PFHL - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda 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	$79,086,499
Farm Players Total Salaries	$4,031,300
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
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$79,086,499
Estimate Under Maximum Salary Cap of $81,500,000	$2,413,501
Estimate Over Minimum Salary Cap of $60,240,000	$18,846,499
Current Bank Account	$8,357,836
Projected Bank Account	$8,357,836

Pro Players Salaries
Brock Boeser (1 Way Contract)	$9,100,000 (2)
-Salary Remaining :	$9,100,000
Shea Theodore (1 Way Contract)	$8,360,000 (2)
-Salary Remaining :	$8,360,000
Morgan Rielly (1 Way Contract)	$8,120,000 (2)
-Salary Remaining :	$8,120,000
Chandler Stephenson (1 Way Contract)	$7,900,000 (2)
-Salary Remaining :	$7,900,000
William Karlsson (1 Way Contract)	$6,900,000 (2)
-Salary Remaining :	$6,900,000
Joel Eriksson Ek (1 Way Contract)	$6,375,000 (1)
-Salary Remaining :	$6,375,000
Ryan Johansen (1 Way Contract)	$4,500,000 (2)
-Salary Remaining :	$4,500,000
Wade Allison	$3,630,000 (4)
-Salary Remaining :	$3,630,000
Mikey Anderson (1 Way Contract)	$3,120,000 (1)
-Salary Remaining :	$3,120,000
Sam Steel	$3,100,000 (3)
-Salary Remaining :	$3,100,000
ANA CAPHIT	$2,730,000 (1)
-Salary Remaining :	$2,730,000
Connor Dewar	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Lukas Dostal (1 Way Contract)	$1,680,000 (2)
-Salary Remaining :	$1,680,000
Trent Frederic (1 Way Contract)	$1,680,000 (2)
-Salary Remaining :	$1,680,000
Benoit-Olivier Groulx (1 Way Contract)	$1,540,000 (3)
-Salary Remaining :	$1,540,000
Simon Benoit (1 Way Contract)	$1,500,000 (2)
-Salary Remaining :	$1,500,000
Jackson LaCombe	$1,499,999 (2)
-Salary Remaining :	$1,499,999
David Rittich	$1,499,000 (1)
-Salary Remaining :	$1,499,000
Evgeny Svechnikov	$1,495,000 (3)
-Salary Remaining :	$1,495,000
Dante Fabbro (1 Way Contract)	$1,437,500 (1)
-Salary Remaining :	$1,437,500
Cole Caufield	$920,000 (1)
-Salary Remaining :	$920,000
Total Pro Players	21
Salary Commitment
Year 2025 : $79,086,499
Year 2026 : $61,004,999
Year 2027 : $9,765,000
Year 2028 : $3,630,000
Salary Average Commitment
Year 2025 : $73,955,166
Year 2026 : $58,451,499
Year 2027 : $9,621,500
Year 2028 : $3,630,000
Salary Cap with 1 Way Contract
Year 2025 : $79,086,499
Year 2026 : $61,004,999
Year 2027 : $9,765,000
Year 2028 : $3,630,000

Farm Players Salaries
Sam Colangelo	$150,000 (3)
Salary Remaining :	$150,000
Tanner Jeannot	$149,900 (3)
Salary Remaining :	$149,900
Marcus Pettersson	$149,900 (4)
Salary Remaining :	$149,900
Alexander Kerfoot	$149,500 (4)
Salary Remaining :	$149,500
Andreas Johnsson	$149,500 (4)
Salary Remaining :	$149,500
Jeff Skinner	$149,500 (4)
Salary Remaining :	$149,500
Cam Fowler	$149,500 (4)
Salary Remaining :	$149,500
Matt Murray	$149,500 (4)
Salary Remaining :	$149,500
Mark Jankowski	$149,500 (4)
Salary Remaining :	$149,500
Jakub Zboril	$149,500 (4)
Salary Remaining :	$149,500
Patrik Nemeth	$149,500 (4)
Salary Remaining :	$149,500
Scott Laughton	$149,500 (4)
Salary Remaining :	$149,500
Trevor Moore	$149,500 (4)
Salary Remaining :	$149,500
William Carrier	$149,500 (4)
Salary Remaining :	$149,500
Danny O'Regan	$145,000 (3)
Salary Remaining :	$145,000
Riley Sheahan	$145,000 (3)
Salary Remaining :	$145,000
Marco Scandella	$145,000 (3)
Salary Remaining :	$145,000
Sean Kuraly	$145,000 (3)
Salary Remaining :	$145,000
Josh Archibald	$145,000 (1)
Salary Remaining :	$145,000
Brayden Tracey	$136,000 (1)
Salary Remaining :	$136,000
Brendan Guhle	$100,000 (3)
Salary Remaining :	$100,000
Josh Mahura	$100,000 (3)
Salary Remaining :	$100,000
Olle Eriksson Ek	$99,000 (4)
Salary Remaining :	$99,000
Bryce Kindopp	$92,000 (1)
Salary Remaining :	$92,000
William Francis	$92,000 (4)
Salary Remaining :	$92,000
Hunter Drew	$91,000 (3)
Salary Remaining :	$91,000
Jacob Perreault	$89,000 (3)
Salary Remaining :	$89,000
Maxim Golod	$89,000 (1)
Salary Remaining :	$89,000
Ethan Bowen	$87,000 (1)
Salary Remaining :	$87,000
Axel Andersson	$87,000 (3)
Salary Remaining :	$87,000
Jordan Weal	$75,000 (2)
Salary Remaining :	$75,000
Luke Philp	$75,000 (2)
Salary Remaining :	$75,000
Total Farm Players	32
Salary Commitment
Year 2025 : $4,031,300
Year 2026 : $3,482,300
Year 2027 : $3,332,300
Year 2028 : $1,985,400
Salary Average Commitment
Year 2025 : $4,031,300
Year 2026 : $3,482,300
Year 2027 : $3,332,300
Year 2028 : $1,985,400

Boston Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Garden
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	$81,971,000
Farm Players Total Salaries	$2,380,750
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
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$80,471,000
Estimate Under Maximum Salary Cap of $81,500,000	$1,029,000
Estimate Over Minimum Salary Cap of $60,240,000	$20,231,000
Current Bank Account	$8,508,483
Projected Bank Account	$8,508,483

Pro Players Salaries
John Tavares (1 Way Contract)	$12,000,000 (2)
-Salary Remaining :	$12,000,000
Max Pacioretty (1 Way Contract)	$8,500,000 (2)
-Salary Remaining :	$8,500,000
Charlie McAvoy (1 Way Contract)	$7,700,000 (3)
-Salary Remaining :	$7,700,000
Ryan Nugent-Hopkins (1 Way Contract)	$7,450,000 (1)
-Salary Remaining :	$7,450,000
Jake Oettinger (1 Way Contract)	$6,200,000 (3)
-Salary Remaining :	$6,200,000
Nino Niederreiter (1 Way Contract)	$6,000,000 (3)
-Salary Remaining :	$6,000,000
Taylor Hall (1 Way Contract)	$5,500,000 (1)
-Salary Remaining :	$5,500,000
Quinton Byfield	$4,800,000 (4)
-Salary Remaining :	$4,800,000
Erik Brannstrom (1 Way Contract)	$4,200,000 (3)
-Salary Remaining :	$4,200,000
Jordan Harris	$3,100,000 (4)
-Salary Remaining :	$3,100,000
Urho Vaakanainen	$3,100,000 (4)
-Salary Remaining :	$3,100,000
Otto Somppi (1 Way Contract)	$2,800,000 (3)
-Salary Remaining :	$2,800,000
Patrice Bergeron (1 Way Contract)	$1,500,000 (4)
-Salary Remaining :	$1,500,000
Ryan Murray (1 Way Contract)	$1,500,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,500,000
Kaapo Kahkonen (1 Way Contract)	$1,500,000 (4)
-Salary Remaining :	$1,500,000
Kurtis MacDermid	$1,450,000 (1)
-Salary Remaining :	$1,450,000
Lane Pederson	$1,001,000 (1)
-Salary Remaining :	$1,001,000
Kyle Rau	$1,000,000 (4)
-Salary Remaining :	$1,000,000
Kevin Hayes	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Sami Niku	$920,000 (1)
-Salary Remaining :	$920,000
Jansen Harkins	$750,000 (1)
-Salary Remaining :	$750,000
BOS CAPHIT (1 Way Contract)	$0 (0)
Total Pro Players	22
Salary Commitment
Year 2025 : $81,971,000
Year 2026 : $63,900,000
Year 2027 : $41,900,000
Year 2028 : $15,000,000
Salary Average Commitment
Year 2025 : $81,438,500
Year 2026 : $63,340,000
Year 2027 : $41,340,000
Year 2028 : $15,000,000
Salary Cap with 1 Way Contract
Year 2025 : $80,471,000
Year 2026 : $62,400,000
Year 2027 : $41,900,000
Year 2028 : $15,000,000

Farm Players Salaries
Jeff Malott	$144,000 (3)
Salary Remaining :	$144,000
Michael Stone	$120,000 (1)
Salary Remaining :	$120,000
Philippe Desrosiers	$119,000 (2)
Salary Remaining :	$119,000
Ryan Suzuki	$108,750 (2)
Salary Remaining :	$108,750
Brandon Bussi	$100,000 (2)
Salary Remaining :	$100,000
Jack Becker	$92,000 (3)
Salary Remaining :	$92,000
Victor Berglund	$92,000 (4)
Salary Remaining :	$92,000
Brady Lyle	$92,000 (4)
Salary Remaining :	$92,000
Jesper Froden	$91,000 (2)
Salary Remaining :	$91,000
Justin Sourdif	$91,000 (2)
Salary Remaining :	$91,000
Shea Weber	$90,000 (1)
Salary Remaining :	$90,000
Kyle Keyser	$89,000 (2)
Salary Remaining :	$89,000
Josh Melnick	$89,000 (1)
Salary Remaining :	$89,000
Brett Harrison	$89,000 (3)
Salary Remaining :	$89,000
Ryan Mast	$89,000 (3)
Salary Remaining :	$89,000
Mason Millman	$87,000 (1)
Salary Remaining :	$87,000
Trevor Kuntar	$87,000 (2)
Salary Remaining :	$87,000
Joona Koppanen	$87,000 (1)
Salary Remaining :	$87,000
Jean-Sebastien Dea	$87,000 (2)
Salary Remaining :	$87,000
Calle Odelius	$87,000 (3)
Salary Remaining :	$87,000
Jake Schmaltz	$75,000 (3)
Salary Remaining :	$75,000
Quinn Olson	$75,000 (3)
Salary Remaining :	$75,000
Philip Svedeback	$75,000 (1)
Salary Remaining :	$75,000
Marcus Johansson	$75,000 (2)
Salary Remaining :	$75,000
Lucas Wallmark	$75,000 (2)
Salary Remaining :	$75,000
Chris Wagner	$75,000 (2)
Salary Remaining :	$75,000
Total Farm Players	26
Salary Commitment
Year 2025 : $2,380,750
Year 2026 : $1,832,750
Year 2027 : $835,000
Year 2028 : $184,000
Salary Average Commitment
Year 2025 : $2,380,750
Year 2026 : $1,832,750
Year 2027 : $835,000
Year 2028 : $184,000

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 - 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	$82,354,900
Farm Players Total Salaries	$2,150,700
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
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$80,854,900
Estimate Under Maximum Salary Cap of $81,500,000	$645,100
Estimate Over Minimum Salary Cap of $60,240,000	$20,614,900
Current Bank Account	$9,414,805
Projected Bank Account	$9,414,805

Pro Players Salaries
Ryan Strome (1 Way Contract)	$7,800,000 (3)
-Salary Remaining :	$7,800,000
Mathew Barzal (1 Way Contract)	$7,590,000 (2)
-Salary Remaining :	$7,590,000
Clayton Keller (1 Way Contract)	$6,900,000 (4)
-Salary Remaining :	$6,900,000
Drew Doughty (1 Way Contract)	$6,750,000 (3)
-Salary Remaining :	$6,750,000
Miles Wood (1 Way Contract)	$6,630,000 (2)
-Salary Remaining :	$6,630,000
Cal Foote (1 Way Contract)	$5,500,000 (2)
-Salary Remaining :	$5,500,000
Stuart Skinner (1 Way Contract)	$4,400,000 (3)
-Salary Remaining :	$4,400,000
Tage Thompson	$4,100,000 (2)
-Salary Remaining :	$4,100,000
Erik Cernak (1 Way Contract)	$4,100,000 (1)
-Salary Remaining :	$4,100,000
David Perron (1 Way Contract)	$3,905,000 (3)
-Salary Remaining :	$3,905,000
Gustav Forsling (1 Way Contract)	$3,630,000 (3)
-Salary Remaining :	$3,630,000
Rasmus Asplund (1 Way Contract)	$3,500,000 (3)
-Salary Remaining :	$3,500,000
Matt Grzelcyk (1 Way Contract)	$3,000,000 (4)
-Salary Remaining :	$3,000,000
Colin White (1 Way Contract)	$2,750,000 (4)
-Salary Remaining :	$2,750,000
Brett Murray	$2,000,000 (4)
-Salary Remaining :	$2,000,000
Jonas Johansson (1 Way Contract)	$1,820,000 (3)
-Salary Remaining :	$1,820,000
Cedric Paquette (1 Way Contract)	$1,750,000 (1)
-1 Way Contract Salary Cap :	$250,000
-Salary Remaining :	$1,750,000
Max Jones (1 Way Contract)	$1,700,000 (3)
-Salary Remaining :	$1,700,000
Zac Jones (1 Way Contract)	$1,560,000 (1)
-Salary Remaining :	$1,560,000
Arttu Ruotsalainen	$1,300,000 (4)
-Salary Remaining :	$1,300,000
Ryan MacInnis	$920,000 (1)
-Salary Remaining :	$920,000
BUF CAPHIT	$749,900 (1)
-Salary Remaining :	$749,900
Total Pro Players	22
Salary Commitment
Year 2025 : $82,354,900
Year 2026 : $73,275,000
Year 2027 : $49,455,000
Year 2028 : $15,950,000
Salary Average Commitment
Year 2025 : $81,030,400
Year 2026 : $72,090,500
Year 2027 : $49,333,000
Year 2028 : $15,950,000
Salary Cap with 1 Way Contract
Year 2025 : $80,854,900
Year 2026 : $73,275,000
Year 2027 : $49,455,000
Year 2028 : $15,950,000

Farm Players Salaries
Rhett Gardner	$143,000 (2)
Salary Remaining :	$143,000
Shane Bowers	$130,000 (2)
Salary Remaining :	$130,000
Josh Leivo	$120,000 (1)
Salary Remaining :	$120,000
Sean Malone	$115,700 (1)
Salary Remaining :	$115,700
Tyson Kozak	$100,000 (3)
Salary Remaining :	$100,000
Oskari Laaksonen	$100,000 (4)
Salary Remaining :	$100,000
Nikita V. Novikov	$92,000 (3)
Salary Remaining :	$92,000
Michael McNiven	$75,000 (4)
Salary Remaining :	$75,000
Matej Pekar	$75,000 (3)
Salary Remaining :	$75,000
Cameron Schilling	$75,000 (1)
Salary Remaining :	$75,000
Carson Meyer	$75,000 (4)
Salary Remaining :	$75,000
Frederic Allard	$75,000 (4)
Salary Remaining :	$75,000
Jack Dougherty	$75,000 (4)
Salary Remaining :	$75,000
Dominic Toninato	$75,000 (4)
Salary Remaining :	$75,000
Jayden Halbgewachs	$75,000 (4)
Salary Remaining :	$75,000
Reese Johnson	$75,000 (4)
Salary Remaining :	$75,000
Nathan Todd	$75,000 (4)
Salary Remaining :	$75,000
Peter Diliberatore	$75,000 (4)
Salary Remaining :	$75,000
Daniil Tarasov	$75,000 (4)
Salary Remaining :	$75,000
Rinat Valiev	$75,000 (1)
Salary Remaining :	$75,000
Thomas Schemitsch	$75,000 (4)
Salary Remaining :	$75,000
Tobie Paquette-Bisson	$75,000 (4)
Salary Remaining :	$75,000
Keean Washkurak	$75,000 (3)
Salary Remaining :	$75,000
Alexei Melnichuk	$75,000 (2)
Salary Remaining :	$75,000
Alex Limoges	$75,000 (4)
Salary Remaining :	$75,000
Total Farm Players	25
Salary Commitment
Year 2025 : $2,150,700
Year 2026 : $1,765,000
Year 2027 : $1,417,000
Year 2028 : $1,075,000
Salary Average Commitment
Year 2025 : $2,093,000
Year 2026 : $1,748,000
Year 2027 : $1,417,000
Year 2028 : $1,075,000

Calgary Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Saddledome
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	$80,748,000
Farm Players Total Salaries	$2,949,500
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
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$80,748,000
Estimate Under Maximum Salary Cap of $81,500,000	$752,000
Estimate Over Minimum Salary Cap of $60,240,000	$20,508,000
Current Bank Account	$8,259,127
Projected Bank Account	$8,259,127

Pro Players Salaries
Leon Draisaitl (1 Way Contract)	$13,000,000 (4)
-Salary Remaining :	$13,000,000
Patrik Laine (1 Way Contract)	$8,600,000 (3)
-Salary Remaining :	$8,600,000
Rasmus Dahlin (1 Way Contract)	$7,600,000 (4)
-Salary Remaining :	$7,600,000
Elias Lindholm (1 Way Contract)	$7,250,000 (1)
-Salary Remaining :	$7,250,000
Miro Heiskanen (1 Way Contract)	$6,900,000 (4)
-Salary Remaining :	$6,900,000
Teuvo Teravainen (1 Way Contract)	$5,500,000 (4)
-Salary Remaining :	$5,500,000
Conor Timmins (1 Way Contract)	$4,800,000 (4)
-Salary Remaining :	$4,800,000
Akira Schmid	$4,600,000 (4)
-Salary Remaining :	$4,600,000
Drake Batherson (1 Way Contract)	$4,200,000 (3)
-Salary Remaining :	$4,200,000
Logan Couture (1 Way Contract)	$2,700,000 (4)
-Salary Remaining :	$2,700,000
Filip Zadina	$2,500,000 (3)
-Salary Remaining :	$2,500,000
Denis Gurianov (1 Way Contract)	$2,500,000 (4)
-Salary Remaining :	$2,500,000
Evan Rodrigues (1 Way Contract)	$1,700,000 (3)
-Salary Remaining :	$1,700,000
Libor Hajek (1 Way Contract)	$1,650,000 (4)
-Salary Remaining :	$1,650,000
Jake Virtanen	$1,499,000 (3)
-Salary Remaining :	$1,499,000
Josh Anderson	$1,499,000 (3)
-Salary Remaining :	$1,499,000
Jacob Bernard-Docker	$1,300,000 (2)
-Salary Remaining :	$1,300,000
Jonatan Berggren	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Erik Johnson	$1,000,000 (4)
-Salary Remaining :	$1,000,000
Scott Wedgewood	$750,000 (2)
-Salary Remaining :	$750,000
CGY CAPHIT (1 Way Contract)	$0 (0)
Total Pro Players	21
Salary Commitment
Year 2025 : $80,748,000
Year 2026 : $72,298,000
Year 2027 : $70,248,000
Year 2028 : $50,250,000
Salary Average Commitment
Year 2025 : $80,748,000
Year 2026 : $72,298,000
Year 2027 : $70,248,000
Year 2028 : $50,250,000
Salary Cap with 1 Way Contract
Year 2025 : $80,748,000
Year 2026 : $72,298,000
Year 2027 : $70,248,000
Year 2028 : $50,250,000

Farm Players Salaries
Adam Erne	$149,900 (4)
Salary Remaining :	$149,900
Anders Bjork	$149,900 (4)
Salary Remaining :	$149,900
Brendan Lemieux	$149,900 (4)
Salary Remaining :	$149,900
Brett Connolly	$149,900 (4)
Salary Remaining :	$149,900
Christian Jaros	$149,900 (4)
Salary Remaining :	$149,900
Conor Sheary	$149,900 (4)
Salary Remaining :	$149,900
David Savard	$149,900 (3)
Salary Remaining :	$149,900
Kevin Shattenkirk	$145,000 (2)
Salary Remaining :	$145,000
Cameron Whynot	$140,000 (2)
Salary Remaining :	$140,000
Daniil Chechelev	$140,000 (2)
Salary Remaining :	$140,000
Nikita Scherbak	$121,000 (1)
Salary Remaining :	$121,000
Emil Andrae	$110,000 (3)
Salary Remaining :	$110,000
Matthew Phillips	$109,200 (1)
Salary Remaining :	$109,200
Magnus Chrona	$100,000 (2)
Salary Remaining :	$100,000
Declan Chisholm	$100,000 (4)
Salary Remaining :	$100,000
Owen Say	$99,000 (3)
Salary Remaining :	$99,000
Adam Klapka	$91,000 (2)
Salary Remaining :	$91,000
Ilya Solovyov	$91,000 (2)
Salary Remaining :	$91,000
Seth Barton	$89,000 (2)
Salary Remaining :	$89,000
Jack Beck	$89,000 (3)
Salary Remaining :	$89,000
Matthew Seminoff	$89,000 (3)
Salary Remaining :	$89,000
Ryan Francis	$87,000 (2)
Salary Remaining :	$87,000
Leon Gawanke	$75,000 (1)
Salary Remaining :	$75,000
Dylan Wells	$75,000 (1)
Salary Remaining :	$75,000
Rory Kerins	$75,000 (2)
Salary Remaining :	$75,000
Ben Steeves	$75,000 (2)
Salary Remaining :	$75,000
Total Farm Players	26
Salary Commitment
Year 2025 : $2,949,500
Year 2026 : $2,569,300
Year 2027 : $1,536,300
Year 2028 : $999,400
Salary Average Commitment
Year 2025 : $2,899,967
Year 2026 : $2,569,300
Year 2027 : $1,536,300
Year 2028 : $999,400

Carolina Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	RBC 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	$84,991,052
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
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$83,491,050
Estimate Under Maximum Salary Cap of $81,500,000	-$1,991,050
Estimate Over Minimum Salary Cap of $60,240,000	$23,251,050
Current Bank Account	$6,881,572
Projected Bank Account	$6,881,572

Pro Players Salaries
Aaron Ekblad (1 Way Contract)	$7,385,000 (4)
-Salary Remaining :	$7,385,000
Andre Burakovsky (1 Way Contract)	$6,650,450 (4)
-Salary Remaining :	$6,650,450
Alexis Lafreniere	$6,270,000 (3)
-Salary Remaining :	$6,270,000
Jonathan Toews (1 Way Contract)	$6,000,000 (2)
-Salary Remaining :	$6,000,000
Adam Pelech (1 Way Contract)	$5,760,000 (1)
-Salary Remaining :	$5,760,000
Alex Nedeljkovic (1 Way Contract)	$5,685,500 (4)
-Salary Remaining :	$5,685,500
Adam Larsson (1 Way Contract)	$4,800,000 (1)
-Salary Remaining :	$4,800,000
Calvin Petersen (1 Way Contract)	$4,685,350 (4)
-Salary Remaining :	$4,685,350
Colton Parayko (1 Way Contract)	$4,385,000 (4)
-Salary Remaining :	$4,385,000
Christian Dvorak (1 Way Contract)	$4,200,000 (1)
-Salary Remaining :	$4,200,000
Dylan Cozens (1 Way Contract)	$3,920,000 (2)
-Salary Remaining :	$3,920,000
Adam Lowry (1 Way Contract)	$3,250,000 (3)
-Salary Remaining :	$3,250,000
Kevin Labanc (1 Way Contract)	$3,250,000 (4)
-Salary Remaining :	$3,250,000
Mackenzie Blackwood (1 Way Contract)	$2,395,255 (4)
-Salary Remaining :	$2,395,255
Nikita Zadorov (1 Way Contract)	$2,125,000 (1)
-Salary Remaining :	$2,125,000
Tyler Johnson (1 Way Contract)	$1,955,500 (2)
-1 Way Contract Salary Cap :	$455,500
-Salary Remaining :	$1,955,500
Caleb Jones (1 Way Contract)	$1,900,000 (1)
-Salary Remaining :	$1,900,000
Nick Ritchie (1 Way Contract)	$1,700,000 (4)
-Salary Remaining :	$1,700,000
Logan Cooley	$1,499,999 (2)
-Salary Remaining :	$1,499,999
Dylan Guenther	$1,499,999 (3)
-Salary Remaining :	$1,499,999
Simon Edvinsson	$1,499,999 (3)
-Salary Remaining :	$1,499,999
Tony Deangelo	$1,499,000 (2)
-Salary Remaining :	$1,499,000
Austin Wagner	$1,375,000 (1)
-Salary Remaining :	$1,375,000
Jack Drury	$1,300,000 (2)
-Salary Remaining :	$1,300,000
CAR CAPHIT (1 Way Contract)	$0 (0)
Total Pro Players	25
Salary Commitment
Year 2025 : $84,991,052
Year 2026 : $64,831,052
Year 2027 : $48,656,553
Year 2028 : $36,136,555
Salary Average Commitment
Year 2025 : $84,251,385
Year 2026 : $64,333,052
Year 2027 : $48,656,553
Year 2028 : $36,136,555
Salary Cap with 1 Way Contract
Year 2025 : $83,491,053
Year 2026 : $63,331,053
Year 2027 : $48,656,553
Year 2028 : $36,136,555

Farm Players Salaries
Blake Lizotte	$149,900 (4)
Salary Remaining :	$149,900
Slater Koekkoek	$149,900 (4)
Salary Remaining :	$149,900
Braden Holtby	$149,900 (2)
Salary Remaining :	$149,900
Devin Shore	$149,900 (3)
Salary Remaining :	$149,900
Jacob Bryson	$149,900 (4)
Salary Remaining :	$149,900
Jacob MacDonald	$149,900 (4)
Salary Remaining :	$149,900
Stefan Noesen	$149,900 (4)
Salary Remaining :	$149,900
Rocco Grimaldi	$149,900 (2)
Salary Remaining :	$149,900
Dominik Bokk	$110,000 (4)
Salary Remaining :	$110,000
Jacob De La Rose	$110,000 (4)
Salary Remaining :	$110,000
Nicolas Deslauriers	$110,000 (3)
Salary Remaining :	$110,000
Johan Larsson	$100,000 (4)
Salary Remaining :	$100,000
Isak Rosen	$100,000 (3)
Salary Remaining :	$100,000
Samuel Poulin	$100,000 (3)
Salary Remaining :	$100,000
Dennis Hildeby	$100,000 (2)
Salary Remaining :	$100,000
Jon Merrill	$95,000 (2)
Salary Remaining :	$95,000
Jani Hakanpaa	$95,000 (4)
Salary Remaining :	$95,000
Rudolfs Balcers	$90,000 (4)
Salary Remaining :	$90,000
Joakim Nordstrom	$85,000 (1)
Salary Remaining :	$85,000
Trevor Van Riemsdyk	$83,500 (3)
Salary Remaining :	$83,500
Johnny Kovacevic	$80,000 (4)
Salary Remaining :	$80,000
Jared Coreau	$79,500 (2)
Salary Remaining :	$79,500
Brad Hunt	$79,500 (2)
Salary Remaining :	$79,500
Lucas Mercuri	$75,000 (1)
Salary Remaining :	$75,000
Robert Orr	$75,000 (1)
Salary Remaining :	$75,000
Markus Phillips	$75,000 (1)
Salary Remaining :	$75,000
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

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	$83,009,999
Farm Players Total Salaries	$2,039,800
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
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$78,509,999
Estimate Under Maximum Salary Cap of $81,500,000	$2,990,001
Estimate Over Minimum Salary Cap of $60,240,000	$18,269,999
Current Bank Account	$10,922,241
Projected Bank Account	$10,922,241

Pro Players Salaries
Mikko Rantanen (1 Way Contract)	$9,500,000 (3)
-Salary Remaining :	$9,500,000
Artemi Panarin (1 Way Contract)	$9,120,000 (1)
-Salary Remaining :	$9,120,000
Evgeni Malkin (1 Way Contract)	$6,500,000 (2)
-Salary Remaining :	$6,500,000
Jared McCann (1 Way Contract)	$6,270,000 (2)
-Salary Remaining :	$6,270,000
Anthony Duclair (1 Way Contract)	$6,200,000 (1)
-Salary Remaining :	$6,200,000
Tyson Barrie (1 Way Contract)	$5,100,000 (2)
-Salary Remaining :	$5,100,000
Anze Kopitar (1 Way Contract)	$4,500,000 (4)
-Salary Remaining :	$4,500,000
Nicolas Beaudin (1 Way Contract)	$4,100,000 (2)
-Salary Remaining :	$4,100,000
CHI CAPHIT	$3,740,000 (1)
-Salary Remaining :	$3,740,000
Tomas Nosek (1 Way Contract)	$3,500,000 (1)
-1 Way Contract Salary Cap :	$2,000,000
-Salary Remaining :	$3,500,000
German Rubtsov (1 Way Contract)	$2,800,000 (2)
-Salary Remaining :	$2,800,000
Arthur Kaliyev	$2,500,000 (2)
-Salary Remaining :	$2,500,000
Tyler Motte (1 Way Contract)	$2,250,000 (2)
-Salary Remaining :	$2,250,000
Jason Zucker (1 Way Contract)	$2,250,000 (2)
-1 Way Contract Salary Cap :	$750,000
-Salary Remaining :	$2,250,000
Ryan Graves (1 Way Contract)	$2,000,000 (4)
-Salary Remaining :	$2,000,000
Jeremy Lauzon (1 Way Contract)	$2,000,000 (4)
-Salary Remaining :	$2,000,000
Victor Rask (1 Way Contract)	$1,650,000 (2)
-1 Way Contract Salary Cap :	$150,000
-Salary Remaining :	$1,650,000
Robert Hagg (1 Way Contract)	$1,555,000 (4)
-Salary Remaining :	$1,555,000
Jack Campbell (1 Way Contract)	$1,555,000 (4)
-Salary Remaining :	$1,555,000
Andrei Kuzmenko	$1,499,999 (1)
-Salary Remaining :	$1,499,999
Scott Harrington	$1,250,000 (4)
-Salary Remaining :	$1,250,000
Darcy Kuemper	$1,250,000 (3)
-Salary Remaining :	$1,250,000
Henrik Borgstrom	$970,000 (2)
-Salary Remaining :	$970,000
Jordan Staal	$950,000 (4)
-Salary Remaining :	$950,000
Total Pro Players	24
Salary Commitment
Year 2025 : $83,009,999
Year 2026 : $58,950,000
Year 2027 : $24,560,000
Year 2028 : $13,810,000
Salary Average Commitment
Year 2025 : $82,297,499
Year 2026 : $58,237,500
Year 2027 : $24,560,000
Year 2028 : $13,810,000
Salary Cap with 1 Way Contract
Year 2025 : $78,509,999
Year 2026 : $55,950,000
Year 2027 : $24,560,000
Year 2028 : $13,810,000

Farm Players Salaries
Louis Crevier	$150,000 (3)
Salary Remaining :	$150,000
Sebastien Aho	$149,900 (4)
Salary Remaining :	$149,900
Dillon Simpson	$149,900 (4)
Salary Remaining :	$149,900
Samuel Hlavaj	$140,000 (3)
Salary Remaining :	$140,000
Andrei Altybarmakian	$130,000 (3)
Salary Remaining :	$130,000
MacKenzie Entwistle	$120,000 (4)
Salary Remaining :	$120,000
Justin Hryckowian	$110,000 (3)
Salary Remaining :	$110,000
Mike Hardman	$100,000 (3)
Salary Remaining :	$100,000
Landon Slaggert	$100,000 (3)
Salary Remaining :	$100,000
Otto Leskinen	$100,000 (2)
Salary Remaining :	$100,000
Ryan Carpenter	$97,500 (2)
Salary Remaining :	$97,500
Josh Brown	$97,500 (2)
Salary Remaining :	$97,500
Evan Barratt	$92,000 (2)
Salary Remaining :	$92,000
Lean Bergmann	$92,000 (3)
Salary Remaining :	$92,000
Noel Hoefenmayer	$89,000 (1)
Salary Remaining :	$89,000
Alec Regula	$87,000 (2)
Salary Remaining :	$87,000
Isaak Phillips	$85,000 (1)
Salary Remaining :	$85,000
Matej Chalupa	$75,000 (1)
Salary Remaining :	$75,000
Vasily Demchenko	$75,000 (1)
Salary Remaining :	$75,000
Total Farm Players	19
Salary Commitment
Year 2025 : $2,039,800
Year 2026 : $1,715,800
Year 2027 : $1,241,800
Year 2028 : $419,800
Salary Average Commitment
Year 2025 : $2,039,800
Year 2026 : $1,715,800
Year 2027 : $1,241,800
Year 2028 : $419,800

Colorado Avalanche

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi 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	$79,380,999
Farm Players Total Salaries	$3,199,190
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
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$79,380,999
Estimate Under Maximum Salary Cap of $81,500,000	$2,119,001
Estimate Over Minimum Salary Cap of $60,240,000	$19,140,999
Current Bank Account	$18,496,839
Projected Bank Account	$18,496,839

Pro Players Salaries
Pierre-Luc Dubois (1 Way Contract)	$9,500,000 (1)
-Salary Remaining :	$9,500,000
Pavel Buchnevich (1 Way Contract)	$7,560,000 (1)
-Salary Remaining :	$7,560,000
Ryan Pulock (1 Way Contract)	$7,450,000 (1)
-Salary Remaining :	$7,450,000
Kasperi Kapanen (1 Way Contract)	$6,800,000 (2)
-Salary Remaining :	$6,800,000
Samuel Girard (1 Way Contract)	$6,380,000 (3)
-Salary Remaining :	$6,380,000
Brayden Schenn (1 Way Contract)	$6,000,000 (2)
-Salary Remaining :	$6,000,000
Spencer Knight	$5,000,000 (2)
-Salary Remaining :	$5,000,000
Matt Duchene (1 Way Contract)	$4,760,000 (1)
-Salary Remaining :	$4,760,000
Andrew Peeke (1 Way Contract)	$3,500,000 (2)
-Salary Remaining :	$3,500,000
Vitali Kravtsov (1 Way Contract)	$3,500,000 (2)
-Salary Remaining :	$3,500,000
Matt Boldy	$3,300,000 (2)
-Salary Remaining :	$3,300,000
Kaapo Kakko (1 Way Contract)	$2,800,000 (3)
-Salary Remaining :	$2,800,000
Tyson Jost (1 Way Contract)	$2,050,000 (4)
-Salary Remaining :	$2,050,000
Jordan Binnington (1 Way Contract)	$2,000,000 (4)
-Salary Remaining :	$2,000,000
Ben Harpur (1 Way Contract)	$1,750,000 (2)
-Salary Remaining :	$1,750,000
Markus Nutivaara (1 Way Contract)	$1,700,000 (2)
-Salary Remaining :	$1,700,000
Jake Sanderson	$1,499,999 (1)
-Salary Remaining :	$1,499,999
Alexei Protas	$1,261,000 (2)
-Salary Remaining :	$1,261,000
Kirill Marchenko	$1,100,000 (1)
-Salary Remaining :	$1,100,000
Lukas Reichel	$970,000 (1)
-Salary Remaining :	$970,000
COL CAPHIT (1 Way Contract)	$500,000 (1)
-Salary Remaining :	$500,000
Total Pro Players	21
Salary Commitment
Year 2025 : $79,380,999
Year 2026 : $46,041,000
Year 2027 : $13,230,000
Year 2028 : $4,050,000
Salary Average Commitment
Year 2025 : $77,086,999
Year 2026 : $45,507,000
Year 2027 : $12,446,000
Year 2028 : $4,050,000
Salary Cap with 1 Way Contract
Year 2025 : $79,380,999
Year 2026 : $46,041,000
Year 2027 : $13,230,000
Year 2028 : $4,050,000

Farm Players Salaries
Juuso Riikola	$149,990 (2)
Salary Remaining :	$149,990
Dominik Kahun	$149,500 (3)
Salary Remaining :	$149,500
Sam Lafferty	$147,500 (2)
Salary Remaining :	$147,500
Dominik Simon	$147,500 (1)
Salary Remaining :	$147,500
Jayce Hawryluk	$147,500 (2)
Salary Remaining :	$147,500
Jason Demers	$145,000 (2)
Salary Remaining :	$145,000
Leevi Merilainen	$140,000 (3)
Salary Remaining :	$140,000
Justin Schultz	$137,500 (2)
Salary Remaining :	$137,500
Adam Ruzicka	$130,000 (4)
Salary Remaining :	$130,000
Alexander Volkov	$125,000 (3)
Salary Remaining :	$125,000
Gabriel Carlsson	$121,000 (1)
Salary Remaining :	$121,000
Nolan Allan	$120,000 (3)
Salary Remaining :	$120,000
Aatu Raty	$120,000 (3)
Salary Remaining :	$120,000
Ville Heinola	$118,300 (2)
Salary Remaining :	$118,300
Mason Lohrei	$110,000 (2)
Salary Remaining :	$110,000
Jamieson Rees	$101,200 (4)
Salary Remaining :	$101,200
Vadim Zherenko	$100,000 (2)
Salary Remaining :	$100,000
Valtteri Puustinen	$100,000 (4)
Salary Remaining :	$100,000
Mikael Pyyhtia	$100,000 (3)
Salary Remaining :	$100,000
Dylan Sikura	$100,000 (2)
Salary Remaining :	$100,000
Ben Meyers	$100,000 (4)
Salary Remaining :	$100,000
Roby Jarventie	$95,700 (1)
Salary Remaining :	$95,700
Logan O'Connor	$90,000 (4)
Salary Remaining :	$90,000
Pavol Regenda	$89,000 (1)
Salary Remaining :	$89,000
Antti Tuomisto	$87,000 (2)
Salary Remaining :	$87,000
John Moore	$77,500 (1)
Salary Remaining :	$77,500
Greg McKegg	$75,000 (1)
Salary Remaining :	$75,000
Kasimir Kaskisuo	$75,000 (1)
Salary Remaining :	$75,000
Total Farm Players	28
Salary Commitment
Year 2025 : $3,199,190
Year 2026 : $2,518,490
Year 2027 : $1,275,700
Year 2028 : $521,200
Salary Average Commitment
Year 2025 : $3,184,030
Year 2026 : $2,514,830
Year 2027 : $1,275,700
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 - 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	$79,728,999
Farm Players Total Salaries	$2,552,090
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
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$73,729,000
Estimate Under Maximum Salary Cap of $81,500,000	$7,771,000
Estimate Over Minimum Salary Cap of $60,240,000	$13,489,000
Current Bank Account	$7,142,830
Projected Bank Account	$7,142,830

Pro Players Salaries
CBJ CAPHIT (1 Way Contract)	$12,200,000 (2)
-Salary Remaining :	$12,200,000
Conor Garland (1 Way Contract)	$7,000,000 (2)
-Salary Remaining :	$7,000,000
Jonas Brodin (1 Way Contract)	$5,650,000 (3)
-Salary Remaining :	$5,650,000
Laurent Brossoit (1 Way Contract)	$4,850,000 (2)
-Salary Remaining :	$4,850,000
Connor McMichael (1 Way Contract)	$4,200,000 (2)
-Salary Remaining :	$4,200,000
Casey Desmith (1 Way Contract)	$3,750,000 (2)
-Salary Remaining :	$3,750,000
Adrian Kempe (1 Way Contract)	$3,600,000 (4)
-Salary Remaining :	$3,600,000
Brett Ritchie (1 Way Contract)	$3,400,000 (1)
-Salary Remaining :	$3,400,000
Jaden Schwartz (1 Way Contract)	$3,200,000 (2)
-Salary Remaining :	$3,200,000
Riley Stillman (1 Way Contract)	$3,000,000 (3)
-Salary Remaining :	$3,000,000
Tuukka Rask (1 Way Contract)	$2,850,000 (2)
-1 Way Contract Salary Cap :	$1,350,000
-Salary Remaining :	$2,850,000
Wyatt Kalynuk (1 Way Contract)	$2,760,000 (2)
-1 Way Contract Salary Cap :	$1,260,000
-Salary Remaining :	$2,760,000
Nikolai Knyzhov (1 Way Contract)	$2,500,000 (4)
-Salary Remaining :	$2,500,000
Nick Paul (1 Way Contract)	$2,500,000 (2)
-Salary Remaining :	$2,500,000
Kieffer Bellows (1 Way Contract)	$2,300,000 (3)
-Salary Remaining :	$2,300,000
Nicolas Roy (1 Way Contract)	$2,125,000 (1)
-Salary Remaining :	$2,125,000
Joel Teasdale (1 Way Contract)	$2,000,000 (2)
-1 Way Contract Salary Cap :	$500,000
-Salary Remaining :	$2,000,000
Kevin Roy (1 Way Contract)	$1,700,000 (2)
-1 Way Contract Salary Cap :	$200,000
-Salary Remaining :	$1,700,000
Jordan Martinook (1 Way Contract)	$1,650,000 (1)
-Salary Remaining :	$1,650,000
Mason Shaw (1 Way Contract)	$1,500,000 (4)
-Salary Remaining :	$1,500,000
Ilya Lyubushkin (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Zac Bolduc	$1,499,999 (3)
-Salary Remaining :	$1,499,999
Anthony Louis	$1,499,000 (4)
-Salary Remaining :	$1,499,000
Radim Simek	$1,495,000 (3)
-Salary Remaining :	$1,495,000
P.K. Subban	$1,000,000 (2)
-Salary Remaining :	$1,000,000
Total Pro Players	25
Salary Commitment
Year 2025 : $79,728,999
Year 2026 : $63,478,999
Year 2027 : $23,043,999
Year 2028 : $9,099,000
Salary Average Commitment
Year 2025 : $77,986,999
Year 2026 : $70,686,999
Year 2027 : $23,043,999
Year 2028 : $9,099,000
Salary Cap with 1 Way Contract
Year 2025 : $73,728,999
Year 2026 : $65,053,999
Year 2027 : $23,043,999
Year 2028 : $9,099,000

Farm Players Salaries
Olen Zellweger	$150,000 (3)
Salary Remaining :	$150,000
Dillon Heatherington	$149,990 (2)
Salary Remaining :	$149,990
Dan Fucking Renouf	$149,900 (4)
Salary Remaining :	$149,900
Max Gildon	$149,900 (4)
Salary Remaining :	$149,900
Dmitri Voronkov	$140,000 (2)
Salary Remaining :	$140,000
Drew Commesso	$140,000 (3)
Salary Remaining :	$140,000
Nikolai Kovalenko	$130,000 (3)
Salary Remaining :	$130,000
Zack Hayes	$125,000 (4)
Salary Remaining :	$125,000
Jacob Christiansen	$118,300 (1)
Salary Remaining :	$118,300
Matthew Savoie	$100,000 (3)
Salary Remaining :	$100,000
Keith Petruzzelli	$99,000 (3)
Salary Remaining :	$99,000
Ty Nelson	$92,000 (3)
Salary Remaining :	$92,000
Olle Lycksell	$91,000 (2)
Salary Remaining :	$91,000
Josh Dunne	$91,000 (3)
Salary Remaining :	$91,000
David Goyette	$89,000 (3)
Salary Remaining :	$89,000
Samuel Knazko	$89,000 (3)
Salary Remaining :	$89,000
Adam Beckman	$87,000 (2)
Salary Remaining :	$87,000
Danil Zhilkin	$87,000 (3)
Salary Remaining :	$87,000
Brandon Duhaime	$85,000 (1)
Salary Remaining :	$85,000
Carson Focht	$84,000 (1)
Salary Remaining :	$84,000
Jeremy McKenna	$80,000 (3)
Salary Remaining :	$80,000
Tyler Ennis	$75,000 (1)
Salary Remaining :	$75,000
Ty Ronning	$75,000 (1)
Salary Remaining :	$75,000
Patrick Russell	$75,000 (1)
Salary Remaining :	$75,000
Total Farm Players	24
Salary Commitment
Year 2025 : $2,552,090
Year 2026 : $2,039,790
Year 2027 : $1,571,800
Year 2028 : $424,800
Salary Average Commitment
Year 2025 : $2,552,090
Year 2026 : $2,039,790
Year 2027 : $1,571,800
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 - 0 - 0.00%
Farm Level 2:	1000 - $17 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	4
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	4
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$87,348,000
Farm Players Total Salaries	$1,262,000
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
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$87,348,000
Estimate Under Maximum Salary Cap of $81,500,000	-$5,848,000
Estimate Over Minimum Salary Cap of $60,240,000	$27,108,000
Current Bank Account	$30,233,124
Projected Bank Account	$30,233,124

Pro Players Salaries
Aleksander Barkov (1 Way Contract)	$14,798,000 (3)
-Salary Remaining :	$14,798,000
Timo Meier (1 Way Contract)	$7,250,000 (3)
-Salary Remaining :	$7,250,000
Jack Hughes	$6,900,000 (4)
-Salary Remaining :	$6,900,000
Jakub Vrana (1 Way Contract)	$6,600,000 (2)
-Salary Remaining :	$6,600,000
Jared Spurgeon (1 Way Contract)	$5,500,000 (1)
-Salary Remaining :	$5,500,000
Connor Murphy (1 Way Contract)	$4,800,000 (2)
-Salary Remaining :	$4,800,000
Barrett Hayton (1 Way Contract)	$4,750,000 (1)
-Salary Remaining :	$4,750,000
Michael Bunting (1 Way Contract)	$3,500,000 (2)
-Salary Remaining :	$3,500,000
Ryan Lindgren (1 Way Contract)	$3,400,000 (2)
-Salary Remaining :	$3,400,000
Christopher Tanev (1 Way Contract)	$2,600,000 (2)
-Salary Remaining :	$2,600,000
Jacob Peterson	$2,500,000 (3)
-Salary Remaining :	$2,500,000
Sean Walker (1 Way Contract)	$1,900,000 (1)
-Salary Remaining :	$1,900,000
Ben Bishop (1 Way Contract)	$1,750,000 (2)
-Salary Remaining :	$1,750,000
Erik Gudbranson (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Carl Grundstrom	$1,450,000 (4)
-Salary Remaining :	$1,450,000
Danton Heinen	$1,450,000 (2)
-Salary Remaining :	$1,450,000
Joel Hanley	$1,450,000 (3)
-Salary Remaining :	$1,450,000
James Reimer	$1,450,000 (1)
-Salary Remaining :	$1,450,000
Tanner Kero	$1,300,000 (1)
-Salary Remaining :	$1,300,000
Brett Leason	$1,300,000 (2)
-Salary Remaining :	$1,300,000
Ben Gleason	$1,300,000 (3)
-Salary Remaining :	$1,300,000
DAL CAPHIT	$1,150,000 (1)
-Salary Remaining :	$1,150,000
Mark Borowiecki	$1,100,000 (1)
-Salary Remaining :	$1,100,000
Jason Dickinson	$1,000,000 (3)
-Salary Remaining :	$1,000,000
Dakota Joshua	$950,000 (2)
-Salary Remaining :	$950,000
Jan Jenik	$920,000 (2)
-Salary Remaining :	$920,000
Oskar Back	$910,000 (2)
-Salary Remaining :	$910,000
Patrick Giles	$870,000 (2)
-Salary Remaining :	$870,000
Ross Johnston	$750,000 (1)
-Salary Remaining :	$750,000
Zack Kassian	$750,000 (1)
-Salary Remaining :	$750,000
Albin Eriksson	$750,000 (1)
-Salary Remaining :	$750,000
Anthony Bitetto	$750,000 (1)
-Salary Remaining :	$750,000
Total Pro Players	32
Salary Commitment
Year 2025 : $87,348,000
Year 2026 : $65,698,000
Year 2027 : $36,648,000
Year 2028 : $8,350,000
Salary Average Commitment
Year 2025 : $87,844,542
Year 2026 : $63,959,125
Year 2027 : $36,206,000
Year 2028 : $8,350,000
Salary Cap with 1 Way Contract
Year 2025 : $87,348,000
Year 2026 : $65,698,000
Year 2027 : $36,648,000
Year 2028 : $8,350,000

Farm Players Salaries
Mavrik Bourque	$150,000 (3)
Salary Remaining :	$150,000
Remi Poirier	$140,000 (3)
Salary Remaining :	$140,000
Tye Kartye	$140,000 (2)
Salary Remaining :	$140,000
Jayden Struble	$130,000 (2)
Salary Remaining :	$130,000
Jet Greaves	$110,000 (2)
Salary Remaining :	$110,000
Vittorio Mancini	$110,000 (3)
Salary Remaining :	$110,000
Albert Johansson	$110,000 (3)
Salary Remaining :	$110,000
Cooper Black	$99,000 (3)
Salary Remaining :	$99,000
Antonio Stranges	$97,000 (2)
Salary Remaining :	$97,000
Alexandre Doucet	$89,000 (3)
Salary Remaining :	$89,000
Cutter Gauthier	$87,000 (2)
Salary Remaining :	$87,000
Total Farm Players	11
Salary Commitment
Year 2025 : $1,262,000
Year 2026 : $1,262,000
Year 2027 : $698,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,262,000
Year 2026 : $1,262,000
Year 2027 : $698,000
Year 2028 : $0

Detroit Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Joe Louis 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	$94,322,500
Farm Players Total Salaries	$2,201,800
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
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$85,322,496
Estimate Under Maximum Salary Cap of $81,500,000	-$3,822,496
Estimate Over Minimum Salary Cap of $60,240,000	$25,082,496
Current Bank Account	$21,687,466
Projected Bank Account	$21,687,466

Pro Players Salaries
David Pastrnak (1 Way Contract)	$10,640,000 (4)
-Salary Remaining :	$10,640,000
Andrei Vasilevskiy (1 Way Contract)	$10,450,000 (1)
-Salary Remaining :	$10,450,000
Nikita Kucherov (1 Way Contract)	$9,120,000 (2)
-Salary Remaining :	$9,120,000
Kyle Connor (1 Way Contract)	$7,000,000 (2)
-Salary Remaining :	$7,000,000
Josh Morrissey (1 Way Contract)	$6,500,000 (4)
-Salary Remaining :	$6,500,000
Connor Brown (1 Way Contract)	$6,000,000 (1)
-Salary Remaining :	$6,000,000
Travis Sanheim (1 Way Contract)	$5,000,000 (2)
-Salary Remaining :	$5,000,000
Morgan Geekie (1 Way Contract)	$3,640,000 (3)
-Salary Remaining :	$3,640,000
Oliver Ekman-Larsson (1 Way Contract)	$3,500,000 (2)
-Salary Remaining :	$3,500,000
Sean Durzi (1 Way Contract)	$3,100,000 (4)
-Salary Remaining :	$3,100,000
Claude Giroux (1 Way Contract)	$3,000,000 (4)
-Salary Remaining :	$3,000,000
Chris Tierney (1 Way Contract)	$3,000,000 (1)
-1 Way Contract Salary Cap :	$1,500,000
-Salary Remaining :	$3,000,000
Philippe Myers (1 Way Contract)	$2,990,000 (2)
-1 Way Contract Salary Cap :	$1,490,000
-Salary Remaining :	$2,990,000
Cody Ceci (1 Way Contract)	$2,500,000 (2)
-Salary Remaining :	$2,500,000
Connor Clifton (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$2,500,000
Riley Damiani (1 Way Contract)	$2,500,000 (4)
-Salary Remaining :	$2,500,000
Dan Vladar (1 Way Contract)	$2,000,000 (4)
-Salary Remaining :	$2,000,000
Andrew Poturalski (1 Way Contract)	$1,812,500 (2)
-1 Way Contract Salary Cap :	$312,500
-Salary Remaining :	$1,812,500
Jaxson Stauber (1 Way Contract)	$1,500,000 (4)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,500,000
Danny Dekeyser (1 Way Contract)	$1,500,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,500,000
Taro Hirose (1 Way Contract)	$1,500,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,500,000
Nils Aman	$1,100,000 (3)
-Salary Remaining :	$1,100,000
Alex Steeves	$1,000,000 (2)
-Salary Remaining :	$1,000,000
Rem Pitlick	$970,000 (1)
-Salary Remaining :	$970,000
Nathan Staios	$750,000 (4)
-Salary Remaining :	$750,000
Kirill Tyutyayev	$750,000 (3)
-Salary Remaining :	$750,000
DET CAPHIT (1 Way Contract)	$0 (0)
Total Pro Players	27
Salary Commitment
Year 2025 : $94,322,500
Year 2026 : $69,902,500
Year 2027 : $35,480,000
Year 2028 : $29,990,000
Salary Average Commitment
Year 2025 : $90,904,500
Year 2026 : $68,884,500
Year 2027 : $34,902,000
Year 2028 : $29,990,000
Salary Cap with 1 Way Contract
Year 2025 : $85,322,496
Year 2026 : $63,902,500
Year 2027 : $33,980,000
Year 2028 : $28,490,000

Farm Players Salaries
Alex Biega	$149,900 (1)
Salary Remaining :	$149,900
Alexander Chmelevski	$149,900 (1)
Salary Remaining :	$149,900
Filip Hallander	$145,000 (4)
Salary Remaining :	$145,000
Stefan Matteau	$145,000 (1)
Salary Remaining :	$145,000
Filip Larsson	$140,000 (3)
Salary Remaining :	$140,000
Chase Pearson	$120,000 (2)
Salary Remaining :	$120,000
Antti Raanta	$100,000 (1)
Salary Remaining :	$100,000
Ales Stezka	$100,000 (2)
Salary Remaining :	$100,000
James Hamblin	$100,000 (4)
Salary Remaining :	$100,000
Sergey Murashov	$99,000 (3)
Salary Remaining :	$99,000
Chase Bradley	$92,000 (3)
Salary Remaining :	$92,000
Domenick Fensore	$92,000 (3)
Salary Remaining :	$92,000
Thomas Gregoire	$91,000 (3)
Salary Remaining :	$91,000
Joey Keane	$91,000 (3)
Salary Remaining :	$91,000
Donovan Sebrango	$91,000 (3)
Salary Remaining :	$91,000
Jared McIsaac	$87,000 (3)
Salary Remaining :	$87,000
Brent Gates Jr.	$87,000 (3)
Salary Remaining :	$87,000
Milos Keleman	$87,000 (1)
Salary Remaining :	$87,000
Wyatt Newpower	$85,000 (1)
Salary Remaining :	$85,000
Sasha Mutala	$75,000 (2)
Salary Remaining :	$75,000
Johan Sodergran	$75,000 (2)
Salary Remaining :	$75,000
Total Farm Players	21
Salary Commitment
Year 2025 : $2,201,800
Year 2026 : $1,485,000
Year 2027 : $1,115,000
Year 2028 : $245,000
Salary Average Commitment
Year 2025 : $2,201,800
Year 2026 : $1,485,000
Year 2027 : $1,115,000
Year 2028 : $245,000

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	$83,018,899
Farm Players Total Salaries	$2,791,200
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
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$80,018,900
Estimate Under Maximum Salary Cap of $81,500,000	$1,481,100
Estimate Over Minimum Salary Cap of $60,240,000	$19,778,900
Current Bank Account	$13,427,000
Projected Bank Account	$13,427,000

Pro Players Salaries
Bo Horvat (1 Way Contract)	$9,500,000 (4)
-Salary Remaining :	$9,500,000
Alex Tuch (1 Way Contract)	$8,125,000 (2)
-Salary Remaining :	$8,125,000
Sam Reinhart (1 Way Contract)	$8,000,000 (3)
-Salary Remaining :	$8,000,000
Cale Makar (1 Way Contract)	$7,600,000 (4)
-Salary Remaining :	$7,600,000
Jordan Kyrou (1 Way Contract)	$6,720,000 (2)
-Salary Remaining :	$6,720,000
Chris Driedger (1 Way Contract)	$5,750,000 (3)
-Salary Remaining :	$5,750,000
Ryan Merkley	$4,800,000 (2)
-Salary Remaining :	$4,800,000
Yegor Sharangovich (1 Way Contract)	$3,780,000 (1)
-Salary Remaining :	$3,780,000
Ryan McLeod (1 Way Contract)	$3,500,000 (1)
-Salary Remaining :	$3,500,000
Semyon Varlamov (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$3,000,000
Owen Tippett (1 Way Contract)	$2,875,000 (2)
-Salary Remaining :	$2,875,000
Nick Merkley (1 Way Contract)	$2,530,000 (2)
-Salary Remaining :	$2,530,000
Cam Atkinson (1 Way Contract)	$2,500,000 (2)
-1 Way Contract Salary Cap :	$1,000,000
-Salary Remaining :	$2,500,000
Tyler Benson (1 Way Contract)	$2,300,000 (3)
-1 Way Contract Salary Cap :	$800,000
-Salary Remaining :	$2,300,000
Mattias Ekholm (1 Way Contract)	$2,000,000 (4)
-Salary Remaining :	$2,000,000
Derek Forbort	$1,499,999 (3)
-Salary Remaining :	$1,499,999
Jack Quinn	$1,499,900 (1)
-Salary Remaining :	$1,499,900
Alexander Barabanov	$1,499,000 (4)
-Salary Remaining :	$1,499,000
Luke Kunin	$1,495,000 (4)
-Salary Remaining :	$1,495,000
Mikael Granlund	$1,495,000 (4)
-Salary Remaining :	$1,495,000
Mark Friedman	$950,000 (4)
-Salary Remaining :	$950,000
Sami Vatanen	$850,000 (4)
-Salary Remaining :	$850,000
Adam Henrique	$750,000 (4)
-Salary Remaining :	$750,000
EDM CAPHIT	$0 (0)
Total Pro Players	24
Salary Commitment
Year 2025 : $83,018,899
Year 2026 : $74,238,999
Year 2027 : $43,688,999
Year 2028 : $26,139,000
Salary Average Commitment
Year 2025 : $79,346,565
Year 2026 : $72,346,665
Year 2027 : $43,338,999
Year 2028 : $26,139,000
Salary Cap with 1 Way Contract
Year 2025 : $80,018,899
Year 2026 : $71,238,999
Year 2027 : $42,188,999
Year 2028 : $26,139,000

Farm Players Salaries
Adam Gaudette	$149,900 (3)
Salary Remaining :	$149,900
Tyler Bertuzzi	$149,900 (4)
Salary Remaining :	$149,900
Anton Stralman	$149,900 (1)
Salary Remaining :	$149,900
Marcus Hogberg	$149,900 (2)
Salary Remaining :	$149,900
Cavan Fitzgerald	$149,900 (1)
Salary Remaining :	$149,900
Ryan O'Rourke	$149,900 (3)
Salary Remaining :	$149,900
Sebastian Cossa	$140,000 (1)
Salary Remaining :	$140,000
Michael Kesselring	$121,800 (2)
Salary Remaining :	$121,800
Alexander Holtz	$110,000 (3)
Salary Remaining :	$110,000
Philip Kemp	$100,000 (4)
Salary Remaining :	$100,000
Michael Dipietro	$99,000 (4)
Salary Remaining :	$99,000
Dmitri Samorukov	$92,000 (2)
Salary Remaining :	$92,000
Raphael Lavoie	$92,000 (3)
Salary Remaining :	$92,000
Dominik Masin	$90,000 (2)
Salary Remaining :	$90,000
Max Wanner	$89,000 (3)
Salary Remaining :	$89,000
Miikka Salomaki	$88,000 (2)
Salary Remaining :	$88,000
Ryan Gropp	$88,000 (2)
Salary Remaining :	$88,000
Sampo Ranta	$87,000 (1)
Salary Remaining :	$87,000
Olivier Rodrigue	$85,000 (2)
Salary Remaining :	$85,000
Nick Caamano	$85,000 (4)
Salary Remaining :	$85,000
Milan Lucic	$75,000 (1)
Salary Remaining :	$75,000
Michael Raffl	$75,000 (2)
Salary Remaining :	$75,000
Markus Niemelainen	$75,000 (1)
Salary Remaining :	$75,000
Lars Eller	$75,000 (1)
Salary Remaining :	$75,000
Jordy Bellerive	$75,000 (2)
Salary Remaining :	$75,000
Jesper Fast	$75,000 (1)
Salary Remaining :	$75,000
Sam Carrick	$75,000 (2)
Salary Remaining :	$75,000
Total Farm Players	27
Salary Commitment
Year 2025 : $2,791,200
Year 2026 : $1,964,400
Year 2027 : $1,024,700
Year 2028 : $433,900
Salary Average Commitment
Year 2025 : $2,790,625
Year 2026 : $1,957,075
Year 2027 : $1,024,700
Year 2028 : $433,900

Florida Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	BankAtlantic Center
Level 1:	6000 - $165 - 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	$81,849,000
Farm Players Total Salaries	$3,126,890
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
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$80,349,000
Estimate Under Maximum Salary Cap of $81,500,000	$1,151,000
Estimate Over Minimum Salary Cap of $60,240,000	$20,109,000
Current Bank Account	$7,090,008
Projected Bank Account	$7,090,008

Pro Players Salaries
Victor Hedman (1 Way Contract)	$10,640,000 (2)
-Salary Remaining :	$10,640,000
Vincent Trocheck (1 Way Contract)	$7,000,000 (4)
-Salary Remaining :	$7,000,000
Mark Scheifele (1 Way Contract)	$7,000,000 (4)
-Salary Remaining :	$7,000,000
Tyler Toffoli (1 Way Contract)	$6,000,000 (4)
-Salary Remaining :	$6,000,000
Daniel Sprong (1 Way Contract)	$5,500,000 (4)
-Salary Remaining :	$5,500,000
Ryan O'Reilly (1 Way Contract)	$5,500,000 (4)
-Salary Remaining :	$5,500,000
Logan Stanley (1 Way Contract)	$4,620,000 (2)
-Salary Remaining :	$4,620,000
John Carlson (1 Way Contract)	$4,500,000 (4)
-Salary Remaining :	$4,500,000
Dean Kukan (1 Way Contract)	$3,750,000 (4)
-Salary Remaining :	$3,750,000
Rickard Rakell (1 Way Contract)	$3,740,000 (1)
-Salary Remaining :	$3,740,000
Blake Coleman (1 Way Contract)	$3,500,000 (4)
-Salary Remaining :	$3,500,000
Brandon Saad (1 Way Contract)	$3,000,000 (4)
-Salary Remaining :	$3,000,000
FLO CAPHIT (1 Way Contract)	$2,850,000 (1)
-Salary Remaining :	$2,850,000
Anthony Stolarz (1 Way Contract)	$2,500,000 (4)
-Salary Remaining :	$2,500,000
Troy Stecher (1 Way Contract)	$2,000,000 (4)
-Salary Remaining :	$2,000,000
Parker Milner (1 Way Contract)	$1,500,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,500,000
Joel L'Esperance (1 Way Contract)	$1,500,000 (4)
-Salary Remaining :	$1,500,000
Dylan Demelo (1 Way Contract)	$1,500,000 (4)
-Salary Remaining :	$1,500,000
Kevin Lankinen (1 Way Contract)	$1,500,000 (4)
-Salary Remaining :	$1,500,000
Luke Johnson (1 Way Contract)	$1,500,000 (2)
-Salary Remaining :	$1,500,000
Karson Kuhlman	$1,499,000 (4)
-Salary Remaining :	$1,499,000
Gaetan Haas	$750,000 (1)
-Salary Remaining :	$750,000
Total Pro Players	22
Salary Commitment
Year 2025 : $81,849,000
Year 2026 : $74,509,000
Year 2027 : $56,249,000
Year 2028 : $56,249,000
Salary Average Commitment
Year 2025 : $81,269,000
Year 2026 : $73,929,000
Year 2027 : $56,249,000
Year 2028 : $56,249,000
Salary Cap with 1 Way Contract
Year 2025 : $80,349,000
Year 2026 : $73,009,000
Year 2027 : $56,249,000
Year 2028 : $56,249,000

Farm Players Salaries
J.C. Beaudin	$149,990 (1)
Salary Remaining :	$149,990
Alexander True	$149,900 (4)
Salary Remaining :	$149,900
Peter Abbandonato	$149,900 (4)
Salary Remaining :	$149,900
Alex-Olivier Voyer	$149,900 (4)
Salary Remaining :	$149,900
Brogan Rafferty	$149,900 (4)
Salary Remaining :	$149,900
Chase De Leo	$149,900 (4)
Salary Remaining :	$149,900
Justin Holl	$149,900 (4)
Salary Remaining :	$149,900
Mathias Brome	$149,900 (4)
Salary Remaining :	$149,900
Laurent Dauphin	$149,900 (4)
Salary Remaining :	$149,900
Matt Roy	$149,900 (4)
Salary Remaining :	$149,900
Travis Boyd	$149,900 (1)
Salary Remaining :	$149,900
Zach Sanford	$149,900 (4)
Salary Remaining :	$149,900
Paul Byron	$145,000 (1)
Salary Remaining :	$145,000
Dakota Mermis	$125,000 (2)
Salary Remaining :	$125,000
Charlie Lindgren	$100,000 (4)
Salary Remaining :	$100,000
Joel Kellman	$100,000 (1)
Salary Remaining :	$100,000
Christian Wolanin	$100,000 (2)
Salary Remaining :	$100,000
Sam Morton	$100,000 (3)
Salary Remaining :	$100,000
Waltteri Ignatjew	$99,000 (3)
Salary Remaining :	$99,000
Pierrick Dube	$92,000 (3)
Salary Remaining :	$92,000
Oliver Okuliar	$92,000 (3)
Salary Remaining :	$92,000
Trevor Carrick	$75,000 (2)
Salary Remaining :	$75,000
Tyler Pitlick	$75,000 (1)
Salary Remaining :	$75,000
Chad Ruhwedel	$75,000 (1)
Salary Remaining :	$75,000
Carl Dahlstrom	$75,000 (1)
Salary Remaining :	$75,000
Christopher Gibson	$75,000 (2)
Salary Remaining :	$75,000
Total Farm Players	26
Salary Commitment
Year 2025 : $3,126,890
Year 2026 : $2,357,000
Year 2027 : $1,982,000
Year 2028 : $1,599,000
Salary Average Commitment
Year 2025 : $3,126,890
Year 2026 : $2,357,000
Year 2027 : $1,982,000
Year 2028 : $1,599,000

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 - 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	$85,019,999
Farm Players Total Salaries	$2,397,400
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
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$79,020,000
Estimate Under Maximum Salary Cap of $81,500,000	$2,480,000
Estimate Over Minimum Salary Cap of $60,240,000	$18,780,000
Current Bank Account	$10,171,989
Projected Bank Account	$10,171,989

Pro Players Salaries
Mark Stone (1 Way Contract)	$9,750,000 (1)
-Salary Remaining :	$9,750,000
Jake Guentzel (1 Way Contract)	$9,120,000 (3)
-Salary Remaining :	$9,120,000
Connor Hellebuyck (1 Way Contract)	$8,680,000 (2)
-Salary Remaining :	$8,680,000
Sean Couturier (1 Way Contract)	$6,500,000 (4)
-Salary Remaining :	$6,500,000
Anton Lundell	$6,500,000 (3)
-Salary Remaining :	$6,500,000
Carter Verhaeghe (1 Way Contract)	$6,300,000 (2)
-Salary Remaining :	$6,300,000
Steven Stamkos (1 Way Contract)	$5,000,000 (4)
-Salary Remaining :	$5,000,000
Tobias Bjornfot (1 Way Contract)	$3,300,000 (2)
-Salary Remaining :	$3,300,000
Kevin Bahl	$3,100,000 (1)
-Salary Remaining :	$3,100,000
Alexandar Georgiev (1 Way Contract)	$2,750,000 (2)
-Salary Remaining :	$2,750,000
Jamie Oleksiak (1 Way Contract)	$2,750,000 (3)
-Salary Remaining :	$2,750,000
Filip Forsberg (1 Way Contract)	$2,250,000 (2)
-Salary Remaining :	$2,250,000
Ryan Poehling (1 Way Contract)	$2,000,000 (4)
-1 Way Contract Salary Cap :	$500,000
-Salary Remaining :	$2,000,000
Alex Iafallo (1 Way Contract)	$2,000,000 (3)
-Salary Remaining :	$2,000,000
Teddy Blueger (1 Way Contract)	$2,000,000 (3)
-Salary Remaining :	$2,000,000
Matt Villalta (1 Way Contract)	$1,750,000 (3)
-1 Way Contract Salary Cap :	$250,000
-Salary Remaining :	$1,750,000
Maxime Lajoie (1 Way Contract)	$1,700,000 (3)
-1 Way Contract Salary Cap :	$200,000
-Salary Remaining :	$1,700,000
Zayde Wisdom (1 Way Contract)	$1,500,000 (3)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,500,000
Brock Faber	$1,499,999 (2)
-Salary Remaining :	$1,499,999
Jordan Spence	$1,400,000 (2)
-Salary Remaining :	$1,400,000
Akil Thomas	$1,100,000 (1)
-Salary Remaining :	$1,100,000
Clark Bishop	$1,100,000 (1)
-Salary Remaining :	$1,100,000
Tim Berni	$970,000 (1)
-Salary Remaining :	$970,000
Nolan Stevens	$750,000 (1)
-Salary Remaining :	$750,000
Zach Bogosian	$750,000 (4)
-Salary Remaining :	$750,000
LA CAPHIT (1 Way Contract)	$500,000 (1)
-Salary Remaining :	$500,000
Total Pro Players	26
Salary Commitment
Year 2025 : $85,019,999
Year 2026 : $67,749,999
Year 2027 : $41,570,000
Year 2028 : $14,250,000
Salary Average Commitment
Year 2025 : $84,761,666
Year 2026 : $67,449,999
Year 2027 : $41,570,000
Year 2028 : $14,250,000
Salary Cap with 1 Way Contract
Year 2025 : $79,019,999
Year 2026 : $61,749,999
Year 2027 : $35,570,000
Year 2028 : $12,750,000

Farm Players Salaries
Jiri Kulich	$150,000 (3)
Salary Remaining :	$150,000
Emil Heineman	$150,000 (3)
Salary Remaining :	$150,000
Jujhar Khaira	$149,900 (3)
Salary Remaining :	$149,900
Trent Miner	$149,500 (1)
Salary Remaining :	$149,500
Martin Jones	$149,500 (3)
Salary Remaining :	$149,500
Alex Laferriere	$130,000 (2)
Salary Remaining :	$130,000
Jake McGrew	$100,000 (1)
Salary Remaining :	$100,000
Samuel Fagemo	$100,000 (2)
Salary Remaining :	$100,000
Marian Studenic	$92,000 (1)
Salary Remaining :	$92,000
Martin Chromiak	$92,000 (3)
Salary Remaining :	$92,000
Anthony Richard	$90,000 (1)
Salary Remaining :	$90,000
Michael Callow	$89,000 (3)
Salary Remaining :	$89,000
Tnias Mathurin	$89,000 (3)
Salary Remaining :	$89,000
Ludvig Lafton	$89,000 (3)
Salary Remaining :	$89,000
Joel Nystrom	$88,000 (1)
Salary Remaining :	$88,000
Gage Goncalves	$87,000 (2)
Salary Remaining :	$87,000
Hunter Skinner	$77,500 (1)
Salary Remaining :	$77,500
Jacob Moverare	$75,000 (1)
Salary Remaining :	$75,000
Navrin Mutter	$75,000 (1)
Salary Remaining :	$75,000
Filip Kral	$75,000 (1)
Salary Remaining :	$75,000
Michael Krutil	$75,000 (1)
Salary Remaining :	$75,000
Matt Puempel	$75,000 (1)
Salary Remaining :	$75,000
Marcus Sorensen	$75,000 (1)
Salary Remaining :	$75,000
Luke Schenn	$75,000 (1)
Salary Remaining :	$75,000
Total Farm Players	24
Salary Commitment
Year 2025 : $2,397,400
Year 2026 : $1,275,400
Year 2027 : $958,400
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,397,400
Year 2026 : $1,275,400
Year 2027 : $958,400
Year 2028 : $0

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 - 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	$62,912,000
Farm Players Total Salaries	$2,544,000
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
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$61,412,000
Estimate Under Maximum Salary Cap of $81,500,000	$20,088,000
Estimate Over Minimum Salary Cap of $60,240,000	$1,172,000
Current Bank Account	$13,180,769
Projected Bank Account	$13,180,769

Pro Players Salaries
Nathan MacKinnon (1 Way Contract)	$11,875,000 (2)
-Salary Remaining :	$11,875,000
Moritz Seider	$6,900,000 (4)
-Salary Remaining :	$6,900,000
Gustav Nyquist (1 Way Contract)	$6,350,000 (1)
-Salary Remaining :	$6,350,000
Jamie Benn (1 Way Contract)	$6,000,000 (1)
-Salary Remaining :	$6,000,000
Nils Hoglander	$4,100,000 (2)
-Salary Remaining :	$4,100,000
Kris Letang (1 Way Contract)	$3,600,000 (2)
-Salary Remaining :	$3,600,000
Boone Jenner (1 Way Contract)	$3,340,000 (1)
-Salary Remaining :	$3,340,000
Arber Xhekaj	$2,800,000 (2)
-Salary Remaining :	$2,800,000
Josh Manson (1 Way Contract)	$2,000,000 (4)
-Salary Remaining :	$2,000,000
Garnet Hathaway (1 Way Contract)	$1,920,000 (4)
-Salary Remaining :	$1,920,000
Evgenii Dadonov (1 Way Contract)	$1,900,000 (1)
-Salary Remaining :	$1,900,000
Mitchell Chaffee (1 Way Contract)	$1,900,000 (2)
-1 Way Contract Salary Cap :	$400,000
-Salary Remaining :	$1,900,000
Matt Nieto	$1,625,000 (2)
-Salary Remaining :	$1,625,000
Calvin De Haan (1 Way Contract)	$1,500,000 (2)
-Salary Remaining :	$1,500,000
Mikael Backlund	$1,440,000 (4)
-Salary Remaining :	$1,440,000
Dustin Wolf	$1,287,000 (1)
-Salary Remaining :	$1,287,000
Frederik Andersen	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Ben Chiarot	$900,000 (1)
-Salary Remaining :	$900,000
Cody Eakin	$900,000 (1)
-Salary Remaining :	$900,000
Luke Evangelista	$825,000 (1)
-Salary Remaining :	$825,000
Ilya Usov	$750,000 (1)
-Salary Remaining :	$750,000
MIN CAPHIT (1 Way Contract)	$0 (0)
Total Pro Players	22
Salary Commitment
Year 2025 : $62,912,000
Year 2026 : $39,660,000
Year 2027 : $12,260,000
Year 2028 : $12,260,000
Salary Average Commitment
Year 2025 : $63,057,000
Year 2026 : $39,660,000
Year 2027 : $12,260,000
Year 2028 : $12,260,000
Salary Cap with 1 Way Contract
Year 2025 : $61,412,000
Year 2026 : $38,160,000
Year 2027 : $12,260,000
Year 2028 : $12,260,000

Farm Players Salaries
Frank Nazar	$150,000 (3)
Salary Remaining :	$150,000
Zac Dalpe	$149,900 (1)
Salary Remaining :	$149,900
Alex Lyon	$145,000 (4)
Salary Remaining :	$145,000
Fredrik Karlstrom	$132,000 (3)
Salary Remaining :	$132,000
Damien Giroux	$100,100 (2)
Salary Remaining :	$100,100
Jacob Gaucher	$100,000 (3)
Salary Remaining :	$100,000
Thomas Milic	$96,000 (2)
Salary Remaining :	$96,000
Angus Crookshank	$95,000 (1)
Salary Remaining :	$95,000
Kirill Kudryavtsev	$92,000 (3)
Salary Remaining :	$92,000
Lenni Killinen	$92,000 (4)
Salary Remaining :	$92,000
Nikita Nesterenko	$91,000 (2)
Salary Remaining :	$91,000
Marat Khusnutdinov	$91,000 (2)
Salary Remaining :	$91,000
Brendan Brisson	$91,000 (2)
Salary Remaining :	$91,000
Ryan Murphy	$90,000 (2)
Salary Remaining :	$90,000
Phillip Di Giuseppe	$90,000 (2)
Salary Remaining :	$90,000
Daemon Hunt	$89,000 (2)
Salary Remaining :	$89,000
Adam Zlnka	$89,000 (3)
Salary Remaining :	$89,000
Cruz Lucius	$89,000 (3)
Salary Remaining :	$89,000
Chris Romaine	$89,000 (3)
Salary Remaining :	$89,000
Adam Wilsby	$87,000 (2)
Salary Remaining :	$87,000
Jake Livingstone	$87,000 (2)
Salary Remaining :	$87,000
Caedan Bankier	$87,000 (2)
Salary Remaining :	$87,000
Filip Johansson	$87,000 (2)
Salary Remaining :	$87,000
Brandon Halverson	$85,000 (1)
Salary Remaining :	$85,000
Jack Peart	$75,000 (2)
Salary Remaining :	$75,000
Kyle Masters	$75,000 (2)
Salary Remaining :	$75,000
Total Farm Players	26
Salary Commitment
Year 2025 : $2,544,000
Year 2026 : $2,214,100
Year 2027 : $978,000
Year 2028 : $237,000
Salary Average Commitment
Year 2025 : $2,543,980
Year 2026 : $2,214,080
Year 2027 : $978,000
Year 2028 : $237,000

Montreal Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell 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	$83,281,990
Farm Players Total Salaries	$2,092,350
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
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$81,781,990
Estimate Under Maximum Salary Cap of $81,500,000	-$281,990
Estimate Over Minimum Salary Cap of $60,240,000	$21,541,990
Current Bank Account	$14,433,354
Projected Bank Account	$14,433,354

Pro Players Salaries
Erik Karlsson (1 Way Contract)	$9,680,000 (1)
-Salary Remaining :	$9,680,000
Matthew Tkachuk (1 Way Contract)	$8,625,000 (3)
-Salary Remaining :	$8,625,000
Nick Suzuki	$7,600,000 (4)
-Salary Remaining :	$7,600,000
Gabriel Landeskog (1 Way Contract)	$7,590,000 (1)
-Salary Remaining :	$7,590,000
Roman Josi (1 Way Contract)	$6,380,000 (1)
-Salary Remaining :	$6,380,000
Neal Pionk (1 Way Contract)	$5,760,000 (1)
-Salary Remaining :	$5,760,000
Andrew Mangiapane (1 Way Contract)	$5,000,000 (3)
-Salary Remaining :	$5,000,000
Eeli Tolvanen	$4,800,000 (4)
-Salary Remaining :	$4,800,000
Lucas Raymond	$4,800,000 (3)
-Salary Remaining :	$4,800,000
Nico Dawes	$3,200,000 (4)
-Salary Remaining :	$3,200,000
Noah Hanifin (1 Way Contract)	$2,750,000 (4)
-Salary Remaining :	$2,750,000
Brian Dumoulin (1 Way Contract)	$2,200,000 (2)
-Salary Remaining :	$2,200,000
Sean Farrell	$2,000,000 (3)
-Salary Remaining :	$2,000,000
Sam Bennett (1 Way Contract)	$2,000,000 (3)
-Salary Remaining :	$2,000,000
Dennis Cholowski (1 Way Contract)	$1,500,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,500,000
Brady Tkachuk (1 Way Contract)	$1,365,000 (1)
-Salary Remaining :	$1,365,000
Mathieu Olivier	$1,349,990 (2)
-Salary Remaining :	$1,349,990
Jesse Ylonen	$1,274,000 (2)
-Salary Remaining :	$1,274,000
Jakub Dobes	$1,000,000 (2)
-Salary Remaining :	$1,000,000
Jan Mysak	$968,000 (1)
-Salary Remaining :	$968,000
John Ludvig	$910,000 (1)
-Salary Remaining :	$910,000
Martin Pospisil	$890,000 (1)
-Salary Remaining :	$890,000
Luke Hughes	$890,000 (1)
-Salary Remaining :	$890,000
Jacob Markstrom	$750,000 (4)
-Salary Remaining :	$750,000
MTL CAPHIT (1 Way Contract)	$0 (0)
Total Pro Players	25
Salary Commitment
Year 2025 : $83,281,990
Year 2026 : $48,848,990
Year 2027 : $41,525,000
Year 2028 : $19,100,000
Salary Average Commitment
Year 2025 : $84,556,647
Year 2026 : $48,794,190
Year 2027 : $41,525,000
Year 2028 : $19,100,000
Salary Cap with 1 Way Contract
Year 2025 : $81,781,990
Year 2026 : $47,348,990
Year 2027 : $41,525,000
Year 2028 : $19,100,000

Farm Players Salaries
Michael Hutchinson	$145,000 (1)
Salary Remaining :	$145,000
Logan Brown	$140,000 (1)
Salary Remaining :	$140,000
Brett Stapley	$130,000 (4)
Salary Remaining :	$130,000
Adam Raska	$115,700 (1)
Salary Remaining :	$115,700
Cole Schwindt	$114,400 (1)
Salary Remaining :	$114,400
Oliver Kapanen	$100,000 (3)
Salary Remaining :	$100,000
Nicolas Aube-Kubel	$100,000 (2)
Salary Remaining :	$100,000
Cameron Hillis	$93,750 (2)
Salary Remaining :	$93,750
Logan Mailloux	$91,000 (2)
Salary Remaining :	$91,000
Joshua Roy	$91,000 (2)
Salary Remaining :	$91,000
Cole Koepke	$89,000 (2)
Salary Remaining :	$89,000
Kaedan Korczak	$88,000 (1)
Salary Remaining :	$88,000
William Dufour	$88,000 (1)
Salary Remaining :	$88,000
William Trudeau	$87,000 (2)
Salary Remaining :	$87,000
Xavier Simoneau	$87,000 (2)
Salary Remaining :	$87,000
Yan Kuznetsov	$82,500 (2)
Salary Remaining :	$82,500
Arvid Henrikson	$75,000 (2)
Salary Remaining :	$75,000
Daniil Sobolev	$75,000 (1)
Salary Remaining :	$75,000
Calvin Pickard	$75,000 (1)
Salary Remaining :	$75,000
Filip Mesar	$75,000 (2)
Salary Remaining :	$75,000
Rhett Pitlick	$75,000 (3)
Salary Remaining :	$75,000
Mattias Norlinder	$75,000 (1)
Salary Remaining :	$75,000
Total Farm Players	22
Salary Commitment
Year 2025 : $2,092,350
Year 2026 : $1,176,250
Year 2027 : $305,000
Year 2028 : $130,000
Salary Average Commitment
Year 2025 : $2,089,896
Year 2026 : $1,181,000
Year 2027 : $305,000
Year 2028 : $130,000

Nashville Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone 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	$79,984,899
Farm Players Total Salaries	$2,154,900
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
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$79,984,899
Estimate Under Maximum Salary Cap of $81,500,000	$1,515,101
Estimate Over Minimum Salary Cap of $60,240,000	$19,744,899
Current Bank Account	$16,440,880
Projected Bank Account	$16,440,880

Pro Players Salaries
Robert Thomas (1 Way Contract)	$8,625,000 (1)
-Salary Remaining :	$8,625,000
Anthony Beauvillier (1 Way Contract)	$7,850,000 (3)
-Salary Remaining :	$7,850,000
Andrew Copp (1 Way Contract)	$6,500,000 (3)
-Salary Remaining :	$6,500,000
Tim Stutzle	$5,700,000 (3)
-Salary Remaining :	$5,700,000
Victor Mete (1 Way Contract)	$5,100,000 (3)
-Salary Remaining :	$5,100,000
Bryan Rust (1 Way Contract)	$4,970,000 (1)
-Salary Remaining :	$4,970,000
Hampus Lindholm (1 Way Contract)	$4,290,000 (3)
-Salary Remaining :	$4,290,000
Jonathan Marchessault (1 Way Contract)	$4,250,000 (1)
-Salary Remaining :	$4,250,000
Rasmus Andersson (1 Way Contract)	$4,100,000 (2)
-Salary Remaining :	$4,100,000
Noah Dobson (1 Way Contract)	$4,100,000 (2)
-Salary Remaining :	$4,100,000
Tristan Jarry (1 Way Contract)	$4,000,000 (4)
-Salary Remaining :	$4,000,000
Dylan Coghlan (1 Way Contract)	$3,400,000 (1)
-Salary Remaining :	$3,400,000
Alex Formenton (1 Way Contract)	$3,300,000 (1)
-Salary Remaining :	$3,300,000
Kailer Yamamoto	$3,300,000 (3)
-Salary Remaining :	$3,300,000
Lias Andersson	$2,500,000 (4)
-Salary Remaining :	$2,500,000
Emil Bemstrom	$2,000,000 (4)
-Salary Remaining :	$2,000,000
Joonas Korpisalo (1 Way Contract)	$1,500,000 (4)
-Salary Remaining :	$1,500,000
Owen Power	$1,499,999 (1)
-Salary Remaining :	$1,499,999
Morgan Frost	$1,499,900 (1)
-Salary Remaining :	$1,499,900
Justin Dowling	$750,000 (1)
-Salary Remaining :	$750,000
Alexander Khovanov	$750,000 (1)
-Salary Remaining :	$750,000
NSH CAPHIT	$0 (0)
Total Pro Players	22
Salary Commitment
Year 2025 : $79,984,899
Year 2026 : $50,940,000
Year 2027 : $42,740,000
Year 2028 : $10,000,000
Salary Average Commitment
Year 2025 : $79,984,899
Year 2026 : $50,940,000
Year 2027 : $42,740,000
Year 2028 : $10,000,000
Salary Cap with 1 Way Contract
Year 2025 : $79,984,899
Year 2026 : $50,940,000
Year 2027 : $42,740,000
Year 2028 : $10,000,000

Farm Players Salaries
Parker Kelly	$200,000 (2)
Salary Remaining :	$200,000
Marcus Kallionkieli	$160,000 (3)
Salary Remaining :	$160,000
Tj Brodie	$149,900 (3)
Salary Remaining :	$149,900
Alex Barre-Boulet	$140,000 (2)
Salary Remaining :	$140,000
Josef Korenar	$110,000 (1)
Salary Remaining :	$110,000
Yegor Afanasyev	$110,000 (2)
Salary Remaining :	$110,000
Nikolas Matinpalo	$100,000 (3)
Salary Remaining :	$100,000
Aleksi Heponiemi	$97,000 (2)
Salary Remaining :	$97,000
Ryker Evans	$88,000 (1)
Salary Remaining :	$88,000
John Hayden	$80,000 (1)
Salary Remaining :	$80,000
Pat Maroon	$80,000 (2)
Salary Remaining :	$80,000
Thomas Greiss	$80,000 (1)
Salary Remaining :	$80,000
Gilles Senn	$80,000 (2)
Salary Remaining :	$80,000
Radko Gudas	$80,000 (2)
Salary Remaining :	$80,000
Reid Boucher	$75,000 (2)
Salary Remaining :	$75,000
Tucker Poolman	$75,000 (3)
Salary Remaining :	$75,000
Brandon Scanlin	$75,000 (3)
Salary Remaining :	$75,000
Layton Ahac	$75,000 (1)
Salary Remaining :	$75,000
Kyle Turris	$75,000 (1)
Salary Remaining :	$75,000
Jacob Leguerrier	$75,000 (2)
Salary Remaining :	$75,000
Carsen Twarynski	$75,000 (2)
Salary Remaining :	$75,000
Brandon Sutter	$75,000 (2)
Salary Remaining :	$75,000
Total Farm Players	22
Salary Commitment
Year 2025 : $2,154,900
Year 2026 : $1,646,900
Year 2027 : $559,900
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,154,900
Year 2026 : $1,646,900
Year 2027 : $559,900
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	$76,251,500
Farm Players Total Salaries	$2,619,000
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
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$76,251,500
Estimate Under Maximum Salary Cap of $81,500,000	$5,248,500
Estimate Over Minimum Salary Cap of $60,240,000	$16,011,500
Current Bank Account	$6,850,528
Projected Bank Account	$6,850,528

Pro Players Salaries
NJ CAPHIT	$15,666,500 (2)
-Salary Remaining :	$15,666,500
Jordan Eberle (1 Way Contract)	$7,250,000 (1)
-Salary Remaining :	$7,250,000
Brock Nelson (1 Way Contract)	$7,000,000 (3)
-Salary Remaining :	$7,000,000
Anthony Mantha (1 Way Contract)	$6,500,000 (3)
-Salary Remaining :	$6,500,000
Frank Vatrano (1 Way Contract)	$5,500,000 (3)
-Salary Remaining :	$5,500,000
Tyler Myers (1 Way Contract)	$3,920,000 (2)
-Salary Remaining :	$3,920,000
Jordan Greenway (1 Way Contract)	$3,360,000 (1)
-Salary Remaining :	$3,360,000
Will Butcher (1 Way Contract)	$2,875,000 (2)
-Salary Remaining :	$2,875,000
Noel Acciari (1 Way Contract)	$2,640,000 (1)
-Salary Remaining :	$2,640,000
Nathan Smith	$2,400,000 (2)
-Salary Remaining :	$2,400,000
Barclay Goodrow (1 Way Contract)	$2,300,000 (1)
-Salary Remaining :	$2,300,000
Dmitry Kulikov (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$2,000,000
Casey Cizikas (1 Way Contract)	$1,920,000 (2)
-Salary Remaining :	$1,920,000
Tommy Novak (1 Way Contract)	$1,750,000 (3)
-Salary Remaining :	$1,750,000
Warren Foegele (1 Way Contract)	$1,600,000 (3)
-Salary Remaining :	$1,600,000
Troy Terry (1 Way Contract)	$1,500,000 (3)
-Salary Remaining :	$1,500,000
Jarred Tinordi (1 Way Contract)	$1,500,000 (2)
-Salary Remaining :	$1,500,000
Collin Delia (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Vinnie Hinostroza	$1,000,000 (2)
-Salary Remaining :	$1,000,000
Reilly Walsh	$970,000 (2)
-Salary Remaining :	$970,000
Sam Montembeault	$850,000 (2)
-Salary Remaining :	$850,000
Tyler Parks	$750,000 (1)
-Salary Remaining :	$750,000
Jeff Petry	$750,000 (1)
-Salary Remaining :	$750,000
Alec Martinez	$750,000 (1)
-Salary Remaining :	$750,000
Total Pro Players	24
Salary Commitment
Year 2025 : $76,251,500
Year 2026 : $44,535,000
Year 2027 : $23,850,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $77,207,500
Year 2026 : $57,539,166
Year 2027 : $23,850,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $76,251,500
Year 2026 : $56,951,500
Year 2027 : $23,850,000
Year 2028 : $0

Farm Players Salaries
Graeme Clarke	$169,000 (2)
Salary Remaining :	$169,000
Kenny Agostino	$149,900 (1)
Salary Remaining :	$149,900
Grigori Denisenko	$128,800 (1)
Salary Remaining :	$128,800
Nikita Okhotyuk	$127,000 (1)
Salary Remaining :	$127,000
Tyce Thompson	$124,600 (1)
Salary Remaining :	$124,600
Kole Lind	$115,000 (1)
Salary Remaining :	$115,000
Curtis Hall	$111,250 (2)
Salary Remaining :	$111,250
Bode Wilde	$110,000 (1)
Salary Remaining :	$110,000
Nate Schnarr	$101,200 (1)
Salary Remaining :	$101,200
Riley Nash	$100,000 (1)
Salary Remaining :	$100,000
Fabian Lysell	$100,000 (3)
Salary Remaining :	$100,000
Damian Clara	$99,000 (3)
Salary Remaining :	$99,000
Danil Yurtaykin	$97,500 (1)
Salary Remaining :	$97,500
Igor Shvyrev	$93,750 (1)
Salary Remaining :	$93,750
Thomas Bordeleau	$92,000 (3)
Salary Remaining :	$92,000
Luke Tuch	$89,000 (3)
Salary Remaining :	$89,000
Trenton Bourque	$88,000 (1)
Salary Remaining :	$88,000
Ruslan Iskhakov	$87,000 (1)
Salary Remaining :	$87,000
Colton Point	$87,000 (2)
Salary Remaining :	$87,000
Michael Vukojevic	$87,000 (1)
Salary Remaining :	$87,000
Dmitri Rashevsky	$87,000 (2)
Salary Remaining :	$87,000
Shakir Mukhamadullin	$75,000 (1)
Salary Remaining :	$75,000
Joakim Ryan	$75,000 (1)
Salary Remaining :	$75,000
Case McCarthy	$75,000 (3)
Salary Remaining :	$75,000
Charles-Edouard D'Astous	$75,000 (2)
Salary Remaining :	$75,000
Adam Wilcox	$75,000 (1)
Salary Remaining :	$75,000
Total Farm Players	26
Salary Commitment
Year 2025 : $2,619,000
Year 2026 : $984,250
Year 2027 : $455,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,576,416
Year 2026 : $980,500
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	$95,607,998
Farm Players Total Salaries	$0
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
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$95,607,998
Estimate Under Maximum Salary Cap of $81,500,000	-$14,107,998
Estimate Over Minimum Salary Cap of $60,240,000	$35,367,998
Current Bank Account	$18,181,926
Projected Bank Account	$18,181,926

Pro Players Salaries
J.T. Miller (1 Way Contract)	$9,120,000 (2)
-Salary Remaining :	$9,120,000
Kevin Fiala (1 Way Contract)	$8,249,999 (2)
-Salary Remaining :	$8,249,999
Evander Kane (1 Way Contract)	$7,980,000 (2)
-Salary Remaining :	$7,980,000
Jacob Trouba (1 Way Contract)	$7,590,000 (3)
-Salary Remaining :	$7,590,000
Braden Schneider (1 Way Contract)	$5,999,999 (2)
-Salary Remaining :	$5,999,999
Cody Glass (1 Way Contract)	$4,800,000 (4)
-Salary Remaining :	$4,800,000
NYI CAPHIT (1 Way Contract)	$4,250,000 (2)
-Salary Remaining :	$4,250,000
Brayden McNabb (1 Way Contract)	$4,000,000 (2)
-Salary Remaining :	$4,000,000
Petr Mrazek (1 Way Contract)	$3,750,000 (1)
-Salary Remaining :	$3,750,000
Scott Mayfield (1 Way Contract)	$3,640,000 (2)
-Salary Remaining :	$3,640,000
Viktor Arvidsson (1 Way Contract)	$3,100,000 (2)
-Salary Remaining :	$3,100,000
Andreas Athanasiou (1 Way Contract)	$2,530,000 (1)
-Salary Remaining :	$2,530,000
Gustav Lindstrom	$2,500,000 (4)
-Salary Remaining :	$2,500,000
Christian Fischer (1 Way Contract)	$1,950,000 (3)
-Salary Remaining :	$1,950,000
Mats Zuccarello (1 Way Contract)	$1,500,000 (2)
-Salary Remaining :	$1,500,000
Max Willman (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Dereck Baribeau	$1,499,000 (2)
-Salary Remaining :	$1,499,000
Cal Clutterbuck	$1,499,000 (1)
-Salary Remaining :	$1,499,000
Richard Panik	$1,440,000 (2)
-Salary Remaining :	$1,440,000
Jonah Gadjovich	$1,340,000 (1)
-Salary Remaining :	$1,340,000
Givani Smith	$1,300,000 (3)
-Salary Remaining :	$1,300,000
Matthew Poitras	$1,200,000 (3)
-Salary Remaining :	$1,200,000
David Jiricek	$1,100,000 (3)
-Salary Remaining :	$1,100,000
Samuel Ersson	$1,100,000 (1)
-Salary Remaining :	$1,100,000
Donald Busdeker	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Devante Stephens	$970,000 (2)
-Salary Remaining :	$970,000
Michael Houser	$950,000 (1)
-Salary Remaining :	$950,000
Robin Salo	$920,000 (3)
-Salary Remaining :	$920,000
Joe Hicketts	$910,000 (1)
-Salary Remaining :	$910,000
Victor Soderstrom	$910,000 (3)
-Salary Remaining :	$910,000
Cam Lee	$910,000 (1)
-Salary Remaining :	$910,000
Otto Koivula	$890,000 (2)
-Salary Remaining :	$890,000
Curtis Douglas	$890,000 (2)
-Salary Remaining :	$890,000
Keaton Middleton	$890,000 (1)
-Salary Remaining :	$890,000
Reece Newkirk	$870,000 (3)
-Salary Remaining :	$870,000
Stelio Mattheos	$870,000 (1)
-Salary Remaining :	$870,000
Jakub Skarek	$850,000 (1)
-Salary Remaining :	$850,000
Arnaud Durandeau	$840,000 (1)
-Salary Remaining :	$840,000
Total Pro Players	38
Salary Commitment
Year 2025 : $95,607,998
Year 2026 : $76,668,998
Year 2027 : $23,140,000
Year 2028 : $7,300,000
Salary Average Commitment
Year 2025 : $95,169,998
Year 2026 : $76,230,998
Year 2027 : $23,140,000
Year 2028 : $7,300,000
Salary Cap with 1 Way Contract
Year 2025 : $95,607,998
Year 2026 : $76,668,998
Year 2027 : $23,140,000
Year 2028 : $7,300,000

Farm Players Salaries
Total Farm Players	0
Salary Commitment
Year 2025 : $0
Year 2026 : $0
Year 2027 : $0
Year 2028 : $0
Salary Average Commitment
Year 2025 : $0
Year 2026 : $0
Year 2027 : $0
Year 2028 : $0

New York Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
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	$83,759,897
Farm Players Total Salaries	$3,251,950
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
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$77,759,898
Estimate Under Maximum Salary Cap of $81,500,000	$3,740,102
Estimate Over Minimum Salary Cap of $60,240,000	$17,519,898
Current Bank Account	$19,855,764
Projected Bank Account	$19,855,764

Pro Players Salaries
Brayden Point (1 Way Contract)	$9,120,000 (2)
-Salary Remaining :	$9,120,000
Yanni Gourde (1 Way Contract)	$8,450,000 (4)
-Salary Remaining :	$8,450,000
Joel Farabee	$6,900,000 (1)
-Salary Remaining :	$6,900,000
Michael McLeod (1 Way Contract)	$5,999,999 (2)
-Salary Remaining :	$5,999,999
Oliver Wahlstrom (1 Way Contract)	$5,800,000 (1)
-Salary Remaining :	$5,800,000
Adam Fox (1 Way Contract)	$5,800,000 (3)
-Salary Remaining :	$5,800,000
Jeremy Swayman	$4,900,000 (4)
-Salary Remaining :	$4,900,000
Thomas Harley (1 Way Contract)	$4,000,000 (2)
-Salary Remaining :	$4,000,000
Ronald Attard	$3,630,000 (3)
-Salary Remaining :	$3,630,000
Thomas Chabot (1 Way Contract)	$3,300,000 (4)
-Salary Remaining :	$3,300,000
Beck Malenstyn (1 Way Contract)	$2,600,000 (3)
-1 Way Contract Salary Cap :	$1,100,000
-Salary Remaining :	$2,600,000
Peyton Krebs	$2,500,000 (2)
-Salary Remaining :	$2,500,000
Jasper Weatherby (1 Way Contract)	$2,500,000 (4)
-Salary Remaining :	$2,500,000
Alexandre Texier (1 Way Contract)	$1,800,000 (4)
-Salary Remaining :	$1,800,000
Jeremy Davies (1 Way Contract)	$1,690,000 (2)
-Salary Remaining :	$1,690,000
Samuel Bolduc (1 Way Contract)	$1,550,000 (1)
-1 Way Contract Salary Cap :	$50,000
-Salary Remaining :	$1,550,000
Josh Bailey (1 Way Contract)	$1,550,000 (2)
-1 Way Contract Salary Cap :	$50,000
-Salary Remaining :	$1,550,000
Alexandre Carrier (1 Way Contract)	$1,500,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,500,000
Nick Seeler (1 Way Contract)	$1,500,000 (2)
-Salary Remaining :	$1,500,000
Dylan Holloway	$1,499,999 (3)
-Salary Remaining :	$1,499,999
Devon Levi	$1,499,999 (1)
-Salary Remaining :	$1,499,999
Mason McTavish	$1,499,900 (1)
-Salary Remaining :	$1,499,900
Martin Kaut	$1,320,000 (1)
-Salary Remaining :	$1,320,000
Cooper Marody	$1,100,000 (2)
-Salary Remaining :	$1,100,000
NYR CAPHIT (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Yegor Sokolov	$750,000 (1)
-Salary Remaining :	$750,000
Total Pro Players	26
Salary Commitment
Year 2025 : $83,759,897
Year 2026 : $61,939,998
Year 2027 : $34,479,999
Year 2028 : $20,950,000
Salary Average Commitment
Year 2025 : $83,274,930
Year 2026 : $61,704,998
Year 2027 : $34,479,999
Year 2028 : $20,950,000
Salary Cap with 1 Way Contract
Year 2025 : $77,759,898
Year 2026 : $58,939,999
Year 2027 : $32,979,999
Year 2028 : $20,950,000

Farm Players Salaries
Nick Jensen	$149,900 (3)
Salary Remaining :	$149,900
Oskar Sundqvist	$149,900 (4)
Salary Remaining :	$149,900
Colton Sissons	$149,900 (4)
Salary Remaining :	$149,900
Andrew Hammond	$149,900 (1)
Salary Remaining :	$149,900
Drake Caggiula	$149,900 (1)
Salary Remaining :	$149,900
Jonas Siegenthaler	$149,900 (2)
Salary Remaining :	$149,900
Jordan Oesterle	$149,900 (1)
Salary Remaining :	$149,900
Mark Pysyk	$149,900 (3)
Salary Remaining :	$149,900
Derick Brassard	$149,500 (1)
Salary Remaining :	$149,500
Nick Baptiste	$149,000 (2)
Salary Remaining :	$149,000
Dylan Garand	$140,000 (3)
Salary Remaining :	$140,000
Matt Rempe	$130,000 (3)
Salary Remaining :	$130,000
Morgan Barron	$120,000 (4)
Salary Remaining :	$120,000
Dmitry Sokolov	$111,250 (3)
Salary Remaining :	$111,250
Tobias Rieder	$110,000 (2)
Salary Remaining :	$110,000
Nathan Beaulieu	$110,000 (3)
Salary Remaining :	$110,000
Jonathan Bernier	$100,000 (2)
Salary Remaining :	$100,000
Keith Kinkaid	$100,000 (1)
Salary Remaining :	$100,000
Samuel Asselin	$100,000 (3)
Salary Remaining :	$100,000
Tim Washe	$92,000 (3)
Salary Remaining :	$92,000
Karl Henriksson	$87,000 (2)
Salary Remaining :	$87,000
Adam Edstrom	$87,000 (2)
Salary Remaining :	$87,000
Austin Rueschhoff	$87,000 (3)
Salary Remaining :	$87,000
Ian Cole	$80,000 (1)
Salary Remaining :	$80,000
Jordan Gross	$75,000 (2)
Salary Remaining :	$75,000
Jordan Kawaguchi	$75,000 (2)
Salary Remaining :	$75,000
Hank Kempf	$75,000 (3)
Salary Remaining :	$75,000
Tyler Graovac	$75,000 (2)
Salary Remaining :	$75,000
Total Farm Players	28
Salary Commitment
Year 2025 : $3,251,950
Year 2026 : $2,472,750
Year 2027 : $1,564,850
Year 2028 : $419,800
Salary Average Commitment
Year 2025 : $3,251,950
Year 2026 : $2,472,750
Year 2027 : $1,564,850
Year 2028 : $419,800

Ottawa Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Place
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	$80,486,999
Farm Players Total Salaries	$2,395,000
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
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$80,486,999
Estimate Under Maximum Salary Cap of $81,500,000	$1,013,001
Estimate Over Minimum Salary Cap of $60,240,000	$20,246,999
Current Bank Account	$10,702,614
Projected Bank Account	$10,702,614

Pro Players Salaries
Alex Debrincat (1 Way Contract)	$10,140,000 (3)
-Salary Remaining :	$10,140,000
Anthony Greco (JG) (1 Way Contract)	$8,280,000 (3)
-Salary Remaining :	$8,280,000
Nico Hischier (1 Way Contract)	$7,600,000 (4)
-Salary Remaining :	$7,600,000
Oscar Klefbom (1 Way Contract)	$7,590,000 (3)
-Salary Remaining :	$7,590,000
Damon Severson (1 Way Contract)	$5,800,000 (3)
-Salary Remaining :	$5,800,000
Rasmus Sandin (1 Way Contract)	$5,100,000 (3)
-Salary Remaining :	$5,100,000
Ilya Sorokin (1 Way Contract)	$5,060,000 (2)
-Salary Remaining :	$5,060,000
Jean-Gabriel Pageau (1 Way Contract)	$5,000,000 (4)
-Salary Remaining :	$5,000,000
Trevor Zegras (1 Way Contract)	$4,800,000 (4)
-Salary Remaining :	$4,800,000
Mike Matheson (1 Way Contract)	$4,000,000 (3)
-Salary Remaining :	$4,000,000
Ondrej Palat (1 Way Contract)	$3,000,000 (3)
-Salary Remaining :	$3,000,000
Joonas Donskoi (1 Way Contract)	$3,000,000 (4)
-Salary Remaining :	$3,000,000
Tomas Tatar (1 Way Contract)	$2,500,000 (3)
-Salary Remaining :	$2,500,000
Jake Allen (1 Way Contract)	$2,000,000 (3)
-Salary Remaining :	$2,000,000
Marco Kasper	$1,499,999 (3)
-Salary Remaining :	$1,499,999
Nikita Nesterov	$1,350,000 (1)
-Salary Remaining :	$1,350,000
Juuso Parssinen	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Jack Rathbone	$1,067,000 (1)
-Salary Remaining :	$1,067,000
Nick Cousins	$750,000 (2)
-Salary Remaining :	$750,000
Gabriel Bourque	$750,000 (2)
-Salary Remaining :	$750,000
OTT CAPHIT	$0 (0)
Total Pro Players	21
Salary Commitment
Year 2025 : $80,486,999
Year 2026 : $76,869,999
Year 2027 : $70,309,999
Year 2028 : $20,400,000
Salary Average Commitment
Year 2025 : $79,745,249
Year 2026 : $76,144,999
Year 2027 : $69,849,999
Year 2028 : $20,400,000
Salary Cap with 1 Way Contract
Year 2025 : $80,486,999
Year 2026 : $76,869,999
Year 2027 : $70,309,999
Year 2028 : $20,400,000

Farm Players Salaries
Pheonix Copley	$150,000 (3)
Salary Remaining :	$150,000
Anthony Angello	$150,000 (3)
Salary Remaining :	$150,000
Andreas Englund	$110,000 (1)
Salary Remaining :	$110,000
Lassi Thomson	$110,000 (1)
Salary Remaining :	$110,000
Andy Welinski	$110,000 (1)
Salary Remaining :	$110,000
Jack Gorniak	$100,000 (4)
Salary Remaining :	$100,000
Santeri Hatakka	$92,000 (2)
Salary Remaining :	$92,000
Maxence Guenette	$92,000 (3)
Salary Remaining :	$92,000
Jonathan Aspirot	$92,000 (4)
Salary Remaining :	$92,000
Jake Leschyshyn	$92,000 (4)
Salary Remaining :	$92,000
Tyler Kleven	$91,000 (1)
Salary Remaining :	$91,000
Vitaly Abramov	$91,000 (3)
Salary Remaining :	$91,000
Elliot Desnoyers	$89,000 (3)
Salary Remaining :	$89,000
Samuel Helenius	$87,000 (2)
Salary Remaining :	$87,000
Lukas Rousek	$87,000 (1)
Salary Remaining :	$87,000
Cole Reinhardt	$87,000 (1)
Salary Remaining :	$87,000
Vincent Iorio	$87,000 (1)
Salary Remaining :	$87,000
Kevin Mandolese	$78,000 (3)
Salary Remaining :	$78,000
Derek Ryan	$75,000 (1)
Salary Remaining :	$75,000
Gerald Mayhew	$75,000 (2)
Salary Remaining :	$75,000
Matt Tennyson	$75,000 (2)
Salary Remaining :	$75,000
Mathieu Perreault	$75,000 (1)
Salary Remaining :	$75,000
Mitchell Stephens	$75,000 (2)
Salary Remaining :	$75,000
Mikhail Berdin	$75,000 (2)
Salary Remaining :	$75,000
Tom Kuhnhackl	$75,000 (2)
Salary Remaining :	$75,000
Sam Gagner	$75,000 (2)
Salary Remaining :	$75,000
Total Farm Players	26
Salary Commitment
Year 2025 : $2,395,000
Year 2026 : $1,563,000
Year 2027 : $934,000
Year 2028 : $284,000
Salary Average Commitment
Year 2025 : $2,395,000
Year 2026 : $1,563,000
Year 2027 : $934,000
Year 2028 : $284,000

Philadelphia Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wells Fargo 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	$82,154,999
Farm Players Total Salaries	$1,784,100
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
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$82,154,999
Estimate Under Maximum Salary Cap of $81,500,000	-$654,999
Estimate Over Minimum Salary Cap of $60,240,000	$21,914,999
Current Bank Account	$6,510,824
Projected Bank Account	$6,510,824

Pro Players Salaries
Mika Zibanejad (1 Way Contract)	$9,500,000 (4)
-Salary Remaining :	$9,500,000
Nazem Kadri (1 Way Contract)	$7,750,000 (3)
-Salary Remaining :	$7,750,000
Justin Faulk (1 Way Contract)	$7,150,000 (3)
-Salary Remaining :	$7,150,000
Jonathan Drouin (1 Way Contract)	$6,500,000 (3)
-Salary Remaining :	$6,500,000
PHI CAPHIT	$6,490,000 (2)
-Salary Remaining :	$6,490,000
Evgeny Kuznetsov (1 Way Contract)	$6,120,000 (1)
-Salary Remaining :	$6,120,000
Shayne Gostisbehere (1 Way Contract)	$5,700,000 (4)
-Salary Remaining :	$5,700,000
Thatcher Demko (1 Way Contract)	$4,950,000 (1)
-Salary Remaining :	$4,950,000
Marcus Foligno (1 Way Contract)	$3,500,000 (3)
-Salary Remaining :	$3,500,000
Erik Gustafsson (1 Way Contract)	$3,250,000 (1)
-Salary Remaining :	$3,250,000
Calle Jarnkrok (1 Way Contract)	$3,160,000 (1)
-Salary Remaining :	$3,160,000
Max Comtois (1 Way Contract)	$2,850,000 (1)
-Salary Remaining :	$2,850,000
Janne Kuokkanen (1 Way Contract)	$2,600,000 (4)
-Salary Remaining :	$2,600,000
Henri Jokiharju (1 Way Contract)	$2,500,000 (4)
-Salary Remaining :	$2,500,000
Nico Sturm (1 Way Contract)	$1,750,000 (3)
-Salary Remaining :	$1,750,000
Victor Olofsson (1 Way Contract)	$1,500,000 (2)
-Salary Remaining :	$1,500,000
Philip Broberg	$1,499,999 (3)
-Salary Remaining :	$1,499,999
Malcolm Subban	$1,495,000 (4)
-Salary Remaining :	$1,495,000
Brady Skjei (1 Way Contract)	$1,300,000 (1)
-Salary Remaining :	$1,300,000
Kirill Ustimenko	$990,000 (4)
-Salary Remaining :	$990,000
Ilya Mikheyev (1 Way Contract)	$850,000 (1)
-Salary Remaining :	$850,000
Mikhail Grigorenko	$750,000 (1)
-Salary Remaining :	$750,000
Total Pro Players	22
Salary Commitment
Year 2025 : $82,154,999
Year 2026 : $55,934,999
Year 2027 : $50,934,999
Year 2028 : $22,785,000
Salary Average Commitment
Year 2025 : $82,204,999
Year 2026 : $58,924,999
Year 2027 : $50,934,999
Year 2028 : $22,785,000
Salary Cap with 1 Way Contract
Year 2025 : $82,154,999
Year 2026 : $58,924,999
Year 2027 : $50,934,999
Year 2028 : $22,785,000

Farm Players Salaries
Vasily Podkolzin	$150,000 (3)
Salary Remaining :	$150,000
Elmer Soderblom	$130,000 (3)
Salary Remaining :	$130,000
Arttu Hyry	$110,000 (3)
Salary Remaining :	$110,000
Sean Day	$100,100 (2)
Salary Remaining :	$100,100
Evan Fitzpatrick	$100,000 (1)
Salary Remaining :	$100,000
Joseph Woll	$99,000 (4)
Salary Remaining :	$99,000
Kyle Maclean	$92,000 (4)
Salary Remaining :	$92,000
Marc Del Gaizo	$92,000 (4)
Salary Remaining :	$92,000
Linus Hogberg	$91,000 (3)
Salary Remaining :	$91,000
Cooper Zech	$91,000 (2)
Salary Remaining :	$91,000
Justin Brazeau	$90,000 (1)
Salary Remaining :	$90,000
Isaac Ratcliffe	$89,000 (4)
Salary Remaining :	$89,000
Wyatte Wylie	$88,000 (1)
Salary Remaining :	$88,000
Drew Helleson	$87,000 (2)
Salary Remaining :	$87,000
Gianni Fairbrother	$75,000 (2)
Salary Remaining :	$75,000
Maksim Sushko	$75,000 (4)
Salary Remaining :	$75,000
Luka Burzan	$75,000 (1)
Salary Remaining :	$75,000
Mitchell Russell	$75,000 (3)
Salary Remaining :	$75,000
Arshdeep Bains	$75,000 (1)
Salary Remaining :	$75,000
Total Farm Players	19
Salary Commitment
Year 2025 : $1,784,100
Year 2026 : $1,356,100
Year 2027 : $1,003,000
Year 2028 : $447,000
Salary Average Commitment
Year 2025 : $1,779,080
Year 2026 : $1,351,080
Year 2027 : $1,003,000
Year 2028 : $447,000

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 - $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	4
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	4
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$79,499,899
Farm Players Total Salaries	$3,193,500
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
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$77,999,899
Estimate Under Maximum Salary Cap of $81,500,000	$3,500,101
Estimate Over Minimum Salary Cap of $60,240,000	$17,759,899
Current Bank Account	$15,854,094
Projected Bank Account	$15,854,094

Pro Players Salaries
Zach Hyman (1 Way Contract)	$9,000,000 (3)
-Salary Remaining :	$9,000,000
Jonathan Huberdeau (1 Way Contract)	$8,500,000 (2)
-Salary Remaining :	$8,500,000
MacKenzie Weegar (1 Way Contract)	$8,000,000 (4)
-Salary Remaining :	$8,000,000
Pavel Zacha (1 Way Contract)	$6,630,000 (1)
-Salary Remaining :	$6,630,000
John Gibson (1 Way Contract)	$5,500,000 (2)
-Salary Remaining :	$5,500,000
K'Andre Miller	$4,800,000 (4)
-Salary Remaining :	$4,800,000
Adam Boqvist (1 Way Contract)	$4,200,000 (2)
-Salary Remaining :	$4,200,000
Gabriel Vilardi (1 Way Contract)	$4,100,000 (4)
-Salary Remaining :	$4,100,000
Jesperi Kotkaniemi (1 Way Contract)	$3,920,000 (3)
-Salary Remaining :	$3,920,000
Jesper Boqvist (1 Way Contract)	$3,300,000 (2)
-Salary Remaining :	$3,300,000
Michael Rasmussen (1 Way Contract)	$3,300,000 (3)
-Salary Remaining :	$3,300,000
Ty Smith	$3,300,000 (4)
-Salary Remaining :	$3,300,000
Scott Perunovich	$2,500,000 (4)
-Salary Remaining :	$2,500,000
Pius Suter (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$2,000,000
Vitek Vanecek (1 Way Contract)	$1,900,000 (4)
-Salary Remaining :	$1,900,000
Boo Nieves (1 Way Contract)	$1,500,000 (3)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,500,000
Connor Bedard	$1,499,999 (2)
-Salary Remaining :	$1,499,999
Nils Lundkvist	$1,499,900 (1)
-Salary Remaining :	$1,499,900
Kent Johnson	$1,400,000 (1)
-Salary Remaining :	$1,400,000
Calen Addison	$1,400,000 (1)
-Salary Remaining :	$1,400,000
Mason Appleton	$750,000 (4)
-Salary Remaining :	$750,000
PIT CAPHIT (1 Way Contract)	$500,000 (2)
-Salary Remaining :	$500,000
Total Pro Players	22
Salary Commitment
Year 2025 : $79,499,899
Year 2026 : $68,569,999
Year 2027 : $43,070,000
Year 2028 : $25,350,000
Salary Average Commitment
Year 2025 : $75,035,906
Year 2026 : $68,486,006
Year 2027 : $43,506,007
Year 2028 : $25,350,000
Salary Cap with 1 Way Contract
Year 2025 : $77,999,899
Year 2026 : $67,069,999
Year 2027 : $41,570,000
Year 2028 : $25,350,000

Farm Players Salaries
Brandt Clarke	$150,000 (3)
Salary Remaining :	$150,000
Brandon Tanev	$149,900 (3)
Salary Remaining :	$149,900
Christian Djoos	$149,900 (4)
Salary Remaining :	$149,900
Greg Pateryn	$149,900 (1)
Salary Remaining :	$149,900
Mason Marchment	$149,900 (4)
Salary Remaining :	$149,900
Michael Dal Colle	$149,900 (4)
Salary Remaining :	$149,900
Colin Miller	$149,000 (2)
Salary Remaining :	$149,000
Ryan Dzingel	$145,000 (1)
Salary Remaining :	$145,000
Brett Kulak	$140,000 (3)
Salary Remaining :	$140,000
Taylor Raddysh	$140,000 (2)
Salary Remaining :	$140,000
Hendrix Lapierre	$130,000 (2)
Salary Remaining :	$130,000
Jan Rutta	$125,000 (2)
Salary Remaining :	$125,000
Jakob Pelletier	$120,000 (3)
Salary Remaining :	$120,000
Nicholas Robertson	$110,000 (2)
Salary Remaining :	$110,000
Marc McLaughlin	$100,000 (4)
Salary Remaining :	$100,000
Georgie Merkulov	$100,000 (2)
Salary Remaining :	$100,000
Nikita Tolopilo	$100,000 (2)
Salary Remaining :	$100,000
Joel Blomqvist	$100,000 (2)
Salary Remaining :	$100,000
Taylor Gauthier	$99,000 (3)
Salary Remaining :	$99,000
Judd Caulfield	$92,000 (3)
Salary Remaining :	$92,000
Parker Ford	$91,000 (2)
Salary Remaining :	$91,000
Jonathan Gruden	$91,000 (2)
Salary Remaining :	$91,000
Nick Cicek	$87,000 (2)
Salary Remaining :	$87,000
Joakim Nygard	$75,000 (4)
Salary Remaining :	$75,000
Jalen Chatfield	$75,000 (1)
Salary Remaining :	$75,000
Mikael Diotte	$75,000 (3)
Salary Remaining :	$75,000
Nick Schneider	$75,000 (1)
Salary Remaining :	$75,000
Jason Polin	$75,000 (1)
Salary Remaining :	$75,000
Total Farm Players	28
Salary Commitment
Year 2025 : $3,193,500
Year 2026 : $2,673,600
Year 2027 : $1,450,600
Year 2028 : $624,700
Salary Average Commitment
Year 2025 : $3,192,500
Year 2026 : $2,672,600
Year 2027 : $1,459,600
Year 2028 : $624,700

San Jose Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	HP Pavilion at San Jose
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	$80,724,999
Farm Players Total Salaries	$2,709,800
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
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$79,224,999
Estimate Under Maximum Salary Cap of $81,500,000	$2,275,001
Estimate Over Minimum Salary Cap of $60,240,000	$18,984,999
Current Bank Account	$8,013,547
Projected Bank Account	$8,013,547

Pro Players Salaries
Connor McDavid (1 Way Contract)	$15,625,000 (4)
-Salary Remaining :	$15,625,000
Tyler Seguin (1 Way Contract)	$8,400,000 (2)
-Salary Remaining :	$8,400,000
Brad Marchand (1 Way Contract)	$8,000,000 (3)
-Salary Remaining :	$8,000,000
Oskar Lindblom (1 Way Contract)	$6,750,000 (4)
-Salary Remaining :	$6,750,000
Alex Pietrangelo (1 Way Contract)	$6,000,000 (4)
-Salary Remaining :	$6,000,000
Jakub Voracek (1 Way Contract)	$4,250,000 (2)
-Salary Remaining :	$4,250,000
Nick Schmaltz (1 Way Contract)	$4,000,000 (4)
-Salary Remaining :	$4,000,000
Juuso Valimaki (1 Way Contract)	$3,300,000 (4)
-Salary Remaining :	$3,300,000
Mike Reilly (1 Way Contract)	$3,300,000 (1)
-Salary Remaining :	$3,300,000
Olli Juolevi	$3,250,000 (1)
-Salary Remaining :	$3,250,000
Nick Leddy (1 Way Contract)	$2,100,000 (3)
-Salary Remaining :	$2,100,000
Zach Aston-Reese (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$2,000,000
Joel Edmundson (1 Way Contract)	$2,000,000 (4)
-Salary Remaining :	$2,000,000
Philipp Grubauer (1 Way Contract)	$2,000,000 (4)
-Salary Remaining :	$2,000,000
Zemgus Girgensons (1 Way Contract)	$1,600,000 (4)
-Salary Remaining :	$1,600,000
Brenden Dillon (1 Way Contract)	$1,500,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,500,000
Karel Vejmelka	$1,499,999 (1)
-Salary Remaining :	$1,499,999
Alex Galchenyuk	$1,450,000 (2)
-Salary Remaining :	$1,450,000
Ryan Hartman	$1,425,000 (2)
-Salary Remaining :	$1,425,000
Curtis Lazar	$1,000,000 (2)
-Salary Remaining :	$1,000,000
Sammy Blais	$875,000 (2)
-Salary Remaining :	$875,000
SJ CAPHIT	$400,000 (1)
-Salary Remaining :	$400,000
Total Pro Players	22
Salary Commitment
Year 2025 : $80,724,999
Year 2026 : $72,275,000
Year 2027 : $51,375,000
Year 2028 : $41,275,000
Salary Average Commitment
Year 2025 : $79,897,499
Year 2026 : $71,447,500
Year 2027 : $51,375,000
Year 2028 : $41,275,000
Salary Cap with 1 Way Contract
Year 2025 : $79,224,999
Year 2026 : $70,775,000
Year 2027 : $51,375,000
Year 2028 : $41,275,000

Farm Players Salaries
Ben Jones	$149,900 (4)
Salary Remaining :	$149,900
Mikko Lehtonen	$147,500 (2)
Salary Remaining :	$147,500
Kevin Rooney	$145,000 (1)
Salary Remaining :	$145,000
Kiefer Sherwood	$145,000 (1)
Salary Remaining :	$145,000
Matthew Highmore	$144,500 (1)
Salary Remaining :	$144,500
Dillon Hamaliuk	$115,700 (4)
Salary Remaining :	$115,700
Isaiah George	$110,000 (3)
Salary Remaining :	$110,000
Mike Hoffman	$100,000 (1)
Salary Remaining :	$100,000
Dmitri Semykin	$100,000 (2)
Salary Remaining :	$100,000
Scott Reedy	$100,000 (1)
Salary Remaining :	$100,000
Brandon Coe	$95,700 (2)
Salary Remaining :	$95,700
Lucas Ciona	$92,000 (4)
Salary Remaining :	$92,000
Cole Jordan	$92,000 (4)
Salary Remaining :	$92,000
Lucas Carlsson	$90,000 (2)
Salary Remaining :	$90,000
Jeffrey Viel	$90,000 (4)
Salary Remaining :	$90,000
Gannon Laroque	$89,000 (4)
Salary Remaining :	$89,000
Vojtech Port	$89,000 (3)
Salary Remaining :	$89,000
Timur Mukhanov	$89,000 (3)
Salary Remaining :	$89,000
Alexis Gendron	$89,000 (3)
Salary Remaining :	$89,000
Alexander Pelevin	$89,000 (3)
Salary Remaining :	$89,000
Adam Scheel	$82,500 (1)
Salary Remaining :	$82,500
Michael Del Zotto	$80,000 (3)
Salary Remaining :	$80,000
Connor Lacouvee	$80,000 (2)
Salary Remaining :	$80,000
Ryan Donato	$80,000 (2)
Salary Remaining :	$80,000
Sean Bonar	$75,000 (1)
Salary Remaining :	$75,000
David Kampf	$75,000 (4)
Salary Remaining :	$75,000
Morgan Klimchuk	$75,000 (2)
Salary Remaining :	$75,000
Total Farm Players	27
Salary Commitment
Year 2025 : $2,709,800
Year 2026 : $1,917,800
Year 2027 : $1,249,600
Year 2028 : $703,600
Salary Average Commitment
Year 2025 : $2,709,800
Year 2026 : $1,917,800
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 - 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	4
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	4
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$79,082,500
Farm Players Total Salaries	$3,022,200
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
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$79,082,500
Estimate Under Maximum Salary Cap of $81,500,000	$2,417,500
Estimate Over Minimum Salary Cap of $60,240,000	$18,842,500
Current Bank Account	$8,739,521
Projected Bank Account	$8,739,521

Pro Players Salaries
Kirill Kaprizov (1 Way Contract)	$9,500,000 (2)
-Salary Remaining :	$9,500,000
Jakob Chychrun (1 Way Contract)	$8,820,000 (2)
-Salary Remaining :	$8,820,000
Tomas Hertl (1 Way Contract)	$8,750,000 (1)
-Salary Remaining :	$8,750,000
Sebastian Aho (1 Way Contract)	$7,800,000 (3)
-Salary Remaining :	$7,800,000
Jason Robertson	$6,500,000 (1)
-Salary Remaining :	$6,500,000
William Nylander (1 Way Contract)	$6,200,000 (1)
-Salary Remaining :	$6,200,000
Matthew Beniers	$4,800,000 (2)
-Salary Remaining :	$4,800,000
Jamie Drysdale (1 Way Contract)	$4,620,000 (1)
-Salary Remaining :	$4,620,000
Kaiden Guhle (1 Way Contract)	$3,750,000 (2)
-Salary Remaining :	$3,750,000
Dylan Samberg	$3,300,000 (4)
-Salary Remaining :	$3,300,000
Isac Lundestrom (1 Way Contract)	$3,220,000 (1)
-Salary Remaining :	$3,220,000
Oliver Bjorkstrand (1 Way Contract)	$2,812,500 (1)
-Salary Remaining :	$2,812,500
Joel Hofer (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$2,000,000
J.J. Peterka	$1,400,000 (1)
-Salary Remaining :	$1,400,000
Spencer Stastney	$1,200,000 (3)
-Salary Remaining :	$1,200,000
Alexander Alexeyev	$1,050,000 (1)
-Salary Remaining :	$1,050,000
Matej Blumel	$890,000 (1)
-Salary Remaining :	$890,000
Tyler Tucker	$870,000 (4)
-Salary Remaining :	$870,000
Jakub Lauko	$850,000 (1)
-Salary Remaining :	$850,000
Anton Forsberg	$750,000 (4)
-Salary Remaining :	$750,000
SEA CAPHIT (1 Way Contract)	$0 (0)
Total Pro Players	21
Salary Commitment
Year 2025 : $79,082,500
Year 2026 : $42,790,000
Year 2027 : $13,920,000
Year 2028 : $4,920,000
Salary Average Commitment
Year 2025 : $75,462,501
Year 2026 : $41,735,000
Year 2027 : $13,920,000
Year 2028 : $4,920,000
Salary Cap with 1 Way Contract
Year 2025 : $79,082,500
Year 2026 : $42,790,000
Year 2027 : $13,920,000
Year 2028 : $4,920,000

Farm Players Salaries
Shane Wright	$150,000 (3)
Salary Remaining :	$150,000
Filip Hronek	$149,900 (4)
Salary Remaining :	$149,900
Jacob Larsson	$149,900 (4)
Salary Remaining :	$149,900
Kevin Stenlund	$149,900 (3)
Salary Remaining :	$149,900
Lawson Crouse	$149,500 (4)
Salary Remaining :	$149,500
Cale Fleury	$130,000 (1)
Salary Remaining :	$130,000
John Leonard	$130,000 (4)
Salary Remaining :	$130,000
Lucas Feuk	$125,000 (2)
Salary Remaining :	$125,000
Zach Ostapchuk	$120,000 (3)
Salary Remaining :	$120,000
Collin Graf	$120,000 (3)
Salary Remaining :	$120,000
Brendan Perlini	$100,000 (2)
Salary Remaining :	$100,000
Ryan Johnson	$100,000 (2)
Salary Remaining :	$100,000
Oskari Salminen	$96,000 (1)
Salary Remaining :	$96,000
Jacob Melanson	$92,000 (3)
Salary Remaining :	$92,000
Cole Coskey	$91,000 (3)
Salary Remaining :	$91,000
Jack Thompson	$89,000 (2)
Salary Remaining :	$89,000
Ridly Greig	$87,000 (1)
Salary Remaining :	$87,000
Will Cuylle	$87,000 (2)
Salary Remaining :	$87,000
Joe Vrbetic	$81,000 (2)
Salary Remaining :	$81,000
Samuel Morin	$75,000 (1)
Salary Remaining :	$75,000
Madison Bowey	$75,000 (1)
Salary Remaining :	$75,000
Will Bitten	$75,000 (2)
Salary Remaining :	$75,000
Will Cranley	$75,000 (1)
Salary Remaining :	$75,000
Connor Corcoran	$75,000 (2)
Salary Remaining :	$75,000
Robert Calisti	$75,000 (1)
Salary Remaining :	$75,000
Carson Latimer	$75,000 (2)
Salary Remaining :	$75,000
Dylan Gambrell	$75,000 (2)
Salary Remaining :	$75,000
Cameron MacDonald	$75,000 (2)
Salary Remaining :	$75,000
Brett Brochu	$75,000 (4)
Salary Remaining :	$75,000
Ole Julian Bjorgvik Holm	$75,000 (1)
Salary Remaining :	$75,000
Total Farm Players	30
Salary Commitment
Year 2025 : $3,022,200
Year 2026 : $2,334,200
Year 2027 : $1,377,200
Year 2028 : $654,300
Salary Average Commitment
Year 2025 : $3,022,200
Year 2026 : $2,334,200
Year 2027 : $1,377,200
Year 2028 : $654,300

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 - 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	$79,828,996
Farm Players Total Salaries	$2,903,490
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
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$76,828,999
Estimate Under Maximum Salary Cap of $81,500,000	$4,671,001
Estimate Over Minimum Salary Cap of $60,240,000	$16,588,999
Current Bank Account	$10,122,988
Projected Bank Account	$10,122,988

Pro Players Salaries
Torey Krug (1 Way Contract)	$9,800,000 (2)
-Salary Remaining :	$9,800,000
Roope Hintz (1 Way Contract)	$8,000,000 (4)
-Salary Remaining :	$8,000,000
Mikhail Sergachev (1 Way Contract)	$7,000,000 (4)
-Salary Remaining :	$7,000,000
Jesper Bratt (1 Way Contract)	$6,720,000 (2)
-Salary Remaining :	$6,720,000
Juuse Saros (1 Way Contract)	$6,000,000 (4)
-Salary Remaining :	$6,000,000
Evan Bouchard	$4,800,000 (4)
-Salary Remaining :	$4,800,000
Vince Dunn (1 Way Contract)	$4,500,000 (4)
-Salary Remaining :	$4,500,000
Cole Perfetti (1 Way Contract)	$3,999,999 (2)
-Salary Remaining :	$3,999,999
Robby Fabbri (1 Way Contract)	$3,500,000 (3)
-Salary Remaining :	$3,500,000
Casey Mittelstadt (1 Way Contract)	$3,500,000 (3)
-Salary Remaining :	$3,500,000
Brock McGinn (1 Way Contract)	$2,500,000 (2)
-1 Way Contract Salary Cap :	$1,000,000
-Salary Remaining :	$2,500,000
Jack Roslovic (1 Way Contract)	$2,000,000 (4)
-Salary Remaining :	$2,000,000
Yegor Zamula	$2,000,000 (4)
-Salary Remaining :	$2,000,000
Philipp Kurashev (1 Way Contract)	$1,820,000 (1)
-Salary Remaining :	$1,820,000
Marc-Andre Gaudet	$1,690,000 (2)
-Salary Remaining :	$1,690,000
STL CAPHIT (1 Way Contract)	$1,600,000 (1)
-Salary Remaining :	$1,600,000
Keegan Kolesar (1 Way Contract)	$1,500,000 (4)
-Salary Remaining :	$1,500,000
Joey Daccord (1 Way Contract)	$1,500,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,500,000
Jake Neighbours	$1,499,999 (2)
-Salary Remaining :	$1,499,999
Adam Fantilli	$1,499,999 (2)
-Salary Remaining :	$1,499,999
Arvid Soderblom	$1,499,999 (3)
-Salary Remaining :	$1,499,999
Colin Blackwell	$1,499,000 (4)
-Salary Remaining :	$1,499,000
William Eklund	$1,400,000 (2)
-Salary Remaining :	$1,400,000
Total Pro Players	23
Salary Commitment
Year 2025 : $79,828,996
Year 2026 : $74,908,996
Year 2027 : $45,798,999
Year 2028 : $37,299,000
Salary Average Commitment
Year 2025 : $78,521,663
Year 2026 : $74,114,996
Year 2027 : $45,798,999
Year 2028 : $37,299,000
Salary Cap with 1 Way Contract
Year 2025 : $76,828,997
Year 2026 : $73,408,997
Year 2027 : $45,798,999
Year 2028 : $37,299,000

Farm Players Salaries
Mark Kastelic	$260,000 (3)
Salary Remaining :	$260,000
Gage Quinney	$176,000 (1)
Salary Remaining :	$176,000
Logan Stankoven	$150,000 (3)
Salary Remaining :	$150,000
Lane Hutson	$150,000 (3)
Salary Remaining :	$150,000
Josh Doan	$150,000 (3)
Salary Remaining :	$150,000
Zach Fucale	$149,990 (1)
Salary Remaining :	$149,990
Brennan Menell	$149,900 (4)
Salary Remaining :	$149,900
Haydn Fleury	$149,900 (4)
Salary Remaining :	$149,900
J.T. Compher	$149,900 (4)
Salary Remaining :	$149,900
Linus Weissbach	$149,900 (4)
Salary Remaining :	$149,900
Nikita Gusev	$149,900 (1)
Salary Remaining :	$149,900
Colton Ellis	$140,000 (3)
Salary Remaining :	$140,000
Oliver Kylington	$134,000 (1)
Salary Remaining :	$134,000
Kalle Kossila	$120,000 (1)
Salary Remaining :	$120,000
Henry Thrun	$110,000 (2)
Salary Remaining :	$110,000
Matthew Kessel	$110,000 (3)
Salary Remaining :	$110,000
Nikita Alexandrov	$100,000 (3)
Salary Remaining :	$100,000
Kyle Palmieri	$90,000 (4)
Salary Remaining :	$90,000
Arseni Gritsyuk	$89,000 (3)
Salary Remaining :	$89,000
Mackie Samoskevich	$75,000 (1)
Salary Remaining :	$75,000
Sam Anas	$75,000 (1)
Salary Remaining :	$75,000
Zack MacEwen	$75,000 (1)
Salary Remaining :	$75,000
Total Farm Players	22
Salary Commitment
Year 2025 : $2,903,490
Year 2026 : $1,948,600
Year 2027 : $1,838,600
Year 2028 : $689,600
Salary Average Commitment
Year 2025 : $2,903,490
Year 2026 : $1,948,600
Year 2027 : $1,838,600
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 - 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	$76,814,997
Farm Players Total Salaries	$2,135,500
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
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$76,814,997
Estimate Under Maximum Salary Cap of $81,500,000	$4,685,003
Estimate Over Minimum Salary Cap of $60,240,000	$16,574,997
Current Bank Account	$4,943,388
Projected Bank Account	$4,943,388

Pro Players Salaries
Jack Eichel (1 Way Contract)	$9,500,000 (3)
-Salary Remaining :	$9,500,000
Nikolaj Ehlers (1 Way Contract)	$9,000,000 (4)
-Salary Remaining :	$9,000,000
James Van Riemsdyk (1 Way Contract)	$7,000,000 (1)
-Salary Remaining :	$7,000,000
Phillip Danault (1 Way Contract)	$4,760,000 (1)
-Salary Remaining :	$4,760,000
Adin Hill (1 Way Contract)	$4,250,000 (2)
-Salary Remaining :	$4,250,000
Matt Dumba (1 Way Contract)	$4,250,000 (3)
-Salary Remaining :	$4,250,000
Nicolas Hague (1 Way Contract)	$4,030,000 (3)
-Salary Remaining :	$4,030,000
Alex Newhook (1 Way Contract)	$3,999,999 (2)
-Salary Remaining :	$3,999,999
TB CAPHIT	$3,812,500 (1)
-Salary Remaining :	$3,812,500
Jake McCabe (1 Way Contract)	$3,500,000 (3)
-Salary Remaining :	$3,500,000
Mario Ferraro (1 Way Contract)	$3,080,000 (3)
-Salary Remaining :	$3,080,000
Mathieu Joseph (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$3,000,000
Anthony Cirelli (1 Way Contract)	$2,600,000 (4)
-Salary Remaining :	$2,600,000
Simon Holmstrom (1 Way Contract)	$1,999,999 (2)
-Salary Remaining :	$1,999,999
Adam Mascherin (1 Way Contract)	$1,900,000 (2)
-Salary Remaining :	$1,900,000
Brandon Hagel (1 Way Contract)	$1,820,000 (1)
-Salary Remaining :	$1,820,000
Logan Thompson (1 Way Contract)	$1,750,000 (4)
-Salary Remaining :	$1,750,000
Jake Walman (1 Way Contract)	$1,750,000 (4)
-Salary Remaining :	$1,750,000
Uvis Balinskis	$1,499,999 (3)
-Salary Remaining :	$1,499,999
Reilly Smith	$1,250,000 (2)
-Salary Remaining :	$1,250,000
Yegor Chinakhov	$1,212,500 (1)
-Salary Remaining :	$1,212,500
Ryan McDonagh	$850,000 (2)
-Salary Remaining :	$850,000
Total Pro Players	22
Salary Commitment
Year 2025 : $76,814,997
Year 2026 : $58,209,997
Year 2027 : $40,959,999
Year 2028 : $15,100,000
Salary Average Commitment
Year 2025 : $76,666,705
Year 2026 : $58,743,997
Year 2027 : $41,493,999
Year 2028 : $15,100,000
Salary Cap with 1 Way Contract
Year 2025 : $76,814,997
Year 2026 : $58,209,997
Year 2027 : $40,959,999
Year 2028 : $15,100,000

Farm Players Salaries
Jimmy Vesey	$145,000 (2)
Salary Remaining :	$145,000
Mads Sogaard	$134,000 (1)
Salary Remaining :	$134,000
Radek Faksa	$125,000 (1)
Salary Remaining :	$125,000
Eric Robinson	$125,000 (1)
Salary Remaining :	$125,000
Max Crozier	$100,000 (3)
Salary Remaining :	$100,000
Dylan Duke	$100,000 (3)
Salary Remaining :	$100,000
Darren Raddysh	$97,500 (2)
Salary Remaining :	$97,500
Matt Kiersted	$97,000 (1)
Salary Remaining :	$97,000
Cameron Hughes	$92,500 (1)
Salary Remaining :	$92,500
Will Borgen	$91,000 (1)
Salary Remaining :	$91,000
Alex Green	$89,000 (2)
Salary Remaining :	$89,000
Tye Felhaber	$87,500 (2)
Salary Remaining :	$87,500
Erik Portillo	$87,000 (1)
Salary Remaining :	$87,000
Wyatt Aamodt	$85,000 (3)
Salary Remaining :	$85,000
Nic Dowd	$77,500 (2)
Salary Remaining :	$77,500
Vincent Desharnais	$77,500 (1)
Salary Remaining :	$77,500
Nick Henry	$75,000 (2)
Salary Remaining :	$75,000
MacKenzie MacEachern	$75,000 (1)
Salary Remaining :	$75,000
Odeen Tufto	$75,000 (2)
Salary Remaining :	$75,000
Declan McDonnell	$75,000 (2)
Salary Remaining :	$75,000
Cedrick Andree	$75,000 (2)
Salary Remaining :	$75,000
Jon Gillies	$75,000 (1)
Salary Remaining :	$75,000
Riley Tufte	$75,000 (1)
Salary Remaining :	$75,000
Total Farm Players	23
Salary Commitment
Year 2025 : $2,135,500
Year 2026 : $1,081,500
Year 2027 : $285,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,135,500
Year 2026 : $1,081,500
Year 2027 : $285,000
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	4
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	4
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$78,008,894
Farm Players Total Salaries	$2,241,100
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
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$76,508,894
Estimate Under Maximum Salary Cap of $81,500,000	$4,991,106
Estimate Over Minimum Salary Cap of $60,240,000	$16,268,894
Current Bank Account	$11,674,371
Projected Bank Account	$11,674,371

Pro Players Salaries
Elias Pettersson (1 Way Contract)	$9,500,000 (2)
-Salary Remaining :	$9,500,000
Zach Werenski (1 Way Contract)	$8,300,000 (3)
-Salary Remaining :	$8,300,000
Brett Pesce (1 Way Contract)	$6,630,000 (3)
-Salary Remaining :	$6,630,000
Robin Lehner (1 Way Contract)	$6,000,000 (2)
-Salary Remaining :	$6,000,000
Kirby Dach (1 Way Contract)	$5,999,000 (1)
-Salary Remaining :	$5,999,000
Anders Lee (1 Way Contract)	$5,000,000 (2)
-Salary Remaining :	$5,000,000
Ryan Ellis (1 Way Contract)	$4,200,000 (1)
-Salary Remaining :	$4,200,000
Connor Zary (1 Way Contract)	$3,999,999 (3)
-Salary Remaining :	$3,999,999
Rasmus Ristolainen (1 Way Contract)	$3,750,000 (3)
-Salary Remaining :	$3,750,000
Timothy Liljegren (1 Way Contract)	$2,760,000 (1)
-Salary Remaining :	$2,760,000
Ville Husso (1 Way Contract)	$2,240,000 (1)
-Salary Remaining :	$2,240,000
Alex Killorn (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Jake Bean (1 Way Contract)	$1,870,000 (1)
-1 Way Contract Salary Cap :	$370,000
-Salary Remaining :	$1,870,000
Joel Armia (1 Way Contract)	$1,500,000 (2)
-Salary Remaining :	$1,500,000
Nick Blankenburg (1 Way Contract)	$1,500,000 (4)
-Salary Remaining :	$1,500,000
Marco Rossi	$1,499,999 (3)
-Salary Remaining :	$1,499,999
Matthew Coronato	$1,499,999 (3)
-Salary Remaining :	$1,499,999
Matthew Knies	$1,499,999 (3)
-Salary Remaining :	$1,499,999
Pontus Holmberg	$1,499,999 (3)
-Salary Remaining :	$1,499,999
Sam Malinski	$1,499,999 (3)
-Salary Remaining :	$1,499,999
Wyatt Johnston	$1,499,900 (1)
-Salary Remaining :	$1,499,900
Jaret Anderson-Dolan	$1,300,000 (1)
-Salary Remaining :	$1,300,000
Justus Annunen	$960,000 (1)
-Salary Remaining :	$960,000
Juho Lammikko	$750,000 (3)
-Salary Remaining :	$750,000
Austin Watson	$750,000 (3)
-Salary Remaining :	$750,000
TOR CAPHIT (1 Way Contract)	$0 (0)
Total Pro Players	26
Salary Commitment
Year 2025 : $78,008,894
Year 2026 : $55,179,994
Year 2027 : $33,179,994
Year 2028 : $1,500,000
Salary Average Commitment
Year 2025 : $71,597,504
Year 2026 : $54,658,994
Year 2027 : $32,658,994
Year 2028 : $1,500,000
Salary Cap with 1 Way Contract
Year 2025 : $76,508,895
Year 2026 : $55,179,994
Year 2027 : $33,179,994
Year 2028 : $1,500,000

Farm Players Salaries
Kevin Connauton	$149,900 (2)
Salary Remaining :	$149,900
Pierre Engvall	$140,000 (2)
Salary Remaining :	$140,000
Kurtis Gabriel	$126,000 (1)
Salary Remaining :	$126,000
Michael Amadio	$101,200 (1)
Salary Remaining :	$101,200
Artur Akhtyamov	$99,000 (3)
Salary Remaining :	$99,000
Hugo Alnefelt	$99,000 (3)
Salary Remaining :	$99,000
Joseph Duszak	$97,000 (2)
Salary Remaining :	$97,000
Declan Carlile	$92,000 (3)
Salary Remaining :	$92,000
Roni Hirvonen	$89,000 (1)
Salary Remaining :	$89,000
Aidan Thompson	$87,000 (2)
Salary Remaining :	$87,000
Ludwig Persson	$87,000 (2)
Salary Remaining :	$87,000
Mike Koster	$87,000 (2)
Salary Remaining :	$87,000
Nick Abruzzese	$87,000 (1)
Salary Remaining :	$87,000
Nick Foligno	$75,000 (2)
Salary Remaining :	$75,000
Kyle Okposo	$75,000 (1)
Salary Remaining :	$75,000
Mitchell Vande Sompel	$75,000 (3)
Salary Remaining :	$75,000
William Villeneuve	$75,000 (1)
Salary Remaining :	$75,000
Noah Gregor	$75,000 (4)
Salary Remaining :	$75,000
Mikhail Abramov	$75,000 (1)
Salary Remaining :	$75,000
Ian Scott	$75,000 (1)
Salary Remaining :	$75,000
Mikko Kokkonen	$75,000 (1)
Salary Remaining :	$75,000
Kalle Loponen	$75,000 (2)
Salary Remaining :	$75,000
Veeti Miettinen	$75,000 (2)
Salary Remaining :	$75,000
Joe Miller	$75,000 (2)
Salary Remaining :	$75,000
Derek Grant	$75,000 (1)
Salary Remaining :	$75,000
Total Farm Players	25
Salary Commitment
Year 2025 : $2,241,100
Year 2026 : $1,387,900
Year 2027 : $440,000
Year 2028 : $75,000
Salary Average Commitment
Year 2025 : $2,160,150
Year 2026 : $1,384,150
Year 2027 : $440,000
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	$84,979,896
Farm Players Total Salaries	$2,000,400
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
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$77,479,896
Estimate Under Maximum Salary Cap of $81,500,000	$4,020,104
Estimate Over Minimum Salary Cap of $60,240,000	$17,239,896
Current Bank Account	$19,733,026
Projected Bank Account	$19,733,026

Pro Players Salaries
Dylan Larkin (1 Way Contract)	$8,400,000 (2)
-Salary Remaining :	$8,400,000
Vladimir Tarasenko (1 Way Contract)	$8,360,000 (2)
-Salary Remaining :	$8,360,000
Nate Schmidt (1 Way Contract)	$6,800,000 (2)
-Salary Remaining :	$6,800,000
Ian Mitchell (1 Way Contract)	$5,250,000 (3)
-Salary Remaining :	$5,250,000
Nolan Patrick (1 Way Contract)	$4,200,000 (3)
-Salary Remaining :	$4,200,000
Vladislav Gavrikov (1 Way Contract)	$4,200,000 (1)
-Salary Remaining :	$4,200,000
Julien Gauthier (1 Way Contract)	$4,000,000 (4)
-Salary Remaining :	$4,000,000
Ukko-Pekka Luukkonen (1 Way Contract)	$3,999,999 (3)
-Salary Remaining :	$3,999,999
Shane Pinto (1 Way Contract)	$3,300,000 (4)
-Salary Remaining :	$3,300,000
Dylan Strome (1 Way Contract)	$3,120,000 (3)
-1 Way Contract Salary Cap :	$1,620,000
-Salary Remaining :	$3,120,000
Dmitry Orlov (1 Way Contract)	$3,000,000 (3)
-Salary Remaining :	$3,000,000
Ty Dellandrea (1 Way Contract)	$2,800,000 (1)
-Salary Remaining :	$2,800,000
Mikhail Maltsev	$2,750,000 (4)
-Salary Remaining :	$2,750,000
Dominik Kubalik (1 Way Contract)	$2,750,000 (3)
-Salary Remaining :	$2,750,000
Bowen Byram	$2,500,000 (4)
-Salary Remaining :	$2,500,000
Alex Wennberg (1 Way Contract)	$2,500,000 (3)
-Salary Remaining :	$2,500,000
Artturi Lehkonen (1 Way Contract)	$2,300,000 (1)
-1 Way Contract Salary Cap :	$800,000
-Salary Remaining :	$2,300,000
Yakov Trenin (1 Way Contract)	$2,090,000 (1)
-1 Way Contract Salary Cap :	$590,000
-Salary Remaining :	$2,090,000
Mattias Janmark (1 Way Contract)	$2,000,000 (2)
-1 Way Contract Salary Cap :	$500,000
-Salary Remaining :	$2,000,000
Ty Emberson	$2,000,000 (4)
-Salary Remaining :	$2,000,000
Klim Kostin (1 Way Contract)	$1,560,000 (1)
-1 Way Contract Salary Cap :	$60,000
-Salary Remaining :	$1,560,000
Janis Moser	$1,499,999 (1)
-Salary Remaining :	$1,499,999
Emil Martinsen Lilleberg	$1,499,999 (2)
-Salary Remaining :	$1,499,999
Leo Carlsson	$1,499,999 (3)
-Salary Remaining :	$1,499,999
Matias Maccelli	$1,499,900 (1)
-Salary Remaining :	$1,499,900
Cayden Primeau	$1,100,000 (3)
-Salary Remaining :	$1,100,000
UHC CAPHIT	$0 (0)
Total Pro Players	27
Salary Commitment
Year 2025 : $84,979,896
Year 2026 : $69,029,997
Year 2027 : $41,969,998
Year 2028 : $14,550,000
Salary Average Commitment
Year 2025 : $82,168,618
Year 2026 : $66,915,997
Year 2027 : $41,080,998
Year 2028 : $14,550,000
Salary Cap with 1 Way Contract
Year 2025 : $77,479,897
Year 2026 : $66,029,998
Year 2027 : $40,469,999
Year 2028 : $14,550,000

Farm Players Salaries
Will Smith	$150,000 (3)
Salary Remaining :	$150,000
Max Domi	$149,900 (3)
Salary Remaining :	$149,900
Liam O'Brien	$120,000 (1)
Salary Remaining :	$120,000
Ivan Prosvetov	$110,000 (2)
Salary Remaining :	$110,000
Juraj Slafkovsky	$110,000 (1)
Salary Remaining :	$110,000
Ivan Ivan	$110,000 (3)
Salary Remaining :	$110,000
Michael Callahan	$100,000 (3)
Salary Remaining :	$100,000
Andre Lee	$100,000 (3)
Salary Remaining :	$100,000
David Tendeck	$99,000 (3)
Salary Remaining :	$99,000
Vladislav Kolyachonok	$97,000 (2)
Salary Remaining :	$97,000
Bokondji Imama	$97,000 (1)
Salary Remaining :	$97,000
Cameron Crotty	$91,000 (1)
Salary Remaining :	$91,000
Travis Mitchell	$89,000 (3)
Salary Remaining :	$89,000
Justin Barron	$89,000 (2)
Salary Remaining :	$89,000
Michael Karow	$89,000 (3)
Salary Remaining :	$89,000
Malte Setkov	$87,000 (1)
Salary Remaining :	$87,000
Michael Carcone	$85,000 (1)
Salary Remaining :	$85,000
Nate Clurman	$77,500 (1)
Salary Remaining :	$77,500
Mat Robson	$75,000 (2)
Salary Remaining :	$75,000
Oskar Steen	$75,000 (1)
Salary Remaining :	$75,000
Total Farm Players	20
Salary Commitment
Year 2025 : $2,000,400
Year 2026 : $1,257,900
Year 2027 : $886,900
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,000,400
Year 2026 : $1,257,900
Year 2027 : $886,900
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	$78,823,067
Farm Players Total Salaries	$3,830,100
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
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$77,323,067
Estimate Under Maximum Salary Cap of $81,500,000	$4,176,933
Estimate Over Minimum Salary Cap of $60,240,000	$17,083,067
Current Bank Account	$12,672,723
Projected Bank Account	$12,672,723

Pro Players Salaries
Patrick Kane (1 Way Contract)	$11,875,000 (2)
-Salary Remaining :	$11,875,000
Dougie Hamilton (1 Way Contract)	$10,775,000 (3)
-Salary Remaining :	$10,775,000
Josh Norris (1 Way Contract)	$7,125,000 (4)
-Salary Remaining :	$7,125,000
Carter Hart (1 Way Contract)	$6,900,069 (4)
-Salary Remaining :	$6,900,069
Darnell Nurse (1 Way Contract)	$6,000,000 (4)
-Salary Remaining :	$6,000,000
Eetu Luostarinen (1 Way Contract)	$5,500,000 (2)
-Salary Remaining :	$5,500,000
VAN CAPHIT (1 Way Contract)	$4,760,000 (1)
-Salary Remaining :	$4,760,000
Alex Vlasic	$3,300,000 (2)
-Salary Remaining :	$3,300,000
Jack McBain	$2,500,000 (4)
-Salary Remaining :	$2,500,000
Fabian Zetterlund	$2,240,000 (4)
-Salary Remaining :	$2,240,000
Alexander Romanov (1 Way Contract)	$2,050,000 (1)
-Salary Remaining :	$2,050,000
Cam York (1 Way Contract)	$2,000,000 (2)
-1 Way Contract Salary Cap :	$500,000
-Salary Remaining :	$2,000,000
Jonas Rondbjerg	$1,760,000 (1)
-Salary Remaining :	$1,760,000
Tyson Foerster (1 Way Contract)	$1,690,000 (1)
-Salary Remaining :	$1,690,000
Pavel Mintyukov	$1,499,999 (2)
-Salary Remaining :	$1,499,999
Macklin Celebrini	$1,499,999 (3)
-Salary Remaining :	$1,499,999
Joachim Blichfeld	$1,499,000 (1)
-Salary Remaining :	$1,499,000
Carson Soucy	$1,499,000 (3)
-Salary Remaining :	$1,499,000
Felix Robert	$1,430,000 (2)
-Salary Remaining :	$1,430,000
Colton White	$1,320,000 (4)
-Salary Remaining :	$1,320,000
Jimmy Huntington	$850,000 (1)
-Salary Remaining :	$850,000
Sergei Bobrovsky	$750,000 (4)
-Salary Remaining :	$750,000
Total Pro Players	22
Salary Commitment
Year 2025 : $78,823,067
Year 2026 : $66,214,067
Year 2027 : $40,609,068
Year 2028 : $26,835,069
Salary Average Commitment
Year 2025 : $76,432,790
Year 2026 : $64,089,068
Year 2027 : $40,609,068
Year 2028 : $26,835,069
Salary Cap with 1 Way Contract
Year 2025 : $77,323,066
Year 2026 : $64,714,066
Year 2027 : $40,609,068
Year 2028 : $26,835,069

Farm Players Salaries
Alex Turcotte	$150,000 (3)
Salary Remaining :	$150,000
Bobby Brink	$150,000 (3)
Salary Remaining :	$150,000
Andreas Wingerli	$150,000 (2)
Salary Remaining :	$150,000
Gabriel Fortier	$150,000 (2)
Salary Remaining :	$150,000
Nicholas Shore	$150,000 (2)
Salary Remaining :	$150,000
Travis Hamonic	$149,900 (3)
Salary Remaining :	$149,900
Kirill Tankov	$149,900 (4)
Salary Remaining :	$149,900
Shawn Boudrias	$149,900 (1)
Salary Remaining :	$149,900
Pavel Francouz	$149,900 (4)
Salary Remaining :	$149,900
Ben Hutton	$149,900 (3)
Salary Remaining :	$149,900
Nikita Zaitsev	$149,900 (3)
Salary Remaining :	$149,900
Hunter Jones	$149,900 (4)
Salary Remaining :	$149,900
Tanner Pearson	$149,500 (2)
Salary Remaining :	$149,500
Lucas Elvenes	$147,500 (2)
Salary Remaining :	$147,500
Fedor Svechkov	$130,000 (3)
Salary Remaining :	$130,000
Mikko Koskinen	$130,000 (1)
Salary Remaining :	$130,000
Arturs Silovs	$118,800 (4)
Salary Remaining :	$118,800
James Fisher	$113,100 (1)
Salary Remaining :	$113,100
Max Sasson	$110,000 (3)
Salary Remaining :	$110,000
Bryce Montgomery	$97,900 (4)
Salary Remaining :	$97,900
Riku Tohila	$92,000 (1)
Salary Remaining :	$92,000
Taige Harding	$92,000 (3)
Salary Remaining :	$92,000
Wyatt Kaiser	$91,000 (1)
Salary Remaining :	$91,000
Kaleb Lawrence	$89,000 (4)
Salary Remaining :	$89,000
Yan Matveiko	$89,000 (3)
Salary Remaining :	$89,000
Jackson Kunz	$89,000 (3)
Salary Remaining :	$89,000
Dylan James	$89,000 (3)
Salary Remaining :	$89,000
Joey Willis	$89,000 (3)
Salary Remaining :	$89,000
Artem Barabosha	$89,000 (3)
Salary Remaining :	$89,000
Kristian Kostadinski	$75,000 (2)
Salary Remaining :	$75,000
Djibril Touré	$75,000 (2)
Salary Remaining :	$75,000
Yegor Yegorov	$75,000 (1)
Salary Remaining :	$75,000
Total Farm Players	32
Salary Commitment
Year 2025 : $3,830,100
Year 2026 : $3,179,100
Year 2027 : $2,282,100
Year 2028 : $755,400
Salary Average Commitment
Year 2025 : $3,816,767
Year 2026 : $3,179,100
Year 2027 : $2,282,100
Year 2028 : $755,400

Vegas Golden Knights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T-Mobile 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	$81,151,000
Farm Players Total Salaries	$2,592,300
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
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$81,151,000
Estimate Under Maximum Salary Cap of $81,500,000	$349,000
Estimate Over Minimum Salary Cap of $60,240,000	$20,911,000
Current Bank Account	$7,299,488
Projected Bank Account	$7,299,488

Pro Players Salaries
Auston Matthews (1 Way Contract)	$13,741,000 (2)
-Salary Remaining :	$13,741,000
Devon Toews (1 Way Contract)	$9,660,000 (3)
-Salary Remaining :	$9,660,000
Travis Konecny (1 Way Contract)	$7,590,000 (3)
-Salary Remaining :	$7,590,000
Igor Shesterkin (1 Way Contract)	$6,000,000 (4)
-Salary Remaining :	$6,000,000
Alex Nylander (1 Way Contract)	$5,800,000 (3)
-Salary Remaining :	$5,800,000
Jesse Puljujarvi (1 Way Contract)	$5,800,000 (3)
-Salary Remaining :	$5,800,000
Ivan Provorov (1 Way Contract)	$5,700,000 (2)
-Salary Remaining :	$5,700,000
Filip Chytil (1 Way Contract)	$5,100,000 (1)
-Salary Remaining :	$5,100,000
Noah Cates	$4,100,000 (4)
-Salary Remaining :	$4,100,000
Rasmus Kupari (1 Way Contract)	$2,800,000 (1)
-Salary Remaining :	$2,800,000
Brandon Carlo (1 Way Contract)	$2,800,000 (1)
-Salary Remaining :	$2,800,000
Elvis Merzlikins (1 Way Contract)	$2,625,000 (2)
-Salary Remaining :	$2,625,000
Joe Veleno (1 Way Contract)	$2,125,000 (1)
-Salary Remaining :	$2,125,000
Ivan Barbashev (1 Way Contract)	$1,500,000 (2)
-Salary Remaining :	$1,500,000
Vladislav Namestnikov (1 Way Contract)	$1,250,000 (1)
-Salary Remaining :	$1,250,000
Travis Dermott (1 Way Contract)	$1,150,000 (1)
-Salary Remaining :	$1,150,000
Akito Hirose	$910,000 (1)
-Salary Remaining :	$910,000
Pavel Dorofeyev	$900,000 (1)
-Salary Remaining :	$900,000
Pierre-Olivier Joseph	$850,000 (1)
-Salary Remaining :	$850,000
Dryden Hunt	$750,000 (3)
-Salary Remaining :	$750,000
VGS CAPHIT	$0 (0)
Total Pro Players	21
Salary Commitment
Year 2025 : $81,151,000
Year 2026 : $63,266,000
Year 2027 : $39,700,000
Year 2028 : $10,100,000
Salary Average Commitment
Year 2025 : $81,126,000
Year 2026 : $63,266,000
Year 2027 : $39,700,000
Year 2028 : $10,100,000
Salary Cap with 1 Way Contract
Year 2025 : $81,151,000
Year 2026 : $63,266,000
Year 2027 : $39,700,000
Year 2028 : $10,100,000

Farm Players Salaries
Jake Evans	$149,900 (4)
Salary Remaining :	$149,900
Brett Howden	$140,000 (3)
Salary Remaining :	$140,000
Jack Studnicka	$137,500 (4)
Salary Remaining :	$137,500
Colton Sceviour	$126,500 (1)
Salary Remaining :	$126,500
Ilya Nikolayev	$110,000 (2)
Salary Remaining :	$110,000
Jack Dugan	$106,700 (1)
Salary Remaining :	$106,700
Lukas Parik	$99,000 (3)
Salary Remaining :	$99,000
Evan Cormier	$96,000 (2)
Salary Remaining :	$96,000
William Lockwood	$95,700 (1)
Salary Remaining :	$95,700
Brayden Pachal	$91,000 (3)
Salary Remaining :	$91,000
Paul Cotter	$85,000 (1)
Salary Remaining :	$85,000
Jiri Patera	$80,000 (2)
Salary Remaining :	$80,000
Kale Clague	$75,000 (2)
Salary Remaining :	$75,000
Derek Stepan	$75,000 (1)
Salary Remaining :	$75,000
Ethan Prow	$75,000 (1)
Salary Remaining :	$75,000
Gustav Olofsson	$75,000 (1)
Salary Remaining :	$75,000
Justin Braun	$75,000 (1)
Salary Remaining :	$75,000
Mason Primeau	$75,000 (1)
Salary Remaining :	$75,000
Luca Sbisa	$75,000 (2)
Salary Remaining :	$75,000
Lukas Vejdemo	$75,000 (1)
Salary Remaining :	$75,000
Ryan Bednard	$75,000 (3)
Salary Remaining :	$75,000
Nick Holden	$75,000 (1)
Salary Remaining :	$75,000
Patric Hornqvist	$75,000 (1)
Salary Remaining :	$75,000
Robert Bortuzzo	$75,000 (1)
Salary Remaining :	$75,000
Sonny Milano	$75,000 (4)
Salary Remaining :	$75,000
Wayne Simmonds	$75,000 (1)
Salary Remaining :	$75,000
Keegan Stevenson	$75,000 (3)
Salary Remaining :	$75,000
Dustin Tokarski	$75,000 (1)
Salary Remaining :	$75,000
Antoine Morand	$75,000 (3)
Salary Remaining :	$75,000
Total Farm Players	29
Salary Commitment
Year 2025 : $2,592,300
Year 2026 : $1,353,400
Year 2027 : $917,400
Year 2028 : $362,400
Salary Average Commitment
Year 2025 : $2,574,150
Year 2026 : $1,353,400
Year 2027 : $917,400
Year 2028 : $362,400

Washington Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Verizon 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 - 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	$85,143,676
Farm Players Total Salaries	$2,839,100
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
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$79,444,675
Estimate Under Maximum Salary Cap of $81,500,000	$2,055,325
Estimate Over Minimum Salary Cap of $60,240,000	$19,204,675
Current Bank Account	$14,798,347
Projected Bank Account	$14,798,347

Pro Players Salaries
Mitchell Marner (1 Way Contract)	$9,500,000 (2)
-Salary Remaining :	$9,500,000
Seth Jones (1 Way Contract)	$7,600,000 (2)
-Salary Remaining :	$7,600,000
Sean Monahan (1 Way Contract)	$7,560,000 (3)
-Salary Remaining :	$7,560,000
Andrei Svechnikov (1 Way Contract)	$6,900,000 (4)
-Salary Remaining :	$6,900,000
Jaccob Slavin (1 Way Contract)	$6,000,000 (2)
-Salary Remaining :	$6,000,000
Cole Sillinger	$5,700,000 (4)
-Salary Remaining :	$5,700,000
Jake Debrusk (1 Way Contract)	$5,700,000 (2)
-Salary Remaining :	$5,700,000
Seth Jarvis	$5,330,000 (2)
-Salary Remaining :	$5,330,000
Martin Fehervary (1 Way Contract)	$3,500,000 (3)
-Salary Remaining :	$3,500,000
Mattias Samuelsson (1 Way Contract)	$3,080,000 (1)
-Salary Remaining :	$3,080,000
Ethan Bear (1 Way Contract)	$2,850,000 (4)
-Salary Remaining :	$2,850,000
John Marino (1 Way Contract)	$2,300,000 (2)
-1 Way Contract Salary Cap :	$800,000
-Salary Remaining :	$2,300,000
Frederick Gaudreau (1 Way Contract)	$2,100,000 (2)
-1 Way Contract Salary Cap :	$600,000
-Salary Remaining :	$2,100,000
Ross Colton (1 Way Contract)	$1,999,000 (1)
-Salary Remaining :	$1,999,000
Joel Kiviranta (1 Way Contract)	$1,777,777 (4)
-Salary Remaining :	$1,777,777
Valeri Nichushkin (1 Way Contract)	$1,750,000 (4)
-Salary Remaining :	$1,750,000
Jonathan Dahlen (1 Way Contract)	$1,600,000 (4)
-Salary Remaining :	$1,600,000
Matthew Murray	$1,499,999 (3)
-Salary Remaining :	$1,499,999
Pyotr Kochetkov	$1,499,900 (1)
-Salary Remaining :	$1,499,900
Nick Bjugstad	$1,499,000 (3)
-Salary Remaining :	$1,499,000
Olli Maatta	$1,499,000 (3)
-Salary Remaining :	$1,499,000
Artem Zub (1 Way Contract)	$1,499,000 (4)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,499,000
Nikita Pavlychev	$1,200,000 (2)
-Salary Remaining :	$1,200,000
Alexei Toropchenko (1 Way Contract)	$1,200,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,200,000
WSH CAPHIT (1 Way Contract)	$0 (0)
Total Pro Players	25
Salary Commitment
Year 2025 : $85,143,676
Year 2026 : $78,564,776
Year 2027 : $37,634,776
Year 2028 : $22,076,777
Salary Average Commitment
Year 2025 : $82,840,676
Year 2026 : $78,416,776
Year 2027 : $37,486,776
Year 2028 : $22,076,777
Salary Cap with 1 Way Contract
Year 2025 : $79,444,672
Year 2026 : $72,865,776
Year 2027 : $36,135,776
Year 2028 : $20,577,776

Farm Players Salaries
Jackson Blake	$150,000 (3)
Salary Remaining :	$150,000
Alex Chiasson	$149,900 (3)
Salary Remaining :	$149,900
Joshua Nodler	$149,900 (4)
Salary Remaining :	$149,900
Jakub Galvas	$149,900 (4)
Salary Remaining :	$149,900
Erik Haula	$149,900 (3)
Salary Remaining :	$149,900
Jakob Silfverberg	$149,900 (3)
Salary Remaining :	$149,900
Niko Mikkola	$149,900 (4)
Salary Remaining :	$149,900
Zach Whitecloud	$149,900 (4)
Salary Remaining :	$149,900
Nathan Bastian	$134,000 (1)
Salary Remaining :	$134,000
Boris Katchouk	$130,000 (2)
Salary Remaining :	$130,000
Nolan Foote	$106,800 (2)
Salary Remaining :	$106,800
Nathan Legare	$100,000 (3)
Salary Remaining :	$100,000
Garrett Pilon	$100,000 (3)
Salary Remaining :	$100,000
Mitchell Gibson	$99,000 (3)
Salary Remaining :	$99,000
Vasili Ponomaryov	$92,000 (3)
Salary Remaining :	$92,000
Tyler Madden	$92,000 (3)
Salary Remaining :	$92,000
Riley Sutter	$89,000 (3)
Salary Remaining :	$89,000
Santtu Kinnunen	$87,000 (1)
Salary Remaining :	$87,000
Filip Gustavsson	$85,000 (1)
Salary Remaining :	$85,000
Steven Lorentz	$75,000 (4)
Salary Remaining :	$75,000
Phil Kessel	$75,000 (4)
Salary Remaining :	$75,000
Michael Eyssimont	$75,000 (4)
Salary Remaining :	$75,000
Anttoni Honka	$75,000 (1)
Salary Remaining :	$75,000
Blake Murray	$75,000 (1)
Salary Remaining :	$75,000
Jake Gardiner	$75,000 (4)
Salary Remaining :	$75,000
Zach Senyshyn	$75,000 (2)
Salary Remaining :	$75,000
Total Farm Players	26
Salary Commitment
Year 2025 : $2,839,100
Year 2026 : $2,383,100
Year 2027 : $2,071,300
Year 2028 : $899,600
Salary Average Commitment
Year 2025 : $2,835,007
Year 2026 : $2,379,007
Year 2027 : $2,071,300
Year 2028 : $899,600

Winnipeg Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	MTS 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 - $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	$84,479,000
Farm Players Total Salaries	$2,925,590
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
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$79,979,000
Estimate Under Maximum Salary Cap of $81,500,000	$1,521,000
Estimate Over Minimum Salary Cap of $60,240,000	$19,739,000
Current Bank Account	$8,460,597
Projected Bank Account	$8,460,597

Pro Players Salaries
Tom Wilson (1 Way Contract)	$8,000,000 (2)
-Salary Remaining :	$8,000,000
Chris Kreider (1 Way Contract)	$7,250,000 (3)
-Salary Remaining :	$7,250,000
Quinn Hughes (1 Way Contract)	$6,900,000 (4)
-Salary Remaining :	$6,900,000
Brendan Gallagher (1 Way Contract)	$6,300,000 (3)
-Salary Remaining :	$6,300,000
Esa Lindell (1 Way Contract)	$6,270,000 (2)
-Salary Remaining :	$6,270,000
Charlie Coyle (1 Way Contract)	$6,250,000 (3)
-Salary Remaining :	$6,250,000
Martin Necas	$4,800,000 (4)
-Salary Remaining :	$4,800,000
Linus Ullmark (1 Way Contract)	$4,000,000 (3)
-Salary Remaining :	$4,000,000
Dillon Dube (1 Way Contract)	$3,720,000 (3)
-Salary Remaining :	$3,720,000
Jake Muzzin (1 Way Contract)	$3,500,000 (3)
-Salary Remaining :	$3,500,000
Sidney Crosby (1 Way Contract)	$3,400,000 (1)
-Salary Remaining :	$3,400,000
John Klingberg (1 Way Contract)	$3,250,000 (2)
-Salary Remaining :	$3,250,000
Ilya Samsonov (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$3,000,000
Josh Brook	$2,400,000 (1)
-Salary Remaining :	$2,400,000
Dawson Mercer	$2,080,000 (1)
-Salary Remaining :	$2,080,000
Liam Foudy (1 Way Contract)	$1,999,000 (1)
-Salary Remaining :	$1,999,000
WPG CAPHIT (1 Way Contract)	$1,900,000 (1)
-Salary Remaining :	$1,900,000
Ryan Fitzgerald (1 Way Contract)	$1,650,000 (2)
-Salary Remaining :	$1,650,000
Matt Benning (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Riley Barber (1 Way Contract)	$1,500,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,500,000
Peetro Seppala (1 Way Contract)	$1,500,000 (4)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,500,000
Brandon Montour (1 Way Contract)	$1,500,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,500,000
Philip Tomasino	$910,000 (1)
-Salary Remaining :	$910,000
Dominic Turgeon	$900,000 (1)
-Salary Remaining :	$900,000
Total Pro Players	24
Salary Commitment
Year 2025 : $84,479,000
Year 2026 : $67,890,000
Year 2027 : $44,220,000
Year 2028 : $13,200,000
Salary Average Commitment
Year 2025 : $83,719,000
Year 2026 : $67,130,000
Year 2027 : $43,460,000
Year 2028 : $13,200,000
Salary Cap with 1 Way Contract
Year 2025 : $79,979,000
Year 2026 : $64,890,000
Year 2027 : $42,720,000
Year 2028 : $11,700,000

Farm Players Salaries
Yevgeni Kashnikov	$199,900 (4)
Salary Remaining :	$199,900
Rafael Harvey-Pinard	$176,000 (2)
Salary Remaining :	$176,000
Kristian Vesalainen	$160,000 (4)
Salary Remaining :	$160,000
Conor Geekie	$150,000 (3)
Salary Remaining :	$150,000
Magnus Hellberg	$149,990 (1)
Salary Remaining :	$149,990
Ryan Lomberg	$149,900 (2)
Salary Remaining :	$149,900
Erik Kallgren	$149,900 (3)
Salary Remaining :	$149,900
Nick Perbix	$149,900 (4)
Salary Remaining :	$149,900
Jett Woo	$134,000 (1)
Salary Remaining :	$134,000
David Gustafsson	$132,000 (1)
Salary Remaining :	$132,000
Connor Bunnaman	$130,000 (3)
Salary Remaining :	$130,000
John Beecher	$130,000 (2)
Salary Remaining :	$130,000
Tyson Galloway	$115,000 (2)
Salary Remaining :	$115,000
Georgi Romanov	$100,000 (2)
Salary Remaining :	$100,000
William Lagesson	$100,000 (4)
Salary Remaining :	$100,000
Nikita Prishchepov	$92,000 (3)
Salary Remaining :	$92,000
Ben King	$92,000 (3)
Salary Remaining :	$92,000
Demetrios Koumontzis	$90,000 (1)
Salary Remaining :	$90,000
Ozzy Wiesblatt	$89,000 (2)
Salary Remaining :	$89,000
Noel Gunler	$89,000 (3)
Salary Remaining :	$89,000
William Wallinder	$89,000 (3)
Salary Remaining :	$89,000
Simon Lundmark	$89,000 (3)
Salary Remaining :	$89,000
Arvid Holm	$89,000 (2)
Salary Remaining :	$89,000
Nick Bonino	$80,000 (1)
Salary Remaining :	$80,000
Total Farm Players	24
Salary Commitment
Year 2025 : $2,925,590
Year 2026 : $2,339,600
Year 2027 : $1,490,700
Year 2028 : $609,800
Salary Average Commitment
Year 2025 : $2,925,590
Year 2026 : $2,339,600
Year 2027 : $1,490,700
Year 2028 : $609,800

Team	Current Fund	Season Salary Cap	Under Maximum of $81,500,000 Available Cap Space	Over Minimum of $60,240,000	Pro Players	Farm Players	Total Players
Anaheim Ducks	$8,357,836	$79,086,499	$2,413,501	$18,846,499	21	32	53
Boston Bruins	$8,508,483	$80,471,000	$1,029,000	$20,231,000	22	26	48
Buffalo Sabres	$9,414,805	$80,854,900	$645,100	$20,614,900	22	25	47
Calgary Flames	$8,259,127	$80,748,000	$752,000	$20,508,000	21	26	47
Carolina Hurricanes	$6,881,572	$83,491,050	-$1,991,050	$23,251,050	25	26	51
Chicago Blackhawks	$10,922,241	$78,509,999	$2,990,001	$18,269,999	24	19	43
Colorado Avalanche	$18,496,839	$79,380,999	$2,119,001	$19,140,999	21	28	49
Columbus Blue Jackets	$7,142,830	$73,729,000	$7,771,000	$13,489,000	25	24	49
Dallas Stars	$30,233,124	$87,348,000	-$5,848,000	$27,108,000	32	11	43
Detroit Red Wings	$21,687,466	$85,322,496	-$3,822,496	$25,082,496	27	21	48
Edmonton Oilers	$13,427,000	$80,018,900	$1,481,100	$19,778,900	24	27	51
Florida Panthers	$7,090,008	$80,349,000	$1,151,000	$20,109,000	22	26	48
Los Angeles Kings	$10,171,989	$79,020,000	$2,480,000	$18,780,000	26	24	50
Minnesota Wild	$13,180,769	$61,412,000	$20,088,000	$1,172,000	22	26	48
Montreal Canadiens	$14,433,354	$81,781,990	-$281,990	$21,541,990	25	22	47
Nashville Predators	$16,440,880	$79,984,899	$1,515,101	$19,744,899	22	22	44
New Jersey Devils	$6,850,528	$76,251,500	$5,248,500	$16,011,500	24	26	50
New York Islanders	$18,181,926	$95,607,998	-$14,107,998	$35,367,998	38	0	38
New York Rangers	$19,855,764	$77,759,898	$3,740,102	$17,519,898	26	28	54
Ottawa Senators	$10,702,614	$80,486,999	$1,013,001	$20,246,999	21	26	47
Philadelphia Flyers	$6,510,824	$82,154,999	-$654,999	$21,914,999	22	19	41
Pittsburgh Penguins	$15,854,094	$77,999,899	$3,500,101	$17,759,899	22	28	50
San Jose Sharks	$8,013,547	$79,224,999	$2,275,001	$18,984,999	22	27	49
Seattle Kraken	$8,739,521	$79,082,500	$2,417,500	$18,842,500	21	30	51
St. Louis Blues	$10,122,988	$76,828,999	$4,671,001	$16,588,999	23	22	45
Tampa Bay Lightning	$4,943,388	$76,814,997	$4,685,003	$16,574,997	22	23	45
Toronto Maple Leafs	$11,674,371	$76,508,894	$4,991,106	$16,268,894	26	25	51
Utah Mammoth	$19,733,026	$77,479,896	$4,020,104	$17,239,896	27	20	47
Vancouver Canucks	$12,672,723	$77,323,067	$4,176,933	$17,083,067	22	32	54
Vegas Golden Knights	$7,299,488	$81,151,000	$349,000	$20,911,000	21	29	50
Washington Capitals	$14,798,347	$79,444,675	$2,055,325	$19,204,675	25	26	51
Winnipeg Jets	$8,460,597	$79,979,000	$1,521,000	$19,739,000	24	24	48

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %