PFHL - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	6000 - $165 - 5,791 - 96.51%
Level 2:	5000 - $98 - 4,833 - 96.67%
Level 3:	2000 - $60 - 1,920 - 96.01%
Level 4:	4000 - $45 - 3,869 - 96.73%
Luxury :	1000 - $295 - 962 - 96.24%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 1,915 - 95.74%
Farm Level 2:	1000 - $17 - 972 - 97.20%
Farm Total Capacity :	3000
Income
Home Games Left	14
Average Attendance - %	17,376 - 96.53%
Average Income per Game	$2,002,368
Year to Date Revenue	$54,063,942
Farm
Home Games Left	14
Average Attendance - %	2,887 - 96.22%
Average Income per Game	$56,733
Year to Date Revenue	$1,531,789
Expense
Pro Players Total Salaries	$78,581,499
Farm Players Total Salaries	$3,806,900
Coaches Total Salaries	$1,250,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$57,319,312
Farm Year To Date Expenses	$3,060,475
Pro Salary Cap To Date	$56,579,346
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$28,033,155
Farm Estimated Season Revenue	$794,261
Pro Remaining Season Days	50
Pro Expenses Per Days	$454,751
Pro Estimated Expenses	$22,737,550
Farm Remaining Season Days	50
Farm Expenses Per Days	$23,182
Farm Estimated Expenses	$1,159,100
Estimated Season Expenses	$23,896,650
Season Salary Cap	$78,581,499
Estimate Under Maximum Salary Cap of $81,500,000	$2,918,501
Estimate Over Minimum Salary Cap of $60,240,000	$18,341,499
Current Bank Account	$4,758,965
Projected Bank Account	$9,689,731

Pro Players Salaries
Brock Boeser (1 Way Contract)	$9,100,000 (2)
-Salary Remaining :	$2,600,000
Shea Theodore (1 Way Contract)	$8,360,000 (2)
-Salary Remaining :	$2,388,571
Morgan Rielly (1 Way Contract)	$8,120,000 (2)
-Salary Remaining :	$2,320,000
Chandler Stephenson (1 Way Contract)	$7,900,000 (2)
-Salary Remaining :	$2,257,143
William Karlsson (1 Way Contract)	$6,900,000 (2)
-Salary Remaining :	$1,971,429
Joel Eriksson Ek (1 Way Contract)	$6,375,000 (1)
-Salary Remaining :	$1,821,429
Ryan Johansen (1 Way Contract)	$4,500,000 (2)
-Salary Remaining :	$1,285,714
Wade Allison (1 Way Contract)	$3,630,000 (4)
-Salary Remaining :	$1,037,143
Mikey Anderson (1 Way Contract)	$3,120,000 (1)
-Salary Remaining :	$891,429
Sam Steel (1 Way Contract)	$3,100,000 (3)
-Salary Remaining :	$885,714
ANA CAPHIT (1 Way Contract)	$2,730,000 (1)
-Salary Remaining :	$780,000
Lukas Dostal (1 Way Contract)	$1,680,000 (2)
-Salary Remaining :	$480,000
Trent Frederic (1 Way Contract)	$1,680,000 (2)
-Salary Remaining :	$480,000
Benoit-Olivier Groulx (1 Way Contract)	$1,540,000 (3)
-Salary Remaining :	$440,000
Simon Benoit (1 Way Contract)	$1,500,000 (2)
-Salary Remaining :	$428,571
Jackson LaCombe	$1,499,999 (2)
-Salary Remaining :	$428,571
David Rittich	$1,499,000 (1)
-Salary Remaining :	$428,286
Evgeny Svechnikov	$1,495,000 (3)
-Salary Remaining :	$427,143
Andreas Johnsson	$1,495,000 (4)
-Salary Remaining :	$427,143
Dante Fabbro (1 Way Contract)	$1,437,500 (1)
-Salary Remaining :	$410,714
Cole Caufield	$920,000 (1)
-Salary Remaining :	$262,857
Total Pro Players	21
Salary Commitment
Year 2025 : $78,581,499
Year 2026 : $62,499,999
Year 2027 : $11,260,000
Year 2028 : $5,125,000
Salary Average Commitment
Year 2025 : $73,450,166
Year 2026 : $59,946,499
Year 2027 : $11,116,500
Year 2028 : $5,125,000
Salary Cap with 1 Way Contract
Year 2025 : $78,581,499
Year 2026 : $62,499,999
Year 2027 : $11,260,000
Year 2028 : $5,125,000

Farm Players Salaries
Sam Colangelo	$150,000 (3)
Salary Remaining :	$42,857
Tanner Jeannot	$149,900 (3)
Salary Remaining :	$42,829
Alexander Kerfoot	$149,500 (4)
Salary Remaining :	$42,714
Mark Jankowski	$149,500 (4)
Salary Remaining :	$42,714
Cam Fowler	$149,500 (4)
Salary Remaining :	$42,714
William Carrier	$149,500 (4)
Salary Remaining :	$42,714
Trevor Moore	$149,500 (4)
Salary Remaining :	$42,714
Scott Laughton	$149,500 (4)
Salary Remaining :	$42,714
Jakub Zboril	$149,500 (4)
Salary Remaining :	$42,714
Patrik Nemeth	$149,500 (4)
Salary Remaining :	$42,714
Jeff Skinner	$149,500 (4)
Salary Remaining :	$42,714
Matt Murray	$149,500 (4)
Salary Remaining :	$42,714
Danny O'Regan	$145,000 (3)
Salary Remaining :	$41,429
Josh Archibald	$145,000 (1)
Salary Remaining :	$41,429
Marco Scandella	$145,000 (3)
Salary Remaining :	$41,429
Riley Sheahan	$145,000 (3)
Salary Remaining :	$41,429
Sean Kuraly	$145,000 (3)
Salary Remaining :	$41,429
Brayden Tracey	$136,000 (1)
Salary Remaining :	$38,857
Josh Mahura	$100,000 (3)
Salary Remaining :	$28,571
Brendan Guhle	$100,000 (3)
Salary Remaining :	$28,571
Olle Eriksson Ek	$99,000 (4)
Salary Remaining :	$28,286
William Francis	$92,000 (4)
Salary Remaining :	$26,286
Bryce Kindopp	$92,000 (1)
Salary Remaining :	$26,286
Hunter Drew	$91,000 (3)
Salary Remaining :	$26,000
Maxim Golod	$89,000 (1)
Salary Remaining :	$25,429
Jacob Perreault	$89,000 (3)
Salary Remaining :	$25,429
Ethan Bowen	$87,000 (1)
Salary Remaining :	$24,857
Axel Andersson	$87,000 (3)
Salary Remaining :	$24,857
Luke Philp	$75,000 (2)
Salary Remaining :	$21,429
Jordan Weal	$75,000 (2)
Salary Remaining :	$21,429
Ken Appleby	$75,000 (1)
Salary Remaining :	$21,429
Total Farm Players	31
Salary Commitment
Year 2025 : $3,806,900
Year 2026 : $3,182,900
Year 2027 : $3,032,900
Year 2028 : $1,686,000
Salary Average Commitment
Year 2025 : $3,806,900
Year 2026 : $3,182,900
Year 2027 : $3,032,900
Year 2028 : $1,686,000

Boston Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Garden
Level 1:	6000 - $165 - 5,790 - 96.50%
Level 2:	5000 - $98 - 4,817 - 96.34%
Level 3:	2000 - $60 - 1,920 - 96.00%
Level 4:	4000 - $45 - 3,832 - 95.79%
Luxury :	1000 - $295 - 964 - 96.43%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 1,928 - 96.40%
Farm Level 2:	1000 - $17 - 966 - 96.64%
Farm Total Capacity :	3000
Income
Home Games Left	10
Average Attendance - %	17,323 - 96.24%
Average Income per Game	$1,999,530
Year to Date Revenue	$61,985,441
Farm
Home Games Left	10
Average Attendance - %	2,894 - 96.48%
Average Income per Game	$56,918
Year to Date Revenue	$1,764,452
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	$59,362,492
Farm Year To Date Expenses	$1,869,367
Pro Salary Cap To Date	$57,576,742
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$19,995,304
Farm Estimated Season Revenue	$569,178
Pro Remaining Season Days	50
Pro Expenses Per Days	$474,120
Pro Estimated Expenses	$23,706,000
Farm Remaining Season Days	50
Farm Expenses Per Days	$15,033
Farm Estimated Expenses	$751,650
Estimated Season Expenses	$24,457,650
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	$11,211,702
Projected Bank Account	$7,318,534

Pro Players Salaries
John Tavares (1 Way Contract)	$12,000,000 (2)
-Salary Remaining :	$3,428,571
Max Pacioretty (1 Way Contract)	$8,500,000 (2)
-Salary Remaining :	$2,428,571
Charlie McAvoy (1 Way Contract)	$7,700,000 (3)
-Salary Remaining :	$2,200,000
Ryan Nugent-Hopkins (1 Way Contract)	$7,450,000 (1)
-Salary Remaining :	$2,128,571
Jake Oettinger (1 Way Contract)	$6,200,000 (3)
-Salary Remaining :	$1,771,429
Nino Niederreiter (1 Way Contract)	$6,000,000 (3)
-Salary Remaining :	$1,714,286
Taylor Hall (1 Way Contract)	$5,500,000 (1)
-Salary Remaining :	$1,571,429
Quinton Byfield (1 Way Contract)	$4,800,000 (4)
-Salary Remaining :	$1,371,429
Erik Brannstrom (1 Way Contract)	$4,200,000 (3)
-Salary Remaining :	$1,200,000
Jordan Harris (1 Way Contract)	$3,100,000 (4)
-Salary Remaining :	$885,714
Urho Vaakanainen (1 Way Contract)	$3,100,000 (4)
-Salary Remaining :	$885,714
Otto Somppi (1 Way Contract)	$2,800,000 (3)
-Salary Remaining :	$800,000
Patrice Bergeron (1 Way Contract)	$1,500,000 (4)
-Salary Remaining :	$428,571
Ryan Murray (1 Way Contract)	$1,500,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$428,571
Kaapo Kahkonen (1 Way Contract)	$1,500,000 (4)
-Salary Remaining :	$428,571
Kurtis MacDermid	$1,450,000 (1)
-Salary Remaining :	$414,286
Lane Pederson	$1,001,000 (1)
-Salary Remaining :	$286,000
Kyle Rau	$1,000,000 (4)
-Salary Remaining :	$285,714
Kevin Hayes	$1,000,000 (1)
-Salary Remaining :	$285,714
Sami Niku	$920,000 (1)
-Salary Remaining :	$262,857
Jansen Harkins	$750,000 (1)
-Salary Remaining :	$214,286
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 :	$41,143
Michael Stone	$120,000 (1)
Salary Remaining :	$34,286
Philippe Desrosiers	$119,000 (2)
Salary Remaining :	$34,000
Ryan Suzuki	$108,750 (2)
Salary Remaining :	$31,071
Brandon Bussi	$100,000 (2)
Salary Remaining :	$28,571
Jack Becker	$92,000 (3)
Salary Remaining :	$26,286
Victor Berglund	$92,000 (4)
Salary Remaining :	$26,286
Brady Lyle	$92,000 (4)
Salary Remaining :	$26,286
Jesper Froden	$91,000 (2)
Salary Remaining :	$26,000
Justin Sourdif	$91,000 (2)
Salary Remaining :	$26,000
Shea Weber	$90,000 (1)
Salary Remaining :	$25,714
Kyle Keyser	$89,000 (2)
Salary Remaining :	$25,429
Josh Melnick	$89,000 (1)
Salary Remaining :	$25,429
Brett Harrison	$89,000 (3)
Salary Remaining :	$25,429
Ryan Mast	$89,000 (3)
Salary Remaining :	$25,429
Mason Millman	$87,000 (1)
Salary Remaining :	$24,857
Trevor Kuntar	$87,000 (2)
Salary Remaining :	$24,857
Joona Koppanen	$87,000 (1)
Salary Remaining :	$24,857
Jean-Sebastien Dea	$87,000 (2)
Salary Remaining :	$24,857
Calle Odelius	$87,000 (3)
Salary Remaining :	$24,857
Jake Schmaltz	$75,000 (3)
Salary Remaining :	$21,429
Quinn Olson	$75,000 (3)
Salary Remaining :	$21,429
Philip Svedeback	$75,000 (1)
Salary Remaining :	$21,429
Marcus Johansson	$75,000 (2)
Salary Remaining :	$21,429
Lucas Wallmark	$75,000 (2)
Salary Remaining :	$21,429
Chris Wagner	$75,000 (2)
Salary Remaining :	$21,429
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 - 5,832 - 97.20%
Level 2:	5000 - $98 - 4,776 - 95.51%
Level 3:	2000 - $60 - 1,915 - 95.73%
Level 4:	4000 - $45 - 3,830 - 95.75%
Luxury :	1000 - $295 - 958 - 95.83%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 1,917 - 95.84%
Farm Level 2:	1000 - $17 - 964 - 96.38%
Farm Total Capacity :	3000
Income
Home Games Left	13
Average Attendance - %	17,311 - 96.17%
Average Income per Game	$2,000,252
Year to Date Revenue	$56,007,049
Farm
Home Games Left	13
Average Attendance - %	2,881 - 96.02%
Average Income per Game	$56,639
Year to Date Revenue	$1,585,878
Expense
Pro Players Total Salaries	$73,981,655
Farm Players Total Salaries	$2,521,200
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$59,023,078
Farm Year To Date Expenses	$2,282,902
Pro Salary Cap To Date	$57,348,756
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$26,003,273
Farm Estimated Season Revenue	$736,300
Pro Remaining Season Days	50
Pro Expenses Per Days	$428,467
Pro Estimated Expenses	$21,423,350
Farm Remaining Season Days	50
Farm Expenses Per Days	$20,121
Farm Estimated Expenses	$1,006,050
Estimated Season Expenses	$22,429,400
Season Salary Cap	$73,981,655
Estimate Under Maximum Salary Cap of $81,500,000	$7,518,345
Estimate Over Minimum Salary Cap of $60,240,000	$13,741,655
Current Bank Account	$5,578,366
Projected Bank Account	$9,888,539

Pro Players Salaries
BUF CAPHIT	$13,272,400 (2)
-Salary Remaining :	$3,792,114
Ryan Strome (1 Way Contract)	$7,800,000 (3)
-Salary Remaining :	$2,228,571
Drew Doughty (1 Way Contract)	$6,750,000 (3)
-Salary Remaining :	$1,928,571
Cal Foote (1 Way Contract)	$5,500,000 (2)
-Salary Remaining :	$1,571,429
David Perron (1 Way Contract)	$3,905,000 (3)
-Salary Remaining :	$1,115,714
Gustav Forsling (1 Way Contract)	$3,630,000 (3)
-Salary Remaining :	$1,037,143
Marcus Foligno (1 Way Contract)	$3,500,000 (3)
-Salary Remaining :	$1,000,000
Rasmus Asplund (1 Way Contract)	$3,500,000 (3)
-Salary Remaining :	$1,000,000
Matt Grzelcyk (1 Way Contract)	$3,000,000 (4)
-Salary Remaining :	$857,143
Rasmus Kupari (1 Way Contract)	$2,800,000 (1)
-Salary Remaining :	$800,000
Colin White (1 Way Contract)	$2,750,000 (4)
-Salary Remaining :	$785,714
Mackenzie Blackwood (1 Way Contract)	$2,395,255 (4)
-Salary Remaining :	$684,359
Connor Dewar (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$571,429
Joel Hofer (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$571,429
Brett Murray (1 Way Contract)	$2,000,000 (4)
-Salary Remaining :	$571,429
Nico Sturm (1 Way Contract)	$1,750,000 (3)
-Salary Remaining :	$500,000
Cedric Paquette (1 Way Contract)	$1,750,000 (1)
-Salary Remaining :	$500,000
Max Jones (1 Way Contract)	$1,700,000 (3)
-Salary Remaining :	$485,714
Zac Jones (1 Way Contract)	$1,560,000 (1)
-Salary Remaining :	$445,714
Marcus Pettersson	$1,499,000 (4)
-Salary Remaining :	$428,286
Ryan MacInnis	$920,000 (1)
-Salary Remaining :	$262,857
Total Pro Players	21
Salary Commitment
Year 2025 : $73,981,655
Year 2026 : $62,151,755
Year 2027 : $44,179,255
Year 2028 : $11,644,255
Salary Average Commitment
Year 2025 : $73,841,655
Year 2026 : $64,951,655
Year 2027 : $44,179,255
Year 2028 : $11,644,255
Salary Cap with 1 Way Contract
Year 2025 : $73,981,655
Year 2026 : $64,951,655
Year 2027 : $44,179,255
Year 2028 : $11,644,255

Farm Players Salaries
Malcolm Subban	$149,500 (4)
Salary Remaining :	$42,714
Rhett Gardner	$143,000 (2)
Salary Remaining :	$40,857
Arttu Ruotsalainen	$130,000 (4)
Salary Remaining :	$37,143
Shane Bowers	$130,000 (2)
Salary Remaining :	$37,143
Josh Leivo	$120,000 (1)
Salary Remaining :	$34,286
Sean Malone	$115,700 (1)
Salary Remaining :	$33,057
Oskari Laaksonen	$100,000 (4)
Salary Remaining :	$28,571
Tyson Kozak	$100,000 (3)
Salary Remaining :	$28,571
Nikita V. Novikov	$92,000 (3)
Salary Remaining :	$26,286
Logan Mailloux	$91,000 (2)
Salary Remaining :	$26,000
Dominic Toninato	$75,000 (4)
Salary Remaining :	$21,429
Jayden Halbgewachs	$75,000 (4)
Salary Remaining :	$21,429
Michael McNiven	$75,000 (4)
Salary Remaining :	$21,429
Matej Pekar	$75,000 (3)
Salary Remaining :	$21,429
Frederic Allard	$75,000 (4)
Salary Remaining :	$21,429
Carson Meyer	$75,000 (4)
Salary Remaining :	$21,429
Cameron Schilling	$75,000 (1)
Salary Remaining :	$21,429
Jack Dougherty	$75,000 (4)
Salary Remaining :	$21,429
Reese Johnson	$75,000 (4)
Salary Remaining :	$21,429
Nathan Todd	$75,000 (4)
Salary Remaining :	$21,429
Peter Diliberatore	$75,000 (4)
Salary Remaining :	$21,429
Rinat Valiev	$75,000 (1)
Salary Remaining :	$21,429
Thomas Schemitsch	$75,000 (4)
Salary Remaining :	$21,429
Tobie Paquette-Bisson	$75,000 (4)
Salary Remaining :	$21,429
Keean Washkurak	$75,000 (3)
Salary Remaining :	$21,429
Alexei Melnichuk	$75,000 (2)
Salary Remaining :	$21,429
Daniil Tarasov	$75,000 (4)
Salary Remaining :	$21,429
Alex Limoges	$75,000 (4)
Salary Remaining :	$21,429
Total Farm Players	28
Salary Commitment
Year 2025 : $2,521,200
Year 2026 : $2,135,500
Year 2027 : $1,696,500
Year 2028 : $1,354,500
Salary Average Commitment
Year 2025 : $2,463,500
Year 2026 : $2,118,500
Year 2027 : $1,696,500
Year 2028 : $1,354,500

Calgary Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Saddledome
Level 1:	6000 - $165 - 5,794 - 96.56%
Level 2:	5000 - $98 - 4,815 - 96.30%
Level 3:	2000 - $60 - 1,918 - 95.92%
Level 4:	4000 - $45 - 3,903 - 97.58%
Luxury :	1000 - $295 - 957 - 95.71%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 1,930 - 96.52%
Farm Level 2:	1000 - $17 - 967 - 96.68%
Farm Total Capacity :	3000
Income
Home Games Left	12
Average Attendance - %	17,388 - 96.60%
Average Income per Game	$2,000,958
Year to Date Revenue	$58,027,778
Farm
Home Games Left	12
Average Attendance - %	2,897 - 96.58%
Average Income per Game	$56,976
Year to Date Revenue	$1,652,293
Expense
Pro Players Total Salaries	$80,898,999
Farm Players Total Salaries	$3,234,400
Coaches Total Salaries	$4,750,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$61,136,022
Farm Year To Date Expenses	$2,293,734
Pro Salary Cap To Date	$57,520,619
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$24,011,494
Farm Estimated Season Revenue	$683,707
Pro Remaining Season Days	50
Pro Expenses Per Days	$487,994
Pro Estimated Expenses	$24,399,700
Farm Remaining Season Days	50
Farm Expenses Per Days	$19,911
Farm Estimated Expenses	$995,550
Estimated Season Expenses	$25,395,250
Season Salary Cap	$80,898,999
Estimate Under Maximum Salary Cap of $81,500,000	$601,001
Estimate Over Minimum Salary Cap of $60,240,000	$20,658,999
Current Bank Account	$6,144,627
Projected Bank Account	$5,444,578

Pro Players Salaries
Leon Draisaitl (1 Way Contract)	$13,000,000 (4)
-Salary Remaining :	$3,714,286
Patrik Laine (1 Way Contract)	$8,600,000 (3)
-Salary Remaining :	$2,457,143
Rasmus Dahlin (1 Way Contract)	$7,600,000 (4)
-Salary Remaining :	$2,171,429
Miro Heiskanen (1 Way Contract)	$6,900,000 (4)
-Salary Remaining :	$1,971,429
Teuvo Teravainen (1 Way Contract)	$5,500,000 (4)
-Salary Remaining :	$1,571,429
Conor Timmins (1 Way Contract)	$4,800,000 (4)
-Salary Remaining :	$1,371,429
Logan Stanley (1 Way Contract)	$4,620,000 (2)
-Salary Remaining :	$1,320,000
Akira Schmid (1 Way Contract)	$4,600,000 (4)
-Salary Remaining :	$1,314,286
Drake Batherson (1 Way Contract)	$4,200,000 (3)
-Salary Remaining :	$1,200,000
Logan Couture (1 Way Contract)	$2,700,000 (4)
-Salary Remaining :	$771,429
CGY CAPHIT (1 Way Contract)	$2,630,000 (1)
-Salary Remaining :	$751,429
Filip Zadina (1 Way Contract)	$2,500,000 (3)
-Salary Remaining :	$714,286
Denis Gurianov (1 Way Contract)	$2,500,000 (4)
-Salary Remaining :	$714,286
Evan Rodrigues (1 Way Contract)	$1,700,000 (3)
-Salary Remaining :	$485,714
Libor Hajek (1 Way Contract)	$1,650,000 (4)
-Salary Remaining :	$471,429
Marco Kasper	$1,499,999 (3)
-Salary Remaining :	$428,571
Josh Anderson	$1,499,000 (3)
-Salary Remaining :	$428,286
Kevin Shattenkirk	$1,450,000 (2)
-Salary Remaining :	$414,286
Jonatan Berggren	$1,200,000 (1)
-Salary Remaining :	$342,857
Erik Johnson	$1,000,000 (4)
-Salary Remaining :	$285,714
Scott Wedgewood	$750,000 (2)
-Salary Remaining :	$214,286
Total Pro Players	21
Salary Commitment
Year 2025 : $80,898,999
Year 2026 : $77,068,999
Year 2027 : $70,248,999
Year 2028 : $50,250,000
Salary Average Commitment
Year 2025 : $80,318,999
Year 2026 : $76,488,999
Year 2027 : $70,248,999
Year 2028 : $50,250,000
Salary Cap with 1 Way Contract
Year 2025 : $80,898,999
Year 2026 : $77,068,999
Year 2027 : $70,248,999
Year 2028 : $50,250,000

Farm Players Salaries
Adam Erne	$149,900 (4)
Salary Remaining :	$42,829
Anders Bjork	$149,900 (4)
Salary Remaining :	$42,829
Brendan Lemieux	$149,900 (4)
Salary Remaining :	$42,829
Brett Connolly	$149,900 (4)
Salary Remaining :	$42,829
Christian Jaros	$149,900 (4)
Salary Remaining :	$42,829
Conor Sheary	$149,900 (4)
Salary Remaining :	$42,829
David Savard	$149,900 (3)
Salary Remaining :	$42,829
Jake Virtanen	$149,900 (3)
Salary Remaining :	$42,829
Cameron Whynot	$140,000 (2)
Salary Remaining :	$40,000
Daniil Chechelev	$140,000 (2)
Salary Remaining :	$40,000
Nikita Scherbak	$121,000 (1)
Salary Remaining :	$34,571
Matthew Phillips	$109,200 (1)
Salary Remaining :	$31,200
Declan Chisholm	$100,000 (4)
Salary Remaining :	$28,571
Magnus Chrona	$100,000 (2)
Salary Remaining :	$28,571
Owen Say	$99,000 (3)
Salary Remaining :	$28,286
Adam Klapka	$91,000 (2)
Salary Remaining :	$26,000
Ilya Solovyov	$91,000 (2)
Salary Remaining :	$26,000
Demetrios Koumontzis	$90,000 (1)
Salary Remaining :	$25,714
Seth Barton	$89,000 (2)
Salary Remaining :	$25,429
Jack Beck	$89,000 (3)
Salary Remaining :	$25,429
Matthew Seminoff	$89,000 (3)
Salary Remaining :	$25,429
Ryan Francis	$87,000 (2)
Salary Remaining :	$24,857
Seth Griffith	$75,000 (4)
Salary Remaining :	$21,429
Ryan Collins	$75,000 (4)
Salary Remaining :	$21,429
Roland McKeown	$75,000 (4)
Salary Remaining :	$21,429
Leon Gawanke	$75,000 (1)
Salary Remaining :	$21,429
Rory Kerins	$75,000 (2)
Salary Remaining :	$21,429
Ben Steeves	$75,000 (2)
Salary Remaining :	$21,429
Dylan Wells	$75,000 (1)
Salary Remaining :	$21,429
Ryan McGregor	$75,000 (1)
Salary Remaining :	$21,429
Total Farm Players	30
Salary Commitment
Year 2025 : $3,234,400
Year 2026 : $2,689,200
Year 2027 : $1,801,200
Year 2028 : $1,224,400
Salary Average Commitment
Year 2025 : $3,184,867
Year 2026 : $2,689,200
Year 2027 : $1,801,200
Year 2028 : $1,224,400

Carolina Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	Verizon Center
Level 1:	6000 - $165 - 5,769 - 96.14%
Level 2:	5000 - $98 - 4,784 - 95.68%
Level 3:	2000 - $60 - 1,932 - 96.59%
Level 4:	4000 - $45 - 3,864 - 96.61%
Luxury :	1000 - $313 - 940 - 94.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 1,940 - 96.99%
Farm Level 2:	1000 - $17 - 966 - 96.58%
Farm Total Capacity :	3000
Income
Home Games Left	10
Average Attendance - %	17,289 - 96.05%
Average Income per Game	$2,004,693
Year to Date Revenue	$62,145,484
Farm
Home Games Left	10
Average Attendance - %	2,906 - 96.85%
Average Income per Game	$57,153
Year to Date Revenue	$1,771,752
Expense
Pro Players Total Salaries	$87,074,177
Farm Players Total Salaries	$2,927,300
Coaches Total Salaries	$6,250,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$65,224,377
Farm Year To Date Expenses	$2,261,892
Pro Salary Cap To Date	$56,867,968
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$20,046,930
Farm Estimated Season Revenue	$571,533
Pro Remaining Season Days	50
Pro Expenses Per Days	$531,852
Pro Estimated Expenses	$26,592,600
Farm Remaining Season Days	50
Farm Expenses Per Days	$18,156
Farm Estimated Expenses	$907,800
Estimated Season Expenses	$27,500,400
Season Salary Cap	$81,375,176
Estimate Under Maximum Salary Cap of $81,500,000	$124,824
Estimate Over Minimum Salary Cap of $60,240,000	$21,135,176
Current Bank Account	$11,414,499
Projected Bank Account	$4,532,562

Pro Players Salaries
Mitchell Marner (1 Way Contract)	$9,500,000 (2)
-Salary Remaining :	$2,714,286
Seth Jones (1 Way Contract)	$7,600,000 (2)
-Salary Remaining :	$2,171,429
Sean Monahan (1 Way Contract)	$7,560,000 (3)
-Salary Remaining :	$2,160,000
Andrei Svechnikov (1 Way Contract)	$6,900,000 (4)
-Salary Remaining :	$1,971,429
Jaccob Slavin (1 Way Contract)	$6,000,000 (2)
-Salary Remaining :	$1,714,286
Cole Sillinger (1 Way Contract)	$5,700,000 (4)
-Salary Remaining :	$1,628,571
Jake Debrusk (1 Way Contract)	$5,700,000 (2)
-Salary Remaining :	$1,628,571
Seth Jarvis (1 Way Contract)	$5,330,000 (2)
-Salary Remaining :	$1,522,857
Martin Fehervary (1 Way Contract)	$3,500,000 (3)
-Salary Remaining :	$1,000,000
Mattias Samuelsson (1 Way Contract)	$3,080,000 (1)
-Salary Remaining :	$880,000
Ethan Bear (1 Way Contract)	$2,850,000 (4)
-Salary Remaining :	$814,286
Anthony Stolarz (1 Way Contract)	$2,500,000 (4)
-Salary Remaining :	$714,286
John Marino (1 Way Contract)	$2,300,000 (2)
-1 Way Contract Salary Cap :	$800,000
-Salary Remaining :	$657,143
Frederick Gaudreau (1 Way Contract)	$2,100,000 (2)
-1 Way Contract Salary Cap :	$600,000
-Salary Remaining :	$600,000
Ross Colton (1 Way Contract)	$1,999,000 (1)
-Salary Remaining :	$571,143
Joel Kiviranta (1 Way Contract)	$1,777,777 (4)
-Salary Remaining :	$507,936
Valeri Nichushkin (1 Way Contract)	$1,750,000 (4)
-Salary Remaining :	$500,000
Jonathan Dahlen (1 Way Contract)	$1,600,000 (4)
-Salary Remaining :	$457,143
Pyotr Kochetkov	$1,499,900 (1)
-Salary Remaining :	$428,543
Nick Bjugstad	$1,499,000 (3)
-Salary Remaining :	$428,286
Olli Maatta	$1,499,000 (3)
-Salary Remaining :	$428,286
Artem Zub (1 Way Contract)	$1,499,000 (4)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$428,286
Alexei Toropchenko (1 Way Contract)	$1,200,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$342,857
Nolan Foote	$1,068,000 (2)
-Salary Remaining :	$305,143
WSH CAPHIT (1 Way Contract)	$1,062,500 (1)
-Salary Remaining :	$303,571
Total Pro Players	25
Salary Commitment
Year 2025 : $87,074,177
Year 2026 : $79,432,777
Year 2027 : $38,634,777
Year 2028 : $24,576,777
Salary Average Commitment
Year 2025 : $84,730,244
Year 2026 : $79,243,844
Year 2027 : $38,486,777
Year 2028 : $24,576,777
Salary Cap with 1 Way Contract
Year 2025 : $81,375,180
Year 2026 : $73,733,776
Year 2027 : $37,135,776
Year 2028 : $23,077,776

Farm Players Salaries
Jackson Blake	$150,000 (3)
Salary Remaining :	$42,857
Alex Chiasson	$149,900 (3)
Salary Remaining :	$42,829
Zach Whitecloud	$149,900 (4)
Salary Remaining :	$42,829
Jakub Galvas	$149,900 (4)
Salary Remaining :	$42,829
Erik Haula	$149,900 (3)
Salary Remaining :	$42,829
Jakob Silfverberg	$149,900 (3)
Salary Remaining :	$42,829
Niko Mikkola	$149,900 (4)
Salary Remaining :	$42,829
Joshua Nodler	$149,900 (4)
Salary Remaining :	$42,829
Nathan Bastian	$134,000 (1)
Salary Remaining :	$38,286
Boris Katchouk	$130,000 (2)
Salary Remaining :	$37,143
Nikita Pavlychev	$120,000 (2)
Salary Remaining :	$34,286
Nathan Legare	$100,000 (3)
Salary Remaining :	$28,571
Garrett Pilon	$100,000 (3)
Salary Remaining :	$28,571
Mitchell Gibson	$99,000 (3)
Salary Remaining :	$28,286
Vasili Ponomaryov	$92,000 (3)
Salary Remaining :	$26,286
Tyler Madden	$92,000 (3)
Salary Remaining :	$26,286
Riley Sutter	$89,000 (3)
Salary Remaining :	$25,429
Santtu Kinnunen	$87,000 (1)
Salary Remaining :	$24,857
Filip Gustavsson	$85,000 (1)
Salary Remaining :	$24,286
Spencer Martin	$75,000 (1)
Salary Remaining :	$21,429
Zach Senyshyn	$75,000 (2)
Salary Remaining :	$21,429
Anttoni Honka	$75,000 (1)
Salary Remaining :	$21,429
Steven Lorentz	$75,000 (4)
Salary Remaining :	$21,429
Phil Kessel	$75,000 (4)
Salary Remaining :	$21,429
Blake Murray	$75,000 (1)
Salary Remaining :	$21,429
Jake Gardiner	$75,000 (4)
Salary Remaining :	$21,429
Michael Eyssimont	$75,000 (4)
Salary Remaining :	$21,429
Total Farm Players	27
Salary Commitment
Year 2025 : $2,927,300
Year 2026 : $2,396,300
Year 2027 : $2,071,300
Year 2028 : $899,600
Salary Average Commitment
Year 2025 : $2,927,300
Year 2026 : $2,396,300
Year 2027 : $2,071,300
Year 2028 : $899,600

Chicago Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	6000 - $165 - 5,829 - 97.15%
Level 2:	5000 - $98 - 4,781 - 95.61%
Level 3:	2000 - $60 - 1,922 - 96.09%
Level 4:	4000 - $45 - 3,865 - 96.62%
Luxury :	1000 - $295 - 961 - 96.07%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 1,934 - 96.70%
Farm Level 2:	1000 - $17 - 963 - 96.32%
Farm Total Capacity :	3000
Income
Home Games Left	10
Average Attendance - %	17,357 - 96.43%
Average Income per Game	$2,002,880
Year to Date Revenue	$62,089,283
Farm
Home Games Left	10
Average Attendance - %	2,897 - 96.58%
Average Income per Game	$56,990
Year to Date Revenue	$1,766,696
Expense
Pro Players Total Salaries	$84,734,999
Farm Players Total Salaries	$2,017,300
Coaches Total Salaries	$1,250,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$60,995,658
Farm Year To Date Expenses	$1,616,864
Pro Salary Cap To Date	$57,067,102
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$20,028,801
Farm Estimated Season Revenue	$569,902
Pro Remaining Season Days	50
Pro Expenses Per Days	$489,914
Pro Estimated Expenses	$24,495,700
Farm Remaining Season Days	50
Farm Expenses Per Days	$12,956
Farm Estimated Expenses	$647,800
Estimated Season Expenses	$25,143,500
Season Salary Cap	$80,234,999
Estimate Under Maximum Salary Cap of $81,500,000	$1,265,001
Estimate Over Minimum Salary Cap of $60,240,000	$19,994,999
Current Bank Account	$11,165,698
Projected Bank Account	$6,620,901

Pro Players Salaries
Mikko Rantanen (1 Way Contract)	$9,500,000 (3)
-Salary Remaining :	$2,714,286
Artemi Panarin (1 Way Contract)	$9,120,000 (1)
-Salary Remaining :	$2,605,714
Evgeni Malkin (1 Way Contract)	$6,500,000 (2)
-Salary Remaining :	$1,857,143
Jared McCann (1 Way Contract)	$6,270,000 (2)
-Salary Remaining :	$1,791,429
Anthony Duclair (1 Way Contract)	$6,200,000 (1)
-Salary Remaining :	$1,771,429
Tyson Barrie (1 Way Contract)	$5,100,000 (2)
-Salary Remaining :	$1,457,143
Anze Kopitar (1 Way Contract)	$4,500,000 (4)
-Salary Remaining :	$1,285,714
Nicolas Beaudin (1 Way Contract)	$4,100,000 (2)
-Salary Remaining :	$1,171,429
CHI CAPHIT (1 Way Contract)	$3,740,000 (1)
-Salary Remaining :	$1,068,571
Tomas Nosek (1 Way Contract)	$3,500,000 (1)
-1 Way Contract Salary Cap :	$2,000,000
-Salary Remaining :	$1,000,000
German Rubtsov (1 Way Contract)	$2,800,000 (2)
-Salary Remaining :	$800,000
Arthur Kaliyev (1 Way Contract)	$2,500,000 (2)
-Salary Remaining :	$714,286
Tyler Motte (1 Way Contract)	$2,250,000 (2)
-Salary Remaining :	$642,857
Jason Zucker (1 Way Contract)	$2,250,000 (2)
-1 Way Contract Salary Cap :	$750,000
-Salary Remaining :	$642,857
Jeremy Lauzon (1 Way Contract)	$2,000,000 (4)
-Salary Remaining :	$571,429
Ryan Graves (1 Way Contract)	$2,000,000 (4)
-Salary Remaining :	$571,429
Victor Rask (1 Way Contract)	$1,650,000 (2)
-1 Way Contract Salary Cap :	$150,000
-Salary Remaining :	$471,429
Jack Campbell (1 Way Contract)	$1,555,000 (4)
-Salary Remaining :	$444,286
Robert Hagg (1 Way Contract)	$1,555,000 (4)
-Salary Remaining :	$444,286
Andrei Kuzmenko	$1,499,999 (1)
-Salary Remaining :	$428,571
Darcy Kuemper	$1,250,000 (3)
-Salary Remaining :	$357,143
Scott Harrington	$1,250,000 (4)
-Salary Remaining :	$357,143
Josh Brown	$975,000 (2)
-Salary Remaining :	$278,571
Henrik Borgstrom	$970,000 (2)
-Salary Remaining :	$277,143
Jordan Staal	$950,000 (4)
-Salary Remaining :	$271,429
Beck Warm	$750,000 (1)
-Salary Remaining :	$214,286
Total Pro Players	26
Salary Commitment
Year 2025 : $84,734,999
Year 2026 : $59,925,000
Year 2027 : $24,560,000
Year 2028 : $13,810,000
Salary Average Commitment
Year 2025 : $84,022,499
Year 2026 : $59,212,500
Year 2027 : $24,560,000
Year 2028 : $13,810,000
Salary Cap with 1 Way Contract
Year 2025 : $80,234,999
Year 2026 : $56,925,000
Year 2027 : $24,560,000
Year 2028 : $13,810,000

Farm Players Salaries
Louis Crevier	$150,000 (3)
Salary Remaining :	$42,857
Sebastien Aho	$149,900 (4)
Salary Remaining :	$42,829
Dillon Simpson	$149,900 (4)
Salary Remaining :	$42,829
Samuel Hlavaj	$140,000 (3)
Salary Remaining :	$40,000
Andrei Altybarmakian	$130,000 (3)
Salary Remaining :	$37,143
MacKenzie Entwistle	$120,000 (4)
Salary Remaining :	$34,286
Justin Hryckowian	$110,000 (3)
Salary Remaining :	$31,429
Otto Leskinen	$100,000 (2)
Salary Remaining :	$28,571
Landon Slaggert	$100,000 (3)
Salary Remaining :	$28,571
Mike Hardman	$100,000 (3)
Salary Remaining :	$28,571
Ryan Carpenter	$97,500 (2)
Salary Remaining :	$27,857
Lean Bergmann	$92,000 (3)
Salary Remaining :	$26,286
Evan Barratt	$92,000 (2)
Salary Remaining :	$26,286
Noel Hoefenmayer	$89,000 (1)
Salary Remaining :	$25,429
Alec Regula	$87,000 (2)
Salary Remaining :	$24,857
Isaak Phillips	$85,000 (1)
Salary Remaining :	$24,286
Vasily Demchenko	$75,000 (1)
Salary Remaining :	$21,429
Matej Chalupa	$75,000 (1)
Salary Remaining :	$21,429
Adam Werner	$75,000 (1)
Salary Remaining :	$21,429
Total Farm Players	19
Salary Commitment
Year 2025 : $2,017,300
Year 2026 : $1,618,300
Year 2027 : $1,241,800
Year 2028 : $419,800
Salary Average Commitment
Year 2025 : $2,017,300
Year 2026 : $1,618,300
Year 2027 : $1,241,800
Year 2028 : $419,800

Colorado Avalanche

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	6000 - $165 - 5,751 - 95.84%
Level 2:	5000 - $98 - 4,827 - 96.53%
Level 3:	2000 - $60 - 1,918 - 95.88%
Level 4:	4000 - $45 - 3,885 - 97.14%
Luxury :	1000 - $295 - 956 - 95.60%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 1,906 - 95.30%
Farm Level 2:	1000 - $17 - 956 - 95.60%
Farm Total Capacity :	3000
Income
Home Games Left	12
Average Attendance - %	17,336 - 96.31%
Average Income per Game	$1,993,797
Year to Date Revenue	$57,820,117
Farm
Home Games Left	12
Average Attendance - %	2,862 - 95.40%
Average Income per Game	$56,278
Year to Date Revenue	$1,632,062
Expense
Pro Players Total Salaries	$79,844,999
Farm Players Total Salaries	$3,221,690
Coaches Total Salaries	$2,550,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$58,054,421
Farm Year To Date Expenses	$3,054,836
Pro Salary Cap To Date	$56,974,462
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$23,925,566
Farm Estimated Season Revenue	$675,336
Pro Remaining Season Days	50
Pro Expenses Per Days	$464,829
Pro Estimated Expenses	$23,241,450
Farm Remaining Season Days	50
Farm Expenses Per Days	$24,410
Farm Estimated Expenses	$1,220,500
Estimated Season Expenses	$24,461,950
Season Salary Cap	$79,844,999
Estimate Under Maximum Salary Cap of $81,500,000	$1,655,001
Estimate Over Minimum Salary Cap of $60,240,000	$19,604,999
Current Bank Account	$14,344,146
Projected Bank Account	$14,483,098

Pro Players Salaries
Pierre-Luc Dubois (1 Way Contract)	$9,500,000 (5)
-Salary Remaining :	$2,714,286
Pavel Buchnevich (1 Way Contract)	$7,560,000 (1)
-Salary Remaining :	$2,160,000
Ryan Pulock (1 Way Contract)	$7,450,000 (1)
-Salary Remaining :	$2,128,571
Brock Nelson (1 Way Contract)	$7,000,000 (3)
-Salary Remaining :	$2,000,000
Kasperi Kapanen (1 Way Contract)	$6,800,000 (2)
-Salary Remaining :	$1,942,857
Samuel Girard (1 Way Contract)	$6,380,000 (3)
-Salary Remaining :	$1,822,857
Spencer Knight (1 Way Contract)	$5,000,000 (2)
-Salary Remaining :	$1,428,571
Matt Duchene (1 Way Contract)	$4,760,000 (1)
-Salary Remaining :	$1,360,000
Andrew Peeke (1 Way Contract)	$3,500,000 (2)
-Salary Remaining :	$1,000,000
Vitali Kravtsov (1 Way Contract)	$3,500,000 (2)
-Salary Remaining :	$1,000,000
Matt Boldy (1 Way Contract)	$3,300,000 (2)
-Salary Remaining :	$942,857
Kaapo Kakko (1 Way Contract)	$2,800,000 (3)
-Salary Remaining :	$800,000
Sam Bennett (1 Way Contract)	$2,000,000 (3)
-Salary Remaining :	$571,429
Jordan Binnington (1 Way Contract)	$2,000,000 (4)
-Salary Remaining :	$571,429
Ben Harpur (1 Way Contract)	$1,750,000 (2)
-Salary Remaining :	$500,000
Markus Nutivaara (1 Way Contract)	$1,700,000 (2)
-Salary Remaining :	$485,714
Jake Sanderson	$1,499,999 (1)
-Salary Remaining :	$428,571
Kirill Marchenko	$1,100,000 (1)
-Salary Remaining :	$314,286
Lukas Reichel	$970,000 (1)
-Salary Remaining :	$277,143
John Moore	$775,000 (1)
-Salary Remaining :	$221,429
COL CAPHIT (1 Way Contract)	$500,000 (1)
-Salary Remaining :	$142,857
Total Pro Players	21
Salary Commitment
Year 2025 : $79,844,999
Year 2026 : $56,182,000
Year 2027 : $30,632,000
Year 2028 : $12,452,000
Salary Average Commitment
Year 2025 : $77,550,999
Year 2026 : $54,696,000
Year 2027 : $28,896,000
Year 2028 : $11,500,000
Salary Cap with 1 Way Contract
Year 2025 : $79,844,999
Year 2026 : $55,230,000
Year 2027 : $29,680,000
Year 2028 : $11,500,000

Farm Players Salaries
Juuso Riikola	$149,990 (2)
Salary Remaining :	$42,854
Dominik Kahun	$149,500 (3)
Salary Remaining :	$42,714
Sam Lafferty	$147,500 (2)
Salary Remaining :	$42,143
Dominik Simon	$147,500 (1)
Salary Remaining :	$42,143
Jayce Hawryluk	$147,500 (2)
Salary Remaining :	$42,143
Jason Demers	$145,000 (2)
Salary Remaining :	$41,429
Leevi Merilainen	$140,000 (3)
Salary Remaining :	$40,000
Justin Schultz	$137,500 (2)
Salary Remaining :	$39,286
Adam Ruzicka	$130,000 (4)
Salary Remaining :	$37,143
Alexander Volkov	$125,000 (3)
Salary Remaining :	$35,714
Gabriel Carlsson	$121,000 (1)
Salary Remaining :	$34,571
Nolan Allan	$120,000 (3)
Salary Remaining :	$34,286
Aatu Raty	$120,000 (3)
Salary Remaining :	$34,286
Ville Heinola	$118,300 (2)
Salary Remaining :	$33,800
Mason Lohrei	$110,000 (2)
Salary Remaining :	$31,429
Jamieson Rees	$101,200 (4)
Salary Remaining :	$28,914
Oliver Kapanen	$100,000 (3)
Salary Remaining :	$28,571
Valtteri Puustinen	$100,000 (4)
Salary Remaining :	$28,571
Vadim Zherenko	$100,000 (2)
Salary Remaining :	$28,571
Mikael Pyyhtia	$100,000 (3)
Salary Remaining :	$28,571
Ben Meyers	$100,000 (4)
Salary Remaining :	$28,571
Dylan Sikura	$100,000 (2)
Salary Remaining :	$28,571
Roby Jarventie	$95,700 (1)
Salary Remaining :	$27,343
Logan O'Connor	$90,000 (4)
Salary Remaining :	$25,714
Pavol Regenda	$89,000 (1)
Salary Remaining :	$25,429
Antti Tuomisto	$87,000 (2)
Salary Remaining :	$24,857
Kasimir Kaskisuo	$75,000 (1)
Salary Remaining :	$21,429
Greg McKegg	$75,000 (1)
Salary Remaining :	$21,429
Total Farm Players	28
Salary Commitment
Year 2025 : $3,221,690
Year 2026 : $2,618,490
Year 2027 : $1,375,700
Year 2028 : $521,200
Salary Average Commitment
Year 2025 : $3,206,530
Year 2026 : $2,614,830
Year 2027 : $1,375,700
Year 2028 : $521,200

Columbus Blue Jackets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	6000 - $165 - 5,794 - 96.57%
Level 2:	5000 - $98 - 4,803 - 96.06%
Level 3:	2000 - $60 - 1,913 - 95.67%
Level 4:	4000 - $45 - 3,835 - 95.86%
Luxury :	1000 - $295 - 971 - 97.11%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 1,946 - 97.28%
Farm Level 2:	1000 - $17 - 966 - 96.58%
Farm Total Capacity :	3000
Income
Home Games Left	13
Average Attendance - %	17,316 - 96.20%
Average Income per Game	$2,000,545
Year to Date Revenue	$56,015,252
Farm
Home Games Left	13
Average Attendance - %	2,911 - 97.04%
Average Income per Game	$57,275
Year to Date Revenue	$1,603,693
Expense
Pro Players Total Salaries	$80,278,899
Farm Players Total Salaries	$2,308,800
Coaches Total Salaries	$1,250,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$58,741,569
Farm Year To Date Expenses	$1,872,820
Pro Salary Cap To Date	$53,621,561
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$26,007,081
Farm Estimated Season Revenue	$744,572
Pro Remaining Season Days	50
Pro Expenses Per Days	$464,451
Pro Estimated Expenses	$23,222,550
Farm Remaining Season Days	50
Farm Expenses Per Days	$14,622
Farm Estimated Expenses	$731,100
Estimated Season Expenses	$23,953,650
Season Salary Cap	$72,778,900
Estimate Under Maximum Salary Cap of $81,500,000	$8,721,100
Estimate Over Minimum Salary Cap of $60,240,000	$12,538,900
Current Bank Account	$3,832,571
Projected Bank Account	$6,630,574

Pro Players Salaries
CBJ CAPHIT (1 Way Contract)	$17,800,000 (2)
-Salary Remaining :	$5,085,714
Laurent Brossoit (1 Way Contract)	$4,850,000 (2)
-Salary Remaining :	$1,385,714
Casey Desmith (1 Way Contract)	$3,750,000 (2)
-Salary Remaining :	$1,071,429
Dillon Dube (1 Way Contract)	$3,720,000 (3)
-Salary Remaining :	$1,062,857
Adrian Kempe (1 Way Contract)	$3,600,000 (4)
-Salary Remaining :	$1,028,571
Robby Fabbri (1 Way Contract)	$3,500,000 (3)
-Salary Remaining :	$1,000,000
Brett Ritchie (1 Way Contract)	$3,400,000 (1)
-Salary Remaining :	$971,429
Jaden Schwartz (1 Way Contract)	$3,200,000 (2)
-Salary Remaining :	$914,286
Riley Stillman (1 Way Contract)	$3,000,000 (3)
-Salary Remaining :	$857,143
Tuukka Rask (1 Way Contract)	$2,850,000 (2)
-1 Way Contract Salary Cap :	$1,350,000
-Salary Remaining :	$814,286
Wyatt Kalynuk (1 Way Contract)	$2,760,000 (2)
-1 Way Contract Salary Cap :	$1,260,000
-Salary Remaining :	$788,571
Nikolai Knyzhov (1 Way Contract)	$2,500,000 (4)
-Salary Remaining :	$714,286
Nick Paul (1 Way Contract)	$2,500,000 (2)
-Salary Remaining :	$714,286
Kieffer Bellows (1 Way Contract)	$2,300,000 (3)
-Salary Remaining :	$657,143
Nicolas Roy (1 Way Contract)	$2,125,000 (1)
-1 Way Contract Salary Cap :	$625,000
-Salary Remaining :	$607,143
Dawson Mercer (1 Way Contract)	$2,080,000 (1)
-Salary Remaining :	$594,286
Troy Stecher (1 Way Contract)	$2,000,000 (4)
-Salary Remaining :	$571,429
Joel Teasdale (1 Way Contract)	$2,000,000 (2)
-1 Way Contract Salary Cap :	$500,000
-Salary Remaining :	$571,429
Kevin Roy (1 Way Contract)	$1,700,000 (2)
-1 Way Contract Salary Cap :	$200,000
-Salary Remaining :	$485,714
Jordan Martinook (1 Way Contract)	$1,650,000 (1)
-Salary Remaining :	$471,429
Ilya Lyubushkin (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$428,571
Mason Shaw (1 Way Contract)	$1,500,000 (4)
-Salary Remaining :	$428,571
Zac Bolduc	$1,499,999 (3)
-Salary Remaining :	$428,571
Dillon Heatherington	$1,499,900 (2)
-Salary Remaining :	$428,543
Anthony Louis	$1,499,000 (4)
-Salary Remaining :	$428,286
Radim Simek	$1,495,000 (3)
-Salary Remaining :	$427,143
Total Pro Players	26
Salary Commitment
Year 2025 : $80,278,899
Year 2026 : $61,948,899
Year 2027 : $26,613,999
Year 2028 : $11,099,000
Salary Average Commitment
Year 2025 : $78,536,899
Year 2026 : $69,156,899
Year 2027 : $26,613,999
Year 2028 : $11,099,000
Salary Cap with 1 Way Contract
Year 2025 : $72,778,899
Year 2026 : $63,523,899
Year 2027 : $26,613,999
Year 2028 : $11,099,000

Farm Players Salaries
Olen Zellweger	$150,000 (3)
Salary Remaining :	$42,857
Dan Fucking Renouf	$149,900 (4)
Salary Remaining :	$42,829
Max Gildon	$149,900 (4)
Salary Remaining :	$42,829
Dmitri Voronkov	$140,000 (2)
Salary Remaining :	$40,000
Drew Commesso	$140,000 (3)
Salary Remaining :	$40,000
Nikolai Kovalenko	$130,000 (3)
Salary Remaining :	$37,143
Zack Hayes	$125,000 (4)
Salary Remaining :	$35,714
P.K. Subban	$100,000 (2)
Salary Remaining :	$28,571
Matthew Savoie	$100,000 (3)
Salary Remaining :	$28,571
Keith Petruzzelli	$99,000 (3)
Salary Remaining :	$28,286
Ty Nelson	$92,000 (3)
Salary Remaining :	$26,286
Olle Lycksell	$91,000 (2)
Salary Remaining :	$26,000
Josh Dunne	$91,000 (3)
Salary Remaining :	$26,000
Samuel Knazko	$89,000 (3)
Salary Remaining :	$25,429
David Goyette	$89,000 (3)
Salary Remaining :	$25,429
Adam Beckman	$87,000 (2)
Salary Remaining :	$24,857
Danil Zhilkin	$87,000 (3)
Salary Remaining :	$24,857
Brandon Duhaime	$85,000 (1)
Salary Remaining :	$24,286
Carson Focht	$84,000 (1)
Salary Remaining :	$24,000
Jeremy McKenna	$80,000 (3)
Salary Remaining :	$22,857
Patrick Russell	$75,000 (1)
Salary Remaining :	$21,429
Tyler Ennis	$75,000 (1)
Salary Remaining :	$21,429
Total Farm Players	22
Salary Commitment
Year 2025 : $2,308,800
Year 2026 : $1,989,800
Year 2027 : $1,571,800
Year 2028 : $424,800
Salary Average Commitment
Year 2025 : $2,308,800
Year 2026 : $1,989,800
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 - 5,833 - 97.21%
Level 2:	5000 - $98 - 4,825 - 96.51%
Level 3:	2000 - $60 - 1,922 - 96.09%
Level 4:	4000 - $45 - 3,854 - 96.35%
Luxury :	1000 - $295 - 980 - 97.97%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 1,923 - 96.14%
Farm Level 2:	1000 - $17 - 967 - 96.65%
Farm Total Capacity :	3000
Income
Home Games Left	14
Average Attendance - %	17,413 - 96.74%
Average Income per Game	$2,013,020
Year to Date Revenue	$54,351,541
Farm
Home Games Left	14
Average Attendance - %	2,889 - 96.31%
Average Income per Game	$56,808
Year to Date Revenue	$1,533,805
Expense
Pro Players Total Salaries	$77,124,000
Farm Players Total Salaries	$2,647,000
Coaches Total Salaries	$1,250,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$54,969,725
Farm Year To Date Expenses	$2,062,310
Pro Salary Cap To Date	$51,603,333
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$28,182,281
Farm Estimated Season Revenue	$795,306
Pro Remaining Season Days	50
Pro Expenses Per Days	$446,423
Pro Estimated Expenses	$22,321,150
Farm Remaining Season Days	50
Farm Expenses Per Days	$16,554
Farm Estimated Expenses	$827,700
Estimated Season Expenses	$23,148,850
Season Salary Cap	$74,124,000
Estimate Under Maximum Salary Cap of $81,500,000	$7,376,000
Estimate Over Minimum Salary Cap of $60,240,000	$13,884,000
Current Bank Account	$23,771,618
Projected Bank Account	$29,600,355

