2,990,000 (2)
-1 Way Contract Salary Cap :	$1,490,000
-Salary Remaining :	$427,143
Riley Damiani (1 Way Contract)	$2,500,000 (4)
-Salary Remaining :	$357,143
Filip Forsberg (1 Way Contract)	$2,250,000 (2)
-Salary Remaining :	$321,429
Dan Vladar (1 Way Contract)	$2,000,000 (4)
-Salary Remaining :	$285,714
Andrew Poturalski (1 Way Contract)	$1,812,500 (2)
-1 Way Contract Salary Cap :	$312,500
-Salary Remaining :	$258,929
Jaxson Stauber (1 Way Contract)	$1,500,000 (4)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$214,286
Taro Hirose (1 Way Contract)	$1,500,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$214,286
Danny Dekeyser (1 Way Contract)	$1,500,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$214,286
Josh Brook (1 Way Contract)	$1,200,000 (1)
-Salary Remaining :	$171,429
Nils Aman	$1,100,000 (3)
-Salary Remaining :	$157,143
Alex Steeves	$1,000,000 (2)
-Salary Remaining :	$142,857
Rem Pitlick	$970,000 (1)
-Salary Remaining :	$138,571
T.J. Tynan	$750,000 (1)
-Salary Remaining :	$107,143
Erik Gudbranson (1 Way Contract)	$750,000 (1)
-Salary Remaining :	$107,143
Sasha Mutala	$750,000 (2)
-Salary Remaining :	$107,143
DET CAPHIT (1 Way Contract)	$0 (0)
Total Pro Players	26
Salary Commitment
Year 2025 : $87,597,500
Year 2026 : $66,177,500
Year 2027 : $38,255,000
Year 2028 : $22,740,000
Salary Average Commitment
Year 2025 : $86,579,500
Year 2026 : $65,159,500
Year 2027 : $37,677,000
Year 2028 : $22,740,000
Salary Cap with 1 Way Contract
Year 2025 : $80,097,504
Year 2026 : $60,177,500
Year 2027 : $36,755,000
Year 2028 : $21,240,000

Farm Players Salaries
Alex Biega	$149,900 (1)
Salary Remaining :	$21,414
Alexander Chmelevski	$149,900 (1)
Salary Remaining :	$21,414
Stefan Matteau	$145,000 (1)
Salary Remaining :	$20,714
Filip Hallander	$145,000 (4)
Salary Remaining :	$20,714
Filip Larsson	$140,000 (3)
Salary Remaining :	$20,000
Chase Pearson	$120,000 (2)
Salary Remaining :	$17,143
Ales Stezka	$100,000 (2)
Salary Remaining :	$14,286
Antti Raanta	$100,000 (1)
Salary Remaining :	$14,286
James Hamblin	$100,000 (4)
Salary Remaining :	$14,286
Sergey Murashov	$99,000 (3)
Salary Remaining :	$14,143
Chase Bradley	$92,000 (3)
Salary Remaining :	$13,143
Domenick Fensore	$92,000 (3)
Salary Remaining :	$13,143
Thomas Gregoire	$91,000 (3)
Salary Remaining :	$13,000
Joey Keane	$91,000 (3)
Salary Remaining :	$13,000
Donovan Sebrango	$91,000 (3)
Salary Remaining :	$13,000
Milos Keleman	$87,000 (1)
Salary Remaining :	$12,429
Jared McIsaac	$87,000 (3)
Salary Remaining :	$12,429
Brent Gates Jr.	$87,000 (3)
Salary Remaining :	$12,429
Nathan Staios	$75,000 (4)
Salary Remaining :	$10,714
Johan Sodergran	$75,000 (2)
Salary Remaining :	$10,714
Kirill Tyutyayev	$75,000 (3)
Salary Remaining :	$10,714
Ivan Chekhovich	$75,000 (1)
Salary Remaining :	$10,714
Brendan Smith	$75,000 (1)
Salary Remaining :	$10,714
Jonny Brodzinski	$75,000 (1)
Salary Remaining :	$10,714
Total Farm Players	24
Salary Commitment
Year 2025 : $2,416,800
Year 2026 : $1,560,000
Year 2027 : $1,265,000
Year 2028 : $320,000
Salary Average Commitment
Year 2025 : $2,416,800
Year 2026 : $1,560,000
Year 2027 : $1,265,000
Year 2028 : $320,000

Edmonton Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Arena
Level 1:	6000 - $165 - 0 - 0.00%
Level 2:	5000 - $98 - 0 - 0.00%
Level 3:	2000 - $60 - 0 - 0.00%
Level 4:	4000 - $45 - 0 - 0.00%
Luxury :	1000 - $313 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 0 - 0.00%
Farm Level 2:	1000 - $17 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$84,017,999
Farm Players Total Salaries	$2,728,300
Coaches Total Salaries	$3,750,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$8,470,827
Projected Bank Account	$8,470,827

Pro Players Salaries
Bo Horvat (1 Way Contract)	$9,500,000 (4)
-Salary Remaining :	$1,357,143
Alex Tuch (1 Way Contract)	$8,125,000 (2)
-Salary Remaining :	$1,160,714
Sam Reinhart (1 Way Contract)	$8,000,000 (3)
-Salary Remaining :	$1,142,857
Cale Makar (1 Way Contract)	$7,600,000 (4)
-Salary Remaining :	$1,085,714
Jordan Kyrou (1 Way Contract)	$6,720,000 (2)
-Salary Remaining :	$960,000
Adam Fox (1 Way Contract)	$5,800,000 (3)
-Salary Remaining :	$828,571
Chris Driedger (1 Way Contract)	$5,750,000 (3)
-Salary Remaining :	$821,429
Yegor Sharangovich (1 Way Contract)	$3,780,000 (1)
-Salary Remaining :	$540,000
Ryan McLeod (1 Way Contract)	$3,500,000 (1)
-Salary Remaining :	$500,000
Semyon Varlamov (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$428,571
Owen Tippett (1 Way Contract)	$2,875,000 (2)
-Salary Remaining :	$410,714
Nick Merkley (1 Way Contract)	$2,530,000 (2)
-Salary Remaining :	$361,429
Cam Atkinson (1 Way Contract)	$2,500,000 (2)
-1 Way Contract Salary Cap :	$1,000,000
-Salary Remaining :	$357,143
Tyler Benson (1 Way Contract)	$2,300,000 (3)
-1 Way Contract Salary Cap :	$800,000
-Salary Remaining :	$328,571
Mattias Ekholm (1 Way Contract)	$2,000,000 (4)
-Salary Remaining :	$285,714
Derek Forbort	$1,499,999 (3)
-Salary Remaining :	$214,286
Alexander Barabanov	$1,499,000 (4)
-Salary Remaining :	$214,143
Cavan Fitzgerald	$1,499,000 (1)
-Salary Remaining :	$214,143
Luke Kunin	$1,495,000 (4)
-Salary Remaining :	$213,571
Mikael Granlund	$1,495,000 (4)
-Salary Remaining :	$213,571
Mark Friedman	$950,000 (4)
-Salary Remaining :	$135,714
Sami Vatanen	$850,000 (4)
-Salary Remaining :	$121,429
Adam Henrique	$750,000 (4)
-Salary Remaining :	$107,143
EDM CAPHIT	$0 (0)
Total Pro Players	24
Salary Commitment
Year 2025 : $84,017,999
Year 2026 : $75,238,999
Year 2027 : $49,488,999
Year 2028 : $26,139,000
Salary Average Commitment
Year 2025 : $80,345,665
Year 2026 : $73,346,665
Year 2027 : $49,138,999
Year 2028 : $26,139,000
Salary Cap with 1 Way Contract
Year 2025 : $81,017,999
Year 2026 : $72,238,999
Year 2027 : $47,988,999
Year 2028 : $26,139,000

Farm Players Salaries
Adam Gaudette	$149,900 (3)
Salary Remaining :	$21,414
Tyler Bertuzzi	$149,900 (4)
Salary Remaining :	$21,414
Anton Stralman	$149,900 (1)
Salary Remaining :	$21,414
Marcus Hogberg	$149,900 (2)
Salary Remaining :	$21,414
Ryan O'Rourke	$149,900 (3)
Salary Remaining :	$21,414
Sebastian Cossa	$140,000 (1)
Salary Remaining :	$20,000
Michael Kesselring	$121,800 (2)
Salary Remaining :	$17,400
Alexander Holtz	$110,000 (3)
Salary Remaining :	$15,714
Philip Kemp	$100,000 (4)
Salary Remaining :	$14,286
Michael Dipietro	$99,000 (4)
Salary Remaining :	$14,143
Dmitri Samorukov	$92,000 (2)
Salary Remaining :	$13,143
Raphael Lavoie	$92,000 (3)
Salary Remaining :	$13,143
Dominik Masin	$90,000 (2)
Salary Remaining :	$12,857
Max Wanner	$89,000 (3)
Salary Remaining :	$12,714
Ryan Gropp	$88,000 (2)
Salary Remaining :	$12,571
Miikka Salomaki	$88,000 (2)
Salary Remaining :	$12,571
Samuel Helenius	$87,000 (2)
Salary Remaining :	$12,429
Sampo Ranta	$87,000 (1)
Salary Remaining :	$12,429
Olivier Rodrigue	$85,000 (2)
Salary Remaining :	$12,143
Nick Caamano	$85,000 (4)
Salary Remaining :	$12,143
Milan Lucic	$75,000 (1)
Salary Remaining :	$10,714
Michael Raffl	$75,000 (2)
Salary Remaining :	$10,714
Sam Carrick	$75,000 (2)
Salary Remaining :	$10,714
Markus Niemelainen	$75,000 (1)
Salary Remaining :	$10,714
Lars Eller	$75,000 (1)
Salary Remaining :	$10,714
Jordy Bellerive	$75,000 (2)
Salary Remaining :	$10,714
Jesper Fast	$75,000 (1)
Salary Remaining :	$10,714
Total Farm Players	27
Salary Commitment
Year 2025 : $2,728,300
Year 2026 : $2,051,400
Year 2027 : $1,024,700
Year 2028 : $433,900
Salary Average Commitment
Year 2025 : $2,727,725
Year 2026 : $2,044,075
Year 2027 : $1,024,700
Year 2028 : $433,900

Florida Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	BankAtlantic Center
Level 1:	6000 - $165 - 6,000 - 100.00%
Level 2:	5000 - $98 - 5,000 - 100.00%
Level 3:	2000 - $60 - 2,000 - 100.00%
Level 4:	4000 - $45 - 4,000 - 100.00%
Luxury :	1000 - $295 - 1,000 - 100.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 2,000 - 100.00%
Farm Level 2:	1000 - $17 - 1,000 - 100.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18,000 - 100.00%
Average Income per Game	$2,075,000
Year to Date Revenue	$6,225,000
Farm
Home Games Left	0
Average Attendance - %	3,000 - 100.00%
Average Income per Game	$59,000
Year to Date Revenue	$177,000
Expense
Pro Players Total Salaries	$78,778,000
Farm Players Total Salaries	$3,415,290
Coaches Total Salaries	$1,250,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$14,792,985
Projected Bank Account	$14,792,985

Pro Players Salaries
FLO CAPHIT (1 Way Contract)	$7,030,000 (1)
-Salary Remaining :	$1,004,286
Tom Wilson (1 Way Contract)	$6,300,000 (2)
-Salary Remaining :	$900,000
Charlie Coyle (1 Way Contract)	$6,250,000 (3)
-Salary Remaining :	$892,857
Tyler Toffoli (1 Way Contract)	$6,000,000 (4)
-Salary Remaining :	$857,143
Jonas Brodin (1 Way Contract)	$5,650,000 (3)
-Salary Remaining :	$807,143
Daniel Sprong (1 Way Contract)	$5,500,000 (4)
-Salary Remaining :	$785,714
Lucas Raymond (1 Way Contract)	$4,800,000 (3)
-Salary Remaining :	$685,714
Eeli Tolvanen (1 Way Contract)	$4,800,000 (4)
-Salary Remaining :	$685,714
John Carlson (1 Way Contract)	$4,500,000 (4)
-Salary Remaining :	$642,857
Dean Kukan (1 Way Contract)	$3,750,000 (4)
-Salary Remaining :	$535,714
Casey Mittelstadt (1 Way Contract)	$3,500,000 (3)
-Salary Remaining :	$500,000
Tobias Bjornfot (1 Way Contract)	$3,300,000 (2)
-Salary Remaining :	$471,429
Brandon Saad (1 Way Contract)	$3,000,000 (4)
-Salary Remaining :	$428,571
Pius Suter (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$285,714
Ryan Fitzgerald (1 Way Contract)	$1,650,000 (2)
-Salary Remaining :	$235,714
Parker Milner (1 Way Contract)	$1,500,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$214,286
Dylan Demelo (1 Way Contract)	$1,500,000 (4)
-Salary Remaining :	$214,286
Kevin Lankinen (1 Way Contract)	$1,500,000 (4)
-Salary Remaining :	$214,286
Luke Johnson (1 Way Contract)	$1,500,000 (2)
-Salary Remaining :	$214,286
Justin Holl	$1,499,000 (4)
-Salary Remaining :	$214,143
Laurent Dauphin	$1,499,000 (4)
-Salary Remaining :	$214,143
Charlie Lindgren	$1,000,000 (4)
-Salary Remaining :	$142,857
Christopher Gibson	$750,000 (2)
-Salary Remaining :	$107,143
Total Pro Players	23
Salary Commitment
Year 2025 : $78,778,000
Year 2026 : $71,748,000
Year 2027 : $54,748,000
Year 2028 : $34,548,000
Salary Average Commitment
Year 2025 : $78,778,000
Year 2026 : $71,748,000
Year 2027 : $54,748,000
Year 2028 : $34,548,000
Salary Cap with 1 Way Contract
Year 2025 : $77,278,000
Year 2026 : $70,248,000
Year 2027 : $54,748,000
Year 2028 : $34,548,000

Farm Players Salaries
J.C. Beaudin	$149,990 (1)
Salary Remaining :	$21,427
Alexander True	$149,900 (4)
Salary Remaining :	$21,414
Chase De Leo	$149,900 (4)
Salary Remaining :	$21,414
Mathias Brome	$149,900 (4)
Salary Remaining :	$21,414
Matt Roy	$149,900 (4)
Salary Remaining :	$21,414
Peter Abbandonato	$149,900 (4)
Salary Remaining :	$21,414
Travis Boyd	$149,900 (1)
Salary Remaining :	$21,414
Zach Sanford	$149,900 (4)
Salary Remaining :	$21,414
Brogan Rafferty	$149,900 (4)
Salary Remaining :	$21,414
Alex-Olivier Voyer	$149,900 (4)
Salary Remaining :	$21,414
Karson Kuhlman	$149,900 (4)
Salary Remaining :	$21,414
Paul Byron	$145,000 (1)
Salary Remaining :	$20,714
James Reimer	$145,000 (1)
Salary Remaining :	$20,714
Dakota Mermis	$125,000 (2)
Salary Remaining :	$17,857
Jacob Christiansen	$118,300 (1)
Salary Remaining :	$16,900
Christian Wolanin	$100,000 (2)
Salary Remaining :	$14,286
Joel Kellman	$100,000 (1)
Salary Remaining :	$14,286
Waltteri Ignatjew	$99,000 (3)
Salary Remaining :	$14,143
Pierrick Dube	$92,000 (3)
Salary Remaining :	$13,143
Oliver Okuliar	$92,000 (3)
Salary Remaining :	$13,143
Justin Bailey	$75,000 (1)
Salary Remaining :	$10,714
Jaycob Megna	$75,000 (1)
Salary Remaining :	$10,714
Michael McCarron	$75,000 (1)
Salary Remaining :	$10,714
Gaetan Haas	$75,000 (1)
Salary Remaining :	$10,714
Nicolas Meloche	$75,000 (1)
Salary Remaining :	$10,714
Trevor Carrick	$75,000 (2)
Salary Remaining :	$10,714
Ty Ronning	$75,000 (1)
Salary Remaining :	$10,714
Chad Ruhwedel	$75,000 (1)
Salary Remaining :	$10,714
Carl Dahlstrom	$75,000 (1)
Salary Remaining :	$10,714
Marko Dano	$75,000 (1)
Salary Remaining :	$10,714
Total Farm Players	30
Salary Commitment
Year 2025 : $3,415,290
Year 2026 : $1,932,100
Year 2027 : $1,632,100
Year 2028 : $1,349,100
Salary Average Commitment
Year 2025 : $3,415,290
Year 2026 : $1,932,100
Year 2027 : $1,632,100
Year 2028 : $1,349,100

Los Angeles Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	6000 - $165 - 0 - 0.00%
Level 2:	5000 - $98 - 0 - 0.00%
Level 3:	2000 - $60 - 0 - 0.00%
Level 4:	4000 - $45 - 0 - 0.00%
Luxury :	1000 - $313 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 2,000 - 100.00%
Farm Level 2:	1000 - $17 - 1,000 - 100.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	3,000 - 100.00%
Average Income per Game	$59,000
Year to Date Revenue	$472,000
Expense
Pro Players Total Salaries	$87,629,999
Farm Players Total Salaries	$2,225,400
Coaches Total Salaries	$1,250,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$6,007,278
Projected Bank Account	$6,007,278