Pro Players Salaries
Aleksander Barkov (1 Way Contract)	$14,798,000 (3)
-Salary Remaining :	$4,228,000
Timo Meier (1 Way Contract)	$7,250,000 (3)
-Salary Remaining :	$2,071,429
Jack Hughes (1 Way Contract)	$6,900,000 (4)
-Salary Remaining :	$1,971,429
Jakub Vrana (1 Way Contract)	$6,600,000 (2)
-Salary Remaining :	$1,885,714
Jared Spurgeon (1 Way Contract)	$5,500,000 (1)
-Salary Remaining :	$1,571,429
Connor Murphy (1 Way Contract)	$4,800,000 (2)
-Salary Remaining :	$1,371,429
Barrett Hayton (1 Way Contract)	$4,750,000 (1)
-Salary Remaining :	$1,357,143
DAL CAPHIT	$4,000,000 (1)
-Salary Remaining :	$1,142,857
Michael Bunting (1 Way Contract)	$3,500,000 (2)
-1 Way Contract Salary Cap :	$2,000,000
-Salary Remaining :	$1,000,000
Ryan Lindgren (1 Way Contract)	$3,400,000 (2)
-Salary Remaining :	$971,429
Jacob Peterson (1 Way Contract)	$2,500,000 (3)
-Salary Remaining :	$714,286
Cody Ceci (1 Way Contract)	$2,500,000 (2)
-1 Way Contract Salary Cap :	$1,000,000
-Salary Remaining :	$714,286
Ben Bishop (1 Way Contract)	$1,750,000 (2)
-Salary Remaining :	$500,000
Carl Grundstrom	$1,450,000 (4)
-Salary Remaining :	$414,286
Sean Day	$1,001,000 (2)
-Salary Remaining :	$286,000
Dakota Joshua	$950,000 (2)
-Salary Remaining :	$271,429
Chris Tierney	$875,000 (2)
-Salary Remaining :	$250,000
Wyatt Newpower	$850,000 (1)
-Salary Remaining :	$242,857
Ross Johnston	$750,000 (1)
-Salary Remaining :	$214,286
Ilya Samsonov	$750,000 (4)
-Salary Remaining :	$214,286
Tyler Pitlick	$750,000 (1)
-Salary Remaining :	$214,286
Zack Kassian	$750,000 (1)
-Salary Remaining :	$214,286
Anthony Bitetto	$750,000 (1)
-Salary Remaining :	$214,286
Total Pro Players	23
Salary Commitment
Year 2025 : $77,124,000
Year 2026 : $59,024,000
Year 2027 : $33,648,000
Year 2028 : $9,100,000
Salary Average Commitment
Year 2025 : $75,800,550
Year 2026 : $57,181,800
Year 2027 : $33,206,000
Year 2028 : $9,100,000
Salary Cap with 1 Way Contract
Year 2025 : $74,124,000
Year 2026 : $56,024,000
Year 2027 : $33,648,000
Year 2028 : $9,100,000

Farm Players Salaries
Matthew Murray	$150,000 (3)
Salary Remaining :	$42,857
Mavrik Bourque	$150,000 (3)
Salary Remaining :	$42,857
Danton Heinen	$145,000 (2)
Salary Remaining :	$41,429
Joel Hanley	$145,000 (3)
Salary Remaining :	$41,429
Remi Poirier	$140,000 (3)
Salary Remaining :	$40,000
Tye Kartye	$140,000 (2)
Salary Remaining :	$40,000
Ben Gleason	$130,000 (3)
Salary Remaining :	$37,143
Brett Leason	$130,000 (2)
Salary Remaining :	$37,143
Jayden Struble	$130,000 (2)
Salary Remaining :	$37,143
Tanner Kero	$130,000 (1)
Salary Remaining :	$37,143
Vittorio Mancini	$110,000 (3)
Salary Remaining :	$31,429
Albert Johansson	$110,000 (3)
Salary Remaining :	$31,429
Mark Borowiecki	$110,000 (1)
Salary Remaining :	$31,429
Jet Greaves	$110,000 (2)
Salary Remaining :	$31,429
Jason Dickinson	$100,000 (3)
Salary Remaining :	$28,571
Cooper Black	$99,000 (3)
Salary Remaining :	$28,286
Antonio Stranges	$97,000 (2)
Salary Remaining :	$27,714
Jan Jenik	$92,000 (2)
Salary Remaining :	$26,286
Oskar Back	$91,000 (2)
Salary Remaining :	$26,000
Alexandre Doucet	$89,000 (3)
Salary Remaining :	$25,429
Cutter Gauthier	$87,000 (2)
Salary Remaining :	$24,857
Patrick Giles	$87,000 (2)
Salary Remaining :	$24,857
Albin Eriksson	$75,000 (1)
Salary Remaining :	$21,429
Total Farm Players	23
Salary Commitment
Year 2025 : $2,647,000
Year 2026 : $2,332,000
Year 2027 : $1,223,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,628,667
Year 2026 : $2,332,000
Year 2027 : $1,223,000
Year 2028 : $0

Detroit Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Joe Louis Arena
Level 1:	6000 - $165 - 5,779 - 96.31%
Level 2:	5000 - $98 - 4,803 - 96.07%
Level 3:	2000 - $60 - 1,924 - 96.18%
Level 4:	4000 - $45 - 3,862 - 96.54%
Luxury :	1000 - $295 - 961 - 96.14%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 1,928 - 96.39%
Farm Level 2:	1000 - $17 - 966 - 96.62%
Farm Total Capacity :	3000
Income
Home Games Left	11
Average Attendance - %	17,328 - 96.27%
Average Income per Game	$1,996,996
Year to Date Revenue	$59,909,881
Farm
Home Games Left	11
Average Attendance - %	2,894 - 96.47%
Average Income per Game	$56,910
Year to Date Revenue	$1,707,314
Expense
Pro Players Total Salaries	$88,272,500
Farm Players Total Salaries	$2,416,800
Coaches Total Salaries	$6,545,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$68,451,388
Farm Year To Date Expenses	$2,385,721
Pro Salary Cap To Date	$58,110,593
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$21,966,956
Farm Estimated Season Revenue	$626,015
Pro Remaining Season Days	50
Pro Expenses Per Days	$536,100
Pro Estimated Expenses	$26,805,000
Farm Remaining Season Days	50
Farm Expenses Per Days	$19,525
Farm Estimated Expenses	$976,250
Estimated Season Expenses	$27,781,250
Season Salary Cap	$80,772,496
Estimate Under Maximum Salary Cap of $81,500,000	$727,504
Estimate Over Minimum Salary Cap of $60,240,000	$20,532,496
Current Bank Account	$6,879,038
Projected Bank Account	$1,690,759

Pro Players Salaries
David Pastrnak (1 Way Contract)	$10,640,000 (4)
-Salary Remaining :	$3,040,000
Andrei Vasilevskiy (1 Way Contract)	$10,450,000 (1)
-Salary Remaining :	$2,985,714
Nikita Kucherov (1 Way Contract)	$9,120,000 (2)
-Salary Remaining :	$2,605,714
Kyle Connor (1 Way Contract)	$7,000,000 (2)
-Salary Remaining :	$2,000,000
Josh Morrissey (1 Way Contract)	$6,500,000 (4)
-Salary Remaining :	$1,857,143
Connor Brown (1 Way Contract)	$6,000,000 (1)
-Salary Remaining :	$1,714,286
Travis Sanheim (1 Way Contract)	$5,000,000 (2)
-Salary Remaining :	$1,428,571
Morgan Geekie (1 Way Contract)	$3,640,000 (3)
-Salary Remaining :	$1,040,000
Oliver Ekman-Larsson (1 Way Contract)	$3,500,000 (2)
-Salary Remaining :	$1,000,000
Sean Durzi (1 Way Contract)	$3,100,000 (4)
-Salary Remaining :	$885,714
Claude Giroux (1 Way Contract)	$3,000,000 (4)
-Salary Remaining :	$857,143
Philippe Myers (1 Way Contract)	$2,990,000 (2)
-1 Way Contract Salary Cap :	$1,490,000
-Salary Remaining :	$854,286
Riley Damiani (1 Way Contract)	$2,500,000 (4)
-Salary Remaining :	$714,286
Dan Vladar (1 Way Contract)	$2,000,000 (4)
-Salary Remaining :	$571,429
Andrew Poturalski (1 Way Contract)	$1,812,500 (2)
-1 Way Contract Salary Cap :	$312,500
-Salary Remaining :	$517,857
Jaxson Stauber (1 Way Contract)	$1,500,000 (4)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$428,571
Taro Hirose (1 Way Contract)	$1,500,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$428,571
Danny Dekeyser (1 Way Contract)	$1,500,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$428,571
Josh Brook (1 Way Contract)	$1,200,000 (1)
-Salary Remaining :	$342,857
Nils Aman	$1,100,000 (3)
-Salary Remaining :	$314,286
Alex Steeves	$1,000,000 (2)
-Salary Remaining :	$285,714
Rem Pitlick	$970,000 (1)
-Salary Remaining :	$277,143
Johan Sodergran	$750,000 (2)
-Salary Remaining :	$214,286
Erik Gudbranson (1 Way Contract)	$750,000 (1)
-Salary Remaining :	$214,286
Kirill Tyutyayev	$750,000 (3)
-Salary Remaining :	$214,286
DET CAPHIT (1 Way Contract)	$0 (0)
Total Pro Players	26
Salary Commitment
Year 2025 : $88,272,500
Year 2026 : $67,402,500
Year 2027 : $34,730,000
Year 2028 : $29,240,000
Salary Average Commitment
Year 2025 : $84,854,500
Year 2026 : $66,384,500
Year 2027 : $34,152,000
Year 2028 : $29,240,000
Salary Cap with 1 Way Contract
Year 2025 : $80,772,496
Year 2026 : $61,402,500
Year 2027 : $33,230,000
Year 2028 : $27,740,000

Farm Players Salaries
Alex Biega	$149,900 (1)
Salary Remaining :	$42,829
Alexander Chmelevski	$149,900 (1)
Salary Remaining :	$42,829
Stefan Matteau	$145,000 (1)
Salary Remaining :	$41,429
Filip Hallander	$145,000 (4)
Salary Remaining :	$41,429
Filip Larsson	$140,000 (3)
Salary Remaining :	$40,000
Chase Pearson	$120,000 (2)
Salary Remaining :	$34,286
Antti Raanta	$100,000 (1)
Salary Remaining :	$28,571
Ales Stezka	$100,000 (2)
Salary Remaining :	$28,571
James Hamblin	$100,000 (4)
Salary Remaining :	$28,571
Sergey Murashov	$99,000 (3)
Salary Remaining :	$28,286
Chase Bradley	$92,000 (3)
Salary Remaining :	$26,286
Domenick Fensore	$92,000 (3)
Salary Remaining :	$26,286
Thomas Gregoire	$91,000 (3)
Salary Remaining :	$26,000
Donovan Sebrango	$91,000 (3)
Salary Remaining :	$26,000
Joey Keane	$91,000 (3)
Salary Remaining :	$26,000
Jared McIsaac	$87,000 (3)
Salary Remaining :	$24,857
Brent Gates Jr.	$87,000 (3)
Salary Remaining :	$24,857
Milos Keleman	$87,000 (1)
Salary Remaining :	$24,857
T.J. Tynan	$75,000 (1)
Salary Remaining :	$21,429
Jonny Brodzinski	$75,000 (1)
Salary Remaining :	$21,429
Nathan Staios	$75,000 (4)
Salary Remaining :	$21,429
Ivan Chekhovich	$75,000 (1)
Salary Remaining :	$21,429
Sasha Mutala	$75,000 (2)
Salary Remaining :	$21,429
Brendan Smith	$75,000 (1)
Salary Remaining :	$21,429
Total Farm Players	24
Salary Commitment
Year 2025 : $2,416,800
Year 2026 : $1,485,000
Year 2027 : $1,190,000
Year 2028 : $320,000
Salary Average Commitment
Year 2025 : $2,416,800
Year 2026 : $1,485,000
Year 2027 : $1,190,000
Year 2028 : $320,000

Edmonton Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Arena
Level 1:	6000 - $165 - 5,779 - 96.32%
Level 2:	5000 - $98 - 4,837 - 96.74%
Level 3:	2000 - $60 - 1,930 - 96.50%
Level 4:	4000 - $45 - 3,849 - 96.22%
Luxury :	1000 - $313 - 940 - 94.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 1,937 - 96.84%
Farm Level 2:	1000 - $17 - 958 - 95.80%
Farm Total Capacity :	3000
Income
Home Games Left	12
Average Attendance - %	17,335 - 96.31%
Average Income per Game	$2,010,801
Year to Date Revenue	$58,313,220
Farm
Home Games Left	12
Average Attendance - %	2,895 - 96.49%
Average Income per Game	$56,958
Year to Date Revenue	$1,651,784
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	$62,150,415
Farm Year To Date Expenses	$2,137,154
Pro Salary Cap To Date	$57,284,992
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$24,129,608
Farm Estimated Season Revenue	$683,497
Pro Remaining Season Days	50
Pro Expenses Per Days	$494,394
Pro Estimated Expenses	$24,719,700
Farm Remaining Season Days	50
Farm Expenses Per Days	$17,378
Farm Estimated Expenses	$868,900
Estimated Season Expenses	$25,588,600
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	$9,289,620
Projected Bank Account	$8,514,125

Pro Players Salaries
Bo Horvat (1 Way Contract)	$9,500,000 (4)
-Salary Remaining :	$2,714,286
Alex Tuch (1 Way Contract)	$8,125,000 (2)
-Salary Remaining :	$2,321,429
Sam Reinhart (1 Way Contract)	$8,000,000 (3)
-Salary Remaining :	$2,285,714
Cale Makar (1 Way Contract)	$7,600,000 (4)
-Salary Remaining :	$2,171,429
Jordan Kyrou (1 Way Contract)	$6,720,000 (2)
-Salary Remaining :	$1,920,000
Chris Driedger (1 Way Contract)	$5,750,000 (3)
-Salary Remaining :	$1,642,857
Ryan Merkley (1 Way Contract)	$4,800,000 (2)
-Salary Remaining :	$1,371,429
Yegor Sharangovich (1 Way Contract)	$3,780,000 (1)
-Salary Remaining :	$1,080,000
Ryan McLeod (1 Way Contract)	$3,500,000 (1)
-Salary Remaining :	$1,000,000
Semyon Varlamov (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$857,143
Owen Tippett (1 Way Contract)	$2,875,000 (2)
-Salary Remaining :	$821,429
Nick Merkley (1 Way Contract)	$2,530,000 (2)
-Salary Remaining :	$722,857
Cam Atkinson (1 Way Contract)	$2,500,000 (2)
-1 Way Contract Salary Cap :	$1,000,000
-Salary Remaining :	$714,286
Tyler Benson (1 Way Contract)	$2,300,000 (3)
-1 Way Contract Salary Cap :	$800,000
-Salary Remaining :	$657,143
Mattias Ekholm (1 Way Contract)	$2,000,000 (4)
-Salary Remaining :	$571,429
Derek Forbort	$1,499,999 (3)
-Salary Remaining :	$428,571
Jack Quinn	$1,499,900 (1)
-Salary Remaining :	$428,543
Alexander Barabanov	$1,499,000 (4)
-Salary Remaining :	$428,286
Luke Kunin	$1,495,000 (4)
-Salary Remaining :	$427,143
Mikael Granlund	$1,495,000 (4)
-Salary Remaining :	$427,143
Mark Friedman	$950,000 (4)
-Salary Remaining :	$271,429
Sami Vatanen	$850,000 (4)
-Salary Remaining :	$242,857
Adam Henrique	$750,000 (4)
-Salary Remaining :	$214,286
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 :	$42,829
Tyler Bertuzzi	$149,900 (4)
Salary Remaining :	$42,829
Anton Stralman	$149,900 (1)
Salary Remaining :	$42,829
Marcus Hogberg	$149,900 (2)
Salary Remaining :	$42,829
Cavan Fitzgerald	$149,900 (1)
Salary Remaining :	$42,829
Ryan O'Rourke	$149,900 (3)
Salary Remaining :	$42,829
Sebastian Cossa	$140,000 (1)
Salary Remaining :	$40,000
Michael Kesselring	$121,800 (2)
Salary Remaining :	$34,800
Alexander Holtz	$110,000 (3)
Salary Remaining :	$31,429
Philip Kemp	$100,000 (4)
Salary Remaining :	$28,571
Michael Dipietro	$99,000 (4)
Salary Remaining :	$28,286
Dmitri Samorukov	$92,000 (2)
Salary Remaining :	$26,286
Raphael Lavoie	$92,000 (3)
Salary Remaining :	$26,286
Dominik Masin	$90,000 (2)
Salary Remaining :	$25,714
Max Wanner	$89,000 (3)
Salary Remaining :	$25,429
Miikka Salomaki	$88,000 (2)
Salary Remaining :	$25,143
Ryan Gropp	$88,000 (2)
Salary Remaining :	$25,143
Sampo Ranta	$87,000 (1)
Salary Remaining :	$24,857
Olivier Rodrigue	$85,000 (2)
Salary Remaining :	$24,286
Nick Caamano	$85,000 (4)
Salary Remaining :	$24,286
Milan Lucic	$75,000 (1)
Salary Remaining :	$21,429
Michael Raffl	$75,000 (2)
Salary Remaining :	$21,429
Markus Niemelainen	$75,000 (1)
Salary Remaining :	$21,429
Lars Eller	$75,000 (1)
Salary Remaining :	$21,429
Jordy Bellerive	$75,000 (2)
Salary Remaining :	$21,429
Jesper Fast	$75,000 (1)
Salary Remaining :	$21,429
Sam Carrick	$75,000 (2)
Salary Remaining :	$21,429
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 - 5,754 - 95.89%
Level 2:	5000 - $98 - 4,836 - 96.72%
Level 3:	2000 - $60 - 1,911 - 95.54%
Level 4:	4000 - $45 - 3,860 - 96.49%
Luxury :	1000 - $295 - 962 - 96.22%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 1,927 - 96.37%
Farm Level 2:	1000 - $17 - 960 - 95.95%
Farm Total Capacity :	3000
Income
Home Games Left	9
Average Attendance - %	17,322 - 96.23%
Average Income per Game	$1,995,424
Year to Date Revenue	$63,853,572
Farm
Home Games Left	9
Average Attendance - %	2,887 - 96.23%
Average Income per Game	$56,788
Year to Date Revenue	$1,817,223
Expense
Pro Players Total Salaries	$79,277,000
Farm Players Total Salaries	$3,365,390
Coaches Total Salaries	$1,250,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$59,407,767
Farm Year To Date Expenses	$2,399,794
Pro Salary Cap To Date	$56,966,344
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$17,958,817
Farm Estimated Season Revenue	$511,094
Pro Remaining Season Days	50
Pro Expenses Per Days	$458,726
Pro Estimated Expenses	$22,936,300
Farm Remaining Season Days	50
Farm Expenses Per Days	$20,659
Farm Estimated Expenses	$1,032,950
Estimated Season Expenses	$23,969,250
Season Salary Cap	$77,777,000
Estimate Under Maximum Salary Cap of $81,500,000	$3,723,000
Estimate Over Minimum Salary Cap of $60,240,000	$17,537,000
Current Bank Account	$13,638,429
Projected Bank Account	$8,139,090

Pro Players Salaries
FLO CAPHIT (1 Way Contract)	$7,030,000 (1)
-Salary Remaining :	$2,008,571
Tom Wilson (1 Way Contract)	$6,300,000 (2)
-Salary Remaining :	$1,800,000
Charlie Coyle (1 Way Contract)	$6,250,000 (3)
-Salary Remaining :	$1,785,714
Tyler Toffoli (1 Way Contract)	$6,000,000 (4)
-Salary Remaining :	$1,714,286
Jonas Brodin (1 Way Contract)	$5,650,000 (3)
-Salary Remaining :	$1,614,286
Daniel Sprong (1 Way Contract)	$5,500,000 (4)
-Salary Remaining :	$1,571,429
Eeli Tolvanen (1 Way Contract)	$4,800,000 (4)
-Salary Remaining :	$1,371,429
Lucas Raymond (1 Way Contract)	$4,800,000 (3)
-Salary Remaining :	$1,371,429
John Carlson (1 Way Contract)	$4,500,000 (4)
-Salary Remaining :	$1,285,714
Dean Kukan (1 Way Contract)	$3,750,000 (4)
-Salary Remaining :	$1,071,429
Casey Mittelstadt (1 Way Contract)	$3,500,000 (3)
-Salary Remaining :	$1,000,000
Tobias Bjornfot (1 Way Contract)	$3,300,000 (2)
-Salary Remaining :	$942,857
Brandon Saad (1 Way Contract)	$3,000,000 (4)
-Salary Remaining :	$857,143
Pius Suter (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$571,429
Ryan Fitzgerald (1 Way Contract)	$1,650,000 (2)
-Salary Remaining :	$471,429
Luke Johnson (1 Way Contract)	$1,500,000 (2)
-Salary Remaining :	$428,571
Parker Milner (1 Way Contract)	$1,500,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$428,571
Dylan Demelo (1 Way Contract)	$1,500,000 (4)
-Salary Remaining :	$428,571
Kevin Lankinen (1 Way Contract)	$1,500,000 (4)
-Salary Remaining :	$428,571
Karson Kuhlman	$1,499,000 (4)
-Salary Remaining :	$428,286
Justin Holl	$1,499,000 (4)
-Salary Remaining :	$428,286
Travis Boyd	$1,499,000 (1)
-Salary Remaining :	$428,286
Christopher Gibson	$750,000 (2)
-Salary Remaining :	$214,286
Total Pro Players	23
Salary Commitment
Year 2025 : $79,277,000
Year 2026 : $70,748,000
Year 2027 : $53,748,000
Year 2028 : $33,548,000
Salary Average Commitment
Year 2025 : $79,277,000
Year 2026 : $70,748,000
Year 2027 : $53,748,000
Year 2028 : $33,548,000
Salary Cap with 1 Way Contract
Year 2025 : $77,777,000
Year 2026 : $69,248,000
Year 2027 : $53,748,000
Year 2028 : $33,548,000

Farm Players Salaries
J.C. Beaudin	$149,990 (1)
Salary Remaining :	$42,854
Alexander True	$149,900 (4)
Salary Remaining :	$42,829
Peter Abbandonato	$149,900 (4)
Salary Remaining :	$42,829
Alex-Olivier Voyer	$149,900 (4)
Salary Remaining :	$42,829
Brogan Rafferty	$149,900 (4)
Salary Remaining :	$42,829
Chase De Leo	$149,900 (4)
Salary Remaining :	$42,829
Matt Roy	$149,900 (4)
Salary Remaining :	$42,829
Laurent Dauphin	$149,900 (4)
Salary Remaining :	$42,829
Mathias Brome	$149,900 (4)
Salary Remaining :	$42,829
Zach Sanford	$149,900 (4)
Salary Remaining :	$42,829
James Reimer	$145,000 (1)
Salary Remaining :	$41,429
Paul Byron	$145,000 (1)
Salary Remaining :	$41,429
Dakota Mermis	$125,000 (2)
Salary Remaining :	$35,714
Jacob Christiansen	$118,300 (1)
Salary Remaining :	$33,800
Charlie Lindgren	$100,000 (4)
Salary Remaining :	$28,571
Joel Kellman	$100,000 (1)
Salary Remaining :	$28,571
Christian Wolanin	$100,000 (2)
Salary Remaining :	$28,571
Waltteri Ignatjew	$99,000 (3)
Salary Remaining :	$28,286
Oliver Okuliar	$92,000 (3)
Salary Remaining :	$26,286
Pierrick Dube	$92,000 (3)
Salary Remaining :	$26,286
Carl Dahlstrom	$75,000 (1)
Salary Remaining :	$21,429
Chad Ruhwedel	$75,000 (1)
Salary Remaining :	$21,429
Trevor Carrick	$75,000 (2)
Salary Remaining :	$21,429
Gaetan Haas	$75,000 (1)
Salary Remaining :	$21,429
Justin Bailey	$75,000 (1)
Salary Remaining :	$21,429
Marko Dano	$75,000 (1)
Salary Remaining :	$21,429
Michael McCarron	$75,000 (1)
Salary Remaining :	$21,429
Ty Ronning	$75,000 (1)
Salary Remaining :	$21,429
Nicolas Meloche	$75,000 (1)
Salary Remaining :	$21,429
Jaycob Megna	$75,000 (1)
Salary Remaining :	$21,429
Total Farm Players	30
Salary Commitment
Year 2025 : $3,365,390
Year 2026 : $2,032,100
Year 2027 : $1,732,100
Year 2028 : $1,449,100
Salary Average Commitment
Year 2025 : $3,365,390
Year 2026 : $2,032,100
Year 2027 : $1,732,100
Year 2028 : $1,449,100

Los Angeles Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	6000 - $165 - 5,827 - 97.11%
Level 2:	5000 - $98 - 4,814 - 96.27%
Level 3:	2000 - $60 - 1,908 - 95.42%
Level 4:	4000 - $45 - 3,823 - 95.57%
Luxury :	1000 - $313 - 940 - 94.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 1,926 - 96.28%
Farm Level 2:	1000 - $17 - 962 - 96.21%
Farm Total Capacity :	3000
Income
Home Games Left	13
Average Attendance - %	17,311 - 96.17%
Average Income per Game	$2,013,862
Year to Date Revenue	$56,388,147
Farm
Home Games Left	13
Average Attendance - %	2,888 - 96.26%
Average Income per Game	$56,794
Year to Date Revenue	$1,590,220
Expense
Pro Players Total Salaries	$86,944,999
Farm Players Total Salaries	$2,322,400
Coaches Total Salaries	$1,250,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$61,670,877
Farm Year To Date Expenses	$1,880,275
Pro Salary Cap To Date	$56,142,874
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$26,180,211
Farm Estimated Season Revenue	$738,316
Pro Remaining Season Days	50
Pro Expenses Per Days	$502,543
Pro Estimated Expenses	$25,127,150
Farm Remaining Season Days	50
Farm Expenses Per Days	$14,699
Farm Estimated Expenses	$734,950
Estimated Season Expenses	$25,862,100
Season Salary Cap	$80,945,000
Estimate Under Maximum Salary Cap of $81,500,000	$555,000
Estimate Over Minimum Salary Cap of $60,240,000	$20,705,000
Current Bank Account	$4,784,389
Projected Bank Account	$5,840,816

Pro Players Salaries
Dougie Hamilton (1 Way Contract)	$10,775,000 (3)
-Salary Remaining :	$3,078,571
Mark Stone (1 Way Contract)	$9,750,000 (1)
-Salary Remaining :	$2,785,714
Jake Guentzel (1 Way Contract)	$9,120,000 (3)
-Salary Remaining :	$2,605,714
Connor Hellebuyck (1 Way Contract)	$8,680,000 (2)
-Salary Remaining :	$2,480,000
Anton Lundell (1 Way Contract)	$6,500,000 (3)
-Salary Remaining :	$1,857,143
Sean Couturier (1 Way Contract)	$6,500,000 (4)
-Salary Remaining :	$1,857,143
Steven Stamkos (1 Way Contract)	$5,000,000 (4)
-Salary Remaining :	$1,428,571
Kevin Bahl (1 Way Contract)	$3,100,000 (1)
-Salary Remaining :	$885,714
Alexandar Georgiev (1 Way Contract)	$2,750,000 (2)
-Salary Remaining :	$785,714
Jamie Oleksiak (1 Way Contract)	$2,750,000 (3)
-Salary Remaining :	$785,714
Filip Forsberg (1 Way Contract)	$2,250,000 (2)
-Salary Remaining :	$642,857
Alex Iafallo (1 Way Contract)	$2,000,000 (3)
-Salary Remaining :	$571,429
Ryan Poehling (1 Way Contract)	$2,000,000 (4)
-1 Way Contract Salary Cap :	$500,000
-Salary Remaining :	$571,429
Teddy Blueger (1 Way Contract)	$2,000,000 (3)
-Salary Remaining :	$571,429
Matt Villalta (1 Way Contract)	$1,750,000 (3)
-1 Way Contract Salary Cap :	$250,000
-Salary Remaining :	$500,000
Maxime Lajoie (1 Way Contract)	$1,700,000 (3)
-1 Way Contract Salary Cap :	$200,000
-Salary Remaining :	$485,714
Zayde Wisdom (1 Way Contract)	$1,500,000 (3)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$428,571
Brock Faber	$1,499,999 (2)
-Salary Remaining :	$428,571
Jordan Spence	$1,400,000 (2)
-Salary Remaining :	$400,000
Akil Thomas	$1,100,000 (1)
-Salary Remaining :	$314,286
Clark Bishop	$1,100,000 (1)
-Salary Remaining :	$314,286
Tim Berni	$970,000 (1)
-Salary Remaining :	$277,143
Nolan Stevens	$750,000 (1)
-Salary Remaining :	$214,286
Matt Puempel	$750,000 (1)
-Salary Remaining :	$214,286
Zach Bogosian	$750,000 (4)
-Salary Remaining :	$214,286
LA CAPHIT (1 Way Contract)	$500,000 (1)
-Salary Remaining :	$142,857
Total Pro Players	26
Salary Commitment
Year 2025 : $86,944,999
Year 2026 : $68,924,999
Year 2027 : $52,345,000
Year 2028 : $14,250,000
Salary Average Commitment
Year 2025 : $86,986,666
Year 2026 : $68,924,999
Year 2027 : $52,345,000
Year 2028 : $14,250,000
Salary Cap with 1 Way Contract
Year 2025 : $80,944,999
Year 2026 : $62,924,999
Year 2027 : $46,345,000
Year 2028 : $12,750,000

Farm Players Salaries
Jiri Kulich	$150,000 (3)
Salary Remaining :	$42,857
Emil Heineman	$150,000 (3)
Salary Remaining :	$42,857
Jujhar Khaira	$149,900 (3)
Salary Remaining :	$42,829
Trent Miner	$149,500 (1)
Salary Remaining :	$42,714
Martin Jones	$149,500 (3)
Salary Remaining :	$42,714
Alex Laferriere	$130,000 (2)
Salary Remaining :	$37,143
Jake McGrew	$100,000 (1)
Salary Remaining :	$28,571
Samuel Fagemo	$100,000 (2)
Salary Remaining :	$28,571
Marian Studenic	$92,000 (1)
Salary Remaining :	$26,286
Martin Chromiak	$92,000 (3)
Salary Remaining :	$26,286
Anthony Richard	$90,000 (1)
Salary Remaining :	$25,714
Michael Callow	$89,000 (3)
Salary Remaining :	$25,429
Tnias Mathurin	$89,000 (3)
Salary Remaining :	$25,429
Ludvig Lafton	$89,000 (3)
Salary Remaining :	$25,429
Joel Nystrom	$88,000 (1)
Salary Remaining :	$25,143
Gage Goncalves	$87,000 (2)
Salary Remaining :	$24,857
Hunter Skinner	$77,500 (1)
Salary Remaining :	$22,143
Navrin Mutter	$75,000 (1)
Salary Remaining :	$21,429
Filip Kral	$75,000 (1)
Salary Remaining :	$21,429
Michael Krutil	$75,000 (1)
Salary Remaining :	$21,429
Marcus Sorensen	$75,000 (1)
Salary Remaining :	$21,429
Luke Schenn	$75,000 (1)
Salary Remaining :	$21,429
Jacob Moverare	$75,000 (1)
Salary Remaining :	$21,429
Total Farm Players	23
Salary Commitment
Year 2025 : $2,322,400
Year 2026 : $1,275,400
Year 2027 : $958,400
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,322,400
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 - 5,840 - 97.33%
Level 2:	5000 - $98 - 4,812 - 96.25%
Level 3:	2000 - $60 - 1,920 - 95.99%
Level 4:	4000 - $45 - 3,867 - 96.68%
Luxury :	1000 - $295 - 963 - 96.27%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 1,933 - 96.67%
Farm Level 2:	1000 - $17 - 959 - 95.92%
Farm Total Capacity :	3000
Income
Home Games Left	11
Average Attendance - %	17,402 - 96.68%
Average Income per Game	$2,008,429
Year to Date Revenue	$60,252,856
Farm
Home Games Left	11
Average Attendance - %	2,893 - 96.42%
Average Income per Game	$56,909
Year to Date Revenue	$1,707,255
Expense
Pro Players Total Salaries	$76,902,000
Farm Players Total Salaries	$2,528,000
Coaches Total Salaries	$1,250,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$46,664,714
Farm Year To Date Expenses	$2,041,363
Pro Salary Cap To Date	$44,879,015
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$22,092,714
Farm Estimated Season Revenue	$625,994
Pro Remaining Season Days	50
Pro Expenses Per Days	$445,154
Pro Estimated Expenses	$22,257,700
Farm Remaining Season Days	50
Farm Expenses Per Days	$15,874
Farm Estimated Expenses	$793,700
Estimated Season Expenses	$23,051,400
Season Salary Cap	$75,402,000
Estimate Under Maximum Salary Cap of $81,500,000	$6,098,000
Estimate Over Minimum Salary Cap of $60,240,000	$15,162,000
Current Bank Account	$23,434,803
Projected Bank Account	$23,102,111

Pro Players Salaries
Nathan MacKinnon (1 Way Contract)	$11,875,000 (2)
-Salary Remaining :	$3,392,857
Alex Debrincat (1 Way Contract)	$10,140,000 (3)
-Salary Remaining :	$2,897,143
Clayton Keller (1 Way Contract)	$6,900,000 (4)
-Salary Remaining :	$1,971,429
Gustav Nyquist (1 Way Contract)	$6,350,000 (1)
-Salary Remaining :	$1,814,286
Jamie Benn (1 Way Contract)	$6,000,000 (1)
-Salary Remaining :	$1,714,286
Damon Severson (1 Way Contract)	$5,800,000 (3)
-Salary Remaining :	$1,657,143
Rasmus Sandin (1 Way Contract)	$5,100,000 (3)
-Salary Remaining :	$1,457,143
Nils Hoglander (1 Way Contract)	$4,100,000 (2)
-Salary Remaining :	$1,171,429
Kris Letang (1 Way Contract)	$3,600,000 (2)
-Salary Remaining :	$1,028,571
Arber Xhekaj (1 Way Contract)	$2,800,000 (2)
-Salary Remaining :	$800,000
Mitchell Chaffee (1 Way Contract)	$1,900,000 (2)
-1 Way Contract Salary Cap :	$400,000
-Salary Remaining :	$542,857
Evgenii Dadonov (1 Way Contract)	$1,900,000 (1)
-Salary Remaining :	$542,857
Calvin De Haan (1 Way Contract)	$1,500,000 (2)
-Salary Remaining :	$428,571
Victor Olofsson (1 Way Contract)	$1,500,000 (2)
-Salary Remaining :	$428,571
Mikael Backlund	$1,440,000 (4)
-Salary Remaining :	$411,429
Dustin Wolf	$1,287,000 (1)
-Salary Remaining :	$367,714
Frederik Andersen	$1,000,000 (1)
-Salary Remaining :	$285,714
Sam Morton	$1,000,000 (3)
-Salary Remaining :	$285,714
Nikita Nesterenko	$910,000 (2)
-Salary Remaining :	$260,000
Cody Eakin	$900,000 (1)
-Salary Remaining :	$257,143
Ben Chiarot	$900,000 (1)
-Salary Remaining :	$257,143
MIN CAPHIT (1 Way Contract)	$0 (0)
Total Pro Players	22
Salary Commitment
Year 2025 : $76,902,000
Year 2026 : $58,565,000
Year 2027 : $30,380,000
Year 2028 : $8,340,000
Salary Average Commitment
Year 2025 : $76,592,000
Year 2026 : $58,105,000
Year 2027 : $29,920,000
Year 2028 : $8,340,000
Salary Cap with 1 Way Contract
Year 2025 : $75,402,000
Year 2026 : $57,065,000
Year 2027 : $30,380,000
Year 2028 : $8,340,000

Farm Players Salaries
Frank Nazar	$150,000 (3)
Salary Remaining :	$42,857
Zac Dalpe	$149,900 (1)
Salary Remaining :	$42,829
Alex Lyon	$145,000 (4)
Salary Remaining :	$41,429
Fredrik Karlstrom	$132,000 (3)
Salary Remaining :	$37,714
Damien Giroux	$100,100 (2)
Salary Remaining :	$28,600
Jacob Gaucher	$100,000 (3)
Salary Remaining :	$28,571
Thomas Milic	$96,000 (2)
Salary Remaining :	$27,429
Angus Crookshank	$95,000 (1)
Salary Remaining :	$27,143
Kirill Kudryavtsev	$92,000 (3)
Salary Remaining :	$26,286
Lenni Killinen	$92,000 (4)
Salary Remaining :	$26,286
Marat Khusnutdinov	$91,000 (2)
Salary Remaining :	$26,000
Brendan Brisson	$91,000 (2)
Salary Remaining :	$26,000
Phillip Di Giuseppe	$90,000 (2)
Salary Remaining :	$25,714
Ryan Murphy	$90,000 (2)
Salary Remaining :	$25,714
Chris Romaine	$89,000 (3)
Salary Remaining :	$25,429
Cruz Lucius	$89,000 (3)
Salary Remaining :	$25,429
Adam Zlnka	$89,000 (3)
Salary Remaining :	$25,429
Daemon Hunt	$89,000 (2)
Salary Remaining :	$25,429
Caedan Bankier	$87,000 (2)
Salary Remaining :	$24,857
Adam Wilsby	$87,000 (2)
Salary Remaining :	$24,857
Jake Livingstone	$87,000 (2)
Salary Remaining :	$24,857
Filip Johansson	$87,000 (2)
Salary Remaining :	$24,857
Brandon Halverson	$85,000 (1)
Salary Remaining :	$24,286
Ilya Usov	$75,000 (1)
Salary Remaining :	$21,429
Jack Peart	$75,000 (2)
Salary Remaining :	$21,429
Kyle Masters	$75,000 (2)
Salary Remaining :	$21,429
Total Farm Players	26
Salary Commitment
Year 2025 : $2,528,000
Year 2026 : $2,123,100
Year 2027 : $978,000
Year 2028 : $237,000
Salary Average Commitment
Year 2025 : $2,527,980
Year 2026 : $2,123,080
Year 2027 : $978,000
Year 2028 : $237,000

Montreal Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell Centre
Level 1:	6000 - $165 - 5,765 - 96.08%
Level 2:	5000 - $98 - 4,799 - 95.98%
Level 3:	2000 - $60 - 1,917 - 95.85%
Level 4:	4000 - $45 - 3,830 - 95.76%
Luxury :	1000 - $295 - 964 - 96.45%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 1,936 - 96.78%
Farm Level 2:	1000 - $17 - 964 - 96.37%
Farm Total Capacity :	3000
Income
Home Games Left	12
Average Attendance - %	17,275 - 95.97%
Average Income per Game	$1,993,355
Year to Date Revenue	$57,807,304
Farm
Home Games Left	12
Average Attendance - %	2,899 - 96.65%
Average Income per Game	$57,033
Year to Date Revenue	$1,653,951
Expense
Pro Players Total Salaries	$80,833,990
Farm Players Total Salaries	$2,220,750
Coaches Total Salaries	$1,250,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$58,577,733
Farm Year To Date Expenses	$1,807,579
Pro Salary Cap To Date	$56,629,148
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$23,920,264
Farm Estimated Season Revenue	$684,394
Pro Remaining Season Days	50
Pro Expenses Per Days	$467,623
Pro Estimated Expenses	$23,381,150
Farm Remaining Season Days	50
Farm Expenses Per Days	$14,119
Farm Estimated Expenses	$705,950
Estimated Season Expenses	$24,087,100
Season Salary Cap	$77,833,990
Estimate Under Maximum Salary Cap of $81,500,000	$3,666,010
Estimate Over Minimum Salary Cap of $60,240,000	$17,593,990
Current Bank Account	$12,694,482
Projected Bank Account	$13,212,040

Pro Players Salaries
Victor Hedman (1 Way Contract)	$10,640,000 (2)
-Salary Remaining :	$3,040,000
Matthew Tkachuk (1 Way Contract)	$8,625,000 (3)
-Salary Remaining :	$2,464,286
Nick Suzuki (1 Way Contract)	$7,600,000 (4)
-Salary Remaining :	$2,171,429
Vincent Trocheck (1 Way Contract)	$7,000,000 (4)
-Salary Remaining :	$2,000,000
Roman Josi (1 Way Contract)	$6,380,000 (1)
-Salary Remaining :	$1,822,857
Neal Pionk (1 Way Contract)	$5,760,000 (1)
-Salary Remaining :	$1,645,714
Andrew Mangiapane (1 Way Contract)	$5,000,000 (3)
-Salary Remaining :	$1,428,571
Vladislav Gavrikov (1 Way Contract)	$4,200,000 (1)
-Salary Remaining :	$1,200,000
Nico Dawes (1 Way Contract)	$3,200,000 (4)
-Salary Remaining :	$914,286
Dylan Strome (1 Way Contract)	$3,120,000 (3)
-Salary Remaining :	$891,429
Noah Hanifin (1 Way Contract)	$2,750,000 (4)
-Salary Remaining :	$785,714
Artturi Lehkonen (1 Way Contract)	$2,300,000 (1)
-Salary Remaining :	$657,143
Tage Thompson (1 Way Contract)	$2,050,000 (2)
-Salary Remaining :	$585,714
Sean Farrell (1 Way Contract)	$2,000,000 (3)
-Salary Remaining :	$571,429
Matt Nieto (1 Way Contract)	$1,625,000 (2)
-1 Way Contract Salary Cap :	$125,000
-Salary Remaining :	$464,286
Dennis Cholowski (1 Way Contract)	$1,500,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$428,571
Brady Tkachuk (1 Way Contract)	$1,365,000 (1)
-Salary Remaining :	$390,000
Mathieu Olivier	$1,349,990 (2)
-Salary Remaining :	$385,711
Alexei Protas	$1,261,000 (2)
-Salary Remaining :	$360,286
Jan Mysak	$968,000 (1)
-Salary Remaining :	$276,571
Luke Hughes	$890,000 (1)
-Salary Remaining :	$254,286
Jacob Markstrom	$750,000 (4)
-Salary Remaining :	$214,286
MTL CAPHIT (1 Way Contract)	$500,000 (1)
-Salary Remaining :	$142,857
Total Pro Players	23
Salary Commitment
Year 2025 : $80,833,990
Year 2026 : $58,470,990
Year 2027 : $40,045,000
Year 2028 : $21,300,000
Salary Average Commitment
Year 2025 : $80,516,114
Year 2026 : $58,446,990
Year 2027 : $40,021,000
Year 2028 : $21,300,000
Salary Cap with 1 Way Contract
Year 2025 : $77,833,990
Year 2026 : $55,470,990
Year 2027 : $40,045,000
Year 2028 : $21,300,000

Farm Players Salaries
Michael Hutchinson	$145,000 (1)
Salary Remaining :	$41,429
Logan Brown	$140,000 (1)
Salary Remaining :	$40,000
Brett Stapley	$130,000 (4)
Salary Remaining :	$37,143
Jesse Ylonen	$127,400 (2)
Salary Remaining :	$36,400
Adam Raska	$115,700 (1)
Salary Remaining :	$33,057
Cole Schwindt	$114,400 (1)
Salary Remaining :	$32,686
Jakub Dobes	$100,000 (2)
Salary Remaining :	$28,571
Nicolas Aube-Kubel	$100,000 (2)
Salary Remaining :	$28,571
Cameron Hillis	$93,750 (2)
Salary Remaining :	$26,786
Joshua Roy	$91,000 (2)
Salary Remaining :	$26,000
John Ludvig	$91,000 (1)
Salary Remaining :	$26,000
Cole Koepke	$89,000 (2)
Salary Remaining :	$25,429
Martin Pospisil	$89,000 (1)
Salary Remaining :	$25,429
Kaedan Korczak	$88,000 (1)
Salary Remaining :	$25,143
William Trudeau	$87,000 (2)
Salary Remaining :	$24,857
Xavier Simoneau	$87,000 (2)
Salary Remaining :	$24,857
Yan Kuznetsov	$82,500 (2)
Salary Remaining :	$23,571
Daniil Sobolev	$75,000 (1)
Salary Remaining :	$21,429
Mattias Norlinder	$75,000 (1)
Salary Remaining :	$21,429
Arvid Henrikson	$75,000 (2)
Salary Remaining :	$21,429
Filip Mesar	$75,000 (2)
Salary Remaining :	$21,429
Rhett Pitlick	$75,000 (3)
Salary Remaining :	$21,429
Calvin Pickard	$75,000 (1)
Salary Remaining :	$21,429
Total Farm Players	23
Salary Commitment
Year 2025 : $2,220,750
Year 2026 : $1,212,650
Year 2027 : $205,000
Year 2028 : $130,000
Salary Average Commitment
Year 2025 : $2,193,149
Year 2026 : $1,211,920
Year 2027 : $205,000
Year 2028 : $130,000

Nashville Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone Arena
Level 1:	6000 - $165 - 5,711 - 95.19%
Level 2:	5000 - $98 - 4,824 - 96.49%
Level 3:	2000 - $60 - 1,926 - 96.30%
Level 4:	4000 - $45 - 3,838 - 95.95%
Luxury :	1000 - $313 - 940 - 94.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 1,933 - 96.64%
Farm Level 2:	1000 - $17 - 963 - 96.31%
Farm Total Capacity :	3000
Income
Home Games Left	10
Average Attendance - %	17,240 - 95.78%
Average Income per Game	$1,997,664
Year to Date Revenue	$61,927,597
Farm
Home Games Left	10
Average Attendance - %	2,896 - 96.53%
Average Income per Game	$56,959
Year to Date Revenue	$1,765,729
Expense
Pro Players Total Salaries	$85,084,899
Farm Players Total Salaries	$1,944,900
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$59,600,312
Farm Year To Date Expenses	$2,811,211
Pro Salary Cap To Date	$57,583,147
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$19,976,644
Farm Estimated Season Revenue	$569,590
Pro Remaining Season Days	50
Pro Expenses Per Days	$491,914
Pro Estimated Expenses	$24,595,700
Farm Remaining Season Days	50
Farm Expenses Per Days	$22,542
Farm Estimated Expenses	$1,127,100
Estimated Season Expenses	$25,722,800
Season Salary Cap	$80,584,899
Estimate Under Maximum Salary Cap of $81,500,000	$915,101
Estimate Over Minimum Salary Cap of $60,240,000	$20,344,899
Current Bank Account	$15,722,683
Projected Bank Account	$10,546,117

Pro Players Salaries
Robert Thomas (1 Way Contract)	$8,625,000 (1)
-Salary Remaining :	$2,464,286
Anthony Beauvillier (1 Way Contract)	$7,850,000 (3)
-Salary Remaining :	$2,242,857
Andrew Copp (1 Way Contract)	$6,500,000 (3)
-Salary Remaining :	$1,857,143
Tim Stutzle (1 Way Contract)	$5,700,000 (3)
-Salary Remaining :	$1,628,571
Victor Mete (1 Way Contract)	$5,100,000 (3)
-Salary Remaining :	$1,457,143
Bryan Rust (1 Way Contract)	$4,970,000 (1)
-Salary Remaining :	$1,420,000
Hampus Lindholm (1 Way Contract)	$4,290,000 (3)
-Salary Remaining :	$1,225,714
Jonathan Marchessault (1 Way Contract)	$4,250,000 (1)
-Salary Remaining :	$1,214,286
Noah Dobson (1 Way Contract)	$4,100,000 (2)
-Salary Remaining :	$1,171,429
Rasmus Andersson (1 Way Contract)	$4,100,000 (2)
-Salary Remaining :	$1,171,429
Tristan Jarry (1 Way Contract)	$4,000,000 (4)
-Salary Remaining :	$1,142,857
Dylan Coghlan (1 Way Contract)	$3,400,000 (1)
-Salary Remaining :	$971,429
Kailer Yamamoto (1 Way Contract)	$3,300,000 (3)
-Salary Remaining :	$942,857
Alex Formenton (1 Way Contract)	$3,300,000 (1)
-Salary Remaining :	$942,857
Lias Andersson (1 Way Contract)	$2,500,000 (4)
-Salary Remaining :	$714,286
Parker Kelly (1 Way Contract)	$2,000,000 (2)
-1 Way Contract Salary Cap :	$500,000
-Salary Remaining :	$571,429
Emil Bemstrom (1 Way Contract)	$2,000,000 (4)
-Salary Remaining :	$571,429
Marcus Kallionkieli (1 Way Contract)	$1,600,000 (3)
-Salary Remaining :	$457,143
Tomas Jurco (1 Way Contract)	$1,500,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$428,571
Cole Bardreau (1 Way Contract)	$1,500,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$428,571
Joonas Korpisalo (1 Way Contract)	$1,500,000 (4)
-Salary Remaining :	$428,571
Owen Power	$1,499,999 (1)
-Salary Remaining :	$428,571
Morgan Frost	$1,499,900 (1)
-Salary Remaining :	$428,543
NSH CAPHIT	$0 (0)
Total Pro Players	24
Salary Commitment
Year 2025 : $85,084,899
Year 2026 : $57,540,000
Year 2027 : $44,340,000
Year 2028 : $10,000,000
Salary Average Commitment
Year 2025 : $85,084,899
Year 2026 : $57,540,000
Year 2027 : $44,340,000
Year 2028 : $10,000,000
Salary Cap with 1 Way Contract
Year 2025 : $80,584,899
Year 2026 : $53,040,000
Year 2027 : $44,340,000
Year 2028 : $10,000,000

Farm Players Salaries
Tj Brodie	$149,900 (3)
Salary Remaining :	$42,829
Alex Barre-Boulet	$140,000 (2)
Salary Remaining :	$40,000
Yegor Afanasyev	$110,000 (2)
Salary Remaining :	$31,429
Josef Korenar	$110,000 (1)
Salary Remaining :	$31,429
Nikolas Matinpalo	$100,000 (3)
Salary Remaining :	$28,571
Aleksi Heponiemi	$97,000 (2)
Salary Remaining :	$27,714
Ryker Evans	$88,000 (1)
Salary Remaining :	$25,143
Radko Gudas	$80,000 (2)
Salary Remaining :	$22,857
John Hayden	$80,000 (1)
Salary Remaining :	$22,857
Thomas Greiss	$80,000 (1)
Salary Remaining :	$22,857
Gilles Senn	$80,000 (2)
Salary Remaining :	$22,857
Pat Maroon	$80,000 (2)
Salary Remaining :	$22,857
Reid Boucher	$75,000 (2)
Salary Remaining :	$21,429
Tucker Poolman	$75,000 (3)
Salary Remaining :	$21,429
Brandon Scanlin	$75,000 (3)
Salary Remaining :	$21,429
Layton Ahac	$75,000 (1)
Salary Remaining :	$21,429
Kyle Turris	$75,000 (1)
Salary Remaining :	$21,429
Justin Dowling	$75,000 (1)
Salary Remaining :	$21,429
Jacob Leguerrier	$75,000 (2)
Salary Remaining :	$21,429
Carsen Twarynski	$75,000 (2)
Salary Remaining :	$21,429
Alexander Khovanov	$75,000 (1)
Salary Remaining :	$21,429
Brandon Sutter	$75,000 (2)
Salary Remaining :	$21,429
Total Farm Players	22
Salary Commitment
Year 2025 : $1,944,900
Year 2026 : $1,286,900
Year 2027 : $399,900
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,944,900
Year 2026 : $1,286,900
Year 2027 : $399,900
Year 2028 : $0

New Jersey Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	6000 - $165 - 5,775 - 96.25%
Level 2:	5000 - $98 - 4,817 - 96.35%
Level 3:	2000 - $60 - 1,919 - 95.95%
Level 4:	4000 - $45 - 3,856 - 96.39%
Luxury :	1000 - $295 - 968 - 96.79%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 1,938 - 96.88%
Farm Level 2:	1000 - $17 - 954 - 95.41%
Farm Total Capacity :	3000
Income
Home Games Left	13
Average Attendance - %	17,335 - 96.31%
Average Income per Game	$1,999,219
Year to Date Revenue	$55,978,144
Farm
Home Games Left	13
Average Attendance - %	2,892 - 96.39%
Average Income per Game	$56,910
Year to Date Revenue	$1,593,472
Expense
Pro Players Total Salaries	$76,191,500
Farm Players Total Salaries	$2,525,000
Coaches Total Salaries	$1,250,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$56,258,184
Farm Year To Date Expenses	$1,929,481
Pro Salary Cap To Date	$54,472,540
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$25,989,853
Farm Estimated Season Revenue	$739,826
Pro Remaining Season Days	50
Pro Expenses Per Days	$441,094
Pro Estimated Expenses	$22,054,700
Farm Remaining Season Days	50
Farm Expenses Per Days	$15,857
Farm Estimated Expenses	$792,850
Estimated Season Expenses	$22,847,550
Season Salary Cap	$74,691,500
Estimate Under Maximum Salary Cap of $81,500,000	$6,808,500
Estimate Over Minimum Salary Cap of $60,240,000	$14,451,500
Current Bank Account	$6,419,664
Projected Bank Account	$10,301,793

Pro Players Salaries
NJ CAPHIT (1 Way Contract)	$15,666,500 (2)
-Salary Remaining :	$4,476,143
Jordan Eberle (1 Way Contract)	$7,250,000 (1)
-Salary Remaining :	$2,071,429
Anthony Mantha (1 Way Contract)	$6,500,000 (3)
-Salary Remaining :	$1,857,143
Brayden Schenn (1 Way Contract)	$6,000,000 (2)
-Salary Remaining :	$1,714,286
Frank Vatrano (1 Way Contract)	$5,500,000 (3)
-Salary Remaining :	$1,571,429
Tyler Myers (1 Way Contract)	$3,920,000 (2)
-Salary Remaining :	$1,120,000
Jordan Greenway (1 Way Contract)	$3,360,000 (1)
-Salary Remaining :	$960,000
Will Butcher (1 Way Contract)	$2,875,000 (2)
-Salary Remaining :	$821,429
Noel Acciari (1 Way Contract)	$2,640,000 (1)
-Salary Remaining :	$754,286
Nathan Smith (1 Way Contract)	$2,400,000 (2)
-Salary Remaining :	$685,714
Barclay Goodrow (1 Way Contract)	$2,300,000 (1)
-Salary Remaining :	$657,143
Dmitry Kulikov (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$571,429
Casey Cizikas (1 Way Contract)	$1,920,000 (2)
-Salary Remaining :	$548,571
Tommy Novak (1 Way Contract)	$1,750,000 (3)
-Salary Remaining :	$500,000
Graeme Clarke (1 Way Contract)	$1,690,000 (2)
-1 Way Contract Salary Cap :	$190,000
-Salary Remaining :	$482,857
Warren Foegele (1 Way Contract)	$1,600,000 (3)
-Salary Remaining :	$457,143
Troy Terry (1 Way Contract)	$1,500,000 (3)
-Salary Remaining :	$428,571
Jarred Tinordi (1 Way Contract)	$1,500,000 (2)
-Salary Remaining :	$428,571
Collin Delia (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$428,571
Vinnie Hinostroza	$1,000,000 (2)
-Salary Remaining :	$285,714
Reilly Walsh	$970,000 (2)
-Salary Remaining :	$277,143
Sam Montembeault	$850,000 (2)
-Salary Remaining :	$242,857
Tyler Parks	$750,000 (1)
-Salary Remaining :	$214,286
Jeff Petry	$750,000 (1)
-Salary Remaining :	$214,286
Total Pro Players	24
Salary Commitment
Year 2025 : $76,191,500
Year 2026 : $45,225,000
Year 2027 : $16,850,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $77,147,500
Year 2026 : $58,229,166
Year 2027 : $16,850,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $74,691,500
Year 2026 : $56,141,500
Year 2027 : $16,850,000
Year 2028 : $0

Farm Players Salaries
Kenny Agostino	$149,900 (1)
Salary Remaining :	$42,829
Grigori Denisenko	$128,800 (1)
Salary Remaining :	$36,800
Nikita Okhotyuk	$127,000 (1)
Salary Remaining :	$36,286
Tyce Thompson	$124,600 (1)
Salary Remaining :	$35,600
Kole Lind	$115,000 (1)
Salary Remaining :	$32,857
Curtis Hall	$111,250 (2)
Salary Remaining :	$31,786
Bode Wilde	$110,000 (1)
Salary Remaining :	$31,429
Nate Schnarr	$101,200 (1)
Salary Remaining :	$28,914
Riley Nash	$100,000 (1)
Salary Remaining :	$28,571
Fabian Lysell	$100,000 (3)
Salary Remaining :	$28,571
Damian Clara	$99,000 (3)
Salary Remaining :	$28,286
Danil Yurtaykin	$97,500 (1)
Salary Remaining :	$27,857
Igor Shvyrev	$93,750 (1)
Salary Remaining :	$26,786
Thomas Bordeleau	$92,000 (3)
Salary Remaining :	$26,286
Luke Tuch	$89,000 (3)
Salary Remaining :	$25,429
Trenton Bourque	$88,000 (1)
Salary Remaining :	$25,143
Colton Point	$87,000 (2)
Salary Remaining :	$24,857
Michael Vukojevic	$87,000 (1)
Salary Remaining :	$24,857
Ruslan Iskhakov	$87,000 (1)
Salary Remaining :	$24,857
Dmitri Rashevsky	$87,000 (2)
Salary Remaining :	$24,857
Shakir Mukhamadullin	$75,000 (1)
Salary Remaining :	$21,429
Joakim Ryan	$75,000 (1)
Salary Remaining :	$21,429
Charles-Edouard D'Astous	$75,000 (2)
Salary Remaining :	$21,429
Case McCarthy	$75,000 (3)
Salary Remaining :	$21,429
Adam Wilcox	$75,000 (1)
Salary Remaining :	$21,429
Alec Martinez	$75,000 (1)
Salary Remaining :	$21,429
Total Farm Players	26
Salary Commitment
Year 2025 : $2,525,000
Year 2026 : $815,250
Year 2027 : $455,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,482,416
Year 2026 : $811,500
Year 2027 : $455,000
Year 2028 : $0

New York Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	UBS Arena
Level 1:	6000 - $165 - 5,736 - 95.61%
Level 2:	5000 - $98 - 4,846 - 96.91%
Level 3:	2000 - $60 - 1,925 - 96.27%
Level 4:	4000 - $45 - 3,843 - 96.07%
Luxury :	1000 - $295 - 969 - 96.93%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 1,923 - 96.16%
Farm Level 2:	1000 - $17 - 962 - 96.21%
Farm Total Capacity :	3000
Income
Home Games Left	13
Average Attendance - %	17,320 - 96.22%
Average Income per Game	$1,995,760
Year to Date Revenue	$55,881,290
Farm
Home Games Left	13
Average Attendance - %	2,885 - 96.18%
Average Income per Game	$56,743
Year to Date Revenue	$1,588,813
Expense
Pro Players Total Salaries	$81,559,998
Farm Players Total Salaries	$2,449,800
Coaches Total Salaries	$5,400,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$60,868,735
Farm Year To Date Expenses	$1,886,060
Pro Salary Cap To Date	$56,234,432
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$25,944,885
Farm Estimated Season Revenue	$737,663
Pro Remaining Season Days	50
Pro Expenses Per Days	$494,629
Pro Estimated Expenses	$24,731,450
Farm Remaining Season Days	50
Farm Expenses Per Days	$16,285
Farm Estimated Expenses	$814,250
Estimated Season Expenses	$25,545,700
Season Salary Cap	$80,059,999
Estimate Under Maximum Salary Cap of $81,500,000	$1,440,001
Estimate Over Minimum Salary Cap of $60,240,000	$19,819,999
Current Bank Account	$11,897,234
Projected Bank Account	$13,034,082

Pro Players Salaries
J.T. Miller (1 Way Contract)	$9,120,000 (2)
-Salary Remaining :	$2,605,714
Kevin Fiala (1 Way Contract)	$8,249,999 (2)
-Salary Remaining :	$2,357,143
Evander Kane (1 Way Contract)	$7,980,000 (2)
-Salary Remaining :	$2,280,000
Jacob Trouba (1 Way Contract)	$7,590,000 (3)
-Salary Remaining :	$2,168,571
Braden Schneider (1 Way Contract)	$5,999,999 (2)
-Salary Remaining :	$1,714,285
Cody Glass (1 Way Contract)	$4,800,000 (4)
-Salary Remaining :	$1,371,429
NYI CAPHIT (1 Way Contract)	$4,250,000 (2)
-Salary Remaining :	$1,214,286
Brayden McNabb (1 Way Contract)	$4,000,000 (2)
-Salary Remaining :	$1,142,857
Petr Mrazek (1 Way Contract)	$3,750,000 (1)
-Salary Remaining :	$1,071,429
Scott Mayfield (1 Way Contract)	$3,640,000 (2)
-Salary Remaining :	$1,040,000
Viktor Arvidsson (1 Way Contract)	$3,100,000 (2)
-Salary Remaining :	$885,714
Andreas Athanasiou (1 Way Contract)	$2,530,000 (1)
-Salary Remaining :	$722,857
Gustav Lindstrom (1 Way Contract)	$2,500,000 (4)
-Salary Remaining :	$714,286
Brian Dumoulin (1 Way Contract)	$2,200,000 (2)
-Salary Remaining :	$628,571
Christian Fischer (1 Way Contract)	$1,950,000 (3)
-Salary Remaining :	$557,143
Mats Zuccarello (1 Way Contract)	$1,500,000 (2)
-Salary Remaining :	$428,571
Max Willman (1 Way Contract)	$1,500,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$428,571
Richard Panik	$1,440,000 (2)
-Salary Remaining :	$411,429
Jonah Gadjovich	$1,340,000 (1)
-Salary Remaining :	$382,857
Givani Smith	$1,300,000 (3)
-Salary Remaining :	$371,429
Samuel Ersson	$1,100,000 (1)
-Salary Remaining :	$314,286
Devante Stephens	$970,000 (2)
-Salary Remaining :	$277,143
Craig Smith	$750,000 (1)
-Salary Remaining :	$214,286
Total Pro Players	23
Salary Commitment
Year 2025 : $81,559,998
Year 2026 : $70,589,998
Year 2027 : $18,140,000
Year 2028 : $7,300,000
Salary Average Commitment
Year 2025 : $81,121,998
Year 2026 : $70,151,998
Year 2027 : $18,140,000
Year 2028 : $7,300,000
Salary Cap with 1 Way Contract
Year 2025 : $80,060,000
Year 2026 : $70,589,998
Year 2027 : $18,140,000
Year 2028 : $7,300,000

Farm Players Salaries
Dereck Baribeau	$149,900 (2)
Salary Remaining :	$42,829
Cal Clutterbuck	$149,900 (1)
Salary Remaining :	$42,829
Matthew Poitras	$120,000 (3)
Salary Remaining :	$34,286
David Jiricek	$110,000 (3)
Salary Remaining :	$31,429
Donald Busdeker	$100,000 (1)
Salary Remaining :	$28,571
Michael Houser	$95,000 (1)
Salary Remaining :	$27,143
Robin Salo	$92,000 (3)
Salary Remaining :	$26,286
Cam Lee	$91,000 (1)
Salary Remaining :	$26,000
Victor Soderstrom	$91,000 (3)
Salary Remaining :	$26,000
Joe Hicketts	$91,000 (1)
Salary Remaining :	$26,000
Curtis Douglas	$89,000 (2)
Salary Remaining :	$25,429
Otto Koivula	$89,000 (2)
Salary Remaining :	$25,429
Keaton Middleton	$89,000 (1)
Salary Remaining :	$25,429
Reece Newkirk	$87,000 (3)
Salary Remaining :	$24,857
Stelio Mattheos	$87,000 (1)
Salary Remaining :	$24,857
Jakub Skarek	$85,000 (1)
Salary Remaining :	$24,286
Arnaud Durandeau	$84,000 (1)
Salary Remaining :	$24,000
Josh Bailey	$75,000 (1)
Salary Remaining :	$21,429
Glenn Gawdin	$75,000 (1)
Salary Remaining :	$21,429
Fredrik Claesson	$75,000 (1)
Salary Remaining :	$21,429
Tim Schaller	$75,000 (1)
Salary Remaining :	$21,429
Chad Krys	$75,000 (1)
Salary Remaining :	$21,429
Carl Hagelin	$75,000 (1)
Salary Remaining :	$21,429
Zach Solow	$75,000 (1)
Salary Remaining :	$21,429
Cole Fonstad	$75,000 (1)
Salary Remaining :	$21,429
Brandon Hickey	$75,000 (1)
Salary Remaining :	$21,429
Axel Jonsson-Fjallby	$75,000 (1)
Salary Remaining :	$21,429
Total Farm Players	27
Salary Commitment
Year 2025 : $2,449,800
Year 2026 : $827,900
Year 2027 : $500,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,449,800
Year 2026 : $827,900
Year 2027 : $500,000
Year 2028 : $0

New York Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	6000 - $165 - 5,722 - 95.37%
Level 2:	5000 - $98 - 4,856 - 97.11%
Level 3:	2000 - $60 - 1,926 - 96.29%
Level 4:	4000 - $45 - 3,837 - 95.92%
Luxury :	1000 - $295 - 962 - 96.15%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 1,917 - 95.86%
Farm Level 2:	1000 - $17 - 963 - 96.28%
Farm Total Capacity :	3000
Income
Home Games Left	15
Average Attendance - %	17,302 - 96.12%
Average Income per Game	$1,991,907
Year to Date Revenue	$51,789,582
Farm
Home Games Left	15
Average Attendance - %	2,880 - 96.00%
Average Income per Game	$56,629
Year to Date Revenue	$1,472,365
Expense
Pro Players Total Salaries	$83,769,997
Farm Players Total Salaries	$3,226,950
Coaches Total Salaries	$4,400,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$59,719,433
Farm Year To Date Expenses	$4,739,795
Pro Salary Cap To Date	$55,319,466
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$29,878,605
Farm Estimated Season Revenue	$849,441
Pro Remaining Season Days	50
Pro Expenses Per Days	$484,400
Pro Estimated Expenses	$24,220,000
Farm Remaining Season Days	50
Farm Expenses Per Days	$37,868
Farm Estimated Expenses	$1,893,400
Estimated Season Expenses	$26,113,400
Season Salary Cap	$79,269,998
Estimate Under Maximum Salary Cap of $81,500,000	$2,230,002
Estimate Over Minimum Salary Cap of $60,240,000	$19,029,998
Current Bank Account	$4,049,468
Projected Bank Account	$8,664,114

Pro Players Salaries
Jack Eichel (1 Way Contract)	$9,500,000 (3)
-Salary Remaining :	$2,714,286
Brayden Point (1 Way Contract)	$9,120,000 (2)
-Salary Remaining :	$2,605,714
Joel Farabee (1 Way Contract)	$6,900,000 (1)
-Salary Remaining :	$1,971,429
Michael McLeod (1 Way Contract)	$5,999,999 (2)
-Salary Remaining :	$1,714,285
Adam Fox (1 Way Contract)	$5,800,000 (3)
-Salary Remaining :	$1,657,143
Oliver Wahlstrom (1 Way Contract)	$5,800,000 (1)
-Salary Remaining :	$1,657,143
Jeremy Swayman (1 Way Contract)	$4,900,000 (4)
-Salary Remaining :	$1,400,000
Thomas Harley (1 Way Contract)	$4,000,000 (2)
-Salary Remaining :	$1,142,857
Ronald Attard (1 Way Contract)	$3,630,000 (3)
-Salary Remaining :	$1,037,143
Thomas Chabot (1 Way Contract)	$3,300,000 (4)
-Salary Remaining :	$942,857
Phillip Danault (1 Way Contract)	$2,760,000 (1)
-Salary Remaining :	$788,571
Beck Malenstyn (1 Way Contract)	$2,600,000 (3)
-1 Way Contract Salary Cap :	$1,100,000
-Salary Remaining :	$742,857
Peyton Krebs (1 Way Contract)	$2,500,000 (2)
-Salary Remaining :	$714,286
Jasper Weatherby (1 Way Contract)	$2,500,000 (4)
-Salary Remaining :	$714,286
Alexandre Texier (1 Way Contract)	$1,800,000 (4)
-Salary Remaining :	$514,286
Jeremy Davies (1 Way Contract)	$1,690,000 (2)
-Salary Remaining :	$482,857
Samuel Bolduc (1 Way Contract)	$1,550,000 (1)
-1 Way Contract Salary Cap :	$50,000
-Salary Remaining :	$442,857
Nick Seeler (1 Way Contract)	$1,500,000 (2)
-Salary Remaining :	$428,571
Alexandre Carrier (1 Way Contract)	$1,500,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$428,571
Devon Levi	$1,499,999 (1)
-Salary Remaining :	$428,571
Dylan Holloway	$1,499,999 (3)
-Salary Remaining :	$428,571
Martin Kaut	$1,320,000 (1)
-Salary Remaining :	$377,143
Cooper Marody	$1,100,000 (2)
-Salary Remaining :	$314,286
NYR CAPHIT (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$285,714
Total Pro Players	24
Salary Commitment
Year 2025 : $83,769,997
Year 2026 : $61,439,998
Year 2027 : $35,529,999
Year 2028 : $12,500,000
Salary Average Commitment
Year 2025 : $84,034,997
Year 2026 : $61,704,998
Year 2027 : $36,029,999
Year 2028 : $12,500,000
Salary Cap with 1 Way Contract
Year 2025 : $79,269,998
Year 2026 : $59,939,999
Year 2027 : $34,029,999
Year 2028 : $12,500,000

Farm Players Salaries
Nick Jensen	$149,900 (3)
Salary Remaining :	$42,829
Oskar Sundqvist	$149,900 (4)
Salary Remaining :	$42,829
Andrew Hammond	$149,900 (1)
Salary Remaining :	$42,829
Colton Sissons	$149,900 (4)
Salary Remaining :	$42,829
Drake Caggiula	$149,900 (1)
Salary Remaining :	$42,829
Jonas Siegenthaler	$149,900 (2)
Salary Remaining :	$42,829
Jordan Oesterle	$149,900 (1)
Salary Remaining :	$42,829
Mark Pysyk	$149,900 (3)
Salary Remaining :	$42,829
Derick Brassard	$149,500 (1)
Salary Remaining :	$42,714
Nick Baptiste	$149,000 (2)
Salary Remaining :	$42,571
Dylan Garand	$140,000 (3)
Salary Remaining :	$40,000
Matt Rempe	$130,000 (3)
Salary Remaining :	$37,143
Morgan Barron	$120,000 (4)
Salary Remaining :	$34,286
Dmitry Sokolov	$111,250 (3)
Salary Remaining :	$31,786
Tobias Rieder	$110,000 (2)
Salary Remaining :	$31,429
Nathan Beaulieu	$110,000 (3)
Salary Remaining :	$31,429
Jonathan Bernier	$100,000 (2)
Salary Remaining :	$28,571
Samuel Asselin	$100,000 (3)
Salary Remaining :	$28,571
Tim Washe	$92,000 (3)
Salary Remaining :	$26,286
Karl Henriksson	$87,000 (2)
Salary Remaining :	$24,857
Adam Edstrom	$87,000 (2)
Salary Remaining :	$24,857
Austin Rueschhoff	$87,000 (3)
Salary Remaining :	$24,857
Ian Cole	$80,000 (1)
Salary Remaining :	$22,857
Jordan Gross	$75,000 (2)
Salary Remaining :	$21,429
Jordan Kawaguchi	$75,000 (2)
Salary Remaining :	$21,429
Yegor Sokolov	$75,000 (1)
Salary Remaining :	$21,429
Tyler Graovac	$75,000 (2)
Salary Remaining :	$21,429
Hank Kempf	$75,000 (3)
Salary Remaining :	$21,429
Total Farm Players	28
Salary Commitment
Year 2025 : $3,226,950
Year 2026 : $2,472,750
Year 2027 : $1,564,850
Year 2028 : $419,800
Salary Average Commitment
Year 2025 : $3,226,950
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 - 5,759 - 95.99%
Level 2:	5000 - $98 - 4,813 - 96.26%
Level 3:	2000 - $60 - 1,924 - 96.21%
Level 4:	4000 - $45 - 3,859 - 96.49%
Luxury :	1000 - $313 - 940 - 94.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 1,929 - 96.47%
Farm Level 2:	1000 - $17 - 957 - 95.66%
Farm Total Capacity :	3000
Income
Home Games Left	12
Average Attendance - %	17,296 - 96.09%
Average Income per Game	$2,005,300
Year to Date Revenue	$58,153,696
Farm
Home Games Left	12
Average Attendance - %	2,886 - 96.20%
Average Income per Game	$56,780
Year to Date Revenue	$1,646,631
Expense
Pro Players Total Salaries	$78,335,000
Farm Players Total Salaries	$2,524,700
Coaches Total Salaries	$1,250,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$57,914,211
Farm Year To Date Expenses	$1,899,658
Pro Salary Cap To Date	$56,874,238
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$24,063,598
Farm Estimated Season Revenue	$681,365
Pro Remaining Season Days	50
Pro Expenses Per Days	$453,343
Pro Estimated Expenses	$22,667,150
Farm Remaining Season Days	50
Farm Expenses Per Days	$15,855
Farm Estimated Expenses	$792,750
Estimated Season Expenses	$23,459,900
Season Salary Cap	$75,335,000
Estimate Under Maximum Salary Cap of $81,500,000	$6,165,000
Estimate Over Minimum Salary Cap of $60,240,000	$15,095,000
Current Bank Account	$7,374,257
Projected Bank Account	$8,659,320

Pro Players Salaries
Anthony Greco (JG) (1 Way Contract)	$8,280,000 (3)
-Salary Remaining :	$2,365,714
Nico Hischier (1 Way Contract)	$7,600,000 (4)
-Salary Remaining :	$2,171,429
Oscar Klefbom (1 Way Contract)	$7,590,000 (3)
-Salary Remaining :	$2,168,571
Moritz Seider (1 Way Contract)	$6,900,000 (4)
-Salary Remaining :	$1,971,429
Alexis Lafreniere (1 Way Contract)	$6,270,000 (3)
-Salary Remaining :	$1,791,429
Ilya Sorokin (1 Way Contract)	$5,060,000 (2)
-Salary Remaining :	$1,445,714
Martin Necas (1 Way Contract)	$4,800,000 (4)
-Salary Remaining :	$1,371,429
Jake McCabe (1 Way Contract)	$3,500,000 (3)
-Salary Remaining :	$1,000,000
Boone Jenner (1 Way Contract)	$3,340,000 (1)
-Salary Remaining :	$954,286
Erik Gustafsson (1 Way Contract)	$3,250,000 (1)
-Salary Remaining :	$928,571
Ondrej Palat (1 Way Contract)	$3,000,000 (3)
-Salary Remaining :	$857,143
Joonas Donskoi (1 Way Contract)	$3,000,000 (4)
-Salary Remaining :	$857,143
Tomas Tatar (1 Way Contract)	$2,500,000 (3)
-Salary Remaining :	$714,286
Henri Jokiharju (1 Way Contract)	$2,500,000 (4)
-Salary Remaining :	$714,286
Jake Allen (1 Way Contract)	$2,000,000 (3)
-Salary Remaining :	$571,429
Josh Manson (1 Way Contract)	$2,000,000 (4)
-1 Way Contract Salary Cap :	$500,000
-Salary Remaining :	$571,429
Garnet Hathaway (1 Way Contract)	$1,920,000 (4)
-1 Way Contract Salary Cap :	$420,000
-Salary Remaining :	$548,571
Jacob Bernard-Docker	$1,300,000 (2)
-Salary Remaining :	$371,429
Juuso Parssinen	$1,200,000 (1)
-Salary Remaining :	$342,857
Luke Evangelista	$825,000 (1)
-Salary Remaining :	$235,714
Gabriel Bourque	$750,000 (2)
-Salary Remaining :	$214,286
Nick Cousins	$750,000 (2)
-Salary Remaining :	$214,286
OTT CAPHIT	$0 (0)
Total Pro Players	23
Salary Commitment
Year 2025 : $78,335,000
Year 2026 : $69,720,000
Year 2027 : $61,860,000
Year 2028 : $28,720,000
Salary Average Commitment
Year 2025 : $78,165,000
Year 2026 : $69,555,000
Year 2027 : $61,960,000
Year 2028 : $28,720,000
Salary Cap with 1 Way Contract
Year 2025 : $75,335,000
Year 2026 : $66,720,000
Year 2027 : $58,860,000
Year 2028 : $25,720,000

Farm Players Salaries
Pheonix Copley	$150,000 (3)
Salary Remaining :	$42,857
Anthony Angello	$150,000 (3)
Salary Remaining :	$42,857
Emil Andrae	$110,000 (3)
Salary Remaining :	$31,429
Lassi Thomson	$110,000 (1)
Salary Remaining :	$31,429
Andreas Englund	$110,000 (1)
Salary Remaining :	$31,429
Andy Welinski	$110,000 (1)
Salary Remaining :	$31,429
Jack Rathbone	$106,700 (1)
Salary Remaining :	$30,486
Jack Gorniak	$100,000 (4)
Salary Remaining :	$28,571
Santeri Hatakka	$92,000 (2)
Salary Remaining :	$26,286
Maxence Guenette	$92,000 (3)
Salary Remaining :	$26,286
Jonathan Aspirot	$92,000 (4)
Salary Remaining :	$26,286
Jake Leschyshyn	$92,000 (4)
Salary Remaining :	$26,286
Vitaly Abramov	$91,000 (3)
Salary Remaining :	$26,000
Tyler Kleven	$91,000 (1)
Salary Remaining :	$26,000
Elliot Desnoyers	$89,000 (3)
Salary Remaining :	$25,429
Samuel Helenius	$87,000 (2)
Salary Remaining :	$24,857
Lukas Rousek	$87,000 (1)
Salary Remaining :	$24,857
Cole Reinhardt	$87,000 (1)
Salary Remaining :	$24,857
Kevin Mandolese	$78,000 (3)
Salary Remaining :	$22,286
Derek Ryan	$75,000 (1)
Salary Remaining :	$21,429
Gerald Mayhew	$75,000 (2)
Salary Remaining :	$21,429
Mathieu Perreault	$75,000 (1)
Salary Remaining :	$21,429
Matt Tennyson	$75,000 (2)
Salary Remaining :	$21,429
Mitchell Stephens	$75,000 (2)
Salary Remaining :	$21,429
Mikhail Berdin	$75,000 (2)
Salary Remaining :	$21,429
Tom Kuhnhackl	$75,000 (2)
Salary Remaining :	$21,429
Sam Gagner	$75,000 (2)
Salary Remaining :	$21,429
Total Farm Players	27
Salary Commitment
Year 2025 : $2,524,700
Year 2026 : $1,673,000
Year 2027 : $1,044,000
Year 2028 : $284,000
Salary Average Commitment
Year 2025 : $2,523,025
Year 2026 : $1,673,000
Year 2027 : $1,044,000
Year 2028 : $284,000

Philadelphia Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wells Fargo Center
Level 1:	6000 - $165 - 5,767 - 96.12%
Level 2:	5000 - $98 - 4,780 - 95.61%
Level 3:	2000 - $60 - 1,934 - 96.70%
Level 4:	4000 - $45 - 3,868 - 96.70%
Luxury :	1000 - $295 - 968 - 96.79%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 1,933 - 96.63%
Farm Level 2:	1000 - $17 - 971 - 97.09%
Farm Total Capacity :	3000
Income
Home Games Left	12
Average Attendance - %	17,317 - 96.21%
Average Income per Game	$1,995,677
Year to Date Revenue	$57,874,620
Farm
Home Games Left	12
Average Attendance - %	2,904 - 96.79%
Average Income per Game	$57,092
Year to Date Revenue	$1,655,677
Expense
Pro Players Total Salaries	$79,836,500
Farm Players Total Salaries	$2,382,990
Coaches Total Salaries	$2,250,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$59,457,372
Farm Year To Date Expenses	$1,919,243
Pro Salary Cap To Date	$57,934,472
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$23,948,119
Farm Estimated Season Revenue	$685,108
Pro Remaining Season Days	50
Pro Expenses Per Days	$467,637
Pro Estimated Expenses	$23,381,850
Farm Remaining Season Days	50
Farm Expenses Per Days	$15,046
Farm Estimated Expenses	$752,300
Estimated Season Expenses	$24,134,150
Season Salary Cap	$79,836,500
Estimate Under Maximum Salary Cap of $81,500,000	$1,663,500
Estimate Over Minimum Salary Cap of $60,240,000	$19,596,500
Current Bank Account	$5,349,691
Projected Bank Account	$5,848,768

Pro Players Salaries
Mika Zibanejad (1 Way Contract)	$9,500,000 (4)
-Salary Remaining :	$2,714,286
Nazem Kadri (1 Way Contract)	$7,750,000 (3)
-Salary Remaining :	$2,214,286
Justin Faulk (1 Way Contract)	$7,150,000 (3)
-Salary Remaining :	$2,042,857
Jonathan Drouin (1 Way Contract)	$6,500,000 (3)
-Salary Remaining :	$1,857,143
PHI CAPHIT (1 Way Contract)	$6,490,000 (2)
-Salary Remaining :	$1,854,286
Evgeny Kuznetsov (1 Way Contract)	$6,120,000 (1)
-Salary Remaining :	$1,748,571
Jean-Gabriel Pageau (1 Way Contract)	$5,000,000 (4)
-Salary Remaining :	$1,428,571
Thatcher Demko (1 Way Contract)	$4,950,000 (1)
-Salary Remaining :	$1,414,286
Jake Muzzin (1 Way Contract)	$3,500,000 (3)
-Salary Remaining :	$1,000,000
Blake Coleman (1 Way Contract)	$3,500,000 (4)
-Salary Remaining :	$1,000,000
Miles Wood (1 Way Contract)	$3,315,000 (2)
-Salary Remaining :	$947,143
Max Comtois (1 Way Contract)	$2,850,000 (1)
-Salary Remaining :	$814,286
Janne Kuokkanen (1 Way Contract)	$2,600,000 (4)
-Salary Remaining :	$742,857
Erik Cernak (1 Way Contract)	$2,050,000 (1)
-Salary Remaining :	$585,714
Liam Foudy (1 Way Contract)	$1,999,000 (1)
-Salary Remaining :	$571,143
Nikita Nesterov	$1,350,000 (1)
-Salary Remaining :	$385,714
Elvis Merzlikins (1 Way Contract)	$1,312,500 (2)
-Salary Remaining :	$375,000
Brady Skjei (1 Way Contract)	$1,300,000 (1)
-Salary Remaining :	$371,429
Sean Walker (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$285,714
Ilya Mikheyev (1 Way Contract)	$850,000 (1)
-Salary Remaining :	$242,857
Mikhail Grigorenko	$750,000 (1)
-Salary Remaining :	$214,286
Total Pro Players	21
Salary Commitment
Year 2025 : $79,836,500
Year 2026 : $53,627,500
Year 2027 : $45,500,000
Year 2028 : $20,600,000
Salary Average Commitment
Year 2025 : $79,886,500
Year 2026 : $56,617,500
Year 2027 : $45,500,000
Year 2028 : $20,600,000
Salary Cap with 1 Way Contract
Year 2025 : $79,836,500
Year 2026 : $56,617,500
Year 2027 : $45,500,000
Year 2028 : $20,600,000

Farm Players Salaries
Vasily Podkolzin	$150,000 (3)
Salary Remaining :	$42,857
Magnus Hellberg	$149,990 (1)
Salary Remaining :	$42,854
Elmer Soderblom	$130,000 (3)
Salary Remaining :	$37,143
Arttu Hyry	$110,000 (3)
Salary Remaining :	$31,429
Evan Fitzpatrick	$100,000 (1)
Salary Remaining :	$28,571
Kirill Ustimenko	$99,000 (4)
Salary Remaining :	$28,286
Joseph Woll	$99,000 (4)
Salary Remaining :	$28,286
Marc Del Gaizo	$92,000 (4)
Salary Remaining :	$26,286
Kyle Maclean	$92,000 (4)
Salary Remaining :	$26,286
Linus Hogberg	$91,000 (3)
Salary Remaining :	$26,000
Cooper Zech	$91,000 (2)
Salary Remaining :	$26,000
Justin Brazeau	$90,000 (1)
Salary Remaining :	$25,714
Isaac Ratcliffe	$89,000 (4)
Salary Remaining :	$25,429
Wyatte Wylie	$88,000 (1)
Salary Remaining :	$25,143
Drew Helleson	$87,000 (2)
Salary Remaining :	$24,857
Arshdeep Bains	$75,000 (1)
Salary Remaining :	$21,429
Yannick Veilleux	$75,000 (1)
Salary Remaining :	$21,429
Gianni Fairbrother	$75,000 (2)
Salary Remaining :	$21,429
Tyler Lewington	$75,000 (1)
Salary Remaining :	$21,429
Paul Bittner	$75,000 (1)
Salary Remaining :	$21,429
Maksim Sushko	$75,000 (4)
Salary Remaining :	$21,429
Luka Burzan	$75,000 (1)
Salary Remaining :	$21,429
Mitchell Russell	$75,000 (3)
Salary Remaining :	$21,429
Kyle Criscuolo	$75,000 (1)
Salary Remaining :	$21,429
Kyle Clifford	$75,000 (1)
Salary Remaining :	$21,429
Jimmy Schuldt	$75,000 (1)
Salary Remaining :	$21,429
Total Farm Players	26
Salary Commitment
Year 2025 : $2,382,990
Year 2026 : $1,355,000
Year 2027 : $1,102,000
Year 2028 : $546,000
Salary Average Commitment
Year 2025 : $2,382,990
Year 2026 : $1,355,000
Year 2027 : $1,102,000
Year 2028 : $546,000

Pittsburgh Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Consol Energy Center
Level 1:	6000 - $165 - 5,760 - 96.00%
Level 2:	5000 - $98 - 4,839 - 96.79%
Level 3:	2000 - $60 - 1,938 - 96.91%
Level 4:	4000 - $45 - 3,812 - 95.29%
Luxury :	1000 - $313 - 940 - 94.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 1,917 - 95.87%
Farm Level 2:	1000 - $17 - 957 - 95.66%
Farm Total Capacity :	3000
Income
Home Games Left	12
Average Attendance - %	17,289 - 96.05%
Average Income per Game	$2,006,115
Year to Date Revenue	$58,177,348
Farm
Home Games Left	12
Average Attendance - %	2,874 - 95.80%
Average Income per Game	$56,528
Year to Date Revenue	$1,639,306
Expense
Pro Players Total Salaries	$78,409,899
Farm Players Total Salaries	$3,102,500
Coaches Total Salaries	$1,250,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$56,821,333
Farm Year To Date Expenses	$2,402,965
Pro Salary Cap To Date	$55,027,027
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$24,073,385
Farm Estimated Season Revenue	$678,334
Pro Remaining Season Days	50
Pro Expenses Per Days	$453,771
Pro Estimated Expenses	$22,688,550
Farm Remaining Season Days	50
Farm Expenses Per Days	$19,157
Farm Estimated Expenses	$957,850
Estimated Season Expenses	$23,646,400
Season Salary Cap	$76,909,899
Estimate Under Maximum Salary Cap of $81,500,000	$4,590,101
Estimate Over Minimum Salary Cap of $60,240,000	$16,669,899
Current Bank Account	$17,131,635
Projected Bank Account	$18,236,954

Pro Players Salaries
Zach Hyman (1 Way Contract)	$9,000,000 (3)
-Salary Remaining :	$2,571,429
Jonathan Huberdeau (1 Way Contract)	$8,500,000 (2)
-Salary Remaining :	$2,428,571
MacKenzie Weegar (1 Way Contract)	$8,000,000 (4)
-Salary Remaining :	$2,285,714
Pavel Zacha (1 Way Contract)	$6,630,000 (1)
-Salary Remaining :	$1,894,286
John Gibson (1 Way Contract)	$5,500,000 (2)
-Salary Remaining :	$1,571,429
K'Andre Miller (1 Way Contract)	$4,800,000 (4)
-Salary Remaining :	$1,371,429
Adam Boqvist (1 Way Contract)	$4,200,000 (2)
-Salary Remaining :	$1,200,000
Gabriel Vilardi (1 Way Contract)	$4,100,000 (4)
-Salary Remaining :	$1,171,429
Jesperi Kotkaniemi (1 Way Contract)	$3,920,000 (3)
-Salary Remaining :	$1,120,000
Jesper Boqvist (1 Way Contract)	$3,300,000 (2)
-Salary Remaining :	$942,857
Michael Rasmussen (1 Way Contract)	$3,300,000 (3)
-Salary Remaining :	$942,857
Ty Smith (1 Way Contract)	$3,300,000 (4)
-Salary Remaining :	$942,857
Scott Perunovich (1 Way Contract)	$2,500,000 (4)
-Salary Remaining :	$714,286
Vitek Vanecek (1 Way Contract)	$1,900,000 (4)
-Salary Remaining :	$542,857
Boo Nieves (1 Way Contract)	$1,500,000 (3)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$428,571
Connor Bedard	$1,499,999 (2)
-Salary Remaining :	$428,571
Nils Lundkvist	$1,499,900 (1)
-Salary Remaining :	$428,543
Kent Johnson	$1,400,000 (1)
-Salary Remaining :	$400,000
Calen Addison	$1,400,000 (1)
-Salary Remaining :	$400,000
Parker Ford	$910,000 (2)
-Salary Remaining :	$260,000
Mason Appleton	$750,000 (4)
-Salary Remaining :	$214,286
PIT CAPHIT (1 Way Contract)	$500,000 (2)
-Salary Remaining :	$142,857
Total Pro Players	22
Salary Commitment
Year 2025 : $78,409,899
Year 2026 : $67,479,999
Year 2027 : $43,070,000
Year 2028 : $25,350,000
Salary Average Commitment
Year 2025 : $73,945,906
Year 2026 : $67,396,006
Year 2027 : $43,506,007
Year 2028 : $25,350,000
Salary Cap with 1 Way Contract
Year 2025 : $76,909,899
Year 2026 : $65,979,999
Year 2027 : $41,570,000
Year 2028 : $25,350,000

Farm Players Salaries
Brandt Clarke	$150,000 (3)
Salary Remaining :	$42,857
Brandon Tanev	$149,900 (3)
Salary Remaining :	$42,829
Christian Djoos	$149,900 (4)
Salary Remaining :	$42,829
Greg Pateryn	$149,900 (1)
Salary Remaining :	$42,829
Mason Marchment	$149,900 (4)
Salary Remaining :	$42,829
Michael Dal Colle	$149,900 (4)
Salary Remaining :	$42,829
Colin Miller	$149,000 (2)
Salary Remaining :	$42,571
Ryan Dzingel	$145,000 (1)
Salary Remaining :	$41,429
Brett Kulak	$140,000 (3)
Salary Remaining :	$40,000
Taylor Raddysh	$140,000 (2)
Salary Remaining :	$40,000
Hendrix Lapierre	$130,000 (2)
Salary Remaining :	$37,143
Jan Rutta	$125,000 (2)
Salary Remaining :	$35,714
Jakob Pelletier	$120,000 (3)
Salary Remaining :	$34,286
Nicholas Robertson	$110,000 (2)
Salary Remaining :	$31,429
Joel Blomqvist	$100,000 (2)
Salary Remaining :	$28,571
Marc McLaughlin	$100,000 (4)
Salary Remaining :	$28,571
Georgie Merkulov	$100,000 (2)
Salary Remaining :	$28,571
Nikita Tolopilo	$100,000 (2)
Salary Remaining :	$28,571
Taylor Gauthier	$99,000 (3)
Salary Remaining :	$28,286
Judd Caulfield	$92,000 (3)
Salary Remaining :	$26,286
Jonathan Gruden	$91,000 (2)
Salary Remaining :	$26,000
Nick Cicek	$87,000 (2)
Salary Remaining :	$24,857
Joakim Nygard	$75,000 (4)
Salary Remaining :	$21,429
Jason Polin	$75,000 (1)
Salary Remaining :	$21,429
Jalen Chatfield	$75,000 (1)
Salary Remaining :	$21,429
Mikael Diotte	$75,000 (3)
Salary Remaining :	$21,429
Nick Schneider	$75,000 (1)
Salary Remaining :	$21,429
Total Farm Players	27
Salary Commitment
Year 2025 : $3,102,500
Year 2026 : $2,582,600
Year 2027 : $1,450,600
Year 2028 : $624,700
Salary Average Commitment
Year 2025 : $3,101,500
Year 2026 : $2,581,600
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 - 5,741 - 95.69%
Level 2:	5000 - $98 - 4,816 - 96.32%
Level 3:	2000 - $60 - 1,931 - 96.53%
Level 4:	4000 - $45 - 3,843 - 96.09%
Luxury :	1000 - $313 - 940 - 94.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 1,938 - 96.88%
Farm Level 2:	1000 - $17 - 969 - 96.89%
Farm Total Capacity :	3000
Income
Home Games Left	14
Average Attendance - %	17,272 - 95.95%
Average Income per Game	$2,002,306
Year to Date Revenue	$54,062,266
Farm
Home Games Left	14
Average Attendance - %	2,906 - 96.88%
Average Income per Game	$57,159
Year to Date Revenue	$1,543,297
Expense
Pro Players Total Salaries	$81,324,999
Farm Players Total Salaries	$2,854,800
Coaches Total Salaries	$1,500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$58,438,149
Farm Year To Date Expenses	$2,305,170
Pro Salary Cap To Date	$56,652,400
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$28,032,286
Farm Estimated Season Revenue	$800,228
Pro Remaining Season Days	50
Pro Expenses Per Days	$470,429
Pro Estimated Expenses	$23,521,450
Farm Remaining Season Days	50
Farm Expenses Per Days	$19,170
Farm Estimated Expenses	$958,500
Estimated Season Expenses	$24,479,950
Season Salary Cap	$79,824,999
Estimate Under Maximum Salary Cap of $81,500,000	$1,675,001
Estimate Over Minimum Salary Cap of $60,240,000	$19,584,999
Current Bank Account	$2,560,976
Projected Bank Account	$6,913,540

Pro Players Salaries
Connor McDavid (1 Way Contract)	$15,625,000 (4)
-Salary Remaining :	$4,464,286
Tyler Seguin (1 Way Contract)	$8,400,000 (2)
-Salary Remaining :	$2,400,000
Brad Marchand (1 Way Contract)	$8,000,000 (3)
-Salary Remaining :	$2,285,714
Oskar Lindblom (1 Way Contract)	$6,750,000 (4)
-Salary Remaining :	$1,928,571
Alex Pietrangelo (1 Way Contract)	$6,000,000 (4)
-Salary Remaining :	$1,714,286
Jakub Voracek (1 Way Contract)	$4,250,000 (2)
-Salary Remaining :	$1,214,286
Nick Schmaltz (1 Way Contract)	$4,000,000 (4)
-Salary Remaining :	$1,142,857
Mike Reilly (1 Way Contract)	$3,300,000 (1)
-Salary Remaining :	$942,857
Juuso Valimaki (1 Way Contract)	$3,300,000 (4)
-Salary Remaining :	$942,857
Olli Juolevi (1 Way Contract)	$3,250,000 (1)
-Salary Remaining :	$928,571
Nick Leddy (1 Way Contract)	$2,100,000 (3)
-Salary Remaining :	$600,000
Tyson Jost (1 Way Contract)	$2,050,000 (4)
-Salary Remaining :	$585,714
Joel Edmundson (1 Way Contract)	$2,000,000 (4)
-Salary Remaining :	$571,429
Zach Aston-Reese (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$571,429
Philipp Grubauer (1 Way Contract)	$2,000,000 (4)
-Salary Remaining :	$571,429
Zemgus Girgensons (1 Way Contract)	$1,600,000 (4)
-Salary Remaining :	$457,143
Brenden Dillon (1 Way Contract)	$1,500,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$428,571
Karel Vejmelka	$1,499,999 (1)
-Salary Remaining :	$428,571
Ryan Hartman	$1,425,000 (2)
-Salary Remaining :	$407,143
Curtis Lazar	$1,000,000 (2)
-Salary Remaining :	$285,714
Sammy Blais	$875,000 (2)
-Salary Remaining :	$250,000
SJ CAPHIT	$400,000 (1)
-Salary Remaining :	$114,286
Total Pro Players	22
Salary Commitment
Year 2025 : $81,324,999
Year 2026 : $72,875,000
Year 2027 : $53,425,000
Year 2028 : $43,325,000
Salary Average Commitment
Year 2025 : $80,497,499
Year 2026 : $72,047,500
Year 2027 : $53,425,000
Year 2028 : $43,325,000
Salary Cap with 1 Way Contract
Year 2025 : $79,824,999
Year 2026 : $71,375,000
Year 2027 : $53,425,000
Year 2028 : $43,325,000

Farm Players Salaries
Ben Jones	$149,900 (4)
Salary Remaining :	$42,829
Mikko Lehtonen	$147,500 (2)
Salary Remaining :	$42,143
Kiefer Sherwood	$145,000 (1)
Salary Remaining :	$41,429
Kevin Rooney	$145,000 (1)
Salary Remaining :	$41,429
Alex Galchenyuk	$145,000 (2)
Salary Remaining :	$41,429
Matthew Highmore	$144,500 (1)
Salary Remaining :	$41,286
Dillon Hamaliuk	$115,700 (4)
Salary Remaining :	$33,057
Isaiah George	$110,000 (3)
Salary Remaining :	$31,429
Mike Hoffman	$100,000 (1)
Salary Remaining :	$28,571
Dmitri Semykin	$100,000 (2)
Salary Remaining :	$28,571
Scott Reedy	$100,000 (1)
Salary Remaining :	$28,571
Brandon Coe	$95,700 (2)
Salary Remaining :	$27,343
Lucas Ciona	$92,000 (4)
Salary Remaining :	$26,286
Cole Jordan	$92,000 (4)
Salary Remaining :	$26,286
Lucas Carlsson	$90,000 (2)
Salary Remaining :	$25,714
Jeffrey Viel	$90,000 (4)
Salary Remaining :	$25,714
Timur Mukhanov	$89,000 (3)
Salary Remaining :	$25,429
Gannon Laroque	$89,000 (4)
Salary Remaining :	$25,429
Alexis Gendron	$89,000 (3)
Salary Remaining :	$25,429
Vojtech Port	$89,000 (3)
Salary Remaining :	$25,429
Alexander Pelevin	$89,000 (3)
Salary Remaining :	$25,429
Adam Scheel	$82,500 (1)
Salary Remaining :	$23,571
Michael Del Zotto	$80,000 (3)
Salary Remaining :	$22,857
Connor Lacouvee	$80,000 (2)
Salary Remaining :	$22,857
Ryan Donato	$80,000 (2)
Salary Remaining :	$22,857
David Kampf	$75,000 (4)
Salary Remaining :	$21,429
Morgan Klimchuk	$75,000 (2)
Salary Remaining :	$21,429
Sean Bonar	$75,000 (1)
Salary Remaining :	$21,429
Total Farm Players	28
Salary Commitment
Year 2025 : $2,854,800
Year 2026 : $2,062,800
Year 2027 : $1,249,600
Year 2028 : $703,600
Salary Average Commitment
Year 2025 : $2,854,800
Year 2026 : $2,062,800
Year 2027 : $1,249,600
Year 2028 : $703,600

Seattle Kraken

Arena Capacity - Ticket Price Attendance - %
Arena Name	Climate Pledge Arena
Level 1:	6000 - $165 - 5,772 - 96.19%
Level 2:	5000 - $98 - 4,827 - 96.54%
Level 3:	2000 - $60 - 1,923 - 96.16%
Level 4:	4000 - $45 - 3,828 - 95.70%
Luxury :	1000 - $295 - 971 - 97.13%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 1,921 - 96.07%
Farm Level 2:	1000 - $17 - 965 - 96.50%
Farm Total Capacity :	3000
Income
Home Games Left	13
Average Attendance - %	17,321 - 96.23%
Average Income per Game	$1,999,518
Year to Date Revenue	$55,986,497
Farm
Home Games Left	13
Average Attendance - %	2,886 - 96.21%
Average Income per Game	$56,753
Year to Date Revenue	$1,589,081
Expense
Pro Players Total Salaries	$80,530,500
Farm Players Total Salaries	$3,022,200
Coaches Total Salaries	$7,250,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$61,853,902
Farm Year To Date Expenses	$2,306,434
Pro Salary Cap To Date	$56,853,902
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$25,993,731
Farm Estimated Season Revenue	$737,788
Pro Remaining Season Days	50
Pro Expenses Per Days	$500,174
Pro Estimated Expenses	$25,008,700
Farm Remaining Season Days	50
Farm Expenses Per Days	$18,698
Farm Estimated Expenses	$934,900
Estimated Season Expenses	$25,943,600
Season Salary Cap	$80,530,500
Estimate Under Maximum Salary Cap of $81,500,000	$969,500
Estimate Over Minimum Salary Cap of $60,240,000	$20,290,500
Current Bank Account	$2,339,948
Projected Bank Account	$3,127,867

Pro Players Salaries
Kirill Kaprizov (1 Way Contract)	$9,500,000 (2)
-Salary Remaining :	$2,714,286
Jakob Chychrun (1 Way Contract)	$8,820,000 (2)
-Salary Remaining :	$2,520,000
Tomas Hertl (1 Way Contract)	$8,750,000 (1)
-Salary Remaining :	$2,500,000
Sebastian Aho (1 Way Contract)	$7,800,000 (3)
-Salary Remaining :	$2,228,571
Jason Robertson (1 Way Contract)	$6,500,000 (1)
-Salary Remaining :	$1,857,143
William Nylander (1 Way Contract)	$6,200,000 (1)
-Salary Remaining :	$1,771,429
Alex Nedeljkovic (1 Way Contract)	$5,685,500 (4)
-Salary Remaining :	$1,624,429
Matthew Beniers (1 Way Contract)	$4,800,000 (2)
-Salary Remaining :	$1,371,429
Jamie Drysdale (1 Way Contract)	$4,620,000 (1)
-Salary Remaining :	$1,320,000
Kaiden Guhle (1 Way Contract)	$3,750,000 (2)
-Salary Remaining :	$1,071,429
Isac Lundestrom (1 Way Contract)	$3,220,000 (1)
-Salary Remaining :	$920,000
Oliver Bjorkstrand (1 Way Contract)	$2,812,500 (1)
-Salary Remaining :	$803,571
J.J. Peterka	$1,400,000 (1)
-Salary Remaining :	$400,000
Spencer Stastney	$1,200,000 (3)
-Salary Remaining :	$342,857
Nikita Zadorov (1 Way Contract)	$1,062,500 (1)
-Salary Remaining :	$303,571
Alexander Alexeyev	$1,050,000 (1)
-Salary Remaining :	$300,000
Matej Blumel	$890,000 (1)
-Salary Remaining :	$254,286
Tyler Tucker	$870,000 (4)
-Salary Remaining :	$248,571
Jakub Lauko	$850,000 (1)
-Salary Remaining :	$242,857
Anton Forsberg	$750,000 (4)
-Salary Remaining :	$214,286
SEA CAPHIT (1 Way Contract)	$0 (0)
Total Pro Players	21
Salary Commitment
Year 2025 : $80,530,500
Year 2026 : $43,175,500
Year 2027 : $16,305,500
Year 2028 : $7,305,500
Salary Average Commitment
Year 2025 : $76,910,501
Year 2026 : $42,120,500
Year 2027 : $16,305,500
Year 2028 : $7,305,500
Salary Cap with 1 Way Contract
Year 2025 : $80,530,500
Year 2026 : $43,175,500
Year 2027 : $16,305,500
Year 2028 : $7,305,500

Farm Players Salaries
Shane Wright	$150,000 (3)
Salary Remaining :	$42,857
Filip Hronek	$149,900 (4)
Salary Remaining :	$42,829
Jacob Larsson	$149,900 (4)
Salary Remaining :	$42,829
Kevin Stenlund	$149,900 (3)
Salary Remaining :	$42,829
Lawson Crouse	$149,500 (4)
Salary Remaining :	$42,714
Cale Fleury	$130,000 (1)
Salary Remaining :	$37,143
John Leonard	$130,000 (4)
Salary Remaining :	$37,143
Lucas Feuk	$125,000 (2)
Salary Remaining :	$35,714
Zach Ostapchuk	$120,000 (3)
Salary Remaining :	$34,286
Collin Graf	$120,000 (3)
Salary Remaining :	$34,286
Brendan Perlini	$100,000 (2)
Salary Remaining :	$28,571
Ryan Johnson	$100,000 (2)
Salary Remaining :	$28,571
Oskari Salminen	$96,000 (1)
Salary Remaining :	$27,429
Jacob Melanson	$92,000 (3)
Salary Remaining :	$26,286
Cole Coskey	$91,000 (3)
Salary Remaining :	$26,000
Jack Thompson	$89,000 (2)
Salary Remaining :	$25,429
Ridly Greig	$87,000 (1)
Salary Remaining :	$24,857
Will Cuylle	$87,000 (2)
Salary Remaining :	$24,857
Joe Vrbetic	$81,000 (2)
Salary Remaining :	$23,143
Samuel Morin	$75,000 (1)
Salary Remaining :	$21,429
Madison Bowey	$75,000 (1)
Salary Remaining :	$21,429
Will Bitten	$75,000 (2)
Salary Remaining :	$21,429
Will Cranley	$75,000 (1)
Salary Remaining :	$21,429
Connor Corcoran	$75,000 (2)
Salary Remaining :	$21,429
Robert Calisti	$75,000 (1)
Salary Remaining :	$21,429
Carson Latimer	$75,000 (2)
Salary Remaining :	$21,429
Dylan Gambrell	$75,000 (2)
Salary Remaining :	$21,429
Cameron MacDonald	$75,000 (2)
Salary Remaining :	$21,429
Brett Brochu	$75,000 (4)
Salary Remaining :	$21,429
Ole Julian Bjorgvik Holm	$75,000 (1)
Salary Remaining :	$21,429
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 - 5,747 - 95.78%
Level 2:	5000 - $98 - 4,837 - 96.75%
Level 3:	2000 - $60 - 1,926 - 96.28%
Level 4:	4000 - $45 - 3,846 - 96.16%
Luxury :	1000 - $295 - 959 - 95.94%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 1,921 - 96.05%
Farm Level 2:	1000 - $17 - 962 - 96.18%
Farm Total Capacity :	3000
Income
Home Games Left	10
Average Attendance - %	17,316 - 96.20%
Average Income per Game	$1,993,962
Year to Date Revenue	$61,812,819
Farm
Home Games Left	10
Average Attendance - %	2,883 - 96.10%
Average Income per Game	$56,693
Year to Date Revenue	$1,757,489
Expense
Pro Players Total Salaries	$85,688,996
Farm Players Total Salaries	$2,467,490
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$62,064,933
Farm Year To Date Expenses	$2,453,198
Pro Salary Cap To Date	$56,350,616
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$19,939,619
Farm Estimated Season Revenue	$566,932
Pro Remaining Season Days	50
Pro Expenses Per Days	$501,080
Pro Estimated Expenses	$25,054,000
Farm Remaining Season Days	50
Farm Expenses Per Days	$19,814
Farm Estimated Expenses	$990,700
Estimated Season Expenses	$26,044,700
Season Salary Cap	$79,688,999
Estimate Under Maximum Salary Cap of $81,500,000	$1,811,001
Estimate Over Minimum Salary Cap of $60,240,000	$19,448,999
Current Bank Account	$9,360,350
Projected Bank Account	$3,822,201

Pro Players Salaries
Torey Krug (1 Way Contract)	$9,800,000 (2)
-Salary Remaining :	$2,800,000
Roope Hintz (1 Way Contract)	$8,000,000 (4)
-Salary Remaining :	$2,285,714
Mikhail Sergachev (1 Way Contract)	$7,000,000 (4)
-Salary Remaining :	$2,000,000
Mark Scheifele (1 Way Contract)	$7,000,000 (4)
-Salary Remaining :	$2,000,000
Jesper Bratt (1 Way Contract)	$6,720,000 (2)
-Salary Remaining :	$1,920,000
Juuse Saros (1 Way Contract)	$6,000,000 (4)
-Salary Remaining :	$1,714,286
Evan Bouchard (1 Way Contract)	$4,800,000 (4)
-Salary Remaining :	$1,371,429
Vince Dunn (1 Way Contract)	$4,500,000 (4)
-Salary Remaining :	$1,285,714
Cole Perfetti (1 Way Contract)	$3,999,999 (2)
-Salary Remaining :	$1,142,857
Mark Kastelic (1 Way Contract)	$2,600,000 (3)
-1 Way Contract Salary Cap :	$1,100,000
-Salary Remaining :	$742,857
Brock McGinn (1 Way Contract)	$2,500,000 (2)
-1 Way Contract Salary Cap :	$1,000,000
-Salary Remaining :	$714,286
Jack Roslovic (1 Way Contract)	$2,000,000 (4)
-Salary Remaining :	$571,429
Yegor Zamula (1 Way Contract)	$2,000,000 (4)
-Salary Remaining :	$571,429
Philipp Kurashev (1 Way Contract)	$1,820,000 (1)
-Salary Remaining :	$520,000
Gage Quinney (1 Way Contract)	$1,760,000 (1)
-1 Way Contract Salary Cap :	$260,000
-Salary Remaining :	$502,857
Marc-Andre Gaudet (1 Way Contract)	$1,690,000 (2)
-Salary Remaining :	$482,857
STL CAPHIT (1 Way Contract)	$1,600,000 (1)
-Salary Remaining :	$457,143
Keegan Kolesar (1 Way Contract)	$1,500,000 (4)
-Salary Remaining :	$428,571
Joel L'Esperance (1 Way Contract)	$1,500,000 (4)
-Salary Remaining :	$428,571
Joey Daccord (1 Way Contract)	$1,500,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$428,571
Jake Neighbours	$1,499,999 (2)
-Salary Remaining :	$428,571
Adam Fantilli	$1,499,999 (2)
-Salary Remaining :	$428,571
Arvid Soderblom	$1,499,999 (3)
-Salary Remaining :	$428,571
Colin Blackwell	$1,499,000 (4)
-Salary Remaining :	$428,286
William Eklund	$1,400,000 (2)
-Salary Remaining :	$400,000
Total Pro Players	25
Salary Commitment
Year 2025 : $85,688,996
Year 2026 : $79,008,996
Year 2027 : $49,898,999
Year 2028 : $45,799,000
Salary Average Commitment
Year 2025 : $84,381,663
Year 2026 : $78,214,996
Year 2027 : $49,898,999
Year 2028 : $45,799,000
Salary Cap with 1 Way Contract
Year 2025 : $79,688,997
Year 2026 : $76,008,997
Year 2027 : $48,398,999
Year 2028 : $45,799,000

Farm Players Salaries
Logan Stankoven	$150,000 (3)
Salary Remaining :	$42,857
Lane Hutson	$150,000 (3)
Salary Remaining :	$42,857
Josh Doan	$150,000 (3)
Salary Remaining :	$42,857
Zach Fucale	$149,990 (1)
Salary Remaining :	$42,854
Brennan Menell	$149,900 (4)
Salary Remaining :	$42,829
Haydn Fleury	$149,900 (4)
Salary Remaining :	$42,829
J.T. Compher	$149,900 (4)
Salary Remaining :	$42,829
Linus Weissbach	$149,900 (4)
Salary Remaining :	$42,829
Nikita Gusev	$149,900 (1)
Salary Remaining :	$42,829
Colton Ellis	$140,000 (3)
Salary Remaining :	$40,000
Oliver Kylington	$134,000 (1)
Salary Remaining :	$38,286
Kalle Kossila	$120,000 (1)
Salary Remaining :	$34,286
Henry Thrun	$110,000 (2)
Salary Remaining :	$31,429
Matthew Kessel	$110,000 (3)
Salary Remaining :	$31,429
Nikita Alexandrov	$100,000 (3)
Salary Remaining :	$28,571
Kyle Palmieri	$90,000 (4)
Salary Remaining :	$25,714
Arseni Gritsyuk	$89,000 (3)
Salary Remaining :	$25,429
Sam Anas	$75,000 (1)
Salary Remaining :	$21,429
Zack MacEwen	$75,000 (1)
Salary Remaining :	$21,429
Mackie Samoskevich	$75,000 (1)
Salary Remaining :	$21,429
Total Farm Players	20
Salary Commitment
Year 2025 : $2,467,490
Year 2026 : $1,688,600
Year 2027 : $1,578,600
Year 2028 : $689,600
Salary Average Commitment
Year 2025 : $2,467,490
Year 2026 : $1,688,600
Year 2027 : $1,578,600
Year 2028 : $689,600

Tampa Bay Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	St. Pete Times Forum
Level 1:	6000 - $165 - 5,753 - 95.88%
Level 2:	5000 - $98 - 4,821 - 96.43%
Level 3:	2000 - $60 - 1,922 - 96.12%
Level 4:	4000 - $45 - 3,835 - 95.88%
Luxury :	1000 - $313 - 940 - 94.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 1,928 - 96.42%
Farm Level 2:	1000 - $17 - 969 - 96.89%
Farm Total Capacity :	3000
Income
Home Games Left	13
Average Attendance - %	17,272 - 95.95%
Average Income per Game	$2,003,854
Year to Date Revenue	$56,107,915
Farm
Home Games Left	13
Average Attendance - %	2,897 - 96.58%
Average Income per Game	$56,967
Year to Date Revenue	$1,595,067
Expense
Pro Players Total Salaries	$77,579,897
Farm Players Total Salaries	$2,220,000
Coaches Total Salaries	$5,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$58,895,629
Farm Year To Date Expenses	$2,312,457
Pro Salary Cap To Date	$55,815,569
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$26,050,103
Farm Estimated Season Revenue	$740,567
Pro Remaining Season Days	50
Pro Expenses Per Days	$466,171
Pro Estimated Expenses	$23,308,550
Farm Remaining Season Days	50
Farm Expenses Per Days	$18,400
Farm Estimated Expenses	$920,000
Estimated Season Expenses	$24,228,550
Season Salary Cap	$76,079,898
Estimate Under Maximum Salary Cap of $81,500,000	$5,420,102
Estimate Over Minimum Salary Cap of $60,240,000	$15,839,898
Current Bank Account	$4,623,469
Projected Bank Account	$7,185,589

Pro Players Salaries
Nikolaj Ehlers (1 Way Contract)	$9,000,000 (4)
-Salary Remaining :	$2,571,429
Yanni Gourde (1 Way Contract)	$8,450,000 (4)
-Salary Remaining :	$2,414,286
James Van Riemsdyk (1 Way Contract)	$7,000,000 (1)
-1 Way Contract Salary Cap :	$5,500,000
-Salary Remaining :	$2,000,000
TB CAPHIT (1 Way Contract)	$5,812,500 (1)
-Salary Remaining :	$1,660,714
Matt Dumba (1 Way Contract)	$4,250,000 (3)
-Salary Remaining :	$1,214,286
Adin Hill (1 Way Contract)	$4,250,000 (2)
-Salary Remaining :	$1,214,286
Nicolas Hague (1 Way Contract)	$4,030,000 (3)
-Salary Remaining :	$1,151,429
Mike Matheson (1 Way Contract)	$4,000,000 (3)
-Salary Remaining :	$1,142,857
Alex Newhook (1 Way Contract)	$3,999,999 (2)
-Salary Remaining :	$1,142,857
Mario Ferraro (1 Way Contract)	$3,080,000 (3)
-Salary Remaining :	$880,000
Mathieu Joseph (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$857,143
Anthony Cirelli (1 Way Contract)	$2,600,000 (4)
-Salary Remaining :	$742,857
Simon Holmstrom (1 Way Contract)	$1,999,999 (2)
-Salary Remaining :	$571,428
Caleb Jones (1 Way Contract)	$1,900,000 (1)
-Salary Remaining :	$542,857
Adam Mascherin (1 Way Contract)	$1,900,000 (2)
-Salary Remaining :	$542,857
Brandon Hagel (1 Way Contract)	$1,820,000 (1)
-Salary Remaining :	$520,000
Logan Thompson (1 Way Contract)	$1,750,000 (4)
-Salary Remaining :	$500,000
Jake Walman (1 Way Contract)	$1,750,000 (4)
-Salary Remaining :	$500,000
Uvis Balinskis	$1,499,999 (3)
-Salary Remaining :	$428,571
Mason McTavish	$1,499,900 (1)
-Salary Remaining :	$428,543
Reilly Smith	$1,250,000 (2)
-Salary Remaining :	$357,143
Yegor Chinakhov	$1,212,500 (1)
-Salary Remaining :	$346,429
Nic Dowd	$775,000 (2)
-Salary Remaining :	$221,429
Luke Glendening	$750,000 (1)
-Salary Remaining :	$214,286
Total Pro Players	24
Salary Commitment
Year 2025 : $77,579,897
Year 2026 : $57,584,997
Year 2027 : $40,409,999
Year 2028 : $23,550,000
Salary Average Commitment
Year 2025 : $77,084,138
Year 2026 : $57,518,997
Year 2027 : $40,343,999
Year 2028 : $23,550,000
Salary Cap with 1 Way Contract
Year 2025 : $76,079,897
Year 2026 : $57,584,997
Year 2027 : $40,409,999
Year 2028 : $23,550,000

Farm Players Salaries
Jimmy Vesey	$145,000 (2)
Salary Remaining :	$41,429
Mads Sogaard	$134,000 (1)
Salary Remaining :	$38,286
Eric Robinson	$125,000 (1)
Salary Remaining :	$35,714
Radek Faksa	$125,000 (1)
Salary Remaining :	$35,714
Max Crozier	$100,000 (3)
Salary Remaining :	$28,571
Dylan Duke	$100,000 (3)
Salary Remaining :	$28,571
Darren Raddysh	$97,500 (2)
Salary Remaining :	$27,857
Matt Kiersted	$97,000 (1)
Salary Remaining :	$27,714
Cameron Hughes	$92,500 (1)
Salary Remaining :	$26,429
Will Borgen	$91,000 (1)
Salary Remaining :	$26,000
Alex Green	$89,000 (2)
Salary Remaining :	$25,429
Tye Felhaber	$87,500 (2)
Salary Remaining :	$25,000
Erik Portillo	$87,000 (1)
Salary Remaining :	$24,857
Vincent Iorio	$87,000 (1)
Salary Remaining :	$24,857
Wyatt Aamodt	$85,000 (3)
Salary Remaining :	$24,286
Vincent Desharnais	$77,500 (1)
Salary Remaining :	$22,143
Nick Henry	$75,000 (2)
Salary Remaining :	$21,429
Taylor Ward	$75,000 (1)
Salary Remaining :	$21,429
MacKenzie MacEachern	$75,000 (1)
Salary Remaining :	$21,429
Odeen Tufto	$75,000 (2)
Salary Remaining :	$21,429
Declan McDonnell	$75,000 (2)
Salary Remaining :	$21,429
Cedrick Andree	$75,000 (2)
Salary Remaining :	$21,429
Jon Gillies	$75,000 (1)
Salary Remaining :	$21,429
Riley Tufte	$75,000 (1)
Salary Remaining :	$21,429
Total Farm Players	24
Salary Commitment
Year 2025 : $2,220,000
Year 2026 : $1,004,000
Year 2027 : $285,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,220,000
Year 2026 : $1,004,000
Year 2027 : $285,000
Year 2028 : $0

Toronto Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Centre
Level 1:	6000 - $165 - 5,731 - 95.52%
Level 2:	5000 - $98 - 4,814 - 96.29%
Level 3:	2000 - $60 - 1,922 - 96.12%
Level 4:	4000 - $45 - 3,869 - 96.73%
Luxury :	1000 - $295 - 965 - 96.47%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 1,920 - 95.99%
Farm Level 2:	1000 - $17 - 961 - 96.11%
Farm Total Capacity :	3000
Income
Home Games Left	10
Average Attendance - %	17,302 - 96.12%
Average Income per Game	$1,991,480
Year to Date Revenue	$61,735,876
Farm
Home Games Left	10
Average Attendance - %	2,881 - 96.03%
Average Income per Game	$56,655
Year to Date Revenue	$1,756,309
Expense
Pro Players Total Salaries	$77,258,894
Farm Players Total Salaries	$2,316,100
Coaches Total Salaries	$1,750,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$55,899,250
Farm Year To Date Expenses	$2,190,125
Pro Salary Cap To Date	$54,113,500
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$19,914,799
Farm Estimated Season Revenue	$566,551
Pro Remaining Season Days	50
Pro Expenses Per Days	$447,194
Pro Estimated Expenses	$22,359,700
Farm Remaining Season Days	50
Farm Expenses Per Days	$17,521
Farm Estimated Expenses	$876,050
Estimated Season Expenses	$23,235,750
Season Salary Cap	$75,758,894
Estimate Under Maximum Salary Cap of $81,500,000	$5,741,106
Estimate Over Minimum Salary Cap of $60,240,000	$15,518,894
Current Bank Account	$17,262,366
Projected Bank Account	$14,507,966

Pro Players Salaries
Elias Pettersson (1 Way Contract)	$9,500,000 (2)
-Salary Remaining :	$2,714,286
Zach Werenski (1 Way Contract)	$8,300,000 (3)
-Salary Remaining :	$2,371,429
Brett Pesce (1 Way Contract)	$6,630,000 (3)
-Salary Remaining :	$1,894,286
Robin Lehner (1 Way Contract)	$6,000,000 (2)
-Salary Remaining :	$1,714,286
Kirby Dach (1 Way Contract)	$5,999,000 (3)
-Salary Remaining :	$1,714,000
Anders Lee (1 Way Contract)	$5,000,000 (2)
-Salary Remaining :	$1,428,571
Ryan Ellis (1 Way Contract)	$4,200,000 (1)
-Salary Remaining :	$1,200,000
Connor Zary (1 Way Contract)	$3,999,999 (3)
-Salary Remaining :	$1,142,857
Rasmus Ristolainen (1 Way Contract)	$3,750,000 (3)
-Salary Remaining :	$1,071,429
Timothy Liljegren (1 Way Contract)	$2,760,000 (3)
-Salary Remaining :	$788,571
Ville Husso (1 Way Contract)	$2,240,000 (1)
-Salary Remaining :	$640,000
Alex Killorn (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$571,429
Jake Bean (1 Way Contract)	$1,870,000 (1)
-1 Way Contract Salary Cap :	$370,000
-Salary Remaining :	$534,286
Joel Armia (1 Way Contract)	$1,500,000 (2)
-Salary Remaining :	$428,571
Nick Blankenburg (1 Way Contract)	$1,500,000 (4)
-Salary Remaining :	$428,571
Marco Rossi	$1,499,999 (3)
-Salary Remaining :	$428,571
Matthew Coronato	$1,499,999 (3)
-Salary Remaining :	$428,571
Matthew Knies	$1,499,999 (3)
-Salary Remaining :	$428,571
Pontus Holmberg	$1,499,999 (3)
-Salary Remaining :	$428,571
Sam Malinski	$1,499,999 (3)
-Salary Remaining :	$428,571
Wyatt Johnston	$1,499,900 (1)
-Salary Remaining :	$428,543
Jaret Anderson-Dolan	$1,300,000 (1)
-Salary Remaining :	$371,429
Justus Annunen	$960,000 (1)
-Salary Remaining :	$274,286
Juho Lammikko	$750,000 (3)
-Salary Remaining :	$214,286
TOR CAPHIT (1 Way Contract)	$0 (0)
Total Pro Players	25
Salary Commitment
Year 2025 : $77,258,894
Year 2026 : $65,531,994
Year 2027 : $43,531,994
Year 2028 : $1,500,000
Salary Average Commitment
Year 2025 : $70,847,504
Year 2026 : $56,978,994
Year 2027 : $34,978,994
Year 2028 : $1,500,000
Salary Cap with 1 Way Contract
Year 2025 : $75,758,895
Year 2026 : $63,188,994
Year 2027 : $41,188,994
Year 2028 : $1,500,000

Farm Players Salaries
Kevin Connauton	$149,900 (2)
Salary Remaining :	$42,829
Pierre Engvall	$140,000 (2)
Salary Remaining :	$40,000
Kurtis Gabriel	$126,000 (1)
Salary Remaining :	$36,000
Michael Amadio	$101,200 (1)
Salary Remaining :	$28,914
Artur Akhtyamov	$99,000 (3)
Salary Remaining :	$28,286
Hugo Alnefelt	$99,000 (3)
Salary Remaining :	$28,286
Joseph Duszak	$97,000 (2)
Salary Remaining :	$27,714
Declan Carlile	$92,000 (3)
Salary Remaining :	$26,286
Roni Hirvonen	$89,000 (1)
Salary Remaining :	$25,429
Mike Koster	$87,000 (2)
Salary Remaining :	$24,857
Nick Abruzzese	$87,000 (1)
Salary Remaining :	$24,857
Ludwig Persson	$87,000 (2)
Salary Remaining :	$24,857
Aidan Thompson	$87,000 (2)
Salary Remaining :	$24,857
Mikko Kokkonen	$75,000 (1)
Salary Remaining :	$21,429
William Villeneuve	$75,000 (1)
Salary Remaining :	$21,429
Ian Scott	$75,000 (1)
Salary Remaining :	$21,429
Mikhail Abramov	$75,000 (1)
Salary Remaining :	$21,429
Noah Gregor	$75,000 (4)
Salary Remaining :	$21,429
Nick Foligno	$75,000 (2)
Salary Remaining :	$21,429
Mitchell Vande Sompel	$75,000 (3)
Salary Remaining :	$21,429
Kalle Loponen	$75,000 (2)
Salary Remaining :	$21,429
Kyle Okposo	$75,000 (1)
Salary Remaining :	$21,429
Veeti Miettinen	$75,000 (2)
Salary Remaining :	$21,429
Joe Miller	$75,000 (2)
Salary Remaining :	$21,429
Derek Grant	$75,000 (1)
Salary Remaining :	$21,429
Austin Watson	$75,000 (3)
Salary Remaining :	$21,429
Total Farm Players	26
Salary Commitment
Year 2025 : $2,316,100
Year 2026 : $1,462,900
Year 2027 : $515,000
Year 2028 : $75,000
Salary Average Commitment
Year 2025 : $2,235,150
Year 2026 : $1,459,150
Year 2027 : $515,000
Year 2028 : $75,000

Utah Mammoth

Arena Capacity - Ticket Price Attendance - %
Arena Name	Jobing.com Arena
Level 1:	6000 - $165 - 5,778 - 96.31%
Level 2:	5000 - $98 - 4,834 - 96.67%
Level 3:	2000 - $60 - 1,913 - 95.64%
Level 4:	4000 - $45 - 3,816 - 95.41%
Luxury :	1000 - $313 - 940 - 94.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 1,926 - 96.30%
Farm Level 2:	1000 - $17 - 964 - 96.38%
Farm Total Capacity :	3000
Income
Home Games Left	13
Average Attendance - %	17,281 - 96.01%
Average Income per Game	$2,007,849
Year to Date Revenue	$56,219,768
Farm
Home Games Left	13
Average Attendance - %	2,890 - 96.33%
Average Income per Game	$56,830
Year to Date Revenue	$1,591,229
Expense
Pro Players Total Salaries	$82,449,896
Farm Players Total Salaries	$2,088,400
Coaches Total Salaries	$1,250,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$61,139,567
Farm Year To Date Expenses	$1,616,932
Pro Salary Cap To Date	$55,393,784
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$26,102,035
Farm Estimated Season Revenue	$738,785
Pro Remaining Season Days	50
Pro Expenses Per Days	$476,857
Pro Estimated Expenses	$23,842,850
Farm Remaining Season Days	50
Farm Expenses Per Days	$13,362
Farm Estimated Expenses	$668,100
Estimated Season Expenses	$24,510,950
Season Salary Cap	$77,949,896
Estimate Under Maximum Salary Cap of $81,500,000	$3,550,104
Estimate Over Minimum Salary Cap of $60,240,000	$17,709,896
Current Bank Account	$14,972,709
Projected Bank Account	$17,302,579

Pro Players Salaries
Dylan Larkin (1 Way Contract)	$8,400,000 (2)
-Salary Remaining :	$2,400,000
Vladimir Tarasenko (1 Way Contract)	$8,360,000 (2)
-Salary Remaining :	$2,388,571
Gabriel Landeskog (1 Way Contract)	$7,090,000 (1)
-Salary Remaining :	$2,025,714
Nate Schmidt (1 Way Contract)	$6,800,000 (2)
-Salary Remaining :	$1,942,857
Ian Mitchell (1 Way Contract)	$5,250,000 (3)
-Salary Remaining :	$1,500,000
Nolan Patrick (1 Way Contract)	$4,200,000 (3)
-Salary Remaining :	$1,200,000
Julien Gauthier (1 Way Contract)	$4,000,000 (4)
-Salary Remaining :	$1,142,857
Ukko-Pekka Luukkonen (1 Way Contract)	$3,999,999 (3)
-Salary Remaining :	$1,142,857
Shane Pinto (1 Way Contract)	$3,300,000 (4)
-Salary Remaining :	$942,857
Dmitry Orlov (1 Way Contract)	$3,000,000 (3)
-Salary Remaining :	$857,143
Ty Dellandrea (1 Way Contract)	$2,800,000 (1)
-Salary Remaining :	$800,000
Mikhail Maltsev (1 Way Contract)	$2,750,000 (4)
-Salary Remaining :	$785,714
Dominik Kubalik (1 Way Contract)	$2,750,000 (3)
-Salary Remaining :	$785,714
Bowen Byram (1 Way Contract)	$2,500,000 (4)
-Salary Remaining :	$714,286
Alex Wennberg (1 Way Contract)	$2,500,000 (3)
-Salary Remaining :	$714,286
Yakov Trenin (1 Way Contract)	$2,090,000 (1)
-1 Way Contract Salary Cap :	$590,000
-Salary Remaining :	$597,143
Mattias Janmark (1 Way Contract)	$2,000,000 (2)
-1 Way Contract Salary Cap :	$500,000
-Salary Remaining :	$571,429
Ty Emberson (1 Way Contract)	$2,000,000 (4)
-Salary Remaining :	$571,429
Klim Kostin (1 Way Contract)	$1,560,000 (1)
-1 Way Contract Salary Cap :	$60,000
-Salary Remaining :	$445,714
Janis Moser	$1,499,999 (1)
-Salary Remaining :	$428,571
Emil Martinsen Lilleberg	$1,499,999 (2)
-Salary Remaining :	$428,571
Leo Carlsson	$1,499,999 (3)
-Salary Remaining :	$428,571
Matias Maccelli	$1,499,900 (1)
-Salary Remaining :	$428,543
Cayden Primeau	$1,100,000 (3)
-Salary Remaining :	$314,286
UHC CAPHIT	$0 (0)
Total Pro Players	25
Salary Commitment
Year 2025 : $82,449,896
Year 2026 : $65,909,997
Year 2027 : $38,849,998
Year 2028 : $14,550,000
Salary Average Commitment
Year 2025 : $79,662,618
Year 2026 : $63,819,997
Year 2027 : $37,984,998
Year 2028 : $14,550,000
Salary Cap with 1 Way Contract
Year 2025 : $77,949,897
Year 2026 : $64,409,998
Year 2027 : $38,849,998
Year 2028 : $14,550,000

Farm Players Salaries
Will Smith	$150,000 (3)
Salary Remaining :	$42,857
Max Domi	$149,900 (3)
Salary Remaining :	$42,829
Liam O'Brien	$120,000 (1)
Salary Remaining :	$34,286
Ivan Prosvetov	$110,000 (2)
Salary Remaining :	$31,429
Ivan Ivan	$110,000 (3)
Salary Remaining :	$31,429
Juraj Slafkovsky	$110,000 (1)
Salary Remaining :	$31,429
Michael Callahan	$100,000 (3)
Salary Remaining :	$28,571
Andre Lee	$100,000 (3)
Salary Remaining :	$28,571
David Tendeck	$99,000 (3)
Salary Remaining :	$28,286
Vladislav Kolyachonok	$97,000 (2)
Salary Remaining :	$27,714
Bokondji Imama	$97,000 (1)
Salary Remaining :	$27,714
Cameron Crotty	$91,000 (1)
Salary Remaining :	$26,000
Justin Barron	$89,000 (2)
Salary Remaining :	$25,429
Travis Mitchell	$89,000 (3)
Salary Remaining :	$25,429
Michael Karow	$89,000 (3)
Salary Remaining :	$25,429
William Dufour	$88,000 (1)
Salary Remaining :	$25,143
Malte Setkov	$87,000 (1)
Salary Remaining :	$24,857
Michael Carcone	$85,000 (1)
Salary Remaining :	$24,286
Nate Clurman	$77,500 (1)
Salary Remaining :	$22,143
Mat Robson	$75,000 (2)
Salary Remaining :	$21,429
Oskar Steen	$75,000 (1)
Salary Remaining :	$21,429
Total Farm Players	21
Salary Commitment
Year 2025 : $2,088,400
Year 2026 : $1,257,900
Year 2027 : $886,900
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,088,400
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 - 5,796 - 96.60%
Level 2:	5000 - $98 - 4,830 - 96.59%
Level 3:	2000 - $60 - 1,923 - 96.14%
Level 4:	4000 - $45 - 3,862 - 96.54%
Luxury :	1000 - $295 - 964 - 96.41%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 1,926 - 96.30%
Farm Level 2:	1000 - $17 - 962 - 96.23%
Farm Total Capacity :	3000
Income
Home Games Left	13
Average Attendance - %	17,374 - 96.52%
Average Income per Game	$2,003,209
Year to Date Revenue	$56,089,855
Farm
Home Games Left	13
Average Attendance - %	2,888 - 96.28%
Average Income per Game	$56,806
Year to Date Revenue	$1,590,561
Expense
Pro Players Total Salaries	$82,459,068
Farm Players Total Salaries	$3,873,100
Coaches Total Salaries	$1,250,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$59,455,254
Farm Year To Date Expenses	$2,944,161
Pro Salary Cap To Date	$56,908,377
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$26,041,718
Farm Estimated Season Revenue	$738,475
Pro Remaining Season Days	50
Pro Expenses Per Days	$476,909
Pro Estimated Expenses	$23,845,450
Farm Remaining Season Days	50
Farm Expenses Per Days	$23,561
Farm Estimated Expenses	$1,178,050
Estimated Season Expenses	$25,023,500
Season Salary Cap	$80,959,068
Estimate Under Maximum Salary Cap of $81,500,000	$540,932
Estimate Over Minimum Salary Cap of $60,240,000	$20,719,068
Current Bank Account	$4,638,909
Projected Bank Account	$6,395,602

Pro Players Salaries
Patrick Kane (1 Way Contract)	$11,875,000 (2)
-Salary Remaining :	$3,392,857
Erik Karlsson (1 Way Contract)	$9,680,000 (1)
-Salary Remaining :	$2,765,714
Josh Norris (1 Way Contract)	$7,125,000 (4)
-Salary Remaining :	$2,035,714
Carter Hart (1 Way Contract)	$6,900,069 (4)
-Salary Remaining :	$1,971,448
Quinn Hughes (1 Way Contract)	$6,900,000 (4)
-Salary Remaining :	$1,971,429
Darnell Nurse (1 Way Contract)	$6,000,000 (4)
-Salary Remaining :	$1,714,286
Eetu Luostarinen (1 Way Contract)	$5,500,000 (2)
-Salary Remaining :	$1,571,429
VAN CAPHIT (1 Way Contract)	$4,760,000 (1)
-Salary Remaining :	$1,360,000
Alex Vlasic (1 Way Contract)	$3,300,000 (2)
-Salary Remaining :	$942,857
Jack McBain (1 Way Contract)	$2,500,000 (4)
-Salary Remaining :	$714,286
Fabian Zetterlund (1 Way Contract)	$2,240,000 (4)
-Salary Remaining :	$640,000
Alexander Romanov (1 Way Contract)	$2,050,000 (1)
-Salary Remaining :	$585,714
Cam York (1 Way Contract)	$2,000,000 (2)
-1 Way Contract Salary Cap :	$500,000
-Salary Remaining :	$571,429
Jonas Rondbjerg (1 Way Contract)	$1,760,000 (1)
-Salary Remaining :	$502,857
Tyson Foerster (1 Way Contract)	$1,690,000 (1)
-Salary Remaining :	$482,857
Macklin Celebrini	$1,499,999 (3)
-Salary Remaining :	$428,571
Pavel Francouz	$1,499,000 (4)
-Salary Remaining :	$428,286
Felix Robert	$1,430,000 (2)
-Salary Remaining :	$408,571
Connor Clifton	$1,200,000 (4)
-Salary Remaining :	$342,857
Philip Tomasino	$910,000 (1)
-Salary Remaining :	$260,000
Yan Matveiko	$890,000 (3)
-Salary Remaining :	$254,286
Kristian Kostadinski	$750,000 (2)
-Salary Remaining :	$214,286
Total Pro Players	22
Salary Commitment
Year 2025 : $82,459,068
Year 2026 : $61,609,068
Year 2027 : $36,754,068
Year 2028 : $34,364,069
Salary Average Commitment
Year 2025 : $82,638,790
Year 2026 : $60,234,068
Year 2027 : $36,754,068
Year 2028 : $34,364,069
Salary Cap with 1 Way Contract
Year 2025 : $80,959,071
Year 2026 : $60,109,067
Year 2027 : $36,754,068
Year 2028 : $34,364,069

Farm Players Salaries
Alex Turcotte	$150,000 (3)
Salary Remaining :	$42,857
Andreas Wingerli	$150,000 (2)
Salary Remaining :	$42,857
Gabriel Fortier	$150,000 (2)
Salary Remaining :	$42,857
Nicholas Shore	$150,000 (2)
Salary Remaining :	$42,857
Bobby Brink	$150,000 (3)
Salary Remaining :	$42,857
Ben Hutton	$149,900 (3)
Salary Remaining :	$42,829
Carson Soucy	$149,900 (3)
Salary Remaining :	$42,829
Nikita Zaitsev	$149,900 (3)
Salary Remaining :	$42,829
Travis Hamonic	$149,900 (3)
Salary Remaining :	$42,829
Shawn Boudrias	$149,900 (1)
Salary Remaining :	$42,829
Kirill Tankov	$149,900 (4)
Salary Remaining :	$42,829
Hunter Jones	$149,900 (4)
Salary Remaining :	$42,829
Tanner Pearson	$149,500 (2)
Salary Remaining :	$42,714
Lucas Elvenes	$147,500 (2)
Salary Remaining :	$42,143
Colton White	$132,000 (4)
Salary Remaining :	$37,714
Fedor Svechkov	$130,000 (3)
Salary Remaining :	$37,143
Mikko Koskinen	$130,000 (1)
Salary Remaining :	$37,143
Arturs Silovs	$118,800 (4)
Salary Remaining :	$33,943
James Fisher	$113,100 (1)
Salary Remaining :	$32,314
Max Sasson	$110,000 (3)
Salary Remaining :	$31,429
Bryce Montgomery	$97,900 (4)
Salary Remaining :	$27,971
Taige Harding	$92,000 (3)
Salary Remaining :	$26,286
Riku Tohila	$92,000 (1)
Salary Remaining :	$26,286
Wyatt Kaiser	$91,000 (1)
Salary Remaining :	$26,000
Artem Barabosha	$89,000 (3)
Salary Remaining :	$25,429
Kaleb Lawrence	$89,000 (4)
Salary Remaining :	$25,429
Joey Willis	$89,000 (3)
Salary Remaining :	$25,429
Dylan James	$89,000 (3)
Salary Remaining :	$25,429
Jackson Kunz	$89,000 (3)
Salary Remaining :	$25,429
Sergei Bobrovsky	$75,000 (4)
Salary Remaining :	$21,429
Djibril Touré	$75,000 (2)
Salary Remaining :	$21,429
Yegor Yegorov	$75,000 (1)
Salary Remaining :	$21,429
Total Farm Players	32
Salary Commitment
Year 2025 : $3,873,100
Year 2026 : $3,222,100
Year 2027 : $2,400,100
Year 2028 : $812,500
Salary Average Commitment
Year 2025 : $3,859,767
Year 2026 : $3,222,100
Year 2027 : $2,400,100
Year 2028 : $812,500

Vegas Golden Knights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T-Mobile Arena
Level 1:	6000 - $165 - 5,774 - 96.24%
Level 2:	5000 - $98 - 4,875 - 97.49%
Level 3:	2000 - $60 - 1,933 - 96.65%
Level 4:	4000 - $45 - 3,848 - 96.20%
Luxury :	1000 - $295 - 968 - 96.83%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 1,928 - 96.40%
Farm Level 2:	1000 - $17 - 973 - 97.30%
Farm Total Capacity :	3000
Income
Home Games Left	12
Average Attendance - %	17,398 - 96.66%
Average Income per Game	$2,005,239
Year to Date Revenue	$58,151,919
Farm
Home Games Left	12
Average Attendance - %	2,901 - 96.70%
Average Income per Game	$57,031
Year to Date Revenue	$1,653,900
Expense
Pro Players Total Salaries	$81,341,000
Farm Players Total Salaries	$2,592,300
Coaches Total Salaries	$4,800,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$60,694,479
Farm Year To Date Expenses	$2,758,825
Pro Salary Cap To Date	$57,980,204
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$24,062,863
Farm Estimated Season Revenue	$684,372
Pro Remaining Season Days	50
Pro Expenses Per Days	$484,806
Pro Estimated Expenses	$24,240,300
Farm Remaining Season Days	50
Farm Expenses Per Days	$22,242
Farm Estimated Expenses	$1,112,100
Estimated Season Expenses	$25,352,400
Season Salary Cap	$81,341,000
Estimate Under Maximum Salary Cap of $81,500,000	$159,000
Estimate Over Minimum Salary Cap of $60,240,000	$21,101,000
Current Bank Account	$3,837,188
Projected Bank Account	$3,232,023

Pro Players Salaries
Auston Matthews (1 Way Contract)	$13,741,000 (2)
-Salary Remaining :	$3,926,000
Devon Toews (1 Way Contract)	$9,660,000 (3)
-Salary Remaining :	$2,760,000
Travis Konecny (1 Way Contract)	$7,590,000 (3)
-Salary Remaining :	$2,168,571
Igor Shesterkin (1 Way Contract)	$6,000,000 (4)
-Salary Remaining :	$1,714,286
Alex Nylander (1 Way Contract)	$5,800,000 (3)
-Salary Remaining :	$1,657,143
Jesse Puljujarvi (1 Way Contract)	$5,800,000 (3)
-Salary Remaining :	$1,657,143
Ivan Provorov (1 Way Contract)	$5,700,000 (2)
-Salary Remaining :	$1,628,571
Filip Chytil (1 Way Contract)	$5,100,000 (1)
-Salary Remaining :	$1,457,143
Noah Cates (1 Way Contract)	$4,100,000 (4)
-Salary Remaining :	$1,171,429
Mathew Barzal (1 Way Contract)	$3,795,000 (2)
-Salary Remaining :	$1,084,286
Brandon Carlo (1 Way Contract)	$2,800,000 (1)
-Salary Remaining :	$800,000
Joe Veleno (1 Way Contract)	$2,125,000 (1)
-Salary Remaining :	$607,143
Jonas Johansson (1 Way Contract)	$1,820,000 (3)
-Salary Remaining :	$520,000
Ivan Barbashev (1 Way Contract)	$1,500,000 (2)
-Salary Remaining :	$428,571
Vladislav Namestnikov (1 Way Contract)	$1,250,000 (1)
-Salary Remaining :	$357,143
Travis Dermott (1 Way Contract)	$1,150,000 (1)
-Salary Remaining :	$328,571
Akito Hirose	$910,000 (1)
-Salary Remaining :	$260,000
Pavel Dorofeyev	$900,000 (1)
-Salary Remaining :	$257,143
Pierre-Olivier Joseph	$850,000 (1)
-Salary Remaining :	$242,857
Dryden Hunt	$750,000 (3)
-Salary Remaining :	$214,286
VGS CAPHIT	$0 (0)
Total Pro Players	21
Salary Commitment
Year 2025 : $81,341,000
Year 2026 : $66,256,000
Year 2027 : $41,520,000
Year 2028 : $10,100,000
Salary Average Commitment
Year 2025 : $81,194,000
Year 2026 : $66,134,000
Year 2027 : $41,398,000
Year 2028 : $10,100,000
Salary Cap with 1 Way Contract
Year 2025 : $81,341,000
Year 2026 : $66,256,000
Year 2027 : $41,520,000
Year 2028 : $10,100,000

Farm Players Salaries
Jake Evans	$149,900 (4)
Salary Remaining :	$42,829
Brett Howden	$140,000 (3)
Salary Remaining :	$40,000
Jack Studnicka	$137,500 (4)
Salary Remaining :	$39,286
Colton Sceviour	$126,500 (1)
Salary Remaining :	$36,143
Ilya Nikolayev	$110,000 (2)
Salary Remaining :	$31,429
Jack Dugan	$106,700 (1)
Salary Remaining :	$30,486
Lukas Parik	$99,000 (3)
Salary Remaining :	$28,286
Evan Cormier	$96,000 (2)
Salary Remaining :	$27,429
William Lockwood	$95,700 (1)
Salary Remaining :	$27,343
Brayden Pachal	$91,000 (3)
Salary Remaining :	$26,000
Paul Cotter	$85,000 (1)
Salary Remaining :	$24,286
Jiri Patera	$80,000 (2)
Salary Remaining :	$22,857
Kale Clague	$75,000 (2)
Salary Remaining :	$21,429
Derek Stepan	$75,000 (1)
Salary Remaining :	$21,429
Ethan Prow	$75,000 (1)
Salary Remaining :	$21,429
Gustav Olofsson	$75,000 (1)
Salary Remaining :	$21,429
Justin Braun	$75,000 (1)
Salary Remaining :	$21,429
Mason Primeau	$75,000 (1)
Salary Remaining :	$21,429
Luca Sbisa	$75,000 (2)
Salary Remaining :	$21,429
Lukas Vejdemo	$75,000 (1)
Salary Remaining :	$21,429
Ryan Bednard	$75,000 (3)
Salary Remaining :	$21,429
Nick Holden	$75,000 (1)
Salary Remaining :	$21,429
Patric Hornqvist	$75,000 (1)
Salary Remaining :	$21,429
Robert Bortuzzo	$75,000 (1)
Salary Remaining :	$21,429
Sonny Milano	$75,000 (4)
Salary Remaining :	$21,429
Wayne Simmonds	$75,000 (1)
Salary Remaining :	$21,429
Keegan Stevenson	$75,000 (3)
Salary Remaining :	$21,429
Dustin Tokarski	$75,000 (1)
Salary Remaining :	$21,429
Antoine Morand	$75,000 (3)
Salary Remaining :	$21,429
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	RBC Center
Level 1:	6000 - $165 - 5,788 - 96.46%
Level 2:	5000 - $98 - 4,806 - 96.13%
Level 3:	2000 - $60 - 1,927 - 96.33%
Level 4:	4000 - $45 - 3,857 - 96.43%
Luxury :	1000 - $303 - 940 - 94.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 1,910 - 95.49%
Farm Level 2:	1000 - $17 - 972 - 97.23%
Farm Total Capacity :	3000
Income
Home Games Left	9
Average Attendance - %	17,318 - 96.21%
Average Income per Game	$1,999,728
Year to Date Revenue	$63,991,305
Farm
Home Games Left	9
Average Attendance - %	2,882 - 96.07%
Average Income per Game	$56,633
Year to Date Revenue	$1,812,252
Expense
Pro Players Total Salaries	$79,466,297
Farm Players Total Salaries	$2,891,600
Coaches Total Salaries	$2,100,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$59,758,290
Farm Year To Date Expenses	$2,341,170
Pro Salary Cap To Date	$57,365,415
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$17,997,555
Farm Estimated Season Revenue	$509,696
Pro Remaining Season Days	50
Pro Expenses Per Days	$464,665
Pro Estimated Expenses	$23,233,250
Farm Remaining Season Days	50
Farm Expenses Per Days	$17,952
Farm Estimated Expenses	$897,600
Estimated Season Expenses	$24,130,850
Season Salary Cap	$77,966,295
Estimate Under Maximum Salary Cap of $81,500,000	$3,533,705
Estimate Over Minimum Salary Cap of $60,240,000	$17,726,295
Current Bank Account	$11,770,854
Projected Bank Account	$6,147,255

Pro Players Salaries
Aaron Ekblad (1 Way Contract)	$7,385,000 (4)
-Salary Remaining :	$2,110,000
Andre Burakovsky (1 Way Contract)	$6,650,450 (4)
-Salary Remaining :	$1,900,129
Jonathan Toews (1 Way Contract)	$6,000,000 (2)
-Salary Remaining :	$1,714,286
Adam Pelech (1 Way Contract)	$5,760,000 (1)
-Salary Remaining :	$1,645,714
Adam Larsson (1 Way Contract)	$4,800,000 (1)
-Salary Remaining :	$1,371,429
Trevor Zegras (1 Way Contract)	$4,800,000 (4)
-Salary Remaining :	$1,371,429
Calvin Petersen (1 Way Contract)	$4,685,350 (4)
-Salary Remaining :	$1,338,671
Stuart Skinner (1 Way Contract)	$4,400,000 (3)
-Salary Remaining :	$1,257,143
Colton Parayko (1 Way Contract)	$4,385,000 (4)
-Salary Remaining :	$1,252,857
Christian Dvorak (1 Way Contract)	$4,200,000 (1)
-Salary Remaining :	$1,200,000
Dylan Cozens (1 Way Contract)	$3,920,000 (2)
-Salary Remaining :	$1,120,000
Dylan Samberg (1 Way Contract)	$3,300,000 (4)
-Salary Remaining :	$942,857
Adam Lowry (1 Way Contract)	$3,250,000 (3)
-Salary Remaining :	$928,571
Kevin Labanc (1 Way Contract)	$3,250,000 (4)
-Salary Remaining :	$928,571
Tyler Johnson (1 Way Contract)	$1,955,500 (2)
-1 Way Contract Salary Cap :	$455,500
-Salary Remaining :	$558,714
Nick Ritchie (1 Way Contract)	$1,700,000 (4)
-Salary Remaining :	$485,714
Logan Cooley	$1,499,999 (2)
-Salary Remaining :	$428,571
Dylan Guenther	$1,499,999 (3)
-Salary Remaining :	$428,571
Simon Edvinsson	$1,499,999 (3)
-Salary Remaining :	$428,571
Austin Wagner	$1,375,000 (1)
-Salary Remaining :	$392,857
Jack Drury	$1,300,000 (2)
-Salary Remaining :	$371,429
Samuel Poulin	$1,000,000 (3)
-Salary Remaining :	$285,714
Ryan McDonagh	$850,000 (2)
-Salary Remaining :	$242,857
CAR CAPHIT (1 Way Contract)	$0 (0)
Total Pro Players	24
Salary Commitment
Year 2025 : $79,466,297
Year 2026 : $63,331,297
Year 2027 : $47,805,798
Year 2028 : $36,155,800
Salary Average Commitment
Year 2025 : $78,726,630
Year 2026 : $62,833,297
Year 2027 : $47,805,798
Year 2028 : $36,155,800
Salary Cap with 1 Way Contract
Year 2025 : $77,966,293
Year 2026 : $61,831,297
Year 2027 : $47,805,798
Year 2028 : $36,155,800

Farm Players Salaries
Blake Lizotte	$149,900 (4)
Salary Remaining :	$42,829
Rocco Grimaldi	$149,900 (2)
Salary Remaining :	$42,829
Braden Holtby	$149,900 (2)
Salary Remaining :	$42,829
Devin Shore	$149,900 (3)
Salary Remaining :	$42,829
Jacob Bryson	$149,900 (4)
Salary Remaining :	$42,829
Jacob MacDonald	$149,900 (4)
Salary Remaining :	$42,829
Stefan Noesen	$149,900 (4)
Salary Remaining :	$42,829
Tony Deangelo	$149,900 (2)
Salary Remaining :	$42,829
Slater Koekkoek	$149,900 (4)
Salary Remaining :	$42,829
Dominik Bokk	$110,000 (4)
Salary Remaining :	$31,429
Jacob De La Rose	$110,000 (4)
Salary Remaining :	$31,429
Nicolas Deslauriers	$110,000 (3)
Salary Remaining :	$31,429
Johan Larsson	$100,000 (4)
Salary Remaining :	$28,571
Isak Rosen	$100,000 (3)
Salary Remaining :	$28,571
Dennis Hildeby	$100,000 (2)
Salary Remaining :	$28,571
Jon Merrill	$95,000 (2)
Salary Remaining :	$27,143
Jani Hakanpaa	$95,000 (4)
Salary Remaining :	$27,143
Rudolfs Balcers	$90,000 (4)
Salary Remaining :	$25,714
Joakim Nordstrom	$85,000 (1)
Salary Remaining :	$24,286
Trevor Van Riemsdyk	$83,500 (3)
Salary Remaining :	$23,857
Johnny Kovacevic	$80,000 (4)
Salary Remaining :	$22,857
Jared Coreau	$79,500 (2)
Salary Remaining :	$22,714
Brad Hunt	$79,500 (2)
Salary Remaining :	$22,714
Lucas Mercuri	$75,000 (1)
Salary Remaining :	$21,429
Robert Orr	$75,000 (1)
Salary Remaining :	$21,429
Markus Phillips	$75,000 (1)
Salary Remaining :	$21,429
Total Farm Players	26
Salary Commitment
Year 2025 : $2,891,600
Year 2026 : $2,581,600
Year 2027 : $1,777,900
Year 2028 : $1,334,500
Salary Average Commitment
Year 2025 : $2,891,600
Year 2026 : $2,581,600
Year 2027 : $1,777,900
Year 2028 : $1,334,500

Winnipeg Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	MTS Centre
Level 1:	6000 - $165 - 5,815 - 96.91%
Level 2:	5000 - $98 - 4,816 - 96.31%
Level 3:	2000 - $60 - 1,924 - 96.20%
Level 4:	4000 - $45 - 3,842 - 96.05%
Luxury :	1000 - $313 - 940 - 94.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 1,924 - 96.20%
Farm Level 2:	1000 - $17 - 967 - 96.74%
Farm Total Capacity :	3000
Income
Home Games Left	13
Average Attendance - %	17,337 - 96.31%
Average Income per Game	$2,013,927
Year to Date Revenue	$56,389,952
Farm
Home Games Left	13
Average Attendance - %	2,891 - 96.38%
Average Income per Game	$56,850
Year to Date Revenue	$1,591,795
Expense
Pro Players Total Salaries	$84,218,998
Farm Players Total Salaries	$2,349,600
Coaches Total Salaries	$3,750,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$63,788,511
Farm Year To Date Expenses	$1,887,415
Pro Salary Cap To Date	$54,679,920
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$26,181,049
Farm Estimated Season Revenue	$739,048
Pro Remaining Season Days	50
Pro Expenses Per Days	$501,251
Pro Estimated Expenses	$25,062,550
Farm Remaining Season Days	50
Farm Expenses Per Days	$14,855
Farm Estimated Expenses	$742,750
Estimated Season Expenses	$25,805,300
Season Salary Cap	$73,718,999
Estimate Under Maximum Salary Cap of $81,500,000	$7,781,001
Estimate Over Minimum Salary Cap of $60,240,000	$13,478,999
Current Bank Account	$3,245,260
Projected Bank Account	$4,360,057

Pro Players Salaries
Chris Kreider (1 Way Contract)	$7,250,000 (3)
-Salary Remaining :	$2,071,429
Carter Verhaeghe (1 Way Contract)	$6,300,000 (2)
-Salary Remaining :	$1,800,000
Brendan Gallagher (1 Way Contract)	$6,300,000 (3)
-Salary Remaining :	$1,800,000
Esa Lindell (1 Way Contract)	$6,270,000 (2)
-Salary Remaining :	$1,791,429
Shayne Gostisbehere (1 Way Contract)	$5,700,000 (4)
-Salary Remaining :	$1,628,571
Ryan O'Reilly (1 Way Contract)	$5,500,000 (4)
-Salary Remaining :	$1,571,429
Linus Ullmark (1 Way Contract)	$4,000,000 (3)
-Salary Remaining :	$1,142,857
WPG CAPHIT (1 Way Contract)	$3,600,000 (2)
-Salary Remaining :	$1,028,571
Conor Garland (1 Way Contract)	$3,500,000 (2)
-Salary Remaining :	$1,000,000
Sidney Crosby (1 Way Contract)	$3,400,000 (1)
-Salary Remaining :	$971,429
John Klingberg (1 Way Contract)	$3,250,000 (2)
-Salary Remaining :	$928,571
Calle Jarnkrok (1 Way Contract)	$3,160,000 (1)
-Salary Remaining :	$902,857
Christopher Tanev (1 Way Contract)	$2,600,000 (2)
-1 Way Contract Salary Cap :	$1,100,000
-Salary Remaining :	$742,857
Elias Lindholm (1 Way Contract)	$2,310,000 (1)
-Salary Remaining :	$660,000
Connor McMichael (1 Way Contract)	$2,100,000 (2)
-Salary Remaining :	$600,000
Yevgeni Kashnikov (1 Way Contract)	$1,999,000 (4)
-1 Way Contract Salary Cap :	$499,000
-Salary Remaining :	$571,143
Rickard Rakell (1 Way Contract)	$1,870,000 (1)
-Salary Remaining :	$534,286
Rafael Harvey-Pinard (1 Way Contract)	$1,760,000 (2)
-1 Way Contract Salary Cap :	$260,000
-Salary Remaining :	$502,857
Kristian Vesalainen (1 Way Contract)	$1,600,000 (4)
-1 Way Contract Salary Cap :	$100,000
-Salary Remaining :	$457,143
Matt Benning (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$428,571
Riley Barber (1 Way Contract)	$1,500,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$428,571
Peetro Seppala (1 Way Contract)	$1,500,000 (4)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$428,571
Brandon Montour (1 Way Contract)	$1,500,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$428,571
Pavel Mintyukov	$1,499,999 (2)
-Salary Remaining :	$428,571
Philip Broberg	$1,499,999 (3)
-Salary Remaining :	$428,571
Georgi Romanov	$1,000,000 (2)
-Salary Remaining :	$285,714
Dominic Turgeon	$900,000 (1)
-Salary Remaining :	$257,143
Jimmy Huntington	$850,000 (1)
-Salary Remaining :	$242,857
Total Pro Players	28
Salary Commitment
Year 2025 : $84,218,998
Year 2026 : $66,828,998
Year 2027 : $35,348,999
Year 2028 : $16,299,000
Salary Average Commitment
Year 2025 : $82,462,124
Year 2026 : $66,972,124
Year 2027 : $34,588,999
Year 2028 : $16,299,000
Salary Cap with 1 Way Contract
Year 2025 : $73,718,998
Year 2026 : $59,728,998
Year 2027 : $30,848,999
Year 2028 : $11,799,000

Farm Players Salaries
Conor Geekie	$150,000 (3)
Salary Remaining :	$42,857
Erik Kallgren	$149,900 (3)
Salary Remaining :	$42,829
Joachim Blichfeld	$149,900 (1)
Salary Remaining :	$42,829
Nick Perbix	$149,900 (4)
Salary Remaining :	$42,829
Ryan Lomberg	$149,900 (2)
Salary Remaining :	$42,829
Jett Woo	$134,000 (1)
Salary Remaining :	$38,286
David Gustafsson	$132,000 (1)
Salary Remaining :	$37,714
Connor Bunnaman	$130,000 (3)
Salary Remaining :	$37,143
John Beecher	$130,000 (2)
Salary Remaining :	$37,143
Tyson Galloway	$115,000 (2)
Salary Remaining :	$32,857
William Lagesson	$100,000 (4)
Salary Remaining :	$28,571
Ben King	$92,000 (3)
Salary Remaining :	$26,286
Nikita Prishchepov	$92,000 (3)
Salary Remaining :	$26,286
Arvid Holm	$89,000 (2)
Salary Remaining :	$25,429
Noel Gunler	$89,000 (3)
Salary Remaining :	$25,429
William Wallinder	$89,000 (3)
Salary Remaining :	$25,429
Simon Lundmark	$89,000 (3)
Salary Remaining :	$25,429
Ozzy Wiesblatt	$89,000 (2)
Salary Remaining :	$25,429
Nick Bonino	$80,000 (1)
Salary Remaining :	$22,857
Kevin Poulin	$75,000 (1)
Salary Remaining :	$21,429
JC Lipon	$75,000 (1)
Salary Remaining :	$21,429
Total Farm Players	21
Salary Commitment
Year 2025 : $2,349,600
Year 2026 : $1,703,700
Year 2027 : $1,130,800
Year 2028 : $249,900
Salary Average Commitment
Year 2025 : $2,349,600
Year 2026 : $1,703,700
Year 2027 : $1,130,800
Year 2028 : $249,900

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	$4,758,965	$78,581,499	$2,918,501	$18,341,499	21	31	52
Boston Bruins	$11,211,702	$80,471,000	$1,029,000	$20,231,000	22	26	48
Buffalo Sabres	$5,578,366	$73,981,655	$7,518,345	$13,741,655	21	28	49
Calgary Flames	$6,144,627	$80,898,999	$601,001	$20,658,999	21	30	51
Carolina Hurricanes	$11,414,499	$81,375,176	$124,824	$21,135,176	25	27	52
Chicago Blackhawks	$11,165,698	$80,234,999	$1,265,001	$19,994,999	26	19	45
Colorado Avalanche	$14,344,146	$79,844,999	$1,655,001	$19,604,999	21	28	49
Columbus Blue Jackets	$3,832,571	$72,778,900	$8,721,100	$12,538,900	26	22	48
Dallas Stars	$23,771,618	$74,124,000	$7,376,000	$13,884,000	23	23	46
Detroit Red Wings	$6,879,038	$80,772,496	$727,504	$20,532,496	26	24	50
Edmonton Oilers	$9,289,620	$80,018,900	$1,481,100	$19,778,900	24	27	51
Florida Panthers	$13,638,429	$77,777,000	$3,723,000	$17,537,000	23	30	53
Los Angeles Kings	$4,784,389	$80,945,000	$555,000	$20,705,000	26	23	49
Minnesota Wild	$23,434,803	$75,402,000	$6,098,000	$15,162,000	22	26	48
Montreal Canadiens	$12,694,482	$77,833,990	$3,666,010	$17,593,990	23	23	46
Nashville Predators	$15,722,683	$80,584,899	$915,101	$20,344,899	24	22	46
New Jersey Devils	$6,419,664	$74,691,500	$6,808,500	$14,451,500	24	26	50
New York Islanders	$11,897,234	$80,059,999	$1,440,001	$19,819,999	23	27	50
New York Rangers	$4,049,468	$79,269,998	$2,230,002	$19,029,998	24	28	52
Ottawa Senators	$7,374,257	$75,335,000	$6,165,000	$15,095,000	23	27	50
Philadelphia Flyers	$5,349,691	$79,836,500	$1,663,500	$19,596,500	21	26	47
Pittsburgh Penguins	$17,131,635	$76,909,899	$4,590,101	$16,669,899	22	27	49
San Jose Sharks	$2,560,976	$79,824,999	$1,675,001	$19,584,999	22	28	50
Seattle Kraken	$2,339,948	$80,530,500	$969,500	$20,290,500	21	30	51
St. Louis Blues	$9,360,350	$79,688,999	$1,811,001	$19,448,999	25	20	45
Tampa Bay Lightning	$4,623,469	$76,079,898	$5,420,102	$15,839,898	24	24	48
Toronto Maple Leafs	$17,262,366	$75,758,894	$5,741,106	$15,518,894	25	26	51
Utah Mammoth	$14,972,709	$77,949,896	$3,550,104	$17,709,896	25	21	46
Vancouver Canucks	$4,638,909	$80,959,068	$540,932	$20,719,068	22	32	54
Vegas Golden Knights	$3,837,188	$81,341,000	$159,000	$21,101,000	21	29	50
Washington Capitals	$11,770,854	$77,966,295	$3,533,705	$17,726,295	24	26	50
Winnipeg Jets	$3,245,260	$73,718,999	$7,781,001	$13,478,999	28	21	49

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 - %