Pro Players Salaries
Mark Stone (1 Way Contract)	$9,750,000 (1)
-Salary Remaining :	$1,392,857
Jake Guentzel (1 Way Contract)	$9,120,000 (3)
-Salary Remaining :	$1,302,857
Connor Hellebuyck (1 Way Contract)	$8,680,000 (2)
-Salary Remaining :	$1,240,000
Kyle Connor (1 Way Contract)	$7,000,000 (2)
-Salary Remaining :	$1,000,000
Josh Morrissey (1 Way Contract)	$6,500,000 (4)
-Salary Remaining :	$928,571
Sean Couturier (1 Way Contract)	$6,500,000 (4)
-Salary Remaining :	$928,571
Anton Lundell (1 Way Contract)	$6,500,000 (3)
-Salary Remaining :	$928,571
Steven Stamkos (1 Way Contract)	$5,000,000 (4)
-Salary Remaining :	$714,286
Kevin Bahl (1 Way Contract)	$3,100,000 (1)
-Salary Remaining :	$442,857
Troy Stecher (1 Way Contract)	$2,000,000 (4)
-1 Way Contract Salary Cap :	$500,000
-Salary Remaining :	$285,714
Ryan Poehling (1 Way Contract)	$2,000,000 (4)
-1 Way Contract Salary Cap :	$500,000
-Salary Remaining :	$285,714
Teddy Blueger (1 Way Contract)	$2,000,000 (3)
-1 Way Contract Salary Cap :	$500,000
-Salary Remaining :	$285,714
Alex Iafallo (1 Way Contract)	$2,000,000 (3)
-Salary Remaining :	$285,714
Jordan Binnington (1 Way Contract)	$2,000,000 (4)
-Salary Remaining :	$285,714
Valeri Nichushkin (1 Way Contract)	$1,750,000 (4)
-Salary Remaining :	$250,000
Matt Villalta (1 Way Contract)	$1,750,000 (3)
-1 Way Contract Salary Cap :	$250,000
-Salary Remaining :	$250,000
Maxime Lajoie (1 Way Contract)	$1,700,000 (3)
-1 Way Contract Salary Cap :	$200,000
-Salary Remaining :	$242,857
Zayde Wisdom (1 Way Contract)	$1,500,000 (3)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$214,286
Brock Faber	$1,499,999 (2)
-Salary Remaining :	$214,286
Jordan Spence	$1,400,000 (2)
-Salary Remaining :	$200,000
Akil Thomas	$1,100,000 (1)
-Salary Remaining :	$157,143
Tim Berni	$970,000 (1)
-Salary Remaining :	$138,571
Marian Studenic	$920,000 (1)
-Salary Remaining :	$131,429
Michael Callow	$890,000 (3)
-Salary Remaining :	$127,143
Filip Kral	$750,000 (1)
-Salary Remaining :	$107,143
Navrin Mutter	$750,000 (1)
-Salary Remaining :	$107,143
LA CAPHIT (1 Way Contract)	$500,000 (1)
-Salary Remaining :	$71,429
Total Pro Players	27
Salary Commitment
Year 2025 : $87,629,999
Year 2026 : $69,789,999
Year 2027 : $51,210,000
Year 2028 : $25,750,000
Salary Average Commitment
Year 2025 : $87,671,666
Year 2026 : $69,789,999
Year 2027 : $51,210,000
Year 2028 : $25,750,000
Salary Cap with 1 Way Contract
Year 2025 : $78,629,999
Year 2026 : $60,789,999
Year 2027 : $42,210,000
Year 2028 : $22,750,000

Farm Players Salaries
Jiri Kulich	$150,000 (3)
Salary Remaining :	$21,429
Emil Heineman	$150,000 (3)
Salary Remaining :	$21,429
Jujhar Khaira	$149,900 (3)
Salary Remaining :	$21,414
Trent Miner	$149,500 (1)
Salary Remaining :	$21,357
Martin Jones	$149,500 (3)
Salary Remaining :	$21,357
Alex Laferriere	$130,000 (2)
Salary Remaining :	$18,571
Jake McGrew	$100,000 (1)
Salary Remaining :	$14,286
Samuel Fagemo	$100,000 (2)
Salary Remaining :	$14,286
Martin Chromiak	$92,000 (3)
Salary Remaining :	$13,143
Anthony Richard	$90,000 (1)
Salary Remaining :	$12,857
Tnias Mathurin	$89,000 (3)
Salary Remaining :	$12,714
Ludvig Lafton	$89,000 (3)
Salary Remaining :	$12,714
Joel Nystrom	$88,000 (1)
Salary Remaining :	$12,571
Gage Goncalves	$87,000 (2)
Salary Remaining :	$12,429
Carson Focht	$84,000 (1)
Salary Remaining :	$12,000
Hunter Skinner	$77,500 (1)
Salary Remaining :	$11,071
Jacob Moverare	$75,000 (1)
Salary Remaining :	$10,714
Zach Bogosian	$75,000 (4)
Salary Remaining :	$10,714
Michael Krutil	$75,000 (1)
Salary Remaining :	$10,714
Matt Puempel	$75,000 (1)
Salary Remaining :	$10,714
Marcus Sorensen	$75,000 (1)
Salary Remaining :	$10,714
Luke Schenn	$75,000 (1)
Salary Remaining :	$10,714
Total Farm Players	22
Salary Commitment
Year 2025 : $2,225,400
Year 2026 : $1,261,400
Year 2027 : $944,400
Year 2028 : $75,000
Salary Average Commitment
Year 2025 : $2,225,400
Year 2026 : $1,261,400
Year 2027 : $944,400
Year 2028 : $75,000

Minnesota Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	6000 - $165 - 0 - 0.00%
Level 2:	5000 - $98 - 0 - 0.00%
Level 3:	2000 - $60 - 0 - 0.00%
Level 4:	4000 - $45 - 0 - 0.00%
Luxury :	1000 - $295 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 2,000 - 100.00%
Farm Level 2:	1000 - $17 - 1,000 - 100.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	3,000 - 100.00%
Average Income per Game	$59,000
Year to Date Revenue	$354,000
Expense
Pro Players Total Salaries	$79,492,000
Farm Players Total Salaries	$2,577,000
Coaches Total Salaries	$1,250,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$21,944,320
Projected Bank Account	$21,944,320

Pro Players Salaries
Nathan MacKinnon (1 Way Contract)	$11,875,000 (2)
-Salary Remaining :	$1,696,429
Alex Debrincat (1 Way Contract)	$10,140,000 (3)
-Salary Remaining :	$1,448,571
Clayton Keller (1 Way Contract)	$6,900,000 (4)
-Salary Remaining :	$985,714
Gustav Nyquist (1 Way Contract)	$6,350,000 (1)
-Salary Remaining :	$907,143
Jamie Benn (1 Way Contract)	$6,000,000 (1)
-Salary Remaining :	$857,143
Damon Severson (1 Way Contract)	$5,800,000 (3)
-Salary Remaining :	$828,571
Rasmus Sandin (1 Way Contract)	$5,100,000 (3)
-Salary Remaining :	$728,571
Nils Hoglander (1 Way Contract)	$4,100,000 (2)
-Salary Remaining :	$585,714
Kris Letang (1 Way Contract)	$3,600,000 (2)
-1 Way Contract Salary Cap :	$2,100,000
-Salary Remaining :	$514,286
Mattias Samuelsson (1 Way Contract)	$3,080,000 (1)
-Salary Remaining :	$440,000
Arber Xhekaj (1 Way Contract)	$2,800,000 (2)
-Salary Remaining :	$400,000
Mitchell Chaffee (1 Way Contract)	$1,900,000 (2)
-1 Way Contract Salary Cap :	$400,000
-Salary Remaining :	$271,429
Evgenii Dadonov (1 Way Contract)	$1,900,000 (1)
-Salary Remaining :	$271,429
Victor Olofsson (1 Way Contract)	$1,500,000 (2)
-Salary Remaining :	$214,286
Calvin De Haan (1 Way Contract)	$1,500,000 (2)
-Salary Remaining :	$214,286
Dustin Wolf	$1,287,000 (1)
-Salary Remaining :	$183,857
Frederik Andersen	$1,000,000 (1)
-Salary Remaining :	$142,857
Sam Morton	$1,000,000 (3)
-Salary Remaining :	$142,857
Angus Crookshank	$950,000 (1)
-Salary Remaining :	$135,714
Nikita Nesterenko	$910,000 (2)
-Salary Remaining :	$130,000
Cody Eakin	$900,000 (1)
-Salary Remaining :	$128,571
Ben Chiarot	$900,000 (1)
-Salary Remaining :	$128,571
MIN CAPHIT (1 Way Contract)	$0 (0)
Total Pro Players	23
Salary Commitment
Year 2025 : $79,492,000
Year 2026 : $57,125,000
Year 2027 : $28,940,000
Year 2028 : $6,900,000
Salary Average Commitment
Year 2025 : $77,027,000
Year 2026 : $56,665,000
Year 2027 : $28,480,000
Year 2028 : $6,900,000
Salary Cap with 1 Way Contract
Year 2025 : $76,492,000
Year 2026 : $54,125,000
Year 2027 : $28,940,000
Year 2028 : $6,900,000

Farm Players Salaries
Frank Nazar	$150,000 (3)
Salary Remaining :	$21,429
Zac Dalpe	$149,900 (1)
Salary Remaining :	$21,414
Alex Lyon	$145,000 (4)
Salary Remaining :	$20,714
Mikael Backlund	$144,000 (4)
Salary Remaining :	$20,571
Fredrik Karlstrom	$132,000 (3)
Salary Remaining :	$18,857
Damien Giroux	$100,100 (2)
Salary Remaining :	$14,300
Jacob Gaucher	$100,000 (3)
Salary Remaining :	$14,286
Thomas Milic	$96,000 (2)
Salary Remaining :	$13,714
Kirill Kudryavtsev	$92,000 (3)
Salary Remaining :	$13,143
Lenni Killinen	$92,000 (4)
Salary Remaining :	$13,143
Marat Khusnutdinov	$91,000 (2)
Salary Remaining :	$13,000
Brendan Brisson	$91,000 (2)
Salary Remaining :	$13,000
Phillip Di Giuseppe	$90,000 (2)
Salary Remaining :	$12,857
Ryan Murphy	$90,000 (2)
Salary Remaining :	$12,857
Chris Romaine	$89,000 (3)
Salary Remaining :	$12,714
Cruz Lucius	$89,000 (3)
Salary Remaining :	$12,714
Adam Zlnka	$89,000 (3)
Salary Remaining :	$12,714
Daemon Hunt	$89,000 (2)
Salary Remaining :	$12,714
Caedan Bankier	$87,000 (2)
Salary Remaining :	$12,429
Adam Wilsby	$87,000 (2)
Salary Remaining :	$12,429
Jake Livingstone	$87,000 (2)
Salary Remaining :	$12,429
Filip Johansson	$87,000 (2)
Salary Remaining :	$12,429
Brandon Halverson	$85,000 (1)
Salary Remaining :	$12,143
Ilya Usov	$75,000 (1)
Salary Remaining :	$10,714
Jack Peart	$75,000 (2)
Salary Remaining :	$10,714
Kyle Masters	$75,000 (2)
Salary Remaining :	$10,714
Total Farm Players	26
Salary Commitment
Year 2025 : $2,577,000
Year 2026 : $2,267,100
Year 2027 : $1,122,000
Year 2028 : $381,000
Salary Average Commitment
Year 2025 : $2,576,980
Year 2026 : $2,267,080
Year 2027 : $1,122,000
Year 2028 : $381,000

Montreal Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell Centre
Level 1:	6000 - $165 - 6,000 - 100.00%
Level 2:	5000 - $98 - 5,000 - 100.00%
Level 3:	2000 - $60 - 2,000 - 100.00%
Level 4:	4000 - $45 - 4,000 - 100.00%
Luxury :	1000 - $295 - 1,000 - 100.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 0 - 0.00%
Farm Level 2:	1000 - $17 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18,000 - 100.00%
Average Income per Game	$2,075,000
Year to Date Revenue	$18,675,000
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$81,478,990
Farm Players Total Salaries	$1,908,750
Coaches Total Salaries	$1,250,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$31,427,596
Projected Bank Account	$31,427,596

Pro Players Salaries
Victor Hedman (1 Way Contract)	$10,640,000 (2)
-Salary Remaining :	$1,520,000
Matthew Tkachuk (1 Way Contract)	$8,625,000 (3)
-Salary Remaining :	$1,232,143
Nick Suzuki (1 Way Contract)	$7,600,000 (4)
-Salary Remaining :	$1,085,714
Vincent Trocheck (1 Way Contract)	$7,000,000 (4)
-Salary Remaining :	$1,000,000
Roman Josi (1 Way Contract)	$6,380,000 (1)
-Salary Remaining :	$911,429
Neal Pionk (1 Way Contract)	$5,760,000 (1)
-Salary Remaining :	$822,857
Andrew Mangiapane (1 Way Contract)	$5,000,000 (3)
-Salary Remaining :	$714,286
Ryan Pulock (1 Way Contract)	$3,725,000 (1)
-Salary Remaining :	$532,143
Nico Dawes (1 Way Contract)	$3,200,000 (4)
-Salary Remaining :	$457,143
Dylan Strome (1 Way Contract)	$3,120,000 (3)
-Salary Remaining :	$445,714
Noah Hanifin (1 Way Contract)	$2,750,000 (4)
-Salary Remaining :	$392,857
Artturi Lehkonen (1 Way Contract)	$2,300,000 (1)
-Salary Remaining :	$328,571
Tage Thompson (1 Way Contract)	$2,050,000 (2)
-Salary Remaining :	$292,857
Matt Nieto (1 Way Contract)	$1,625,000 (2)
-1 Way Contract Salary Cap :	$125,000
-Salary Remaining :	$232,143
Dennis Cholowski (1 Way Contract)	$1,500,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$214,286
Brady Tkachuk (1 Way Contract)	$1,365,000 (1)
-Salary Remaining :	$195,000
Mathieu Olivier	$1,349,990 (2)
-Salary Remaining :	$192,856
Brett Stapley	$1,300,000 (4)
-Salary Remaining :	$185,714
Alexei Protas	$1,261,000 (2)
-Salary Remaining :	$180,143
Jan Mysak	$968,000 (1)
-Salary Remaining :	$138,286
John Ludvig	$910,000 (1)
-Salary Remaining :	$130,000
Joshua Roy	$910,000 (2)
-Salary Remaining :	$130,000
Luke Hughes	$890,000 (1)
-Salary Remaining :	$127,143
Jacob Markstrom	$750,000 (4)
-Salary Remaining :	$107,143
MTL CAPHIT (1 Way Contract)	$500,000 (1)
-Salary Remaining :	$71,429
Total Pro Players	25
Salary Commitment
Year 2025 : $81,478,990
Year 2026 : $58,680,990
Year 2027 : $39,345,000
Year 2028 : $22,600,000
Salary Average Commitment
Year 2025 : $81,104,447
Year 2026 : $58,656,990
Year 2027 : $39,321,000
Year 2028 : $22,600,000
Salary Cap with 1 Way Contract
Year 2025 : $78,478,990
Year 2026 : $55,680,990
Year 2027 : $39,345,000
Year 2028 : $22,600,000

Farm Players Salaries
Michael Hutchinson	$145,000 (1)
Salary Remaining :	$20,714
Logan Brown	$140,000 (1)
Salary Remaining :	$20,000
Jesse Ylonen	$127,400 (2)
Salary Remaining :	$18,200
Adam Raska	$115,700 (1)
Salary Remaining :	$16,529
Cole Schwindt	$114,400 (1)
Salary Remaining :	$16,343
Jakub Dobes	$100,000 (2)
Salary Remaining :	$14,286
Nicolas Aube-Kubel	$100,000 (2)
Salary Remaining :	$14,286
Cameron Hillis	$93,750 (2)
Salary Remaining :	$13,393
Cole Koepke	$89,000 (2)
Salary Remaining :	$12,714
Martin Pospisil	$89,000 (1)
Salary Remaining :	$12,714
Kaedan Korczak	$88,000 (1)
Salary Remaining :	$12,571
William Trudeau	$87,000 (2)
Salary Remaining :	$12,429
Xavier Simoneau	$87,000 (2)
Salary Remaining :	$12,429
Yan Kuznetsov	$82,500 (2)
Salary Remaining :	$11,786
Daniil Sobolev	$75,000 (1)
Salary Remaining :	$10,714
Mattias Norlinder	$75,000 (1)
Salary Remaining :	$10,714
Arvid Henrikson	$75,000 (2)
Salary Remaining :	$10,714
Filip Mesar	$75,000 (2)
Salary Remaining :	$10,714
Rhett Pitlick	$75,000 (3)
Salary Remaining :	$10,714
Calvin Pickard	$75,000 (1)
Salary Remaining :	$10,714
Total Farm Players	20
Salary Commitment
Year 2025 : $1,908,750
Year 2026 : $991,650
Year 2027 : $75,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,886,816
Year 2026 : $990,920
Year 2027 : $75,000
Year 2028 : $0

Nashville Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone Arena
Level 1:	6000 - $165 - 6,000 - 100.00%
Level 2:	5000 - $98 - 5,000 - 100.00%
Level 3:	2000 - $60 - 2,000 - 100.00%
Level 4:	4000 - $45 - 4,000 - 100.00%
Luxury :	1000 - $313 - 1,000 - 100.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 0 - 0.00%
Farm Level 2:	1000 - $17 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18,000 - 100.00%
Average Income per Game	$2,093,000
Year to Date Revenue	$12,558,000
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$85,084,899
Farm Players Total Salaries	$1,944,900
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$23,127,165
Projected Bank Account	$23,127,165

Pro Players Salaries
Robert Thomas (1 Way Contract)	$8,625,000 (1)
-Salary Remaining :	$1,232,143
Anthony Beauvillier (1 Way Contract)	$7,850,000 (3)
-Salary Remaining :	$1,121,429
Andrew Copp (1 Way Contract)	$6,500,000 (3)
-Salary Remaining :	$928,571
Tim Stutzle (1 Way Contract)	$5,700,000 (3)
-Salary Remaining :	$814,286
Victor Mete (1 Way Contract)	$5,100,000 (3)
-Salary Remaining :	$728,571
Bryan Rust (1 Way Contract)	$4,970,000 (1)
-Salary Remaining :	$710,000
Hampus Lindholm (1 Way Contract)	$4,290,000 (3)
-Salary Remaining :	$612,857
Jonathan Marchessault (1 Way Contract)	$4,250,000 (1)
-Salary Remaining :	$607,143
Noah Dobson (1 Way Contract)	$4,100,000 (2)
-Salary Remaining :	$585,714
Rasmus Andersson (1 Way Contract)	$4,100,000 (2)
-Salary Remaining :	$585,714
Tristan Jarry (1 Way Contract)	$4,000,000 (4)
-Salary Remaining :	$571,429
Dylan Coghlan (1 Way Contract)	$3,400,000 (1)
-Salary Remaining :	$485,714
Kailer Yamamoto (1 Way Contract)	$3,300,000 (3)
-Salary Remaining :	$471,429
Alex Formenton (1 Way Contract)	$3,300,000 (1)
-Salary Remaining :	$471,429
Lias Andersson (1 Way Contract)	$2,500,000 (4)
-Salary Remaining :	$357,143
Parker Kelly (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$285,714
Emil Bemstrom (1 Way Contract)	$2,000,000 (4)
-Salary Remaining :	$285,714
Marcus Kallionkieli (1 Way Contract)	$1,600,000 (3)
-1 Way Contract Salary Cap :	$100,000
-Salary Remaining :	$228,571
Tomas Jurco (1 Way Contract)	$1,500,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$214,286
Cole Bardreau (1 Way Contract)	$1,500,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$214,286
Joonas Korpisalo (1 Way Contract)	$1,500,000 (4)
-Salary Remaining :	$214,286
Owen Power	$1,499,999 (1)
-Salary Remaining :	$214,286
Morgan Frost	$1,499,900 (1)
-Salary Remaining :	$214,271
NSH CAPHIT	$0 (0)
Total Pro Players	24
Salary Commitment
Year 2025 : $85,084,899
Year 2026 : $57,540,000
Year 2027 : $44,340,000
Year 2028 : $10,000,000
Salary Average Commitment
Year 2025 : $85,084,899
Year 2026 : $57,540,000
Year 2027 : $44,340,000
Year 2028 : $10,000,000
Salary Cap with 1 Way Contract
Year 2025 : $80,584,899
Year 2026 : $53,040,000
Year 2027 : $42,840,000
Year 2028 : $10,000,000

Farm Players Salaries
Tj Brodie	$149,900 (3)
Salary Remaining :	$21,414
Alex Barre-Boulet	$140,000 (2)
Salary Remaining :	$20,000
Yegor Afanasyev	$110,000 (2)
Salary Remaining :	$15,714
Josef Korenar	$110,000 (1)
Salary Remaining :	$15,714
Nikolas Matinpalo	$100,000 (3)
Salary Remaining :	$14,286
Aleksi Heponiemi	$97,000 (2)
Salary Remaining :	$13,857
Ryker Evans	$88,000 (1)
Salary Remaining :	$12,571
Radko Gudas	$80,000 (2)
Salary Remaining :	$11,429
John Hayden	$80,000 (1)
Salary Remaining :	$11,429
Thomas Greiss	$80,000 (1)
Salary Remaining :	$11,429
Gilles Senn	$80,000 (2)
Salary Remaining :	$11,429
Pat Maroon	$80,000 (2)
Salary Remaining :	$11,429
Reid Boucher	$75,000 (2)
Salary Remaining :	$10,714
Tucker Poolman	$75,000 (3)
Salary Remaining :	$10,714
Brandon Scanlin	$75,000 (3)
Salary Remaining :	$10,714
Layton Ahac	$75,000 (1)
Salary Remaining :	$10,714
Kyle Turris	$75,000 (1)
Salary Remaining :	$10,714
Justin Dowling	$75,000 (1)
Salary Remaining :	$10,714
Jacob Leguerrier	$75,000 (2)
Salary Remaining :	$10,714
Carsen Twarynski	$75,000 (2)
Salary Remaining :	$10,714
Alexander Khovanov	$75,000 (1)
Salary Remaining :	$10,714
Brandon Sutter	$75,000 (2)
Salary Remaining :	$10,714
Total Farm Players	22
Salary Commitment
Year 2025 : $1,944,900
Year 2026 : $1,286,900
Year 2027 : $399,900
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,944,900
Year 2026 : $1,286,900
Year 2027 : $399,900
Year 2028 : $0

New Jersey Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	6000 - $165 - 0 - 0.00%
Level 2:	5000 - $98 - 0 - 0.00%
Level 3:	2000 - $60 - 0 - 0.00%
Level 4:	4000 - $45 - 0 - 0.00%
Luxury :	1000 - $295 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 0 - 0.00%
Farm Level 2:	1000 - $17 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$79,649,000
Farm Players Total Salaries	$2,558,750
Coaches Total Salaries	$1,250,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$9,405,197
Projected Bank Account	$9,405,197

Pro Players Salaries
NJ CAPHIT (1 Way Contract)	$18,729,000 (2)
-Salary Remaining :	$2,675,571
Jordan Eberle (1 Way Contract)	$7,250,000 (1)
-Salary Remaining :	$1,035,714
Anthony Mantha (1 Way Contract)	$6,500,000 (3)
-Salary Remaining :	$928,571
Brayden Schenn (1 Way Contract)	$6,000,000 (2)
-Salary Remaining :	$857,143
Frank Vatrano (1 Way Contract)	$5,500,000 (3)
-Salary Remaining :	$785,714
Tyler Myers (1 Way Contract)	$3,920,000 (2)
-Salary Remaining :	$560,000
Jordan Greenway (1 Way Contract)	$3,360,000 (1)
-Salary Remaining :	$480,000
Noel Acciari (1 Way Contract)	$2,640,000 (1)
-1 Way Contract Salary Cap :	$1,140,000
-Salary Remaining :	$377,143
Nathan Smith (1 Way Contract)	$2,400,000 (2)
-Salary Remaining :	$342,857
Barclay Goodrow (1 Way Contract)	$2,300,000 (1)
-Salary Remaining :	$328,571
Dmitry Kulikov (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$285,714
Casey Cizikas (1 Way Contract)	$1,920,000 (2)
-Salary Remaining :	$274,286
Tommy Novak (1 Way Contract)	$1,750,000 (3)
-Salary Remaining :	$250,000
Graeme Clarke (1 Way Contract)	$1,690,000 (2)
-1 Way Contract Salary Cap :	$190,000
-Salary Remaining :	$241,429
Warren Foegele (1 Way Contract)	$1,600,000 (3)
-Salary Remaining :	$228,571
Jonathan Dahlen (1 Way Contract)	$1,600,000 (4)
-Salary Remaining :	$228,571
Jarred Tinordi (1 Way Contract)	$1,500,000 (2)
-Salary Remaining :	$214,286
Collin Delia (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$214,286
Troy Terry (1 Way Contract)	$1,500,000 (3)
-Salary Remaining :	$214,286
Vinnie Hinostroza	$1,000,000 (2)
-Salary Remaining :	$142,857
Reilly Walsh	$970,000 (2)
-Salary Remaining :	$138,571
Sami Niku	$920,000 (1)
-Salary Remaining :	$131,429
Sam Montembeault	$850,000 (2)
-Salary Remaining :	$121,429
Jeff Petry	$750,000 (1)
-Salary Remaining :	$107,143
Joakim Ryan	$750,000 (1)
-Salary Remaining :	$107,143
Tyler Parks	$750,000 (1)
-Salary Remaining :	$107,143
Total Pro Players	26
Salary Commitment
Year 2025 : $79,649,000
Year 2026 : $47,012,500
Year 2027 : $18,450,000
Year 2028 : $1,600,000
Salary Average Commitment
Year 2025 : $80,433,334
Year 2026 : $59,845,000
Year 2027 : $18,450,000
Year 2028 : $1,600,000
Salary Cap with 1 Way Contract
Year 2025 : $76,649,000
Year 2026 : $57,929,000
Year 2027 : $18,450,000
Year 2028 : $1,600,000

Farm Players Salaries
Kenny Agostino	$149,900 (1)
Salary Remaining :	$21,414
Grigori Denisenko	$128,800 (1)
Salary Remaining :	$18,400
Nikita Okhotyuk	$127,000 (1)
Salary Remaining :	$18,143
Tyce Thompson	$124,600 (1)
Salary Remaining :	$17,800
Kole Lind	$115,000 (1)
Salary Remaining :	$16,429
Curtis Hall	$111,250 (2)
Salary Remaining :	$15,893
Bode Wilde	$110,000 (1)
Salary Remaining :	$15,714
Ryan Suzuki	$108,750 (2)
Salary Remaining :	$15,536
Nate Schnarr	$101,200 (1)
Salary Remaining :	$14,457
Fabian Lysell	$100,000 (3)
Salary Remaining :	$14,286
Riley Nash	$100,000 (1)
Salary Remaining :	$14,286
Damian Clara	$99,000 (3)
Salary Remaining :	$14,143
Danil Yurtaykin	$97,500 (1)
Salary Remaining :	$13,929
Igor Shvyrev	$93,750 (1)
Salary Remaining :	$13,393
Thomas Bordeleau	$92,000 (3)
Salary Remaining :	$13,143
Luke Tuch	$89,000 (3)
Salary Remaining :	$12,714
Trenton Bourque	$88,000 (1)
Salary Remaining :	$12,571
Colton Point	$87,000 (2)
Salary Remaining :	$12,429
Michael Vukojevic	$87,000 (1)
Salary Remaining :	$12,429
Ruslan Iskhakov	$87,000 (1)
Salary Remaining :	$12,429
Dmitri Rashevsky	$87,000 (2)
Salary Remaining :	$12,429
Shakir Mukhamadullin	$75,000 (1)
Salary Remaining :	$10,714
Charles-Edouard D'Astous	$75,000 (2)
Salary Remaining :	$10,714
Case McCarthy	$75,000 (3)
Salary Remaining :	$10,714
Adam Wilcox	$75,000 (1)
Salary Remaining :	$10,714
Alec Martinez	$75,000 (1)
Salary Remaining :	$10,714
Total Farm Players	26
Salary Commitment
Year 2025 : $2,558,750
Year 2026 : $924,000
Year 2027 : $455,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,516,166
Year 2026 : $920,250
Year 2027 : $455,000
Year 2028 : $0

New York Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	UBS Arena
Level 1:	6000 - $165 - 0 - 0.00%
Level 2:	5000 - $98 - 0 - 0.00%
Level 3:	2000 - $60 - 0 - 0.00%
Level 4:	4000 - $45 - 0 - 0.00%
Luxury :	1000 - $295 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 0 - 0.00%
Farm Level 2:	1000 - $17 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$82,429,998
Farm Players Total Salaries	$2,362,800
Coaches Total Salaries	$5,400,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$12,892,835
Projected Bank Account	$12,892,835

Pro Players Salaries
J.T. Miller (1 Way Contract)	$9,120,000 (2)
-Salary Remaining :	$1,302,857
Kevin Fiala (1 Way Contract)	$8,249,999 (2)
-Salary Remaining :	$1,178,571
Evander Kane (1 Way Contract)	$7,980,000 (2)
-Salary Remaining :	$1,140,000
Jacob Trouba (1 Way Contract)	$7,590,000 (3)
-Salary Remaining :	$1,084,286
Braden Schneider (1 Way Contract)	$5,999,999 (2)
-Salary Remaining :	$857,143
Cody Glass (1 Way Contract)	$4,800,000 (4)
-Salary Remaining :	$685,714
NYI CAPHIT (1 Way Contract)	$4,250,000 (2)
-Salary Remaining :	$607,143
Brayden McNabb (1 Way Contract)	$4,000,000 (2)
-Salary Remaining :	$571,429
Petr Mrazek (1 Way Contract)	$3,750,000 (1)
-Salary Remaining :	$535,714
Scott Mayfield (1 Way Contract)	$3,640,000 (2)
-Salary Remaining :	$520,000
Viktor Arvidsson (1 Way Contract)	$3,100,000 (2)
-Salary Remaining :	$442,857
Andreas Athanasiou (1 Way Contract)	$2,530,000 (1)
-Salary Remaining :	$361,429
Gustav Lindstrom (1 Way Contract)	$2,500,000 (4)
-Salary Remaining :	$357,143
Brian Dumoulin (1 Way Contract)	$2,200,000 (2)
-Salary Remaining :	$314,286
Christian Fischer (1 Way Contract)	$1,950,000 (3)
-Salary Remaining :	$278,571
Max Willman (1 Way Contract)	$1,500,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$214,286
Mats Zuccarello (1 Way Contract)	$1,500,000 (2)
-Salary Remaining :	$214,286
Richard Panik	$1,440,000 (2)
-Salary Remaining :	$205,714
Jonah Gadjovich	$1,340,000 (1)
-Salary Remaining :	$191,429
Givani Smith	$1,300,000 (3)
-Salary Remaining :	$185,714
Samuel Ersson	$1,100,000 (1)
-Salary Remaining :	$157,143
Devante Stephens	$970,000 (2)
-Salary Remaining :	$138,571
Stelio Mattheos	$870,000 (1)
-Salary Remaining :	$124,286
Craig Smith	$750,000 (1)
-Salary Remaining :	$107,143
Total Pro Players	24
Salary Commitment
Year 2025 : $82,429,998
Year 2026 : $70,589,998
Year 2027 : $18,140,000
Year 2028 : $7,300,000
Salary Average Commitment
Year 2025 : $81,991,998
Year 2026 : $70,151,998
Year 2027 : $18,140,000
Year 2028 : $7,300,000
Salary Cap with 1 Way Contract
Year 2025 : $80,930,000
Year 2026 : $70,589,998
Year 2027 : $18,140,000
Year 2028 : $7,300,000

Farm Players Salaries
Dereck Baribeau	$149,900 (2)
Salary Remaining :	$21,414
Cal Clutterbuck	$149,900 (1)
Salary Remaining :	$21,414
Matthew Poitras	$120,000 (3)
Salary Remaining :	$17,143
David Jiricek	$110,000 (3)
Salary Remaining :	$15,714
Donald Busdeker	$100,000 (1)
Salary Remaining :	$14,286
Michael Houser	$95,000 (1)
Salary Remaining :	$13,571
Robin Salo	$92,000 (3)
Salary Remaining :	$13,143
Victor Soderstrom	$91,000 (3)
Salary Remaining :	$13,000
Cam Lee	$91,000 (1)
Salary Remaining :	$13,000
Joe Hicketts	$91,000 (1)
Salary Remaining :	$13,000
Curtis Douglas	$89,000 (2)
Salary Remaining :	$12,714
Otto Koivula	$89,000 (2)
Salary Remaining :	$12,714
Keaton Middleton	$89,000 (1)
Salary Remaining :	$12,714
Reece Newkirk	$87,000 (3)
Salary Remaining :	$12,429
Jakub Skarek	$85,000 (1)
Salary Remaining :	$12,143
Arnaud Durandeau	$84,000 (1)
Salary Remaining :	$12,000
Tim Schaller	$75,000 (1)
Salary Remaining :	$10,714
Zach Solow	$75,000 (1)
Salary Remaining :	$10,714
Glenn Gawdin	$75,000 (1)
Salary Remaining :	$10,714
Chad Krys	$75,000 (1)
Salary Remaining :	$10,714
Carl Hagelin	$75,000 (1)
Salary Remaining :	$10,714
Josh Bailey	$75,000 (1)
Salary Remaining :	$10,714
Cole Fonstad	$75,000 (1)
Salary Remaining :	$10,714
Brandon Hickey	$75,000 (1)
Salary Remaining :	$10,714
Axel Jonsson-Fjallby	$75,000 (1)
Salary Remaining :	$10,714
Fredrik Claesson	$75,000 (1)
Salary Remaining :	$10,714
Total Farm Players	26
Salary Commitment
Year 2025 : $2,362,800
Year 2026 : $827,900
Year 2027 : $500,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,362,800
Year 2026 : $827,900
Year 2027 : $500,000
Year 2028 : $0

New York Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	6000 - $165 - 6,000 - 100.00%
Level 2:	5000 - $98 - 5,000 - 100.00%
Level 3:	2000 - $60 - 2,000 - 100.00%
Level 4:	4000 - $45 - 4,000 - 100.00%
Luxury :	1000 - $295 - 1,000 - 100.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 2,000 - 100.00%
Farm Level 2:	1000 - $17 - 1,000 - 100.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18,000 - 100.00%
Average Income per Game	$2,075,000
Year to Date Revenue	$6,225,000
Farm
Home Games Left	0
Average Attendance - %	3,000 - 100.00%
Average Income per Game	$59,000
Year to Date Revenue	$590,000
Expense
Pro Players Total Salaries	$84,369,997
Farm Players Total Salaries	$3,372,950
Coaches Total Salaries	$4,400,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$14,995,277
Projected Bank Account	$14,995,277

Pro Players Salaries
Jack Eichel (1 Way Contract)	$9,500,000 (3)
-Salary Remaining :	$1,357,143
Brayden Point (1 Way Contract)	$9,120,000 (2)
-Salary Remaining :	$1,302,857
Oscar Klefbom (1 Way Contract)	$7,590,000 (3)
-Salary Remaining :	$1,084,286
Joel Farabee (1 Way Contract)	$6,900,000 (1)
-Salary Remaining :	$985,714
Connor Brown (1 Way Contract)	$6,000,000 (1)
-Salary Remaining :	$857,143
Michael McLeod (1 Way Contract)	$5,999,999 (2)
-Salary Remaining :	$857,143
Jeremy Swayman (1 Way Contract)	$4,900,000 (4)
-Salary Remaining :	$700,000
Thomas Harley (1 Way Contract)	$4,000,000 (2)
-Salary Remaining :	$571,429
Ronald Attard (1 Way Contract)	$3,630,000 (3)
-Salary Remaining :	$518,571
Boone Jenner (1 Way Contract)	$3,340,000 (1)
-Salary Remaining :	$477,143
Beck Malenstyn (1 Way Contract)	$2,600,000 (3)
-1 Way Contract Salary Cap :	$1,100,000
-Salary Remaining :	$371,429
Bowen Byram (1 Way Contract)	$2,500,000 (4)
-Salary Remaining :	$357,143
Jasper Weatherby (1 Way Contract)	$2,500,000 (4)
-Salary Remaining :	$357,143
Alexandre Texier (1 Way Contract)	$1,800,000 (4)
-Salary Remaining :	$257,143
Jeremy Davies (1 Way Contract)	$1,690,000 (2)
-Salary Remaining :	$241,429
Calle Jarnkrok (1 Way Contract)	$1,580,000 (1)
-Salary Remaining :	$225,714
Samuel Bolduc (1 Way Contract)	$1,550,000 (1)
-1 Way Contract Salary Cap :	$50,000
-Salary Remaining :	$221,429
Alexandre Carrier (1 Way Contract)	$1,500,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$214,286
Nick Seeler (1 Way Contract)	$1,500,000 (2)
-Salary Remaining :	$214,286
Devon Levi	$1,499,999 (1)
-Salary Remaining :	$214,286
Dylan Holloway	$1,499,999 (3)
-Salary Remaining :	$214,286
NYR CAPHIT (1 Way Contract)	$1,200,000 (1)
-Salary Remaining :	$171,429
Cooper Marody	$1,100,000 (2)
-Salary Remaining :	$157,143
Adam Edstrom	$870,000 (2)
-Salary Remaining :	$124,286
Total Pro Players	24
Salary Commitment
Year 2025 : $84,369,997
Year 2026 : $60,799,998
Year 2027 : $36,519,999
Year 2028 : $11,700,000
Salary Average Commitment
Year 2025 : $82,234,997
Year 2026 : $61,064,998
Year 2027 : $37,019,999
Year 2028 : $11,700,000
Salary Cap with 1 Way Contract
Year 2025 : $79,869,998
Year 2026 : $59,299,999
Year 2027 : $35,019,999
Year 2028 : $11,700,000

Farm Players Salaries
Pheonix Copley	$150,000 (3)
Salary Remaining :	$21,429
Oskar Sundqvist	$149,900 (4)
Salary Remaining :	$21,414
Colton Sissons	$149,900 (4)
Salary Remaining :	$21,414
Drake Caggiula	$149,900 (1)
Salary Remaining :	$21,414
Jonas Siegenthaler	$149,900 (2)
Salary Remaining :	$21,414
Jordan Oesterle	$149,900 (1)
Salary Remaining :	$21,414
Mark Pysyk	$149,900 (3)
Salary Remaining :	$21,414
Nick Jensen	$149,900 (3)
Salary Remaining :	$21,414
Andrew Hammond	$149,900 (1)
Salary Remaining :	$21,414
Derick Brassard	$149,500 (1)
Salary Remaining :	$21,357
Nick Baptiste	$149,000 (2)
Salary Remaining :	$21,286
Martin Kaut	$132,000 (1)
Salary Remaining :	$18,857
Matt Rempe	$130,000 (3)
Salary Remaining :	$18,571
Morgan Barron	$120,000 (4)
Salary Remaining :	$17,143
Dmitry Sokolov	$111,250 (3)
Salary Remaining :	$15,893
Tobias Rieder	$110,000 (2)
Salary Remaining :	$15,714
Nathan Beaulieu	$110,000 (3)
Salary Remaining :	$15,714
Samuel Asselin	$100,000 (3)
Salary Remaining :	$14,286
Jonathan Bernier	$100,000 (2)
Salary Remaining :	$14,286
Tim Washe	$92,000 (3)
Salary Remaining :	$13,143
Tyler Kleven	$91,000 (1)
Salary Remaining :	$13,000
Austin Rueschhoff	$87,000 (3)
Salary Remaining :	$12,429
Karl Henriksson	$87,000 (2)
Salary Remaining :	$12,429
Ian Cole	$80,000 (1)
Salary Remaining :	$11,429
Jordan Gross	$75,000 (2)
Salary Remaining :	$10,714
Hank Kempf	$75,000 (3)
Salary Remaining :	$10,714
Yegor Sokolov	$75,000 (1)
Salary Remaining :	$10,714
Tyler Graovac	$75,000 (2)
Salary Remaining :	$10,714
Jordan Kawaguchi	$75,000 (2)
Salary Remaining :	$10,714
Total Farm Players	29
Salary Commitment
Year 2025 : $3,372,950
Year 2026 : $2,395,750
Year 2027 : $1,574,850
Year 2028 : $419,800
Salary Average Commitment
Year 2025 : $3,372,950
Year 2026 : $2,395,750
Year 2027 : $1,574,850
Year 2028 : $419,800

Ottawa Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Place
Level 1:	6000 - $165 - 6,000 - 100.00%
Level 2:	5000 - $98 - 5,000 - 100.00%
Level 3:	2000 - $60 - 2,000 - 100.00%
Level 4:	4000 - $45 - 4,000 - 100.00%
Luxury :	1000 - $313 - 1,000 - 100.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 0 - 0.00%
Farm Level 2:	1000 - $17 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18,000 - 100.00%
Average Income per Game	$2,093,000
Year to Date Revenue	$20,930,000
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$85,244,899
Farm Players Total Salaries	$2,186,700
Coaches Total Salaries	$1,250,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$28,257,719
Projected Bank Account	$28,257,719

Pro Players Salaries
Anthony Greco (JG) (1 Way Contract)	$8,280,000 (3)
-Salary Remaining :	$1,182,857
Nico Hischier (1 Way Contract)	$7,600,000 (4)
-Salary Remaining :	$1,085,714
Moritz Seider (1 Way Contract)	$6,900,000 (4)
-Salary Remaining :	$985,714
Samuel Girard (1 Way Contract)	$6,380,000 (3)
-Salary Remaining :	$911,429
Kasperi Kapanen (1 Way Contract)	$6,300,000 (2)
-Salary Remaining :	$900,000
Alexis Lafreniere (1 Way Contract)	$6,270,000 (3)
-Salary Remaining :	$895,714
Ryan Merkley (1 Way Contract)	$4,800,000 (2)
-Salary Remaining :	$685,714
Akira Schmid (1 Way Contract)	$4,600,000 (4)
-Salary Remaining :	$657,143
Matt Duchene (1 Way Contract)	$3,760,000 (1)
-Salary Remaining :	$537,143
Jake McCabe (1 Way Contract)	$3,500,000 (3)
-Salary Remaining :	$500,000
Erik Gustafsson (1 Way Contract)	$3,250,000 (1)
-Salary Remaining :	$464,286
Ondrej Palat (1 Way Contract)	$3,000,000 (3)
-Salary Remaining :	$428,571
Joonas Donskoi (1 Way Contract)	$3,000,000 (4)
-Salary Remaining :	$428,571
Phillip Danault (1 Way Contract)	$2,560,000 (1)
-Salary Remaining :	$365,714
Tomas Tatar (1 Way Contract)	$2,500,000 (3)
-1 Way Contract Salary Cap :	$1,000,000
-Salary Remaining :	$357,143
Jake Allen (1 Way Contract)	$2,000,000 (3)
-Salary Remaining :	$285,714
Josh Manson (1 Way Contract)	$2,000,000 (4)
-1 Way Contract Salary Cap :	$500,000
-Salary Remaining :	$285,714
Garnet Hathaway (1 Way Contract)	$1,920,000 (4)
-1 Way Contract Salary Cap :	$420,000
-Salary Remaining :	$274,286
Anthony Angello	$1,499,999 (3)
-Salary Remaining :	$214,286
Jack Quinn	$1,499,900 (1)
-Salary Remaining :	$214,271
Jacob Bernard-Docker	$1,300,000 (2)
-Salary Remaining :	$185,714
Luke Evangelista	$825,000 (1)
-Salary Remaining :	$117,857
Sam Gagner	$750,000 (2)
-Salary Remaining :	$107,143
Gabriel Bourque	$750,000 (2)
-Salary Remaining :	$107,143
OTT CAPHIT	$0 (0)
Total Pro Players	25
Salary Commitment
Year 2025 : $85,244,899
Year 2026 : $73,349,999
Year 2027 : $59,449,999
Year 2028 : $26,020,000
Salary Average Commitment
Year 2025 : $84,563,899
Year 2026 : $72,673,999
Year 2027 : $58,773,999
Year 2028 : $26,020,000
Salary Cap with 1 Way Contract
Year 2025 : $80,744,899
Year 2026 : $68,849,999
Year 2027 : $54,949,999
Year 2028 : $23,020,000

Farm Players Salaries
Dylan Garand	$140,000 (3)
Salary Remaining :	$20,000
Mason Lohrei	$110,000 (2)
Salary Remaining :	$15,714
Lassi Thomson	$110,000 (1)
Salary Remaining :	$15,714
Andreas Englund	$110,000 (1)
Salary Remaining :	$15,714
Andy Welinski	$110,000 (1)
Salary Remaining :	$15,714
Jack Rathbone	$106,700 (1)
Salary Remaining :	$15,243
Jack Gorniak	$100,000 (4)
Salary Remaining :	$14,286
Santeri Hatakka	$92,000 (2)
Salary Remaining :	$13,143
Maxence Guenette	$92,000 (3)
Salary Remaining :	$13,143
Jonathan Aspirot	$92,000 (4)
Salary Remaining :	$13,143
Jake Leschyshyn	$92,000 (4)
Salary Remaining :	$13,143
Vitaly Abramov	$91,000 (3)
Salary Remaining :	$13,000
Elliot Desnoyers	$89,000 (3)
Salary Remaining :	$12,714
Lukas Rousek	$87,000 (1)
Salary Remaining :	$12,429
Cole Reinhardt	$87,000 (1)
Salary Remaining :	$12,429
Kevin Mandolese	$78,000 (3)
Salary Remaining :	$11,143
Derek Ryan	$75,000 (1)
Salary Remaining :	$10,714
Gerald Mayhew	$75,000 (2)
Salary Remaining :	$10,714
Mathieu Perreault	$75,000 (1)
Salary Remaining :	$10,714
Matt Tennyson	$75,000 (2)
Salary Remaining :	$10,714
Mikhail Berdin	$75,000 (2)
Salary Remaining :	$10,714
Nick Cousins	$75,000 (2)
Salary Remaining :	$10,714
Tom Kuhnhackl	$75,000 (2)
Salary Remaining :	$10,714
Mitchell Stephens	$75,000 (2)
Salary Remaining :	$10,714
Total Farm Players	24
Salary Commitment
Year 2025 : $2,186,700
Year 2026 : $1,426,000
Year 2027 : $774,000
Year 2028 : $284,000
Salary Average Commitment
Year 2025 : $2,185,025
Year 2026 : $1,426,000
Year 2027 : $774,000
Year 2028 : $284,000

Philadelphia Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wells Fargo Center
Level 1:	6000 - $165 - 6,000 - 100.00%
Level 2:	5000 - $98 - 5,000 - 100.00%
Level 3:	2000 - $60 - 2,000 - 100.00%
Level 4:	4000 - $45 - 4,000 - 100.00%
Luxury :	1000 - $295 - 1,000 - 100.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 0 - 0.00%
Farm Level 2:	1000 - $17 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18,000 - 100.00%
Average Income per Game	$2,075,000
Year to Date Revenue	$16,600,000
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$79,836,500
Farm Players Total Salaries	$2,307,990
Coaches Total Salaries	$2,250,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$23,165,276
Projected Bank Account	$23,165,276

Pro Players Salaries
Mika Zibanejad (1 Way Contract)	$9,500,000 (4)
-Salary Remaining :	$1,357,143
Nazem Kadri (1 Way Contract)	$7,750,000 (3)
-Salary Remaining :	$1,107,143
Justin Faulk (1 Way Contract)	$7,150,000 (3)
-Salary Remaining :	$1,021,429
Jonathan Drouin (1 Way Contract)	$6,500,000 (3)
-Salary Remaining :	$928,571
PHI CAPHIT (1 Way Contract)	$6,490,000 (2)
-Salary Remaining :	$927,143
Evgeny Kuznetsov (1 Way Contract)	$6,120,000 (1)
-Salary Remaining :	$874,286
Jean-Gabriel Pageau (1 Way Contract)	$5,000,000 (4)
-Salary Remaining :	$714,286
Thatcher Demko (1 Way Contract)	$4,950,000 (1)
-Salary Remaining :	$707,143
Jake Muzzin (1 Way Contract)	$3,500,000 (3)
-Salary Remaining :	$500,000
Blake Coleman (1 Way Contract)	$3,500,000 (4)
-Salary Remaining :	$500,000
Miles Wood (1 Way Contract)	$3,315,000 (2)
-Salary Remaining :	$473,571
Max Comtois (1 Way Contract)	$2,850,000 (1)
-Salary Remaining :	$407,143
Janne Kuokkanen (1 Way Contract)	$2,600,000 (4)
-Salary Remaining :	$371,429
Erik Cernak (1 Way Contract)	$2,050,000 (1)
-Salary Remaining :	$292,857
Liam Foudy (1 Way Contract)	$1,999,000 (1)
-Salary Remaining :	$285,571
Nikita Nesterov	$1,350,000 (1)
-Salary Remaining :	$192,857
Elvis Merzlikins (1 Way Contract)	$1,312,500 (2)
-Salary Remaining :	$187,500
Brady Skjei (1 Way Contract)	$1,300,000 (1)
-Salary Remaining :	$185,714
Sean Walker (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$142,857
Ilya Mikheyev (1 Way Contract)	$850,000 (1)
-Salary Remaining :	$121,429
Kyle Clifford	$750,000 (1)
-Salary Remaining :	$107,143
Total Pro Players	21
Salary Commitment
Year 2025 : $79,836,500
Year 2026 : $53,627,500
Year 2027 : $45,500,000
Year 2028 : $20,600,000
Salary Average Commitment
Year 2025 : $79,886,500
Year 2026 : $56,617,500
Year 2027 : $45,500,000
Year 2028 : $20,600,000
Salary Cap with 1 Way Contract
Year 2025 : $79,836,500
Year 2026 : $56,617,500
Year 2027 : $45,500,000
Year 2028 : $20,600,000

Farm Players Salaries
Vasily Podkolzin	$150,000 (3)
Salary Remaining :	$21,429
Magnus Hellberg	$149,990 (1)
Salary Remaining :	$21,427
Elmer Soderblom	$130,000 (3)
Salary Remaining :	$18,571
Arttu Hyry	$110,000 (3)
Salary Remaining :	$15,714
Evan Fitzpatrick	$100,000 (1)
Salary Remaining :	$14,286
Kirill Ustimenko	$99,000 (4)
Salary Remaining :	$14,143
Joseph Woll	$99,000 (4)
Salary Remaining :	$14,143
Marc Del Gaizo	$92,000 (4)
Salary Remaining :	$13,143
Kyle Maclean	$92,000 (4)
Salary Remaining :	$13,143
Linus Hogberg	$91,000 (3)
Salary Remaining :	$13,000
Cooper Zech	$91,000 (2)
Salary Remaining :	$13,000
Justin Brazeau	$90,000 (1)
Salary Remaining :	$12,857
Isaac Ratcliffe	$89,000 (4)
Salary Remaining :	$12,714
Wyatte Wylie	$88,000 (1)
Salary Remaining :	$12,571
Drew Helleson	$87,000 (2)
Salary Remaining :	$12,429
Arshdeep Bains	$75,000 (1)
Salary Remaining :	$10,714
Gianni Fairbrother	$75,000 (2)
Salary Remaining :	$10,714
Tyler Lewington	$75,000 (1)
Salary Remaining :	$10,714
Paul Bittner	$75,000 (1)
Salary Remaining :	$10,714
Maksim Sushko	$75,000 (4)
Salary Remaining :	$10,714
Luka Burzan	$75,000 (1)
Salary Remaining :	$10,714
Mitchell Russell	$75,000 (3)
Salary Remaining :	$10,714
Kyle Criscuolo	$75,000 (1)
Salary Remaining :	$10,714
Jimmy Schuldt	$75,000 (1)
Salary Remaining :	$10,714
Yannick Veilleux	$75,000 (1)
Salary Remaining :	$10,714
Total Farm Players	25
Salary Commitment
Year 2025 : $2,307,990
Year 2026 : $1,355,000
Year 2027 : $1,102,000
Year 2028 : $546,000
Salary Average Commitment
Year 2025 : $2,307,990
Year 2026 : $1,355,000
Year 2027 : $1,102,000
Year 2028 : $546,000

Pittsburgh Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Consol Energy Center
Level 1:	6000 - $165 - 0 - 0.00%
Level 2:	5000 - $98 - 0 - 0.00%
Level 3:	2000 - $60 - 0 - 0.00%
Level 4:	4000 - $45 - 0 - 0.00%
Luxury :	1000 - $313 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 2,000 - 100.00%
Farm Level 2:	1000 - $17 - 1,000 - 100.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	3,000 - 100.00%
Average Income per Game	$59,000
Year to Date Revenue	$472,000
Expense
Pro Players Total Salaries	$79,299,899
Farm Players Total Salaries	$3,101,500
Coaches Total Salaries	$1,250,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$16,235,871
Projected Bank Account	$16,235,871

Pro Players Salaries
Zach Hyman (1 Way Contract)	$9,000,000 (3)
-Salary Remaining :	$1,285,714
Jonathan Huberdeau (1 Way Contract)	$8,500,000 (2)
-Salary Remaining :	$1,214,286
MacKenzie Weegar (1 Way Contract)	$8,000,000 (4)
-Salary Remaining :	$1,142,857
Pavel Zacha (1 Way Contract)	$6,630,000 (3)
-Salary Remaining :	$947,143
John Gibson (1 Way Contract)	$5,500,000 (2)
-Salary Remaining :	$785,714
Adam Larsson (1 Way Contract)	$4,800,000 (1)
-Salary Remaining :	$685,714
K'Andre Miller (1 Way Contract)	$4,800,000 (4)
-Salary Remaining :	$685,714
Adam Boqvist (1 Way Contract)	$4,200,000 (2)
-Salary Remaining :	$600,000
Gabriel Vilardi (1 Way Contract)	$4,100,000 (4)
-Salary Remaining :	$585,714
Jesper Boqvist (1 Way Contract)	$3,300,000 (2)
-Salary Remaining :	$471,429
Michael Rasmussen (1 Way Contract)	$3,300,000 (3)
-Salary Remaining :	$471,429
Ty Smith (1 Way Contract)	$3,300,000 (4)
-Salary Remaining :	$471,429
Scott Perunovich (1 Way Contract)	$2,500,000 (4)
-Salary Remaining :	$357,143
Vitek Vanecek (1 Way Contract)	$1,900,000 (4)
-Salary Remaining :	$271,429
Boo Nieves (1 Way Contract)	$1,500,000 (3)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$214,286
Connor Bedard	$1,499,999 (2)
-Salary Remaining :	$214,286
Nils Lundkvist	$1,499,900 (1)
-Salary Remaining :	$214,271
Kent Johnson	$1,400,000 (1)
-Salary Remaining :	$200,000
Calen Addison	$1,400,000 (1)
-Salary Remaining :	$200,000
Judd Caulfield	$920,000 (3)
-Salary Remaining :	$131,429
Jason Polin	$750,000 (1)
-Salary Remaining :	$107,143
PIT CAPHIT (1 Way Contract)	$500,000 (2)
-Salary Remaining :	$71,429
Total Pro Players	22
Salary Commitment
Year 2025 : $79,299,899
Year 2026 : $70,895,999
Year 2027 : $47,396,000
Year 2028 : $24,600,000
Salary Average Commitment
Year 2025 : $74,399,899
Year 2026 : $64,549,999
Year 2027 : $41,570,000
Year 2028 : $24,600,000
Salary Cap with 1 Way Contract
Year 2025 : $77,799,899
Year 2026 : $67,949,999
Year 2027 : $44,450,000
Year 2028 : $24,600,000

Farm Players Salaries
Brandt Clarke	$150,000 (3)
Salary Remaining :	$21,429
Brandon Tanev	$149,900 (3)
Salary Remaining :	$21,414
Michael Dal Colle	$149,900 (4)
Salary Remaining :	$21,414
Christian Djoos	$149,900 (4)
Salary Remaining :	$21,414
Greg Pateryn	$149,900 (1)
Salary Remaining :	$21,414
Mason Marchment	$149,900 (4)
Salary Remaining :	$21,414
Colin Miller	$149,000 (2)
Salary Remaining :	$21,286
Ryan Dzingel	$145,000 (1)
Salary Remaining :	$20,714
Taylor Raddysh	$140,000 (2)
Salary Remaining :	$20,000
Brett Kulak	$140,000 (3)
Salary Remaining :	$20,000
Hendrix Lapierre	$130,000 (2)
Salary Remaining :	$18,571
Jan Rutta	$125,000 (2)
Salary Remaining :	$17,857
Jakob Pelletier	$120,000 (3)
Salary Remaining :	$17,143
Nicholas Robertson	$110,000 (2)
Salary Remaining :	$15,714
Georgie Merkulov	$100,000 (2)
Salary Remaining :	$14,286
Joel Blomqvist	$100,000 (2)
Salary Remaining :	$14,286
Marc McLaughlin	$100,000 (4)
Salary Remaining :	$14,286
Nikita Tolopilo	$100,000 (2)
Salary Remaining :	$14,286
Taylor Gauthier	$99,000 (3)
Salary Remaining :	$14,143
Jonathan Gruden	$91,000 (2)
Salary Remaining :	$13,000
Parker Ford	$91,000 (2)
Salary Remaining :	$13,000
Nick Cicek	$87,000 (2)
Salary Remaining :	$12,429
Joakim Nygard	$75,000 (4)
Salary Remaining :	$10,714
Mason Appleton	$75,000 (4)
Salary Remaining :	$10,714
Jalen Chatfield	$75,000 (1)
Salary Remaining :	$10,714
Mikael Diotte	$75,000 (3)
Salary Remaining :	$10,714
Nick Schneider	$75,000 (1)
Salary Remaining :	$10,714
Total Farm Players	27
Salary Commitment
Year 2025 : $3,101,500
Year 2026 : $2,656,600
Year 2027 : $1,433,600
Year 2028 : $699,700
Salary Average Commitment
Year 2025 : $3,100,500
Year 2026 : $2,655,600
Year 2027 : $1,442,600
Year 2028 : $699,700

San Jose Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	HP Pavilion at San Jose
Level 1:	6000 - $165 - 6,000 - 100.00%
Level 2:	5000 - $98 - 5,000 - 100.00%
Level 3:	2000 - $60 - 2,000 - 100.00%
Level 4:	4000 - $45 - 4,000 - 100.00%
Luxury :	1000 - $313 - 1,000 - 100.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 0 - 0.00%
Farm Level 2:	1000 - $17 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18,000 - 100.00%
Average Income per Game	$2,093,000
Year to Date Revenue	$8,372,000
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$81,324,999
Farm Players Total Salaries	$2,854,800
Coaches Total Salaries	$1,500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$15,156,130
Projected Bank Account	$15,156,130

Pro Players Salaries
Connor McDavid (1 Way Contract)	$15,625,000 (4)
-Salary Remaining :	$2,232,143
Tyler Seguin (1 Way Contract)	$8,400,000 (2)
-Salary Remaining :	$1,200,000
Brad Marchand (1 Way Contract)	$8,000,000 (3)
-Salary Remaining :	$1,142,857
Oskar Lindblom (1 Way Contract)	$6,750,000 (4)
-Salary Remaining :	$964,286
Alex Pietrangelo (1 Way Contract)	$6,000,000 (4)
-Salary Remaining :	$857,143
Jakub Voracek (1 Way Contract)	$4,250,000 (2)
-Salary Remaining :	$607,143
Nick Schmaltz (1 Way Contract)	$4,000,000 (4)
-Salary Remaining :	$571,429
Mike Reilly (1 Way Contract)	$3,300,000 (1)
-Salary Remaining :	$471,429
Juuso Valimaki (1 Way Contract)	$3,300,000 (4)
-Salary Remaining :	$471,429
Olli Juolevi (1 Way Contract)	$3,250,000 (1)
-Salary Remaining :	$464,286
Nick Leddy (1 Way Contract)	$2,100,000 (3)
-Salary Remaining :	$300,000
Tyson Jost (1 Way Contract)	$2,050,000 (4)
-Salary Remaining :	$292,857
Joel Edmundson (1 Way Contract)	$2,000,000 (4)
-Salary Remaining :	$285,714
Zach Aston-Reese (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$285,714
Philipp Grubauer (1 Way Contract)	$2,000,000 (4)
-Salary Remaining :	$285,714
Zemgus Girgensons (1 Way Contract)	$1,600,000 (4)
-Salary Remaining :	$228,571
Brenden Dillon (1 Way Contract)	$1,500,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$214,286
Karel Vejmelka	$1,499,999 (1)
-Salary Remaining :	$214,286
Ryan Hartman	$1,425,000 (2)
-Salary Remaining :	$203,571
Curtis Lazar	$1,000,000 (2)
-Salary Remaining :	$142,857
Sammy Blais	$875,000 (2)
-Salary Remaining :	$125,000
SJ CAPHIT	$400,000 (1)
-Salary Remaining :	$57,143
Total Pro Players	22
Salary Commitment
Year 2025 : $81,324,999
Year 2026 : $72,875,000
Year 2027 : $53,425,000
Year 2028 : $43,325,000
Salary Average Commitment
Year 2025 : $80,497,499
Year 2026 : $72,047,500
Year 2027 : $53,425,000
Year 2028 : $43,325,000
Salary Cap with 1 Way Contract
Year 2025 : $79,824,999
Year 2026 : $71,375,000
Year 2027 : $53,425,000
Year 2028 : $43,325,000

Farm Players Salaries
Ben Jones	$149,900 (4)
Salary Remaining :	$21,414
Mikko Lehtonen	$147,500 (2)
Salary Remaining :	$21,071
Kiefer Sherwood	$145,000 (1)
Salary Remaining :	$20,714
Kevin Rooney	$145,000 (1)
Salary Remaining :	$20,714
Alex Galchenyuk	$145,000 (2)
Salary Remaining :	$20,714
Matthew Highmore	$144,500 (1)
Salary Remaining :	$20,643
Dillon Hamaliuk	$115,700 (4)
Salary Remaining :	$16,529
Isaiah George	$110,000 (3)
Salary Remaining :	$15,714
Mike Hoffman	$100,000 (1)
Salary Remaining :	$14,286
Dmitri Semykin	$100,000 (2)
Salary Remaining :	$14,286
Scott Reedy	$100,000 (1)
Salary Remaining :	$14,286
Brandon Coe	$95,700 (2)
Salary Remaining :	$13,671
Lucas Ciona	$92,000 (4)
Salary Remaining :	$13,143
Cole Jordan	$92,000 (4)
Salary Remaining :	$13,143
Lucas Carlsson	$90,000 (2)
Salary Remaining :	$12,857
Jeffrey Viel	$90,000 (4)
Salary Remaining :	$12,857
Timur Mukhanov	$89,000 (3)
Salary Remaining :	$12,714
Gannon Laroque	$89,000 (4)
Salary Remaining :	$12,714
Alexis Gendron	$89,000 (3)
Salary Remaining :	$12,714
Vojtech Port	$89,000 (3)
Salary Remaining :	$12,714
Alexander Pelevin	$89,000 (3)
Salary Remaining :	$12,714
Adam Scheel	$82,500 (1)
Salary Remaining :	$11,786
Michael Del Zotto	$80,000 (3)
Salary Remaining :	$11,429
Connor Lacouvee	$80,000 (2)
Salary Remaining :	$11,429
Ryan Donato	$80,000 (2)
Salary Remaining :	$11,429
David Kampf	$75,000 (4)
Salary Remaining :	$10,714
Morgan Klimchuk	$75,000 (2)
Salary Remaining :	$10,714
Sean Bonar	$75,000 (1)
Salary Remaining :	$10,714
Total Farm Players	28
Salary Commitment
Year 2025 : $2,854,800
Year 2026 : $2,062,800
Year 2027 : $1,249,600
Year 2028 : $703,600
Salary Average Commitment
Year 2025 : $2,854,800
Year 2026 : $2,062,800
Year 2027 : $1,249,600
Year 2028 : $703,600

Seattle Kraken

Arena Capacity - Ticket Price Attendance - %
Arena Name	Climate Pledge Arena
Level 1:	6000 - $165 - 6,000 - 100.00%
Level 2:	5000 - $98 - 5,000 - 100.00%
Level 3:	2000 - $60 - 2,000 - 100.00%
Level 4:	4000 - $45 - 4,000 - 100.00%
Luxury :	1000 - $295 - 1,000 - 100.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 2,000 - 100.00%
Farm Level 2:	1000 - $17 - 1,000 - 100.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18,000 - 100.00%
Average Income per Game	$2,075,000
Year to Date Revenue	$14,525,000
Farm
Home Games Left	0
Average Attendance - %	3,000 - 100.00%
Average Income per Game	$59,000
Year to Date Revenue	$236,000
Expense
Pro Players Total Salaries	$81,787,499
Farm Players Total Salaries	$2,716,500
Coaches Total Salaries	$7,250,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$17,713,885
Projected Bank Account	$17,713,885

Pro Players Salaries
Kirill Kaprizov (1 Way Contract)	$9,500,000 (2)
-Salary Remaining :	$1,357,143
Jakob Chychrun (1 Way Contract)	$8,820,000 (2)
-Salary Remaining :	$1,260,000
Tomas Hertl (1 Way Contract)	$8,750,000 (1)
-Salary Remaining :	$1,250,000
Sebastian Aho (1 Way Contract)	$7,800,000 (3)
-Salary Remaining :	$1,114,286
Jason Robertson (1 Way Contract)	$6,500,000 (1)
-Salary Remaining :	$928,571
William Nylander (1 Way Contract)	$6,200,000 (1)
-Salary Remaining :	$885,714
Alex Nedeljkovic (1 Way Contract)	$5,685,500 (4)
-Salary Remaining :	$812,214
Jamie Drysdale (1 Way Contract)	$4,620,000 (1)
-Salary Remaining :	$660,000
Kaiden Guhle (1 Way Contract)	$3,750,000 (2)
-Salary Remaining :	$535,714
Matt Boldy (1 Way Contract)	$3,300,000 (2)
-Salary Remaining :	$471,429
Isac Lundestrom (1 Way Contract)	$3,220,000 (1)
-Salary Remaining :	$460,000
Oliver Bjorkstrand (1 Way Contract)	$2,812,500 (1)
-Salary Remaining :	$401,786
Shane Wright	$1,499,999 (3)
-Salary Remaining :	$214,286
Kevin Stenlund	$1,499,000 (3)
-Salary Remaining :	$214,143
Jacob Larsson	$1,499,000 (4)
-Salary Remaining :	$214,143
Filip Hronek	$1,499,000 (4)
-Salary Remaining :	$214,143
Kirill Marchenko	$1,100,000 (1)
-Salary Remaining :	$157,143
Nikita Zadorov (1 Way Contract)	$1,062,500 (1)
-Salary Remaining :	$151,786
Alexander Alexeyev	$1,050,000 (1)
-Salary Remaining :	$150,000
Ridly Greig	$870,000 (1)
-Salary Remaining :	$124,286
Anton Forsberg	$750,000 (4)
-Salary Remaining :	$107,143
SEA CAPHIT (1 Way Contract)	$0 (0)
Total Pro Players	22
Salary Commitment
Year 2025 : $81,787,499
Year 2026 : $45,602,499
Year 2027 : $20,232,499
Year 2028 : $9,433,500
Salary Average Commitment
Year 2025 : $78,167,500
Year 2026 : $44,547,499
Year 2027 : $20,232,499
Year 2028 : $9,433,500
Salary Cap with 1 Way Contract
Year 2025 : $81,787,499
Year 2026 : $45,602,499
Year 2027 : $20,232,499
Year 2028 : $9,433,500

Farm Players Salaries
Lawson Crouse	$149,500 (4)
Salary Remaining :	$21,357
Cale Fleury	$130,000 (1)
Salary Remaining :	$18,571
John Leonard	$130,000 (4)
Salary Remaining :	$18,571
Lucas Feuk	$125,000 (2)
Salary Remaining :	$17,857
Spencer Stastney	$120,000 (3)
Salary Remaining :	$17,143
Zach Ostapchuk	$120,000 (3)
Salary Remaining :	$17,143
Collin Graf	$120,000 (3)
Salary Remaining :	$17,143
Ryan Johnson	$100,000 (2)
Salary Remaining :	$14,286
Brendan Perlini	$100,000 (2)
Salary Remaining :	$14,286
Oskari Salminen	$96,000 (1)
Salary Remaining :	$13,714
Jacob Melanson	$92,000 (3)
Salary Remaining :	$13,143
Cole Coskey	$91,000 (3)
Salary Remaining :	$13,000
Matej Blumel	$89,000 (1)
Salary Remaining :	$12,714
Jack Thompson	$89,000 (2)
Salary Remaining :	$12,714
Will Cuylle	$87,000 (2)
Salary Remaining :	$12,429
Tyler Tucker	$87,000 (4)
Salary Remaining :	$12,429
Jakub Lauko	$85,000 (1)
Salary Remaining :	$12,143
Joe Vrbetic	$81,000 (2)
Salary Remaining :	$11,571
Will Bitten	$75,000 (2)
Salary Remaining :	$10,714
Ole Julian Bjorgvik Holm	$75,000 (1)
Salary Remaining :	$10,714
Samuel Morin	$75,000 (1)
Salary Remaining :	$10,714
Madison Bowey	$75,000 (1)
Salary Remaining :	$10,714
Will Cranley	$75,000 (1)
Salary Remaining :	$10,714
Robert Calisti	$75,000 (1)
Salary Remaining :	$10,714
Carson Latimer	$75,000 (2)
Salary Remaining :	$10,714
Dylan Gambrell	$75,000 (2)
Salary Remaining :	$10,714
Cameron MacDonald	$75,000 (2)
Salary Remaining :	$10,714
Brett Brochu	$75,000 (4)
Salary Remaining :	$10,714
Connor Corcoran	$75,000 (2)
Salary Remaining :	$10,714
Total Farm Players	29
Salary Commitment
Year 2025 : $2,716,500
Year 2026 : $1,941,500
Year 2027 : $984,500
Year 2028 : $441,500
Salary Average Commitment
Year 2025 : $2,716,500
Year 2026 : $1,941,500
Year 2027 : $984,500
Year 2028 : $441,500

St. Louis Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scottrade Center
Level 1:	6000 - $165 - 0 - 0.00%
Level 2:	5000 - $98 - 0 - 0.00%
Level 3:	2000 - $60 - 0 - 0.00%
Level 4:	4000 - $45 - 0 - 0.00%
Luxury :	1000 - $295 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 2,000 - 100.00%
Farm Level 2:	1000 - $17 - 1,000 - 100.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	3,000 - 100.00%
Average Income per Game	$59,000
Year to Date Revenue	$177,000
Expense
Pro Players Total Salaries	$87,187,996
Farm Players Total Salaries	$2,542,590
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$3,495,262
Projected Bank Account	$3,495,262

Pro Players Salaries
Torey Krug (1 Way Contract)	$9,800,000 (2)
-Salary Remaining :	$1,400,000
Roope Hintz (1 Way Contract)	$8,000,000 (4)
-Salary Remaining :	$1,142,857
Mikhail Sergachev (1 Way Contract)	$7,000,000 (4)
-Salary Remaining :	$1,000,000
Mark Scheifele (1 Way Contract)	$7,000,000 (4)
-Salary Remaining :	$1,000,000
Jesper Bratt (1 Way Contract)	$6,720,000 (2)
-Salary Remaining :	$960,000
Juuse Saros (1 Way Contract)	$6,000,000 (4)
-Salary Remaining :	$857,143
Evan Bouchard (1 Way Contract)	$4,800,000 (4)
-Salary Remaining :	$685,714
Vince Dunn (1 Way Contract)	$4,500,000 (4)
-Salary Remaining :	$642,857
Cole Perfetti (1 Way Contract)	$3,999,999 (2)
-Salary Remaining :	$571,428
Mark Kastelic (1 Way Contract)	$2,600,000 (3)
-1 Way Contract Salary Cap :	$1,100,000
-Salary Remaining :	$371,429
Brock McGinn (1 Way Contract)	$2,500,000 (2)
-1 Way Contract Salary Cap :	$1,000,000
-Salary Remaining :	$357,143
Jack Roslovic (1 Way Contract)	$2,000,000 (4)
-Salary Remaining :	$285,714
Yegor Zamula (1 Way Contract)	$2,000,000 (4)
-Salary Remaining :	$285,714
Philipp Kurashev (1 Way Contract)	$1,820,000 (1)
-Salary Remaining :	$260,000
Gage Quinney (1 Way Contract)	$1,760,000 (1)
-1 Way Contract Salary Cap :	$260,000
-Salary Remaining :	$251,429
Marc-Andre Gaudet (1 Way Contract)	$1,690,000 (2)
-Salary Remaining :	$241,429
STL CAPHIT (1 Way Contract)	$1,600,000 (1)
-Salary Remaining :	$228,571
Keegan Kolesar (1 Way Contract)	$1,500,000 (4)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$214,286
Joel L'Esperance (1 Way Contract)	$1,500,000 (4)
-Salary Remaining :	$214,286
Joey Daccord (1 Way Contract)	$1,500,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$214,286
Jake Neighbours	$1,499,999 (2)
-Salary Remaining :	$214,286
Adam Fantilli	$1,499,999 (2)
-Salary Remaining :	$214,286
Arvid Soderblom	$1,499,999 (3)
-Salary Remaining :	$214,286
Nikita Gusev	$1,499,000 (1)
-Salary Remaining :	$214,143
Colin Blackwell	$1,499,000 (4)
-Salary Remaining :	$214,143
William Eklund	$1,400,000 (2)
-Salary Remaining :	$200,000
Total Pro Players	26
Salary Commitment
Year 2025 : $87,187,996
Year 2026 : $79,008,996
Year 2027 : $49,898,999
Year 2028 : $45,799,000
Salary Average Commitment
Year 2025 : $85,880,663
Year 2026 : $78,214,996
Year 2027 : $49,898,999
Year 2028 : $45,799,000
Salary Cap with 1 Way Contract
Year 2025 : $79,687,997
Year 2026 : $74,508,997
Year 2027 : $46,898,999
Year 2028 : $44,299,000

Farm Players Salaries
Logan Stankoven	$150,000 (3)
Salary Remaining :	$21,429
Lane Hutson	$150,000 (3)
Salary Remaining :	$21,429
Josh Doan	$150,000 (3)
Salary Remaining :	$21,429
Zach Fucale	$149,990 (1)
Salary Remaining :	$21,427
Brennan Menell	$149,900 (4)
Salary Remaining :	$21,414
Haydn Fleury	$149,900 (4)
Salary Remaining :	$21,414
J.T. Compher	$149,900 (4)
Salary Remaining :	$21,414
Linus Weissbach	$149,900 (4)
Salary Remaining :	$21,414
Colton Ellis	$140,000 (3)
Salary Remaining :	$20,000
Oliver Kylington	$134,000 (1)
Salary Remaining :	$19,143
Kalle Kossila	$120,000 (1)
Salary Remaining :	$17,143
Henry Thrun	$110,000 (2)
Salary Remaining :	$15,714
Matthew Kessel	$110,000 (3)
Salary Remaining :	$15,714
Nikita Alexandrov	$100,000 (3)
Salary Remaining :	$14,286
Kyle Palmieri	$90,000 (4)
Salary Remaining :	$12,857
Arseni Gritsyuk	$89,000 (3)
Salary Remaining :	$12,714
Sam Anas	$75,000 (1)
Salary Remaining :	$10,714
Mackie Samoskevich	$75,000 (1)
Salary Remaining :	$10,714
Mac Hollowell	$75,000 (1)
Salary Remaining :	$10,714
Cole Moberg	$75,000 (1)
Salary Remaining :	$10,714
Cole Hults	$75,000 (1)
Salary Remaining :	$10,714
Zack MacEwen	$75,000 (1)
Salary Remaining :	$10,714
Total Farm Players	22
Salary Commitment
Year 2025 : $2,542,590
Year 2026 : $1,688,600
Year 2027 : $1,578,600
Year 2028 : $689,600
Salary Average Commitment
Year 2025 : $2,542,590
Year 2026 : $1,688,600
Year 2027 : $1,578,600
Year 2028 : $689,600

Tampa Bay Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	St. Pete Times Forum
Level 1:	6000 - $165 - 0 - 0.00%
Level 2:	5000 - $98 - 0 - 0.00%
Level 3:	2000 - $60 - 0 - 0.00%
Level 4:	4000 - $45 - 0 - 0.00%
Luxury :	1000 - $313 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 2,000 - 100.00%
Farm Level 2:	1000 - $17 - 1,000 - 100.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	3,000 - 100.00%
Average Income per Game	$59,000
Year to Date Revenue	$354,000
Expense
Pro Players Total Salaries	$74,804,898
Farm Players Total Salaries	$2,497,500
Coaches Total Salaries	$5,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$7,712,120
Projected Bank Account	$7,712,120

Pro Players Salaries
Nikolaj Ehlers (1 Way Contract)	$9,000,000 (4)
-Salary Remaining :	$1,285,714
Yanni Gourde (1 Way Contract)	$8,450,000 (4)
-Salary Remaining :	$1,207,143
James Van Riemsdyk (1 Way Contract)	$7,000,000 (1)
-1 Way Contract Salary Cap :	$5,500,000
-Salary Remaining :	$1,000,000
TB CAPHIT (1 Way Contract)	$5,812,500 (1)
-Salary Remaining :	$830,357
Matt Dumba (1 Way Contract)	$4,250,000 (3)
-Salary Remaining :	$607,143
Adin Hill (1 Way Contract)	$4,250,000 (2)
-Salary Remaining :	$607,143
Nicolas Hague (1 Way Contract)	$4,030,000 (3)
-Salary Remaining :	$575,714
Mike Matheson (1 Way Contract)	$4,000,000 (3)
-Salary Remaining :	$571,429
Alex Newhook (1 Way Contract)	$3,999,999 (2)
-Salary Remaining :	$571,428
Mario Ferraro (1 Way Contract)	$3,080,000 (3)
-Salary Remaining :	$440,000
Mathieu Joseph (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$428,571
Anthony Cirelli (1 Way Contract)	$2,600,000 (4)
-Salary Remaining :	$371,429
Simon Holmstrom (1 Way Contract)	$1,999,999 (2)
-Salary Remaining :	$285,714
Caleb Jones (1 Way Contract)	$1,900,000 (1)
-Salary Remaining :	$271,429
Adam Mascherin (1 Way Contract)	$1,900,000 (2)
-Salary Remaining :	$271,429
Brandon Hagel (1 Way Contract)	$1,820,000 (1)
-Salary Remaining :	$260,000
Jake Walman (1 Way Contract)	$1,750,000 (4)
-Salary Remaining :	$250,000
Logan Thompson (1 Way Contract)	$1,750,000 (4)
-Salary Remaining :	$250,000
Mason McTavish	$1,499,900 (1)
-Salary Remaining :	$214,271
Yegor Chinakhov	$1,212,500 (1)
-Salary Remaining :	$173,214
Nick Henry	$750,000 (2)
-Salary Remaining :	$107,143
Odeen Tufto	$750,000 (2)
-Salary Remaining :	$107,143
Total Pro Players	22
Salary Commitment
Year 2025 : $74,804,898
Year 2026 : $55,559,998
Year 2027 : $38,910,000
Year 2028 : $23,550,000
Salary Average Commitment
Year 2025 : $74,309,139
Year 2026 : $55,493,998
Year 2027 : $38,844,000
Year 2028 : $23,550,000
Salary Cap with 1 Way Contract
Year 2025 : $73,304,898
Year 2026 : $55,559,998
Year 2027 : $38,910,000
Year 2028 : $23,550,000

Farm Players Salaries
Uvis Balinskis	$150,000 (3)
Salary Remaining :	$21,429
Jimmy Vesey	$145,000 (2)
Salary Remaining :	$20,714
Mads Sogaard	$134,000 (1)
Salary Remaining :	$19,143
Reilly Smith	$125,000 (2)
Salary Remaining :	$17,857
Eric Robinson	$125,000 (1)
Salary Remaining :	$17,857
Radek Faksa	$125,000 (1)
Salary Remaining :	$17,857
Max Crozier	$100,000 (3)
Salary Remaining :	$14,286
Dylan Duke	$100,000 (3)
Salary Remaining :	$14,286
Darren Raddysh	$97,500 (2)
Salary Remaining :	$13,929
Matt Kiersted	$97,000 (1)
Salary Remaining :	$13,857
Cameron Hughes	$92,500 (1)
Salary Remaining :	$13,214
Will Borgen	$91,000 (1)
Salary Remaining :	$13,000
Alex Green	$89,000 (2)
Salary Remaining :	$12,714
Tye Felhaber	$87,500 (2)
Salary Remaining :	$12,500
Vincent Iorio	$87,000 (1)
Salary Remaining :	$12,429
Erik Portillo	$87,000 (1)
Salary Remaining :	$12,429
Wyatt Aamodt	$85,000 (3)
Salary Remaining :	$12,143
Nic Dowd	$77,500 (2)
Salary Remaining :	$11,071
Vincent Desharnais	$77,500 (1)
Salary Remaining :	$11,071
Riley Tufte	$75,000 (1)
Salary Remaining :	$10,714
Taylor Ward	$75,000 (1)
Salary Remaining :	$10,714
MacKenzie MacEachern	$75,000 (1)
Salary Remaining :	$10,714
Luke Glendening	$75,000 (1)
Salary Remaining :	$10,714
Declan McDonnell	$75,000 (2)
Salary Remaining :	$10,714
Cedrick Andree	$75,000 (2)
Salary Remaining :	$10,714
Jon Gillies	$75,000 (1)
Salary Remaining :	$10,714
Total Farm Players	26
Salary Commitment
Year 2025 : $2,497,500
Year 2026 : $1,206,500
Year 2027 : $435,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,497,500
Year 2026 : $1,206,500
Year 2027 : $435,000
Year 2028 : $0

Toronto Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Centre
Level 1:	6000 - $165 - 0 - 0.00%
Level 2:	5000 - $98 - 0 - 0.00%
Level 3:	2000 - $60 - 0 - 0.00%
Level 4:	4000 - $45 - 0 - 0.00%
Luxury :	1000 - $295 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 0 - 0.00%
Farm Level 2:	1000 - $17 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$77,258,894
Farm Players Total Salaries	$2,316,100
Coaches Total Salaries	$1,750,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$14,095,843
Projected Bank Account	$14,095,843

Pro Players Salaries
Elias Pettersson (1 Way Contract)	$9,500,000 (2)
-Salary Remaining :	$1,357,143
Zach Werenski (1 Way Contract)	$8,300,000 (3)
-Salary Remaining :	$1,185,714
Brett Pesce (1 Way Contract)	$6,630,000 (3)
-Salary Remaining :	$947,143
Robin Lehner (1 Way Contract)	$6,000,000 (2)
-Salary Remaining :	$857,143
Kirby Dach (1 Way Contract)	$5,999,000 (3)
-Salary Remaining :	$857,000
Anders Lee (1 Way Contract)	$5,000,000 (2)
-Salary Remaining :	$714,286
Ryan Ellis (1 Way Contract)	$4,200,000 (1)
-Salary Remaining :	$600,000
Connor Zary (1 Way Contract)	$3,999,999 (3)
-Salary Remaining :	$571,428
Rasmus Ristolainen (1 Way Contract)	$3,750,000 (3)
-Salary Remaining :	$535,714
Timothy Liljegren (1 Way Contract)	$2,760,000 (3)
-Salary Remaining :	$394,286
Ville Husso (1 Way Contract)	$2,240,000 (1)
-Salary Remaining :	$320,000
Alex Killorn (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$285,714
Jake Bean (1 Way Contract)	$1,870,000 (1)
-1 Way Contract Salary Cap :	$370,000
-Salary Remaining :	$267,143
Joel Armia (1 Way Contract)	$1,500,000 (2)
-Salary Remaining :	$214,286
Nick Blankenburg (1 Way Contract)	$1,500,000 (4)
-Salary Remaining :	$214,286
Marco Rossi	$1,499,999 (3)
-Salary Remaining :	$214,286
Matthew Coronato	$1,499,999 (3)
-Salary Remaining :	$214,286
Matthew Knies	$1,499,999 (3)
-Salary Remaining :	$214,286
Pontus Holmberg	$1,499,999 (3)
-Salary Remaining :	$214,286
Sam Malinski	$1,499,999 (3)
-Salary Remaining :	$214,286
Wyatt Johnston	$1,499,900 (1)
-Salary Remaining :	$214,271
Jaret Anderson-Dolan	$1,300,000 (1)
-Salary Remaining :	$185,714
Justus Annunen	$960,000 (1)
-Salary Remaining :	$137,143
Juho Lammikko	$750,000 (3)
-Salary Remaining :	$107,143
TOR CAPHIT (1 Way Contract)	$0 (0)
Total Pro Players	25
Salary Commitment
Year 2025 : $77,258,894
Year 2026 : $65,531,994
Year 2027 : $43,531,994
Year 2028 : $1,500,000
Salary Average Commitment
Year 2025 : $70,847,504
Year 2026 : $56,978,994
Year 2027 : $34,978,994
Year 2028 : $1,500,000
Salary Cap with 1 Way Contract
Year 2025 : $75,758,895
Year 2026 : $63,188,994
Year 2027 : $41,188,994
Year 2028 : $1,500,000

Farm Players Salaries
Kevin Connauton	$149,900 (2)
Salary Remaining :	$21,414
Pierre Engvall	$140,000 (2)
Salary Remaining :	$20,000
Kurtis Gabriel	$126,000 (1)
Salary Remaining :	$18,000
Michael Amadio	$101,200 (1)
Salary Remaining :	$14,457
Artur Akhtyamov	$99,000 (3)
Salary Remaining :	$14,143
Hugo Alnefelt	$99,000 (3)
Salary Remaining :	$14,143
Joseph Duszak	$97,000 (2)
Salary Remaining :	$13,857
Declan Carlile	$92,000 (3)
Salary Remaining :	$13,143
Roni Hirvonen	$89,000 (1)
Salary Remaining :	$12,714
Mike Koster	$87,000 (2)
Salary Remaining :	$12,429
Nick Abruzzese	$87,000 (1)
Salary Remaining :	$12,429
Ludwig Persson	$87,000 (2)
Salary Remaining :	$12,429
Aidan Thompson	$87,000 (2)
Salary Remaining :	$12,429
Mikko Kokkonen	$75,000 (1)
Salary Remaining :	$10,714
William Villeneuve	$75,000 (1)
Salary Remaining :	$10,714
Ian Scott	$75,000 (1)
Salary Remaining :	$10,714
Mikhail Abramov	$75,000 (1)
Salary Remaining :	$10,714
Noah Gregor	$75,000 (4)
Salary Remaining :	$10,714
Nick Foligno	$75,000 (2)
Salary Remaining :	$10,714
Mitchell Vande Sompel	$75,000 (3)
Salary Remaining :	$10,714
Kalle Loponen	$75,000 (2)
Salary Remaining :	$10,714
Kyle Okposo	$75,000 (1)
Salary Remaining :	$10,714
Veeti Miettinen	$75,000 (2)
Salary Remaining :	$10,714
Joe Miller	$75,000 (2)
Salary Remaining :	$10,714
Derek Grant	$75,000 (1)
Salary Remaining :	$10,714
Austin Watson	$75,000 (3)
Salary Remaining :	$10,714
Total Farm Players	26
Salary Commitment
Year 2025 : $2,316,100
Year 2026 : $1,462,900
Year 2027 : $515,000
Year 2028 : $75,000
Salary Average Commitment
Year 2025 : $2,235,150
Year 2026 : $1,459,150
Year 2027 : $515,000
Year 2028 : $75,000

Utah Mammoth

Arena Capacity - Ticket Price Attendance - %
Arena Name	Jobing.com Arena
Level 1:	6000 - $165 - 0 - 0.00%
Level 2:	5000 - $98 - 0 - 0.00%
Level 3:	2000 - $60 - 0 - 0.00%
Level 4:	4000 - $45 - 0 - 0.00%
Luxury :	1000 - $313 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 0 - 0.00%
Farm Level 2:	1000 - $17 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$83,249,896
Farm Players Total Salaries	$2,088,400
Coaches Total Salaries	$1,250,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$13,695,390
Projected Bank Account	$13,695,390

Pro Players Salaries
Dylan Larkin (1 Way Contract)	$8,400,000 (2)
-Salary Remaining :	$1,200,000
Vladimir Tarasenko (1 Way Contract)	$8,360,000 (2)
-Salary Remaining :	$1,194,286
Gabriel Landeskog (1 Way Contract)	$7,090,000 (1)
-Salary Remaining :	$1,012,857
Nate Schmidt (1 Way Contract)	$6,800,000 (2)
-Salary Remaining :	$971,429
Ian Mitchell (1 Way Contract)	$5,250,000 (3)
-Salary Remaining :	$750,000
Nolan Patrick (1 Way Contract)	$4,200,000 (3)
-Salary Remaining :	$600,000
Julien Gauthier (1 Way Contract)	$4,000,000 (4)
-Salary Remaining :	$571,429
Ukko-Pekka Luukkonen (1 Way Contract)	$3,999,999 (3)
-Salary Remaining :	$571,428
Shane Pinto (1 Way Contract)	$3,300,000 (4)
-Salary Remaining :	$471,429
Thomas Chabot (1 Way Contract)	$3,300,000 (4)
-Salary Remaining :	$471,429
Dmitry Orlov (1 Way Contract)	$3,000,000 (3)
-Salary Remaining :	$428,571
Ty Dellandrea (1 Way Contract)	$2,800,000 (1)
-Salary Remaining :	$400,000
Dominik Kubalik (1 Way Contract)	$2,750,000 (3)
-Salary Remaining :	$392,857
Mikhail Maltsev (1 Way Contract)	$2,750,000 (4)
-Salary Remaining :	$392,857
Alex Wennberg (1 Way Contract)	$2,500,000 (3)
-Salary Remaining :	$357,143
Yakov Trenin (1 Way Contract)	$2,090,000 (1)
-1 Way Contract Salary Cap :	$590,000
-Salary Remaining :	$298,571
Mattias Janmark (1 Way Contract)	$2,000,000 (2)
-1 Way Contract Salary Cap :	$500,000
-Salary Remaining :	$285,714
Ty Emberson (1 Way Contract)	$2,000,000 (4)
-Salary Remaining :	$285,714
Klim Kostin (1 Way Contract)	$1,560,000 (1)
-1 Way Contract Salary Cap :	$60,000
-Salary Remaining :	$222,857
Janis Moser	$1,499,999 (4)
-Salary Remaining :	$214,286
Emil Martinsen Lilleberg	$1,499,999 (2)
-Salary Remaining :	$214,286
Leo Carlsson	$1,499,999 (3)
-Salary Remaining :	$214,286
Matias Maccelli	$1,499,900 (5)
-Salary Remaining :	$214,271
Cayden Primeau	$1,100,000 (3)
-Salary Remaining :	$157,143
UHC CAPHIT	$0 (0)
Total Pro Players	25
Salary Commitment
Year 2025 : $83,249,896
Year 2026 : $76,183,997
Year 2027 : $49,123,998
Year 2028 : $24,824,000
Salary Average Commitment
Year 2025 : $80,462,618
Year 2026 : $67,619,896
Year 2027 : $41,784,897
Year 2028 : $18,349,899
Salary Cap with 1 Way Contract
Year 2025 : $78,749,897
Year 2026 : $68,209,897
Year 2027 : $42,649,897
Year 2028 : $18,349,899

Farm Players Salaries
Will Smith	$150,000 (3)
Salary Remaining :	$21,429
Max Domi	$149,900 (3)
Salary Remaining :	$21,414
Liam O'Brien	$120,000 (1)
Salary Remaining :	$17,143
Ivan Prosvetov	$110,000 (2)
Salary Remaining :	$15,714
Ivan Ivan	$110,000 (3)
Salary Remaining :	$15,714
Juraj Slafkovsky	$110,000 (3)
Salary Remaining :	$15,714
Michael Callahan	$100,000 (3)
Salary Remaining :	$14,286
Andre Lee	$100,000 (3)
Salary Remaining :	$14,286
David Tendeck	$99,000 (3)
Salary Remaining :	$14,143
Vladislav Kolyachonok	$97,000 (2)
Salary Remaining :	$13,857
Bokondji Imama	$97,000 (1)
Salary Remaining :	$13,857
Cameron Crotty	$91,000 (1)
Salary Remaining :	$13,000
Justin Barron	$89,000 (2)
Salary Remaining :	$12,714
Travis Mitchell	$89,000 (3)
Salary Remaining :	$12,714
Michael Karow	$89,000 (3)
Salary Remaining :	$12,714
William Dufour	$88,000 (1)
Salary Remaining :	$12,571
Malte Setkov	$87,000 (1)
Salary Remaining :	$12,429
Michael Carcone	$85,000 (1)
Salary Remaining :	$12,143
Nate Clurman	$77,500 (1)
Salary Remaining :	$11,071
Mat Robson	$75,000 (2)
Salary Remaining :	$10,714
Oskar Steen	$75,000 (1)
Salary Remaining :	$10,714
Total Farm Players	21
Salary Commitment
Year 2025 : $2,088,400
Year 2026 : $1,459,500
Year 2027 : $1,088,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,088,400
Year 2026 : $1,367,900
Year 2027 : $996,900
Year 2028 : $0

Vancouver Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Arena
Level 1:	6000 - $165 - 0 - 0.00%
Level 2:	5000 - $98 - 0 - 0.00%
Level 3:	2000 - $60 - 0 - 0.00%
Level 4:	4000 - $45 - 0 - 0.00%
Luxury :	1000 - $295 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 0 - 0.00%
Farm Level 2:	1000 - $17 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$80,149,068
Farm Players Total Salaries	$3,905,100
Coaches Total Salaries	$1,250,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$7,049,338
Projected Bank Account	$7,049,338

Pro Players Salaries
Patrick Kane (1 Way Contract)	$11,875,000 (2)
-Salary Remaining :	$1,696,429
VAN CAPHIT (1 Way Contract)	$9,600,000 (1)
-Salary Remaining :	$1,371,429
Josh Norris (1 Way Contract)	$7,125,000 (4)
-Salary Remaining :	$1,017,857
Carter Hart (1 Way Contract)	$6,900,069 (4)
-Salary Remaining :	$985,724
Quinn Hughes (1 Way Contract)	$6,900,000 (4)
-Salary Remaining :	$985,714
Darnell Nurse (1 Way Contract)	$6,000,000 (4)
-Salary Remaining :	$857,143
Eetu Luostarinen (1 Way Contract)	$5,500,000 (2)
-Salary Remaining :	$785,714
Alex Vlasic (1 Way Contract)	$3,300,000 (2)
-Salary Remaining :	$471,429
Jack McBain (1 Way Contract)	$2,500,000 (4)
-Salary Remaining :	$357,143
Fabian Zetterlund (1 Way Contract)	$2,240,000 (4)
-Salary Remaining :	$320,000
Alexander Romanov (1 Way Contract)	$2,050,000 (1)
-Salary Remaining :	$292,857
Sean Farrell (1 Way Contract)	$2,000,000 (3)
-Salary Remaining :	$285,714
Cam York (1 Way Contract)	$2,000,000 (2)
-1 Way Contract Salary Cap :	$500,000
-Salary Remaining :	$285,714
Jonas Rondbjerg (1 Way Contract)	$1,760,000 (1)
-Salary Remaining :	$251,429
Tyson Foerster (1 Way Contract)	$1,690,000 (1)
-Salary Remaining :	$241,429
Macklin Celebrini	$1,499,999 (3)
-Salary Remaining :	$214,286
Pavel Francouz	$1,499,000 (4)
-Salary Remaining :	$214,143
Felix Robert	$1,430,000 (2)
-Salary Remaining :	$204,286
Colton White	$1,320,000 (4)
-Salary Remaining :	$188,571
Connor Clifton	$1,200,000 (4)
-Salary Remaining :	$171,429
Philip Tomasino	$910,000 (1)
-Salary Remaining :	$130,000
Pierre-Olivier Joseph	$850,000 (1)
-Salary Remaining :	$121,429
Total Pro Players	22
Salary Commitment
Year 2025 : $80,149,068
Year 2026 : $63,289,068
Year 2027 : $39,184,068
Year 2028 : $35,684,069
Salary Average Commitment
Year 2025 : $78,508,790
Year 2026 : $61,914,068
Year 2027 : $39,184,068
Year 2028 : $35,684,069
Salary Cap with 1 Way Contract
Year 2025 : $78,649,067
Year 2026 : $61,789,067
Year 2027 : $39,184,068
Year 2028 : $35,684,069

Farm Players Salaries
Alex Turcotte	$150,000 (3)
Salary Remaining :	$21,429
Nicholas Shore	$150,000 (2)
Salary Remaining :	$21,429
Andreas Wingerli	$150,000 (2)
Salary Remaining :	$21,429
Gabriel Fortier	$150,000 (2)
Salary Remaining :	$21,429
Bobby Brink	$150,000 (3)
Salary Remaining :	$21,429
Travis Hamonic	$149,900 (3)
Salary Remaining :	$21,414
Kirill Tankov	$149,900 (4)
Salary Remaining :	$21,414
Shawn Boudrias	$149,900 (1)
Salary Remaining :	$21,414
Nikita Zaitsev	$149,900 (3)
Salary Remaining :	$21,414
Ben Hutton	$149,900 (3)
Salary Remaining :	$21,414
Carson Soucy	$149,900 (3)
Salary Remaining :	$21,414
Hunter Jones	$149,900 (4)
Salary Remaining :	$21,414
Tanner Pearson	$149,500 (2)
Salary Remaining :	$21,357
Lucas Elvenes	$147,500 (2)
Salary Remaining :	$21,071
Fedor Svechkov	$130,000 (3)
Salary Remaining :	$18,571
Mikko Koskinen	$130,000 (1)
Salary Remaining :	$18,571
Arturs Silovs	$118,800 (4)
Salary Remaining :	$16,971
James Fisher	$113,100 (1)
Salary Remaining :	$16,157
Max Sasson	$110,000 (3)
Salary Remaining :	$15,714
Bryce Montgomery	$97,900 (4)
Salary Remaining :	$13,986
Riku Tohila	$92,000 (1)
Salary Remaining :	$13,143
Taige Harding	$92,000 (3)
Salary Remaining :	$13,143
Wyatt Kaiser	$91,000 (1)
Salary Remaining :	$13,000
Kaleb Lawrence	$89,000 (4)
Salary Remaining :	$12,714
Yan Matveiko	$89,000 (3)
Salary Remaining :	$12,714
Jackson Kunz	$89,000 (3)
Salary Remaining :	$12,714
Dylan James	$89,000 (3)
Salary Remaining :	$12,714
Joey Willis	$89,000 (3)
Salary Remaining :	$12,714
Artem Barabosha	$89,000 (3)
Salary Remaining :	$12,714
Sergei Bobrovsky	$75,000 (4)
Salary Remaining :	$10,714
Kristian Kostadinski	$75,000 (2)
Salary Remaining :	$10,714
Djibril Touré	$75,000 (2)
Salary Remaining :	$10,714
Yegor Yegorov	$75,000 (1)
Salary Remaining :	$10,714
Total Farm Players	33
Salary Commitment
Year 2025 : $3,905,100
Year 2026 : $3,254,100
Year 2027 : $2,357,100
Year 2028 : $680,500
Salary Average Commitment
Year 2025 : $3,891,767
Year 2026 : $3,254,100
Year 2027 : $2,357,100
Year 2028 : $680,500

Vegas Golden Knights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T-Mobile Arena
Level 1:	6000 - $165 - 6,000 - 100.00%
Level 2:	5000 - $98 - 5,000 - 100.00%
Level 3:	2000 - $60 - 2,000 - 100.00%
Level 4:	4000 - $45 - 4,000 - 100.00%
Luxury :	1000 - $295 - 1,000 - 100.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 0 - 0.00%
Farm Level 2:	1000 - $17 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18,000 - 100.00%
Average Income per Game	$2,075,000
Year to Date Revenue	$6,225,000
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$84,249,999
Farm Players Total Salaries	$2,632,300
Coaches Total Salaries	$4,800,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$7,889,610
Projected Bank Account	$7,889,610

Pro Players Salaries
Auston Matthews (1 Way Contract)	$13,741,000 (2)
-Salary Remaining :	$1,963,000
Devon Toews (1 Way Contract)	$9,660,000 (3)
-Salary Remaining :	$1,380,000
Travis Konecny (1 Way Contract)	$7,590,000 (3)
-Salary Remaining :	$1,084,286
Esa Lindell (1 Way Contract)	$6,270,000 (2)
-Salary Remaining :	$895,714
Igor Shesterkin (1 Way Contract)	$6,000,000 (4)
-Salary Remaining :	$857,143
Jesse Puljujarvi (1 Way Contract)	$5,800,000 (3)
-Salary Remaining :	$828,571
Alex Nylander (1 Way Contract)	$5,800,000 (3)
-Salary Remaining :	$828,571
Ivan Provorov (1 Way Contract)	$5,700,000 (2)
-Salary Remaining :	$814,286
Mathew Barzal (1 Way Contract)	$3,795,000 (2)
-Salary Remaining :	$542,143
Brandon Carlo (1 Way Contract)	$2,800,000 (1)
-Salary Remaining :	$400,000
Christopher Tanev (1 Way Contract)	$2,600,000 (2)
-1 Way Contract Salary Cap :	$1,100,000
-Salary Remaining :	$371,429
Joe Veleno (1 Way Contract)	$2,125,000 (1)
-Salary Remaining :	$303,571
Yevgeni Kashnikov (1 Way Contract)	$1,999,000 (4)
-1 Way Contract Salary Cap :	$499,000
-Salary Remaining :	$285,571
Jonas Johansson (1 Way Contract)	$1,820,000 (3)
-Salary Remaining :	$260,000
Ivan Barbashev (1 Way Contract)	$1,500,000 (2)
-Salary Remaining :	$214,286
Philip Broberg	$1,499,999 (3)
-Salary Remaining :	$214,286
Vladislav Namestnikov (1 Way Contract)	$1,250,000 (1)
-Salary Remaining :	$178,571
Travis Dermott (1 Way Contract)	$1,150,000 (1)
-Salary Remaining :	$164,286
Pavel Dorofeyev	$900,000 (1)
-Salary Remaining :	$128,571
Mikhail Grigorenko	$750,000 (1)
-Salary Remaining :	$107,143
Nolan Stevens	$750,000 (1)
-Salary Remaining :	$107,143
Andrei Kuzmenko	$750,000 (1)
-Salary Remaining :	$107,143
VGS CAPHIT	$0 (0)
Total Pro Players	23
Salary Commitment
Year 2025 : $84,249,999
Year 2026 : $73,774,999
Year 2027 : $40,168,999
Year 2028 : $7,999,000
Salary Average Commitment
Year 2025 : $84,156,124
Year 2026 : $73,706,124
Year 2027 : $40,046,999
Year 2028 : $7,999,000
Salary Cap with 1 Way Contract
Year 2025 : $81,249,999
Year 2026 : $70,774,999
Year 2027 : $38,668,999
Year 2028 : $6,499,000

Farm Players Salaries
Jake Evans	$149,900 (4)
Salary Remaining :	$21,414
Brett Howden	$140,000 (3)
Salary Remaining :	$20,000
Jack Studnicka	$137,500 (4)
Salary Remaining :	$19,643
Colton Sceviour	$126,500 (1)
Salary Remaining :	$18,071
Jack Dugan	$106,700 (1)
Salary Remaining :	$15,243
Lukas Parik	$99,000 (3)
Salary Remaining :	$14,143
Evan Cormier	$96,000 (2)
Salary Remaining :	$13,714
William Lockwood	$95,700 (1)
Salary Remaining :	$13,671
Brayden Pachal	$91,000 (3)
Salary Remaining :	$13,000
Paul Cotter	$85,000 (1)
Salary Remaining :	$12,143
Jiri Patera	$80,000 (2)
Salary Remaining :	$11,429
Kale Clague	$75,000 (2)
Salary Remaining :	$10,714
Dryden Hunt	$75,000 (3)
Salary Remaining :	$10,714
Ethan Prow	$75,000 (1)
Salary Remaining :	$10,714
Gustav Olofsson	$75,000 (1)
Salary Remaining :	$10,714
Justin Braun	$75,000 (1)
Salary Remaining :	$10,714
Derek Stepan	$75,000 (1)
Salary Remaining :	$10,714
Lukas Vejdemo	$75,000 (1)
Salary Remaining :	$10,714
Luca Sbisa	$75,000 (2)
Salary Remaining :	$10,714
Ryan Bednard	$75,000 (3)
Salary Remaining :	$10,714
Mason Primeau	$75,000 (1)
Salary Remaining :	$10,714
Nick Holden	$75,000 (1)
Salary Remaining :	$10,714
Patric Hornqvist	$75,000 (1)
Salary Remaining :	$10,714
Robert Bortuzzo	$75,000 (1)
Salary Remaining :	$10,714
Sonny Milano	$75,000 (4)
Salary Remaining :	$10,714
Tyler Pitlick	$75,000 (1)
Salary Remaining :	$10,714
Wayne Simmonds	$75,000 (1)
Salary Remaining :	$10,714
Keegan Stevenson	$75,000 (3)
Salary Remaining :	$10,714
Dustin Tokarski	$75,000 (1)
Salary Remaining :	$10,714
Antoine Morand	$75,000 (3)
Salary Remaining :	$10,714
Total Farm Players	30
Salary Commitment
Year 2025 : $2,632,300
Year 2026 : $1,318,400
Year 2027 : $992,400
Year 2028 : $362,400
Salary Average Commitment
Year 2025 : $2,614,150
Year 2026 : $1,318,400
Year 2027 : $992,400
Year 2028 : $362,400

Washington Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Capital One Arena
Level 1:	6000 - $165 - 0 - 0.00%
Level 2:	5000 - $98 - 0 - 0.00%
Level 3:	2000 - $60 - 0 - 0.00%
Level 4:	4000 - $45 - 0 - 0.00%
Luxury :	1000 - $303 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 2,000 - 100.00%
Farm Level 2:	1000 - $17 - 1,000 - 100.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	3,000 - 100.00%
Average Income per Game	$59,000
Year to Date Revenue	$118,000
Expense
Pro Players Total Salaries	$81,210,297
Farm Players Total Salaries	$2,841,700
Coaches Total Salaries	$2,100,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$5,765,371
Projected Bank Account	$5,765,371

Pro Players Salaries
Aaron Ekblad (1 Way Contract)	$7,385,000 (4)
-Salary Remaining :	$1,055,000
Andre Burakovsky (1 Way Contract)	$6,650,450 (4)
-Salary Remaining :	$950,064
Nino Niederreiter (1 Way Contract)	$6,000,000 (3)
-Salary Remaining :	$857,143
Adam Pelech (1 Way Contract)	$5,760,000 (1)
-Salary Remaining :	$822,857
Trevor Zegras (1 Way Contract)	$4,800,000 (4)
-Salary Remaining :	$685,714
Calvin Petersen (1 Way Contract)	$4,685,350 (4)
-Salary Remaining :	$669,336
Stuart Skinner (1 Way Contract)	$4,400,000 (3)
-Salary Remaining :	$628,571
Colton Parayko (1 Way Contract)	$4,385,000 (4)
-Salary Remaining :	$626,429
Christian Dvorak (1 Way Contract)	$4,200,000 (1)
-Salary Remaining :	$600,000
Jesperi Kotkaniemi (1 Way Contract)	$3,920,000 (3)
-Salary Remaining :	$560,000
Dylan Cozens (1 Way Contract)	$3,920,000 (2)
-Salary Remaining :	$560,000
WSH CAPHIT (1 Way Contract)	$3,500,000 (2)
-Salary Remaining :	$500,000
Dylan Samberg (1 Way Contract)	$3,300,000 (4)
-Salary Remaining :	$471,429
Adam Lowry (1 Way Contract)	$3,250,000 (3)
-Salary Remaining :	$464,286
Kevin Labanc (1 Way Contract)	$3,250,000 (4)
-Salary Remaining :	$464,286
Tyler Johnson (1 Way Contract)	$1,955,500 (2)
-1 Way Contract Salary Cap :	$455,500
-Salary Remaining :	$279,357
Nick Ritchie (1 Way Contract)	$1,700,000 (4)
-Salary Remaining :	$242,857
Dylan Guenther	$1,499,999 (3)
-Salary Remaining :	$214,286
Logan Cooley	$1,499,999 (2)
-Salary Remaining :	$214,286
Simon Edvinsson	$1,499,999 (3)
-Salary Remaining :	$214,286
Tony Deangelo	$1,499,000 (2)
-Salary Remaining :	$214,143
Jack Drury	$1,300,000 (2)
-Salary Remaining :	$185,714
Ryan McDonagh	$850,000 (2)
-Salary Remaining :	$121,429
Total Pro Players	23
Salary Commitment
Year 2025 : $81,210,297
Year 2026 : $68,250,297
Year 2027 : $56,725,798
Year 2028 : $36,155,800
Salary Average Commitment
Year 2025 : $81,148,304
Year 2026 : $71,188,304
Year 2027 : $57,161,805
Year 2028 : $36,155,800
Salary Cap with 1 Way Contract
Year 2025 : $79,710,293
Year 2026 : $69,750,297
Year 2027 : $56,725,798
Year 2028 : $36,155,800

Farm Players Salaries
Blake Lizotte	$149,900 (4)
Salary Remaining :	$21,414
Slater Koekkoek	$149,900 (4)
Salary Remaining :	$21,414
Braden Holtby	$149,900 (2)
Salary Remaining :	$21,414
Devin Shore	$149,900 (3)
Salary Remaining :	$21,414
Jacob Bryson	$149,900 (4)
Salary Remaining :	$21,414
Jacob MacDonald	$149,900 (4)
Salary Remaining :	$21,414
Stefan Noesen	$149,900 (4)
Salary Remaining :	$21,414
Rocco Grimaldi	$149,900 (2)
Salary Remaining :	$21,414
Dominik Bokk	$110,000 (4)
Salary Remaining :	$15,714
Jacob De La Rose	$110,000 (4)
Salary Remaining :	$15,714
Nicolas Deslauriers	$110,000 (3)
Salary Remaining :	$15,714
Johan Larsson	$100,000 (4)
Salary Remaining :	$14,286
Isak Rosen	$100,000 (3)
Salary Remaining :	$14,286
Samuel Poulin	$100,000 (3)
Salary Remaining :	$14,286
Dennis Hildeby	$100,000 (2)
Salary Remaining :	$14,286
Jon Merrill	$95,000 (2)
Salary Remaining :	$13,571
Jani Hakanpaa	$95,000 (4)
Salary Remaining :	$13,571
Rudolfs Balcers	$90,000 (4)
Salary Remaining :	$12,857
Joakim Nordstrom	$85,000 (1)
Salary Remaining :	$12,143
Trevor Van Riemsdyk	$83,500 (3)
Salary Remaining :	$11,929
Johnny Kovacevic	$80,000 (4)
Salary Remaining :	$11,429
Jared Coreau	$79,500 (2)
Salary Remaining :	$11,357
Brad Hunt	$79,500 (2)
Salary Remaining :	$11,357
Lucas Mercuri	$75,000 (1)
Salary Remaining :	$10,714
Robert Orr	$75,000 (1)
Salary Remaining :	$10,714
Markus Phillips	$75,000 (1)
Salary Remaining :	$10,714
Total Farm Players	26
Salary Commitment
Year 2025 : $2,841,700
Year 2026 : $2,531,700
Year 2027 : $1,877,900
Year 2028 : $1,334,500
Salary Average Commitment
Year 2025 : $2,841,700
Year 2026 : $2,531,700
Year 2027 : $1,877,900
Year 2028 : $1,334,500

Winnipeg Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	MTS Centre
Level 1:	6000 - $165 - 6,000 - 100.00%
Level 2:	5000 - $98 - 5,000 - 100.00%
Level 3:	2000 - $60 - 2,000 - 100.00%
Level 4:	4000 - $45 - 4,000 - 100.00%
Luxury :	1000 - $313 - 1,000 - 100.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 2,000 - 100.00%
Farm Level 2:	1000 - $17 - 1,000 - 100.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18,000 - 100.00%
Average Income per Game	$2,093,000
Year to Date Revenue	$8,372,000
Farm
Home Games Left	0
Average Attendance - %	3,000 - 100.00%
Average Income per Game	$59,000
Year to Date Revenue	$177,000
Expense
Pro Players Total Salaries	$83,259,999
Farm Players Total Salaries	$2,365,600
Coaches Total Salaries	$3,750,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$10,587,010
Projected Bank Account	$10,587,010

Pro Players Salaries
Pavel Buchnevich (1 Way Contract)	$7,560,000 (1)
-Salary Remaining :	$1,080,000
Brendan Gallagher (1 Way Contract)	$6,300,000 (3)
-Salary Remaining :	$900,000
Carter Verhaeghe (1 Way Contract)	$6,300,000 (2)
-Salary Remaining :	$900,000
WPG CAPHIT (1 Way Contract)	$6,080,000 (2)
-Salary Remaining :	$868,571
Shayne Gostisbehere (1 Way Contract)	$5,700,000 (4)
-Salary Remaining :	$814,286
Ryan O'Reilly (1 Way Contract)	$5,500,000 (4)
-Salary Remaining :	$785,714
Filip Chytil (1 Way Contract)	$5,100,000 (3)
-Salary Remaining :	$728,571
Noah Cates (1 Way Contract)	$4,100,000 (4)
-Salary Remaining :	$585,714
Conor Garland (1 Way Contract)	$3,500,000 (2)
-Salary Remaining :	$500,000
Sidney Crosby (1 Way Contract)	$3,400,000 (3)
-Salary Remaining :	$485,714
John Klingberg (1 Way Contract)	$3,250,000 (2)
-Salary Remaining :	$464,286
Ilya Sorokin (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$428,571
Jamie Oleksiak (1 Way Contract)	$2,750,000 (3)
-Salary Remaining :	$392,857
Erik Karlsson (1 Way Contract)	$2,420,000 (1)
-Salary Remaining :	$345,714
Elias Lindholm (1 Way Contract)	$2,310,000 (5)
-Salary Remaining :	$330,000
Connor McMichael (1 Way Contract)	$2,100,000 (2)
-Salary Remaining :	$300,000
Ryan Graves (1 Way Contract)	$2,000,000 (4)
-Salary Remaining :	$285,714
Kristian Vesalainen (1 Way Contract)	$1,600,000 (4)
-1 Way Contract Salary Cap :	$100,000
-Salary Remaining :	$228,571
Riley Barber (1 Way Contract)	$1,500,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$214,286
Peetro Seppala (1 Way Contract)	$1,500,000 (4)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$214,286
Brandon Montour (1 Way Contract)	$1,500,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$214,286
Matt Benning (1 Way Contract)	$1,500,000 (4)
-Salary Remaining :	$214,286
Pavel Mintyukov	$1,499,999 (2)
-Salary Remaining :	$214,286
Georgi Romanov	$1,000,000 (2)
-Salary Remaining :	$142,857
Dominic Turgeon	$900,000 (1)
-Salary Remaining :	$128,571
William Wallinder	$890,000 (3)
-Salary Remaining :	$127,143
Total Pro Players	26
Salary Commitment
Year 2025 : $83,259,999
Year 2026 : $76,235,999
Year 2027 : $52,386,000
Year 2028 : $31,366,000
Salary Average Commitment
Year 2025 : $79,840,000
Year 2026 : $69,220,000
Year 2027 : $42,040,000
Year 2028 : $24,210,000
Salary Cap with 1 Way Contract
Year 2025 : $77,259,999
Year 2026 : $66,379,999
Year 2027 : $39,650,000
Year 2028 : $21,210,000

Farm Players Salaries
Sam Colangelo	$150,000 (3)
Salary Remaining :	$21,429
Ryan Lomberg	$149,900 (2)
Salary Remaining :	$21,414
Erik Kallgren	$149,900 (3)
Salary Remaining :	$21,414
Joachim Blichfeld	$149,900 (1)
Salary Remaining :	$21,414
Nick Perbix	$149,900 (4)
Salary Remaining :	$21,414
Jett Woo	$134,000 (1)
Salary Remaining :	$19,143
David Gustafsson	$132,000 (3)
Salary Remaining :	$18,857
Connor Bunnaman	$130,000 (3)
Salary Remaining :	$18,571
John Beecher	$130,000 (2)
Salary Remaining :	$18,571
Tyson Galloway	$115,000 (2)
Salary Remaining :	$16,429
Ilya Nikolayev	$110,000 (2)
Salary Remaining :	$15,714
William Lagesson	$100,000 (4)
Salary Remaining :	$14,286
Ben King	$92,000 (3)
Salary Remaining :	$13,143
Akito Hirose	$91,000 (1)
Salary Remaining :	$13,000
Ozzy Wiesblatt	$89,000 (2)
Salary Remaining :	$12,714
Simon Lundmark	$89,000 (3)
Salary Remaining :	$12,714
Arvid Holm	$89,000 (2)
Salary Remaining :	$12,714
Jimmy Huntington	$85,000 (1)
Salary Remaining :	$12,143
Nick Bonino	$80,000 (1)
Salary Remaining :	$11,429
Kevin Poulin	$75,000 (1)
Salary Remaining :	$10,714
JC Lipon	$75,000 (1)
Salary Remaining :	$10,714
Total Farm Players	21
Salary Commitment
Year 2025 : $2,365,600
Year 2026 : $1,716,500
Year 2027 : $1,033,600
Year 2028 : $249,900
Salary Average Commitment
Year 2025 : $2,365,600
Year 2026 : $1,675,700
Year 2027 : $992,800
Year 2028 : $249,900

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %