PFHL - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	6000 - $165 - 0 - 0.00%
Level 2:	5000 - $98 - 0 - 0.00%
Level 3:	2000 - $60 - 0 - 0.00%
Level 4:	4000 - $45 - 0 - 0.00%
Luxury :	1000 - $295 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 0 - 0.00%
Farm Level 2:	1000 - $17 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	41
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	41
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$79,086,499
Farm Players Total Salaries	$4,106,300
Coaches Total Salaries	$1,250,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$3,203,459
Farm Year To Date Expenses	$174,251
Pro Salary Cap To Date	$3,163,461
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	168
Pro Expenses Per Days	$457,637
Pro Estimated Expenses	$76,883,016
Farm Remaining Season Days	168
Farm Expenses Per Days	$24,893
Farm Estimated Expenses	$4,182,024
Estimated Season Expenses	$81,065,040
Season Salary Cap	$79,086,499
Estimate Under Maximum Salary Cap of $81,500,000	$2,413,501
Estimate Over Minimum Salary Cap of $60,240,000	$18,846,499
Current Bank Account	$4,980,126
Projected Bank Account	($76,084,914)

Pro Players Salaries
Brock Boeser (1 Way Contract)	$9,100,000 (2)
-Salary Remaining :	$8,736,000
Shea Theodore (1 Way Contract)	$8,360,000 (2)
-Salary Remaining :	$8,025,600
Morgan Rielly (1 Way Contract)	$8,120,000 (2)
-Salary Remaining :	$7,795,200
Chandler Stephenson (1 Way Contract)	$7,900,000 (2)
-Salary Remaining :	$7,584,000
William Karlsson (1 Way Contract)	$6,900,000 (2)
-Salary Remaining :	$6,624,000
Joel Eriksson Ek (1 Way Contract)	$6,375,000 (1)
-Salary Remaining :	$6,120,000
Ryan Johansen (1 Way Contract)	$4,500,000 (2)
-Salary Remaining :	$4,320,000
Wade Allison (1 Way Contract)	$3,630,000 (4)
-Salary Remaining :	$3,484,800
Mikey Anderson (1 Way Contract)	$3,120,000 (1)
-Salary Remaining :	$2,995,200
Sam Steel (1 Way Contract)	$3,100,000 (3)
-Salary Remaining :	$2,976,000
ANA CAPHIT (1 Way Contract)	$2,730,000 (1)
-Salary Remaining :	$2,620,800
Connor Dewar (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$1,920,000
Lukas Dostal (1 Way Contract)	$1,680,000 (2)
-Salary Remaining :	$1,612,800
Trent Frederic (1 Way Contract)	$1,680,000 (2)
-Salary Remaining :	$1,612,800
Benoit-Olivier Groulx (1 Way Contract)	$1,540,000 (3)
-Salary Remaining :	$1,478,400
Simon Benoit (1 Way Contract)	$1,500,000 (2)
-Salary Remaining :	$1,440,000
Jackson LaCombe	$1,499,999 (2)
-Salary Remaining :	$1,439,999
David Rittich	$1,499,000 (1)
-Salary Remaining :	$1,439,040
Evgeny Svechnikov	$1,495,000 (3)
-Salary Remaining :	$1,435,200
Dante Fabbro (1 Way Contract)	$1,437,500 (1)
-Salary Remaining :	$1,380,000
Cole Caufield	$920,000 (1)
-Salary Remaining :	$883,200
Total Pro Players	21
Salary Commitment
Year 2025 : $79,086,499
Year 2026 : $61,004,999
Year 2027 : $9,765,000
Year 2028 : $3,630,000
Salary Average Commitment
Year 2025 : $73,955,166
Year 2026 : $58,451,499
Year 2027 : $9,621,500
Year 2028 : $3,630,000
Salary Cap with 1 Way Contract
Year 2025 : $79,086,499
Year 2026 : $61,004,999
Year 2027 : $9,765,000
Year 2028 : $3,630,000

Farm Players Salaries
Sam Colangelo	$150,000 (3)
Salary Remaining :	$144,000
Tanner Jeannot	$149,900 (3)
Salary Remaining :	$143,904
Marcus Pettersson	$149,900 (4)
Salary Remaining :	$143,904
Alexander Kerfoot	$149,500 (4)
Salary Remaining :	$143,520
Matt Murray	$149,500 (4)
Salary Remaining :	$143,520
Andreas Johnsson	$149,500 (4)
Salary Remaining :	$143,520
William Carrier	$149,500 (4)
Salary Remaining :	$143,520
Trevor Moore	$149,500 (4)
Salary Remaining :	$143,520
Cam Fowler	$149,500 (4)
Salary Remaining :	$143,520
Scott Laughton	$149,500 (4)
Salary Remaining :	$143,520
Patrik Nemeth	$149,500 (4)
Salary Remaining :	$143,520
Jakub Zboril	$149,500 (4)
Salary Remaining :	$143,520
Jeff Skinner	$149,500 (4)
Salary Remaining :	$143,520
Mark Jankowski	$149,500 (4)
Salary Remaining :	$143,520
Danny O'Regan	$145,000 (3)
Salary Remaining :	$139,200
Josh Archibald	$145,000 (1)
Salary Remaining :	$139,200
Marco Scandella	$145,000 (3)
Salary Remaining :	$139,200
Riley Sheahan	$145,000 (3)
Salary Remaining :	$139,200
Sean Kuraly	$145,000 (3)
Salary Remaining :	$139,200
Brayden Tracey	$136,000 (1)
Salary Remaining :	$130,560
Josh Mahura	$100,000 (3)
Salary Remaining :	$96,000
Brendan Guhle	$100,000 (3)
Salary Remaining :	$96,000
Olle Eriksson Ek	$99,000 (4)
Salary Remaining :	$95,040
William Francis	$92,000 (4)
Salary Remaining :	$88,320
Bryce Kindopp	$92,000 (1)
Salary Remaining :	$88,320
Hunter Drew	$91,000 (3)
Salary Remaining :	$87,360
Maxim Golod	$89,000 (1)
Salary Remaining :	$85,440
Jacob Perreault	$89,000 (3)
Salary Remaining :	$85,440
Ethan Bowen	$87,000 (1)
Salary Remaining :	$83,520
Axel Andersson	$87,000 (3)
Salary Remaining :	$83,520
Luke Philp	$75,000 (2)
Salary Remaining :	$72,000
Jordan Weal	$75,000 (2)
Salary Remaining :	$72,000
Ken Appleby	$75,000 (1)
Salary Remaining :	$72,000
Total Farm Players	33
Salary Commitment
Year 2025 : $4,106,300
Year 2026 : $3,482,300
Year 2027 : $3,332,300
Year 2028 : $1,985,400
Salary Average Commitment
Year 2025 : $4,106,300
Year 2026 : $3,482,300
Year 2027 : $3,332,300
Year 2028 : $1,985,400

Boston Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Garden
Level 1:	6000 - $165 - 5,779 - 96.32%
Level 2:	5000 - $98 - 4,789 - 95.77%
Level 3:	2000 - $60 - 1,920 - 96.00%
Level 4:	4000 - $45 - 3,760 - 94.00%
Luxury :	1000 - $295 - 986 - 98.60%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 1,920 - 96.00%
Farm Level 2:	1000 - $17 - 948 - 94.83%
Farm Total Capacity :	3000
Income
Home Games Left	38
Average Attendance - %	17,234 - 95.74%
Average Income per Game	$1,998,094
Year to Date Revenue	$5,994,283
Farm
Home Games Left	38
Average Attendance - %	2,868 - 95.61%
Average Income per Game	$56,442
Year to Date Revenue	$169,325
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	$3,318,840
Farm Year To Date Expenses	$105,231
Pro Salary Cap To Date	$3,218,838
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$75,927,585
Farm Estimated Season Revenue	$2,144,783
Pro Remaining Season Days	168
Pro Expenses Per Days	$474,120
Pro Estimated Expenses	$79,652,160
Farm Remaining Season Days	168
Farm Expenses Per Days	$15,033
Farm Estimated Expenses	$2,525,544
Estimated Season Expenses	$82,177,704
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	$11,248,020
Projected Bank Account	$7,142,684

Pro Players Salaries
John Tavares (1 Way Contract)	$12,000,000 (2)
-Salary Remaining :	$11,520,000
Max Pacioretty (1 Way Contract)	$8,500,000 (2)
-Salary Remaining :	$8,160,000
Charlie McAvoy (1 Way Contract)	$7,700,000 (3)
-Salary Remaining :	$7,392,000
Ryan Nugent-Hopkins (1 Way Contract)	$7,450,000 (1)
-Salary Remaining :	$7,152,000
Jake Oettinger (1 Way Contract)	$6,200,000 (3)
-Salary Remaining :	$5,952,000
Nino Niederreiter (1 Way Contract)	$6,000,000 (3)
-Salary Remaining :	$5,760,000
Taylor Hall (1 Way Contract)	$5,500,000 (1)
-Salary Remaining :	$5,280,000
Quinton Byfield (1 Way Contract)	$4,800,000 (4)
-Salary Remaining :	$4,608,000
Erik Brannstrom (1 Way Contract)	$4,200,000 (3)
-Salary Remaining :	$4,032,000
Jordan Harris (1 Way Contract)	$3,100,000 (4)
-Salary Remaining :	$2,976,000
Urho Vaakanainen (1 Way Contract)	$3,100,000 (4)
-Salary Remaining :	$2,976,000
Otto Somppi (1 Way Contract)	$2,800,000 (3)
-Salary Remaining :	$2,688,000
Patrice Bergeron (1 Way Contract)	$1,500,000 (4)
-Salary Remaining :	$1,440,000
Ryan Murray (1 Way Contract)	$1,500,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,440,000
Kaapo Kahkonen (1 Way Contract)	$1,500,000 (4)
-Salary Remaining :	$1,440,000
Kurtis MacDermid	$1,450,000 (1)
-Salary Remaining :	$1,392,000
Lane Pederson	$1,001,000 (1)
-Salary Remaining :	$960,960
Kyle Rau	$1,000,000 (4)
-Salary Remaining :	$960,000
Kevin Hayes	$1,000,000 (1)
-Salary Remaining :	$960,000
Sami Niku	$920,000 (1)
-Salary Remaining :	$883,200
Jansen Harkins	$750,000 (1)
-Salary Remaining :	$720,000
BOS CAPHIT (1 Way Contract)	$0 (0)
Total Pro Players	22
Salary Commitment
Year 2025 : $81,971,000
Year 2026 : $63,900,000
Year 2027 : $41,900,000
Year 2028 : $15,000,000
Salary Average Commitment
Year 2025 : $81,438,500
Year 2026 : $63,340,000
Year 2027 : $41,340,000
Year 2028 : $15,000,000
Salary Cap with 1 Way Contract
Year 2025 : $80,471,000
Year 2026 : $62,400,000
Year 2027 : $41,900,000
Year 2028 : $15,000,000

Farm Players Salaries
Jeff Malott	$144,000 (3)
Salary Remaining :	$138,240
Michael Stone	$120,000 (1)
Salary Remaining :	$115,200
Philippe Desrosiers	$119,000 (2)
Salary Remaining :	$114,240
Ryan Suzuki	$108,750 (2)
Salary Remaining :	$104,400
Brandon Bussi	$100,000 (2)
Salary Remaining :	$96,000
Jack Becker	$92,000 (3)
Salary Remaining :	$88,320
Victor Berglund	$92,000 (4)
Salary Remaining :	$88,320
Brady Lyle	$92,000 (4)
Salary Remaining :	$88,320
Jesper Froden	$91,000 (2)
Salary Remaining :	$87,360
Justin Sourdif	$91,000 (2)
Salary Remaining :	$87,360
Shea Weber	$90,000 (1)
Salary Remaining :	$86,400
Kyle Keyser	$89,000 (2)
Salary Remaining :	$85,440
Josh Melnick	$89,000 (1)
Salary Remaining :	$85,440
Brett Harrison	$89,000 (3)
Salary Remaining :	$85,440
Ryan Mast	$89,000 (3)
Salary Remaining :	$85,440
Mason Millman	$87,000 (1)
Salary Remaining :	$83,520
Trevor Kuntar	$87,000 (2)
Salary Remaining :	$83,520
Joona Koppanen	$87,000 (1)
Salary Remaining :	$83,520
Jean-Sebastien Dea	$87,000 (2)
Salary Remaining :	$83,520
Calle Odelius	$87,000 (3)
Salary Remaining :	$83,520
Jake Schmaltz	$75,000 (3)
Salary Remaining :	$72,000
Quinn Olson	$75,000 (3)
Salary Remaining :	$72,000
Philip Svedeback	$75,000 (1)
Salary Remaining :	$72,000
Marcus Johansson	$75,000 (2)
Salary Remaining :	$72,000
Lucas Wallmark	$75,000 (2)
Salary Remaining :	$72,000
Chris Wagner	$75,000 (2)
Salary Remaining :	$72,000
Total Farm Players	26
Salary Commitment
Year 2025 : $2,380,750
Year 2026 : $1,832,750
Year 2027 : $835,000
Year 2028 : $184,000
Salary Average Commitment
Year 2025 : $2,380,750
Year 2026 : $1,832,750
Year 2027 : $835,000
Year 2028 : $184,000

Buffalo Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	HSBC Arena
Level 1:	6000 - $165 - 5,852 - 97.53%
Level 2:	5000 - $98 - 4,836 - 96.72%
Level 3:	2000 - $60 - 1,988 - 99.38%
Level 4:	4000 - $45 - 3,760 - 94.00%
Luxury :	1000 - $295 - 970 - 97.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 1,944 - 97.18%
Farm Level 2:	1000 - $17 - 970 - 97.00%
Farm Total Capacity :	3000
Income
Home Games Left	39
Average Attendance - %	17,406 - 96.70%
Average Income per Game	$2,014,108
Year to Date Revenue	$4,028,216
Farm
Home Games Left	39
Average Attendance - %	2,914 - 97.12%
Average Income per Game	$57,304
Year to Date Revenue	$114,607
Expense
Pro Players Total Salaries	$82,354,900
Farm Players Total Salaries	$2,150,700
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$3,334,198
Farm Year To Date Expenses	$126,028
Pro Salary Cap To Date	$3,234,196
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$78,550,212
Farm Estimated Season Revenue	$2,234,836
Pro Remaining Season Days	168
Pro Expenses Per Days	$476,314
Pro Estimated Expenses	$80,020,752
Farm Remaining Season Days	168
Farm Expenses Per Days	$18,004
Farm Estimated Expenses	$3,024,672
Estimated Season Expenses	$83,045,424
Season Salary Cap	$80,854,900
Estimate Under Maximum Salary Cap of $81,500,000	$645,100
Estimate Over Minimum Salary Cap of $60,240,000	$20,614,900
Current Bank Account	$10,097,402
Projected Bank Account	$7,837,026

Pro Players Salaries
Ryan Strome (1 Way Contract)	$7,800,000 (3)
-Salary Remaining :	$7,488,000
Mathew Barzal (1 Way Contract)	$7,590,000 (2)
-Salary Remaining :	$7,286,400
Clayton Keller (1 Way Contract)	$6,900,000 (4)
-Salary Remaining :	$6,624,000
Drew Doughty (1 Way Contract)	$6,750,000 (3)
-Salary Remaining :	$6,480,000
Miles Wood (1 Way Contract)	$6,630,000 (2)
-Salary Remaining :	$6,364,800
Cal Foote (1 Way Contract)	$5,500,000 (2)
-Salary Remaining :	$5,280,000
Stuart Skinner (1 Way Contract)	$4,400,000 (3)
-Salary Remaining :	$4,224,000
Tage Thompson (1 Way Contract)	$4,100,000 (2)
-Salary Remaining :	$3,936,000
Erik Cernak (1 Way Contract)	$4,100,000 (1)
-Salary Remaining :	$3,936,000
David Perron (1 Way Contract)	$3,905,000 (3)
-Salary Remaining :	$3,748,800
Gustav Forsling (1 Way Contract)	$3,630,000 (3)
-Salary Remaining :	$3,484,800
Rasmus Asplund (1 Way Contract)	$3,500,000 (3)
-Salary Remaining :	$3,360,000
Matt Grzelcyk (1 Way Contract)	$3,000,000 (4)
-Salary Remaining :	$2,880,000
Colin White (1 Way Contract)	$2,750,000 (4)
-Salary Remaining :	$2,640,000
Brett Murray (1 Way Contract)	$2,000,000 (4)
-Salary Remaining :	$1,920,000
Jonas Johansson (1 Way Contract)	$1,820,000 (3)
-Salary Remaining :	$1,747,200
Cedric Paquette (1 Way Contract)	$1,750,000 (1)
-1 Way Contract Salary Cap :	$250,000
-Salary Remaining :	$1,680,000
Max Jones (1 Way Contract)	$1,700,000 (3)
-Salary Remaining :	$1,632,000
Zac Jones (1 Way Contract)	$1,560,000 (1)
-Salary Remaining :	$1,497,600
Arttu Ruotsalainen	$1,300,000 (4)
-Salary Remaining :	$1,248,000
Ryan MacInnis	$920,000 (1)
-Salary Remaining :	$883,200
BUF CAPHIT	$749,900 (1)
-Salary Remaining :	$719,904
Total Pro Players	22
Salary Commitment
Year 2025 : $82,354,900
Year 2026 : $73,275,000
Year 2027 : $49,455,000
Year 2028 : $15,950,000
Salary Average Commitment
Year 2025 : $81,030,400
Year 2026 : $72,090,500
Year 2027 : $49,333,000
Year 2028 : $15,950,000
Salary Cap with 1 Way Contract
Year 2025 : $80,854,900
Year 2026 : $73,275,000
Year 2027 : $49,455,000
Year 2028 : $15,950,000

Farm Players Salaries
Rhett Gardner	$143,000 (2)
Salary Remaining :	$137,280
Shane Bowers	$130,000 (2)
Salary Remaining :	$124,800
Josh Leivo	$120,000 (1)
Salary Remaining :	$115,200
Sean Malone	$115,700 (1)
Salary Remaining :	$111,072
Tyson Kozak	$100,000 (3)
Salary Remaining :	$96,000
Oskari Laaksonen	$100,000 (4)
Salary Remaining :	$96,000
Nikita V. Novikov	$92,000 (3)
Salary Remaining :	$88,320
Michael McNiven	$75,000 (4)
Salary Remaining :	$72,000
Matej Pekar	$75,000 (3)
Salary Remaining :	$72,000
Cameron Schilling	$75,000 (1)
Salary Remaining :	$72,000
Carson Meyer	$75,000 (4)
Salary Remaining :	$72,000
Frederic Allard	$75,000 (4)
Salary Remaining :	$72,000
Jack Dougherty	$75,000 (4)
Salary Remaining :	$72,000
Dominic Toninato	$75,000 (4)
Salary Remaining :	$72,000
Jayden Halbgewachs	$75,000 (4)
Salary Remaining :	$72,000
Reese Johnson	$75,000 (4)
Salary Remaining :	$72,000
Nathan Todd	$75,000 (4)
Salary Remaining :	$72,000
Peter Diliberatore	$75,000 (4)
Salary Remaining :	$72,000
Daniil Tarasov	$75,000 (4)
Salary Remaining :	$72,000
Rinat Valiev	$75,000 (1)
Salary Remaining :	$72,000
Thomas Schemitsch	$75,000 (4)
Salary Remaining :	$72,000
Tobie Paquette-Bisson	$75,000 (4)
Salary Remaining :	$72,000
Keean Washkurak	$75,000 (3)
Salary Remaining :	$72,000
Alexei Melnichuk	$75,000 (2)
Salary Remaining :	$72,000
Alex Limoges	$75,000 (4)
Salary Remaining :	$72,000
Total Farm Players	25
Salary Commitment
Year 2025 : $2,150,700
Year 2026 : $1,765,000
Year 2027 : $1,417,000
Year 2028 : $1,075,000
Salary Average Commitment
Year 2025 : $2,093,000
Year 2026 : $1,748,000
Year 2027 : $1,417,000
Year 2028 : $1,075,000

Calgary Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Saddledome
Level 1:	6000 - $165 - 5,640 - 94.00%
Level 2:	5000 - $98 - 4,700 - 94.00%
Level 3:	2000 - $60 - 2,000 - 100.00%
Level 4:	4000 - $45 - 4,000 - 100.00%
Luxury :	1000 - $295 - 940 - 94.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 1,958 - 97.90%
Farm Level 2:	1000 - $17 - 940 - 94.00%
Farm Total Capacity :	3000
Income
Home Games Left	40
Average Attendance - %	17,280 - 96.00%
Average Income per Game	$1,968,500
Year to Date Revenue	$1,968,500
Farm
Home Games Left	40
Average Attendance - %	2,898 - 96.60%
Average Income per Game	$57,098
Year to Date Revenue	$57,098
Expense
Pro Players Total Salaries	$80,748,000
Farm Players Total Salaries	$2,949,500
Coaches Total Salaries	$4,750,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$3,409,917
Farm Year To Date Expenses	$127,981
Pro Salary Cap To Date	$3,229,919
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$78,740,000
Farm Estimated Season Revenue	$2,283,920
Pro Remaining Season Days	168
Pro Expenses Per Days	$487,131
Pro Estimated Expenses	$81,838,008
Farm Remaining Season Days	168
Farm Expenses Per Days	$18,283
Farm Estimated Expenses	$3,071,544
Estimated Season Expenses	$84,909,552
Season Salary Cap	$80,748,000
Estimate Under Maximum Salary Cap of $81,500,000	$752,000
Estimate Over Minimum Salary Cap of $60,240,000	$20,508,000
Current Bank Account	$6,746,827
Projected Bank Account	$2,861,195

Pro Players Salaries
Leon Draisaitl (1 Way Contract)	$13,000,000 (4)
-Salary Remaining :	$12,480,000
Patrik Laine (1 Way Contract)	$8,600,000 (3)
-Salary Remaining :	$8,256,000
Rasmus Dahlin (1 Way Contract)	$7,600,000 (4)
-Salary Remaining :	$7,296,000
Elias Lindholm (1 Way Contract)	$7,250,000 (1)
-Salary Remaining :	$6,960,000
Miro Heiskanen (1 Way Contract)	$6,900,000 (4)
-Salary Remaining :	$6,624,000
Teuvo Teravainen (1 Way Contract)	$5,500,000 (4)
-Salary Remaining :	$5,280,000
Conor Timmins (1 Way Contract)	$4,800,000 (4)
-Salary Remaining :	$4,608,000
Akira Schmid (1 Way Contract)	$4,600,000 (4)
-Salary Remaining :	$4,416,000
Drake Batherson (1 Way Contract)	$4,200,000 (3)
-Salary Remaining :	$4,032,000
Logan Couture (1 Way Contract)	$2,700,000 (4)
-Salary Remaining :	$2,592,000
Filip Zadina (1 Way Contract)	$2,500,000 (3)
-Salary Remaining :	$2,400,000
Denis Gurianov (1 Way Contract)	$2,500,000 (4)
-Salary Remaining :	$2,400,000
Evan Rodrigues (1 Way Contract)	$1,700,000 (3)
-Salary Remaining :	$1,632,000
Libor Hajek (1 Way Contract)	$1,650,000 (4)
-Salary Remaining :	$1,584,000
Jake Virtanen	$1,499,000 (3)
-Salary Remaining :	$1,439,040
Josh Anderson	$1,499,000 (3)
-Salary Remaining :	$1,439,040
Jacob Bernard-Docker	$1,300,000 (2)
-Salary Remaining :	$1,248,000
Jonatan Berggren	$1,200,000 (1)
-Salary Remaining :	$1,152,000
Erik Johnson	$1,000,000 (4)
-Salary Remaining :	$960,000
Scott Wedgewood	$750,000 (2)
-Salary Remaining :	$720,000
CGY CAPHIT (1 Way Contract)	$0 (0)
Total Pro Players	21
Salary Commitment
Year 2025 : $80,748,000
Year 2026 : $72,298,000
Year 2027 : $70,248,000
Year 2028 : $50,250,000
Salary Average Commitment
Year 2025 : $80,748,000
Year 2026 : $72,298,000
Year 2027 : $70,248,000
Year 2028 : $50,250,000
Salary Cap with 1 Way Contract
Year 2025 : $80,748,000
Year 2026 : $72,298,000
Year 2027 : $70,248,000
Year 2028 : $50,250,000

Farm Players Salaries
Adam Erne	$149,900 (4)
Salary Remaining :	$143,904
Anders Bjork	$149,900 (4)
Salary Remaining :	$143,904
Brendan Lemieux	$149,900 (4)
Salary Remaining :	$143,904
Brett Connolly	$149,900 (4)
Salary Remaining :	$143,904
Christian Jaros	$149,900 (4)
Salary Remaining :	$143,904
Conor Sheary	$149,900 (4)
Salary Remaining :	$143,904
David Savard	$149,900 (3)
Salary Remaining :	$143,904
Kevin Shattenkirk	$145,000 (2)
Salary Remaining :	$139,200
Cameron Whynot	$140,000 (2)
Salary Remaining :	$134,400
Daniil Chechelev	$140,000 (2)
Salary Remaining :	$134,400
Nikita Scherbak	$121,000 (1)
Salary Remaining :	$116,160
Emil Andrae	$110,000 (3)
Salary Remaining :	$105,600
Matthew Phillips	$109,200 (1)
Salary Remaining :	$104,832
Magnus Chrona	$100,000 (2)
Salary Remaining :	$96,000
Declan Chisholm	$100,000 (4)
Salary Remaining :	$96,000
Owen Say	$99,000 (3)
Salary Remaining :	$95,040
Adam Klapka	$91,000 (2)
Salary Remaining :	$87,360
Ilya Solovyov	$91,000 (2)
Salary Remaining :	$87,360
Seth Barton	$89,000 (2)
Salary Remaining :	$85,440
Jack Beck	$89,000 (3)
Salary Remaining :	$85,440
Matthew Seminoff	$89,000 (3)
Salary Remaining :	$85,440
Ryan Francis	$87,000 (2)
Salary Remaining :	$83,520
Leon Gawanke	$75,000 (1)
Salary Remaining :	$72,000
Dylan Wells	$75,000 (1)
Salary Remaining :	$72,000
Rory Kerins	$75,000 (2)
Salary Remaining :	$72,000
Ben Steeves	$75,000 (2)
Salary Remaining :	$72,000
Total Farm Players	26
Salary Commitment
Year 2025 : $2,949,500
Year 2026 : $2,569,300
Year 2027 : $1,536,300
Year 2028 : $999,400
Salary Average Commitment
Year 2025 : $2,899,967
Year 2026 : $2,569,300
Year 2027 : $1,536,300
Year 2028 : $999,400

Carolina Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	RBC Center
Level 1:	6000 - $165 - 5,820 - 97.00%
Level 2:	5000 - $98 - 4,883 - 97.66%
Level 3:	2000 - $60 - 1,909 - 95.43%
Level 4:	4000 - $45 - 3,904 - 97.60%
Luxury :	1000 - $303 - 940 - 94.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 1,898 - 94.88%
Farm Level 2:	1000 - $17 - 940 - 94.00%
Farm Total Capacity :	3000
Income
Home Games Left	39
Average Attendance - %	17,456 - 96.98%
Average Income per Game	$2,010,084
Year to Date Revenue	$4,020,168
Farm
Home Games Left	39
Average Attendance - %	2,838 - 94.58%
Average Income per Game	$55,828
Year to Date Revenue	$111,655
Expense
Pro Players Total Salaries	$81,592,052
Farm Players Total Salaries	$3,076,600
Coaches Total Salaries	$2,100,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$3,337,684
Farm Year To Date Expenses	$133,063
Pro Salary Cap To Date	$3,203,683
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$78,393,276
Farm Estimated Season Revenue	$2,177,272
Pro Remaining Season Days	168
Pro Expenses Per Days	$476,812
Pro Estimated Expenses	$80,104,416
Farm Remaining Season Days	168
Farm Expenses Per Days	$19,009
Farm Estimated Expenses	$3,193,512
Estimated Season Expenses	$83,297,928
Season Salary Cap	$80,092,050
Estimate Under Maximum Salary Cap of $81,500,000	$1,407,950
Estimate Over Minimum Salary Cap of $60,240,000	$19,852,050
Current Bank Account	$7,542,648
Projected Bank Account	$4,815,268

Pro Players Salaries
Aaron Ekblad (1 Way Contract)	$7,385,000 (4)
-Salary Remaining :	$7,089,600
Andre Burakovsky (1 Way Contract)	$6,650,450 (4)
-Salary Remaining :	$6,384,432
Alexis Lafreniere (1 Way Contract)	$6,270,000 (3)
-Salary Remaining :	$6,019,200
Jonathan Toews (1 Way Contract)	$6,000,000 (2)
-Salary Remaining :	$5,760,000
Adam Pelech (1 Way Contract)	$5,760,000 (1)
-Salary Remaining :	$5,529,600
Alex Nedeljkovic (1 Way Contract)	$5,685,500 (4)
-Salary Remaining :	$5,458,080
Adam Larsson (1 Way Contract)	$4,800,000 (1)
-Salary Remaining :	$4,608,000
Calvin Petersen (1 Way Contract)	$4,685,350 (4)
-Salary Remaining :	$4,497,936
Colton Parayko (1 Way Contract)	$4,385,000 (4)
-Salary Remaining :	$4,209,600
Christian Dvorak (1 Way Contract)	$4,200,000 (1)
-Salary Remaining :	$4,032,000
Dylan Cozens (1 Way Contract)	$3,920,000 (2)
-Salary Remaining :	$3,763,200
Adam Lowry (1 Way Contract)	$3,250,000 (3)
-Salary Remaining :	$3,120,000
Kevin Labanc (1 Way Contract)	$3,250,000 (4)
-Salary Remaining :	$3,120,000
Mackenzie Blackwood (1 Way Contract)	$2,395,255 (4)
-Salary Remaining :	$2,299,445
Nikita Zadorov (1 Way Contract)	$2,125,000 (1)
-Salary Remaining :	$2,040,000
Tyler Johnson (1 Way Contract)	$1,955,500 (2)
-1 Way Contract Salary Cap :	$455,500
-Salary Remaining :	$1,877,280
Nick Ritchie (1 Way Contract)	$1,700,000 (4)
-Salary Remaining :	$1,632,000
Logan Cooley	$1,499,999 (2)
-Salary Remaining :	$1,439,999
Dylan Guenther	$1,499,999 (3)
-Salary Remaining :	$1,439,999
Simon Edvinsson	$1,499,999 (3)
-Salary Remaining :	$1,439,999
Austin Wagner	$1,375,000 (1)
-Salary Remaining :	$1,320,000
Jack Drury	$1,300,000 (2)
-Salary Remaining :	$1,248,000
CAR CAPHIT (1 Way Contract)	$0 (0)
Total Pro Players	23
Salary Commitment
Year 2025 : $81,592,052
Year 2026 : $63,332,052
Year 2027 : $48,656,553
Year 2028 : $36,136,555
Salary Average Commitment
Year 2025 : $80,852,385
Year 2026 : $62,834,052
Year 2027 : $48,656,553
Year 2028 : $36,136,555
Salary Cap with 1 Way Contract
Year 2025 : $80,092,053
Year 2026 : $61,832,053
Year 2027 : $48,656,553
Year 2028 : $36,136,555

Farm Players Salaries
Blake Lizotte	$149,900 (4)
Salary Remaining :	$143,904
Tony Deangelo	$149,900 (2)
Salary Remaining :	$143,904
Devin Shore	$149,900 (3)
Salary Remaining :	$143,904
Jacob Bryson	$149,900 (4)
Salary Remaining :	$143,904
Jacob MacDonald	$149,900 (4)
Salary Remaining :	$143,904
Stefan Noesen	$149,900 (4)
Salary Remaining :	$143,904
Slater Koekkoek	$149,900 (4)
Salary Remaining :	$143,904
Rocco Grimaldi	$149,900 (2)
Salary Remaining :	$143,904
Braden Holtby	$149,900 (2)
Salary Remaining :	$143,904
Nicolas Deslauriers	$110,000 (3)
Salary Remaining :	$105,600
Dominik Bokk	$110,000 (4)
Salary Remaining :	$105,600
Jacob De La Rose	$110,000 (4)
Salary Remaining :	$105,600
Dennis Hildeby	$100,000 (2)
Salary Remaining :	$96,000
Samuel Poulin	$100,000 (3)
Salary Remaining :	$96,000
Isak Rosen	$100,000 (3)
Salary Remaining :	$96,000
Johan Larsson	$100,000 (4)
Salary Remaining :	$96,000
Jon Merrill	$95,000 (2)
Salary Remaining :	$91,200
Jani Hakanpaa	$95,000 (4)
Salary Remaining :	$91,200
Rudolfs Balcers	$90,000 (4)
Salary Remaining :	$86,400
Joakim Nordstrom	$85,000 (1)
Salary Remaining :	$81,600
Ryan McDonagh	$85,000 (2)
Salary Remaining :	$81,600
Trevor Van Riemsdyk	$83,500 (3)
Salary Remaining :	$80,160
Johnny Kovacevic	$80,000 (4)
Salary Remaining :	$76,800
Jared Coreau	$79,500 (2)
Salary Remaining :	$76,320
Brad Hunt	$79,500 (2)
Salary Remaining :	$76,320
Markus Phillips	$75,000 (1)
Salary Remaining :	$72,000
Robert Orr	$75,000 (1)
Salary Remaining :	$72,000
Lucas Mercuri	$75,000 (1)
Salary Remaining :	$72,000
Total Farm Players	28
Salary Commitment
Year 2025 : $3,076,600
Year 2026 : $2,766,600
Year 2027 : $1,877,900
Year 2028 : $1,334,500
Salary Average Commitment
Year 2025 : $3,076,600
Year 2026 : $2,766,600
Year 2027 : $1,877,900
Year 2028 : $1,334,500

Chicago Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	6000 - $165 - 5,640 - 94.00%
Level 2:	5000 - $98 - 4,760 - 95.20%
Level 3:	2000 - $60 - 1,894 - 94.70%
Level 4:	4000 - $45 - 3,880 - 97.00%
Luxury :	1000 - $295 - 985 - 98.50%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 1,938 - 96.90%
Farm Level 2:	1000 - $17 - 944 - 94.35%
Farm Total Capacity :	3000
Income
Home Games Left	39
Average Attendance - %	17,159 - 95.33%
Average Income per Game	$1,975,895
Year to Date Revenue	$3,951,790
Farm
Home Games Left	39
Average Attendance - %	2,882 - 96.05%
Average Income per Game	$56,738
Year to Date Revenue	$113,475
Expense
Pro Players Total Salaries	$83,759,999
Farm Players Total Salaries	$2,039,800
Coaches Total Salaries	$1,250,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$3,390,401
Farm Year To Date Expenses	$91,595
Pro Salary Cap To Date	$3,170,398
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$77,059,905
Farm Estimated Season Revenue	$2,212,762
Pro Remaining Season Days	168
Pro Expenses Per Days	$484,343
Pro Estimated Expenses	$81,369,624
Farm Remaining Season Days	168
Farm Expenses Per Days	$13,085
Farm Estimated Expenses	$2,198,280
Estimated Season Expenses	$83,567,904
Season Salary Cap	$79,259,999
Estimate Under Maximum Salary Cap of $81,500,000	$2,240,001
Estimate Over Minimum Salary Cap of $60,240,000	$19,019,999
Current Bank Account	$11,505,510
Projected Bank Account	$7,210,273

Pro Players Salaries
Mikko Rantanen (1 Way Contract)	$9,500,000 (3)
-Salary Remaining :	$9,120,000
Artemi Panarin (1 Way Contract)	$9,120,000 (1)
-Salary Remaining :	$8,755,200
Evgeni Malkin (1 Way Contract)	$6,500,000 (2)
-Salary Remaining :	$6,240,000
Jared McCann (1 Way Contract)	$6,270,000 (2)
-Salary Remaining :	$6,019,200
Anthony Duclair (1 Way Contract)	$6,200,000 (1)
-Salary Remaining :	$5,952,000
Tyson Barrie (1 Way Contract)	$5,100,000 (2)
-Salary Remaining :	$4,896,000
Anze Kopitar (1 Way Contract)	$4,500,000 (4)
-Salary Remaining :	$4,320,000
Nicolas Beaudin (1 Way Contract)	$4,100,000 (2)
-Salary Remaining :	$3,936,000
CHI CAPHIT (1 Way Contract)	$3,740,000 (1)
-Salary Remaining :	$3,590,400
Tomas Nosek (1 Way Contract)	$3,500,000 (1)
-1 Way Contract Salary Cap :	$2,000,000
-Salary Remaining :	$3,360,000
German Rubtsov (1 Way Contract)	$2,800,000 (2)
-Salary Remaining :	$2,688,000
Arthur Kaliyev (1 Way Contract)	$2,500,000 (2)
-Salary Remaining :	$2,400,000
Tyler Motte (1 Way Contract)	$2,250,000 (2)
-Salary Remaining :	$2,160,000
Jason Zucker (1 Way Contract)	$2,250,000 (2)
-1 Way Contract Salary Cap :	$750,000
-Salary Remaining :	$2,160,000
Ryan Graves (1 Way Contract)	$2,000,000 (4)
-Salary Remaining :	$1,920,000
Jeremy Lauzon (1 Way Contract)	$2,000,000 (4)
-Salary Remaining :	$1,920,000
Victor Rask (1 Way Contract)	$1,650,000 (2)
-1 Way Contract Salary Cap :	$150,000
-Salary Remaining :	$1,584,000
Robert Hagg (1 Way Contract)	$1,555,000 (4)
-Salary Remaining :	$1,492,800
Jack Campbell (1 Way Contract)	$1,555,000 (4)
-Salary Remaining :	$1,492,800
Andrei Kuzmenko	$1,499,999 (1)
-Salary Remaining :	$1,439,999
Scott Harrington	$1,250,000 (4)
-Salary Remaining :	$1,200,000
Darcy Kuemper	$1,250,000 (3)
-Salary Remaining :	$1,200,000
Henrik Borgstrom	$970,000 (2)
-Salary Remaining :	$931,200
Jordan Staal	$950,000 (4)
-Salary Remaining :	$912,000
Adam Werner	$750,000 (1)
-Salary Remaining :	$720,000
Total Pro Players	25
Salary Commitment
Year 2025 : $83,759,999
Year 2026 : $58,950,000
Year 2027 : $24,560,000
Year 2028 : $13,810,000
Salary Average Commitment
Year 2025 : $83,047,499
Year 2026 : $58,237,500
Year 2027 : $24,560,000
Year 2028 : $13,810,000
Salary Cap with 1 Way Contract
Year 2025 : $79,259,999
Year 2026 : $55,950,000
Year 2027 : $24,560,000
Year 2028 : $13,810,000

Farm Players Salaries
Louis Crevier	$150,000 (3)
Salary Remaining :	$144,000
Sebastien Aho	$149,900 (4)
Salary Remaining :	$143,904
Dillon Simpson	$149,900 (4)
Salary Remaining :	$143,904
Samuel Hlavaj	$140,000 (3)
Salary Remaining :	$134,400
Andrei Altybarmakian	$130,000 (3)
Salary Remaining :	$124,800
MacKenzie Entwistle	$120,000 (4)
Salary Remaining :	$115,200
Justin Hryckowian	$110,000 (3)
Salary Remaining :	$105,600
Mike Hardman	$100,000 (3)
Salary Remaining :	$96,000
Landon Slaggert	$100,000 (3)
Salary Remaining :	$96,000
Otto Leskinen	$100,000 (2)
Salary Remaining :	$96,000
Ryan Carpenter	$97,500 (2)
Salary Remaining :	$93,600
Josh Brown	$97,500 (2)
Salary Remaining :	$93,600
Evan Barratt	$92,000 (2)
Salary Remaining :	$88,320
Lean Bergmann	$92,000 (3)
Salary Remaining :	$88,320
Noel Hoefenmayer	$89,000 (1)
Salary Remaining :	$85,440
Alec Regula	$87,000 (2)
Salary Remaining :	$83,520
Isaak Phillips	$85,000 (1)
Salary Remaining :	$81,600
Matej Chalupa	$75,000 (1)
Salary Remaining :	$72,000
Vasily Demchenko	$75,000 (1)
Salary Remaining :	$72,000
Total Farm Players	19
Salary Commitment
Year 2025 : $2,039,800
Year 2026 : $1,715,800
Year 2027 : $1,241,800
Year 2028 : $419,800
Salary Average Commitment
Year 2025 : $2,039,800
Year 2026 : $1,715,800
Year 2027 : $1,241,800
Year 2028 : $419,800

Colorado Avalanche

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	6000 - $165 - 5,823 - 97.04%
Level 2:	5000 - $98 - 4,700 - 94.00%
Level 3:	2000 - $60 - 1,880 - 94.00%
Level 4:	4000 - $45 - 3,880 - 97.00%
Luxury :	1000 - $295 - 940 - 94.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 1,959 - 97.93%
Farm Level 2:	1000 - $17 - 940 - 94.00%
Farm Total Capacity :	3000
Income
Home Games Left	39
Average Attendance - %	17,223 - 95.68%
Average Income per Game	$1,986,013
Year to Date Revenue	$3,972,025
Farm
Home Games Left	39
Average Attendance - %	2,899 - 96.62%
Average Income per Game	$57,109
Year to Date Revenue	$114,217
Expense
Pro Players Total Salaries	$79,380,999
Farm Players Total Salaries	$3,199,190
Coaches Total Salaries	$2,550,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$3,235,239
Farm Year To Date Expenses	$169,967
Pro Salary Cap To Date	$3,175,242
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$77,454,488
Farm Estimated Season Revenue	$2,227,232
Pro Remaining Season Days	168
Pro Expenses Per Days	$462,177
Pro Estimated Expenses	$77,645,736
Farm Remaining Season Days	168
Farm Expenses Per Days	$24,281
Farm Estimated Expenses	$4,079,208
Estimated Season Expenses	$81,724,944
Season Salary Cap	$79,380,999
Estimate Under Maximum Salary Cap of $81,500,000	$2,119,001
Estimate Over Minimum Salary Cap of $60,240,000	$19,140,999
Current Bank Account	$19,177,875
Projected Bank Account	$17,134,651

Pro Players Salaries
Pierre-Luc Dubois (1 Way Contract)	$9,500,000 (1)
-Salary Remaining :	$9,120,000
Pavel Buchnevich (1 Way Contract)	$7,560,000 (1)
-Salary Remaining :	$7,257,600
Ryan Pulock (1 Way Contract)	$7,450,000 (1)
-Salary Remaining :	$7,152,000
Kasperi Kapanen (1 Way Contract)	$6,800,000 (2)
-Salary Remaining :	$6,528,000
Samuel Girard (1 Way Contract)	$6,380,000 (3)
-Salary Remaining :	$6,124,800
Brayden Schenn (1 Way Contract)	$6,000,000 (2)
-Salary Remaining :	$5,760,000
Spencer Knight (1 Way Contract)	$5,000,000 (2)
-Salary Remaining :	$4,800,000
Matt Duchene (1 Way Contract)	$4,760,000 (1)
-Salary Remaining :	$4,569,600
Andrew Peeke (1 Way Contract)	$3,500,000 (2)
-Salary Remaining :	$3,360,000
Vitali Kravtsov (1 Way Contract)	$3,500,000 (2)
-Salary Remaining :	$3,360,000
Matt Boldy (1 Way Contract)	$3,300,000 (2)
-Salary Remaining :	$3,168,000
Kaapo Kakko (1 Way Contract)	$2,800,000 (3)
-Salary Remaining :	$2,688,000
Tyson Jost (1 Way Contract)	$2,050,000 (4)
-Salary Remaining :	$1,968,000
Jordan Binnington (1 Way Contract)	$2,000,000 (4)
-Salary Remaining :	$1,920,000
Ben Harpur (1 Way Contract)	$1,750,000 (2)
-Salary Remaining :	$1,680,000
Markus Nutivaara (1 Way Contract)	$1,700,000 (2)
-Salary Remaining :	$1,632,000
Jake Sanderson	$1,499,999 (1)
-Salary Remaining :	$1,439,999
Alexei Protas	$1,261,000 (2)
-Salary Remaining :	$1,210,560
Kirill Marchenko	$1,100,000 (1)
-Salary Remaining :	$1,056,000
Lukas Reichel	$970,000 (1)
-Salary Remaining :	$931,200
COL CAPHIT (1 Way Contract)	$500,000 (1)
-Salary Remaining :	$480,000
Total Pro Players	21
Salary Commitment
Year 2025 : $79,380,999
Year 2026 : $46,041,000
Year 2027 : $13,230,000
Year 2028 : $4,050,000
Salary Average Commitment
Year 2025 : $77,086,999
Year 2026 : $45,507,000
Year 2027 : $12,446,000
Year 2028 : $4,050,000
Salary Cap with 1 Way Contract
Year 2025 : $79,380,999
Year 2026 : $46,041,000
Year 2027 : $13,230,000
Year 2028 : $4,050,000

Farm Players Salaries
Juuso Riikola	$149,990 (2)
Salary Remaining :	$143,990
Dominik Kahun	$149,500 (3)
Salary Remaining :	$143,520
Sam Lafferty	$147,500 (2)
Salary Remaining :	$141,600
Dominik Simon	$147,500 (1)
Salary Remaining :	$141,600
Jayce Hawryluk	$147,500 (2)
Salary Remaining :	$141,600
Jason Demers	$145,000 (2)
Salary Remaining :	$139,200
Leevi Merilainen	$140,000 (3)
Salary Remaining :	$134,400
Justin Schultz	$137,500 (2)
Salary Remaining :	$132,000
Adam Ruzicka	$130,000 (4)
Salary Remaining :	$124,800
Alexander Volkov	$125,000 (3)
Salary Remaining :	$120,000
Gabriel Carlsson	$121,000 (1)
Salary Remaining :	$116,160
Nolan Allan	$120,000 (3)
Salary Remaining :	$115,200
Aatu Raty	$120,000 (3)
Salary Remaining :	$115,200
Ville Heinola	$118,300 (2)
Salary Remaining :	$113,568
Mason Lohrei	$110,000 (2)
Salary Remaining :	$105,600
Jamieson Rees	$101,200 (4)
Salary Remaining :	$97,152
Vadim Zherenko	$100,000 (2)
Salary Remaining :	$96,000
Valtteri Puustinen	$100,000 (4)
Salary Remaining :	$96,000
Mikael Pyyhtia	$100,000 (3)
Salary Remaining :	$96,000
Dylan Sikura	$100,000 (2)
Salary Remaining :	$96,000
Ben Meyers	$100,000 (4)
Salary Remaining :	$96,000
Roby Jarventie	$95,700 (1)
Salary Remaining :	$91,872
Logan O'Connor	$90,000 (4)
Salary Remaining :	$86,400
Pavol Regenda	$89,000 (1)
Salary Remaining :	$85,440
Antti Tuomisto	$87,000 (2)
Salary Remaining :	$83,520
John Moore	$77,500 (1)
Salary Remaining :	$74,400
Greg McKegg	$75,000 (1)
Salary Remaining :	$72,000
Kasimir Kaskisuo	$75,000 (1)
Salary Remaining :	$72,000
Total Farm Players	28
Salary Commitment
Year 2025 : $3,199,190
Year 2026 : $2,518,490
Year 2027 : $1,275,700
Year 2028 : $521,200
Salary Average Commitment
Year 2025 : $3,184,030
Year 2026 : $2,514,830
Year 2027 : $1,275,700
Year 2028 : $521,200

Columbus Blue Jackets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	6000 - $165 - 5,640 - 94.00%
Level 2:	5000 - $98 - 4,737 - 94.74%
Level 3:	2000 - $60 - 1,991 - 99.55%
Level 4:	4000 - $45 - 3,942 - 98.55%
Luxury :	1000 - $295 - 984 - 98.40%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 2,000 - 100.00%
Farm Level 2:	1000 - $17 - 962 - 96.20%
Farm Total Capacity :	3000
Income
Home Games Left	40
Average Attendance - %	17,294 - 96.08%
Average Income per Game	$1,981,956
Year to Date Revenue	$1,981,956
Farm
Home Games Left	40
Average Attendance - %	2,962 - 98.73%
Average Income per Game	$58,354
Year to Date Revenue	$58,354
Expense
Pro Players Total Salaries	$81,228,899
Farm Players Total Salaries	$2,402,100
Coaches Total Salaries	$1,250,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$3,254,873
Farm Year To Date Expenses	$109,513
Pro Salary Cap To Date	$2,974,873
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$79,278,240
Farm Estimated Season Revenue	$2,334,160
Pro Remaining Season Days	168
Pro Expenses Per Days	$469,879
Pro Estimated Expenses	$78,939,672
Farm Remaining Season Days	168
Farm Expenses Per Days	$15,155
Farm Estimated Expenses	$2,546,040
Estimated Season Expenses	$81,485,712
Season Salary Cap	$75,228,900
Estimate Under Maximum Salary Cap of $81,500,000	$6,271,100
Estimate Over Minimum Salary Cap of $60,240,000	$14,988,900
Current Bank Account	$5,818,754
Projected Bank Account	$5,945,442

Pro Players Salaries
CBJ CAPHIT (1 Way Contract)	$12,200,000 (2)
-Salary Remaining :	$11,712,000
Conor Garland (1 Way Contract)	$7,000,000 (2)
-Salary Remaining :	$6,720,000
Jonas Brodin (1 Way Contract)	$5,650,000 (3)
-Salary Remaining :	$5,424,000
Laurent Brossoit (1 Way Contract)	$4,850,000 (2)
-Salary Remaining :	$4,656,000
Connor McMichael (1 Way Contract)	$4,200,000 (2)
-Salary Remaining :	$4,032,000
Casey Desmith (1 Way Contract)	$3,750,000 (2)
-Salary Remaining :	$3,600,000
Adrian Kempe (1 Way Contract)	$3,600,000 (4)
-Salary Remaining :	$3,456,000
Brett Ritchie (1 Way Contract)	$3,400,000 (1)
-Salary Remaining :	$3,264,000
Jaden Schwartz (1 Way Contract)	$3,200,000 (2)
-Salary Remaining :	$3,072,000
Riley Stillman (1 Way Contract)	$3,000,000 (3)
-Salary Remaining :	$2,880,000
Tuukka Rask (1 Way Contract)	$2,850,000 (2)
-1 Way Contract Salary Cap :	$1,350,000
-Salary Remaining :	$2,736,000
Wyatt Kalynuk (1 Way Contract)	$2,760,000 (2)
-1 Way Contract Salary Cap :	$1,260,000
-Salary Remaining :	$2,649,600
Nikolai Knyzhov (1 Way Contract)	$2,500,000 (4)
-Salary Remaining :	$2,400,000
Nick Paul (1 Way Contract)	$2,500,000 (2)
-Salary Remaining :	$2,400,000
Kieffer Bellows (1 Way Contract)	$2,300,000 (3)
-Salary Remaining :	$2,208,000
Nicolas Roy (1 Way Contract)	$2,125,000 (1)
-Salary Remaining :	$2,040,000
Joel Teasdale (1 Way Contract)	$2,000,000 (2)
-1 Way Contract Salary Cap :	$500,000
-Salary Remaining :	$1,920,000
Kevin Roy (1 Way Contract)	$1,700,000 (2)
-1 Way Contract Salary Cap :	$200,000
-Salary Remaining :	$1,632,000
Jordan Martinook (1 Way Contract)	$1,650,000 (1)
-Salary Remaining :	$1,584,000
Ilya Lyubushkin (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$1,440,000
Mason Shaw (1 Way Contract)	$1,500,000 (4)
-Salary Remaining :	$1,440,000
Zac Bolduc	$1,499,999 (3)
-Salary Remaining :	$1,439,999
Dillon Heatherington	$1,499,900 (2)
-Salary Remaining :	$1,439,904
Anthony Louis	$1,499,000 (4)
-Salary Remaining :	$1,439,040
Radim Simek	$1,495,000 (3)
-Salary Remaining :	$1,435,200
P.K. Subban	$1,000,000 (2)
-Salary Remaining :	$960,000
Total Pro Players	26
Salary Commitment
Year 2025 : $81,228,899
Year 2026 : $64,978,899
Year 2027 : $23,043,999
Year 2028 : $9,099,000
Salary Average Commitment
Year 2025 : $79,486,899
Year 2026 : $72,186,899
Year 2027 : $23,043,999
Year 2028 : $9,099,000
Salary Cap with 1 Way Contract
Year 2025 : $75,228,899
Year 2026 : $66,553,899
Year 2027 : $23,043,999
Year 2028 : $9,099,000

Farm Players Salaries
Olen Zellweger	$150,000 (3)
Salary Remaining :	$144,000
Max Gildon	$149,900 (4)
Salary Remaining :	$143,904
Dan Fucking Renouf	$149,900 (4)
Salary Remaining :	$143,904
Dmitri Voronkov	$140,000 (2)
Salary Remaining :	$134,400
Drew Commesso	$140,000 (3)
Salary Remaining :	$134,400
Nikolai Kovalenko	$130,000 (3)
Salary Remaining :	$124,800
Zack Hayes	$125,000 (4)
Salary Remaining :	$120,000
Jacob Christiansen	$118,300 (1)
Salary Remaining :	$113,568
Matthew Savoie	$100,000 (3)
Salary Remaining :	$96,000
Keith Petruzzelli	$99,000 (3)
Salary Remaining :	$95,040
Ty Nelson	$92,000 (3)
Salary Remaining :	$88,320
Olle Lycksell	$91,000 (2)
Salary Remaining :	$87,360
Josh Dunne	$91,000 (3)
Salary Remaining :	$87,360
Samuel Knazko	$89,000 (3)
Salary Remaining :	$85,440
David Goyette	$89,000 (3)
Salary Remaining :	$85,440
Adam Beckman	$87,000 (2)
Salary Remaining :	$83,520
Danil Zhilkin	$87,000 (3)
Salary Remaining :	$83,520
Brandon Duhaime	$85,000 (1)
Salary Remaining :	$81,600
Carson Focht	$84,000 (1)
Salary Remaining :	$80,640
Jeremy McKenna	$80,000 (3)
Salary Remaining :	$76,800
Patrick Russell	$75,000 (1)
Salary Remaining :	$72,000
Ty Ronning	$75,000 (1)
Salary Remaining :	$72,000
Tyler Ennis	$75,000 (1)
Salary Remaining :	$72,000
Total Farm Players	23
Salary Commitment
Year 2025 : $2,402,100
Year 2026 : $1,889,800
Year 2027 : $1,571,800
Year 2028 : $424,800
Salary Average Commitment
Year 2025 : $2,402,100
Year 2026 : $1,889,800
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 - 0 - 0.00%
Level 2:	5000 - $98 - 0 - 0.00%
Level 3:	2000 - $60 - 0 - 0.00%
Level 4:	4000 - $45 - 0 - 0.00%
Luxury :	1000 - $295 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 0 - 0.00%
Farm Level 2:	1000 - $17 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	41
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	41
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$76,273,000
Farm Players Total Salaries	$2,532,000
Coaches Total Salaries	$1,250,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$3,080,636
Farm Year To Date Expenses	$109,451
Pro Salary Cap To Date	$2,939,921
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	168
Pro Expenses Per Days	$441,560
Pro Estimated Expenses	$74,182,080
Farm Remaining Season Days	168
Farm Expenses Per Days	$15,897
Farm Estimated Expenses	$2,670,696
Estimated Season Expenses	$76,852,776
Season Salary Cap	$72,398,000
Estimate Under Maximum Salary Cap of $81,500,000	$9,102,000
Estimate Over Minimum Salary Cap of $60,240,000	$12,158,000
Current Bank Account	$27,043,035
Projected Bank Account	($49,809,741)

Pro Players Salaries
Aleksander Barkov (1 Way Contract)	$14,798,000 (3)
-Salary Remaining :	$14,206,080
Timo Meier (1 Way Contract)	$7,250,000 (3)
-Salary Remaining :	$6,960,000
Jack Hughes (1 Way Contract)	$6,900,000 (4)
-Salary Remaining :	$6,624,000
Jakub Vrana (1 Way Contract)	$6,600,000 (2)
-Salary Remaining :	$6,336,000
Jared Spurgeon (1 Way Contract)	$5,500,000 (1)
-Salary Remaining :	$5,280,000
Connor Murphy (1 Way Contract)	$4,800,000 (2)
-Salary Remaining :	$4,608,000
Barrett Hayton (1 Way Contract)	$4,750,000 (1)
-Salary Remaining :	$4,560,000
Michael Bunting (1 Way Contract)	$3,500,000 (2)
-1 Way Contract Salary Cap :	$2,000,000
-Salary Remaining :	$3,360,000
Ryan Lindgren (1 Way Contract)	$3,400,000 (2)
-Salary Remaining :	$3,264,000
Christopher Tanev (1 Way Contract)	$2,600,000 (2)
-1 Way Contract Salary Cap :	$1,100,000
-Salary Remaining :	$2,496,000
Jacob Peterson (1 Way Contract)	$2,500,000 (3)
-Salary Remaining :	$2,400,000
Sean Walker (1 Way Contract)	$1,900,000 (1)
-Salary Remaining :	$1,824,000
Ben Bishop (1 Way Contract)	$1,750,000 (2)
-Salary Remaining :	$1,680,000
Erik Gudbranson (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$1,440,000
Carl Grundstrom	$1,450,000 (4)
-Salary Remaining :	$1,392,000
DAL CAPHIT	$1,150,000 (1)
-Salary Remaining :	$1,104,000
Jet Greaves	$1,100,000 (2)
-Salary Remaining :	$1,056,000
Dakota Joshua	$950,000 (2)
-Salary Remaining :	$912,000
Chris Tierney (Out of Payroll)	$875,000 (2)
-Salary Remaining :	$840,000
Zack Kassian	$750,000 (1)
-Salary Remaining :	$720,000
Ross Johnston	$750,000 (1)
-Salary Remaining :	$720,000
Anthony Bitetto	$750,000 (1)
-Salary Remaining :	$720,000
Tyler Pitlick	$750,000 (1)
-Salary Remaining :	$720,000
Total Pro Players	23
Salary Commitment
Year 2025 : $76,273,000
Year 2026 : $58,473,000
Year 2027 : $32,898,000
Year 2028 : $8,350,000
Salary Average Commitment
Year 2025 : $76,952,875
Year 2026 : $56,734,125
Year 2027 : $32,456,000
Year 2028 : $8,350,000
Salary Cap with 1 Way Contract
Year 2025 : $73,273,000
Year 2026 : $55,473,000
Year 2027 : $32,898,000
Year 2028 : $8,350,000

Farm Players Salaries
Mavrik Bourque	$150,000 (3)
Salary Remaining :	$144,000
James Reimer	$145,000 (1)
Salary Remaining :	$139,200
Danton Heinen	$145,000 (2)
Salary Remaining :	$139,200
Joel Hanley	$145,000 (3)
Salary Remaining :	$139,200
Remi Poirier	$140,000 (3)
Salary Remaining :	$134,400
Tye Kartye	$140,000 (2)
Salary Remaining :	$134,400
Brett Leason	$130,000 (2)
Salary Remaining :	$124,800
Tanner Kero	$130,000 (1)
Salary Remaining :	$124,800
Jayden Struble	$130,000 (2)
Salary Remaining :	$124,800
Ben Gleason	$130,000 (3)
Salary Remaining :	$124,800
Mark Borowiecki	$110,000 (1)
Salary Remaining :	$105,600
Albert Johansson	$110,000 (3)
Salary Remaining :	$105,600
Vittorio Mancini	$110,000 (3)
Salary Remaining :	$105,600
Jason Dickinson	$100,000 (3)
Salary Remaining :	$96,000
Cooper Black	$99,000 (3)
Salary Remaining :	$95,040
Antonio Stranges	$97,000 (2)
Salary Remaining :	$93,120
Jan Jenik	$92,000 (2)
Salary Remaining :	$88,320
Oskar Back	$91,000 (2)
Salary Remaining :	$87,360
Alexandre Doucet	$89,000 (3)
Salary Remaining :	$85,440
Patrick Giles	$87,000 (2)
Salary Remaining :	$83,520
Cutter Gauthier	$87,000 (2)
Salary Remaining :	$83,520
Albin Eriksson	$75,000 (1)
Salary Remaining :	$72,000
Total Farm Players	22
Salary Commitment
Year 2025 : $2,532,000
Year 2026 : $2,072,000
Year 2027 : $1,073,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,513,667
Year 2026 : $2,072,000
Year 2027 : $1,073,000
Year 2028 : $0

Detroit Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Joe Louis Arena
Level 1:	6000 - $165 - 5,640 - 94.00%
Level 2:	5000 - $98 - 4,726 - 94.51%
Level 3:	2000 - $60 - 2,000 - 100.00%
Level 4:	4000 - $45 - 3,975 - 99.36%
Luxury :	1000 - $295 - 973 - 97.30%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 1,940 - 97.00%
Farm Level 2:	1000 - $17 - 984 - 98.35%
Farm Total Capacity :	3000
Income
Home Games Left	39
Average Attendance - %	17,313 - 96.18%
Average Income per Game	$1,979,587
Year to Date Revenue	$3,959,173
Farm
Home Games Left	39
Average Attendance - %	2,924 - 97.45%
Average Income per Game	$57,460
Year to Date Revenue	$114,919
Expense
Pro Players Total Salaries	$90,422,500
Farm Players Total Salaries	$2,341,800
Coaches Total Salaries	$6,545,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$3,901,558
Farm Year To Date Expenses	$126,816
Pro Salary Cap To Date	$3,256,897
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$77,203,874
Farm Estimated Season Revenue	$2,240,920
Pro Remaining Season Days	168
Pro Expenses Per Days	$548,386
Pro Estimated Expenses	$92,128,848
Farm Remaining Season Days	168
Farm Expenses Per Days	$19,096
Farm Estimated Expenses	$3,208,128
Estimated Season Expenses	$95,336,976
Season Salary Cap	$81,422,496
Estimate Under Maximum Salary Cap of $81,500,000	$77,504
Estimate Over Minimum Salary Cap of $60,240,000	$21,182,496
Current Bank Account	$18,144,670
Projected Bank Account	$2,252,488

Pro Players Salaries
David Pastrnak (1 Way Contract)	$10,640,000 (4)
-Salary Remaining :	$10,214,400
Andrei Vasilevskiy (1 Way Contract)	$10,450,000 (1)
-Salary Remaining :	$10,032,000
Nikita Kucherov (1 Way Contract)	$9,120,000 (2)
-Salary Remaining :	$8,755,200
Kyle Connor (1 Way Contract)	$7,000,000 (2)
-Salary Remaining :	$6,720,000
Josh Morrissey (1 Way Contract)	$6,500,000 (4)
-Salary Remaining :	$6,240,000
Connor Brown (1 Way Contract)	$6,000,000 (1)
-Salary Remaining :	$5,760,000
Travis Sanheim (1 Way Contract)	$5,000,000 (2)
-Salary Remaining :	$4,800,000
Morgan Geekie (1 Way Contract)	$3,640,000 (3)
-Salary Remaining :	$3,494,400
Oliver Ekman-Larsson (1 Way Contract)	$3,500,000 (2)
-Salary Remaining :	$3,360,000
Sean Durzi (1 Way Contract)	$3,100,000 (4)
-Salary Remaining :	$2,976,000
Claude Giroux (1 Way Contract)	$3,000,000 (4)
-Salary Remaining :	$2,880,000
Philippe Myers (1 Way Contract)	$2,990,000 (2)
-1 Way Contract Salary Cap :	$1,490,000
-Salary Remaining :	$2,870,400
Cody Ceci (1 Way Contract)	$2,500,000 (2)
-1 Way Contract Salary Cap :	$1,000,000
-Salary Remaining :	$2,400,000
Riley Damiani (1 Way Contract)	$2,500,000 (4)
-Salary Remaining :	$2,400,000
Dan Vladar (1 Way Contract)	$2,000,000 (4)
-Salary Remaining :	$1,920,000
Andrew Poturalski (1 Way Contract)	$1,812,500 (2)
-1 Way Contract Salary Cap :	$312,500
-Salary Remaining :	$1,740,000
Taro Hirose (1 Way Contract)	$1,500,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,440,000
Jaxson Stauber (1 Way Contract)	$1,500,000 (4)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,440,000
Danny Dekeyser (1 Way Contract)	$1,500,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,440,000
Nils Aman	$1,100,000 (3)
-Salary Remaining :	$1,056,000
Alex Steeves	$1,000,000 (2)
-Salary Remaining :	$960,000
Rem Pitlick	$970,000 (1)
-Salary Remaining :	$931,200
Wyatt Newpower	$850,000 (1)
-Salary Remaining :	$816,000
Johan Sodergran	$750,000 (2)
-Salary Remaining :	$720,000
Nathan Staios	$750,000 (4)
-Salary Remaining :	$720,000
Kirill Tyutyayev	$750,000 (3)
-Salary Remaining :	$720,000
DET CAPHIT (1 Way Contract)	$0 (0)
Total Pro Players	27
Salary Commitment
Year 2025 : $90,422,500
Year 2026 : $70,652,500
Year 2027 : $35,480,000
Year 2028 : $29,990,000
Salary Average Commitment
Year 2025 : $87,004,500
Year 2026 : $69,634,500
Year 2027 : $34,902,000
Year 2028 : $29,990,000
Salary Cap with 1 Way Contract
Year 2025 : $81,422,496
Year 2026 : $63,152,500
Year 2027 : $33,980,000
Year 2028 : $28,490,000

Farm Players Salaries
Alex Biega	$149,900 (1)
Salary Remaining :	$143,904
Alexander Chmelevski	$149,900 (1)
Salary Remaining :	$143,904
Stefan Matteau	$145,000 (1)
Salary Remaining :	$139,200
Filip Hallander	$145,000 (4)
Salary Remaining :	$139,200
Filip Larsson	$140,000 (3)
Salary Remaining :	$134,400
Chase Pearson	$120,000 (2)
Salary Remaining :	$115,200
Ales Stezka	$100,000 (2)
Salary Remaining :	$96,000
James Hamblin	$100,000 (4)
Salary Remaining :	$96,000
Antti Raanta	$100,000 (1)
Salary Remaining :	$96,000
Sergey Murashov	$99,000 (3)
Salary Remaining :	$95,040
Chase Bradley	$92,000 (3)
Salary Remaining :	$88,320
Domenick Fensore	$92,000 (3)
Salary Remaining :	$88,320
Thomas Gregoire	$91,000 (3)
Salary Remaining :	$87,360
Donovan Sebrango	$91,000 (3)
Salary Remaining :	$87,360
Joey Keane	$91,000 (3)
Salary Remaining :	$87,360
Jared McIsaac	$87,000 (3)
Salary Remaining :	$83,520
Brent Gates Jr.	$87,000 (3)
Salary Remaining :	$83,520
Milos Keleman	$87,000 (1)
Salary Remaining :	$83,520
Jonny Brodzinski	$75,000 (1)
Salary Remaining :	$72,000
T.J. Tynan	$75,000 (1)
Salary Remaining :	$72,000
Ivan Chekhovich	$75,000 (1)
Salary Remaining :	$72,000
Sasha Mutala	$75,000 (2)
Salary Remaining :	$72,000
Brendan Smith	$75,000 (1)
Salary Remaining :	$72,000
Total Farm Players	23
Salary Commitment
Year 2025 : $2,341,800
Year 2026 : $1,410,000
Year 2027 : $1,115,000
Year 2028 : $245,000
Salary Average Commitment
Year 2025 : $2,341,800
Year 2026 : $1,410,000
Year 2027 : $1,115,000
Year 2028 : $245,000

Edmonton Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Arena
Level 1:	6000 - $165 - 5,958 - 99.29%
Level 2:	5000 - $98 - 4,872 - 97.43%
Level 3:	2000 - $60 - 1,940 - 97.00%
Level 4:	4000 - $45 - 3,880 - 97.00%
Luxury :	1000 - $313 - 940 - 94.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 1,910 - 95.48%
Farm Level 2:	1000 - $17 - 940 - 94.00%
Farm Total Capacity :	3000
Income
Home Games Left	39
Average Attendance - %	17,589 - 97.72%
Average Income per Game	$2,045,615
Year to Date Revenue	$4,091,229
Farm
Home Games Left	39
Average Attendance - %	2,850 - 94.98%
Average Income per Game	$56,080
Year to Date Revenue	$112,159
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	$3,460,758
Farm Year To Date Expenses	$121,646
Pro Salary Cap To Date	$3,200,757
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$79,778,966
Farm Estimated Season Revenue	$2,187,100
Pro Remaining Season Days	168
Pro Expenses Per Days	$494,394
Pro Estimated Expenses	$83,058,192
Farm Remaining Season Days	168
Farm Expenses Per Days	$17,378
Farm Estimated Expenses	$2,919,504
Estimated Season Expenses	$85,977,696
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	$14,047,984
Projected Bank Account	$10,036,354

Pro Players Salaries
Bo Horvat (1 Way Contract)	$9,500,000 (4)
-Salary Remaining :	$9,120,000
Alex Tuch (1 Way Contract)	$8,125,000 (2)
-Salary Remaining :	$7,800,000
Sam Reinhart (1 Way Contract)	$8,000,000 (3)
-Salary Remaining :	$7,680,000
Cale Makar (1 Way Contract)	$7,600,000 (4)
-Salary Remaining :	$7,296,000
Jordan Kyrou (1 Way Contract)	$6,720,000 (2)
-Salary Remaining :	$6,451,200
Chris Driedger (1 Way Contract)	$5,750,000 (3)
-Salary Remaining :	$5,520,000
Ryan Merkley (1 Way Contract)	$4,800,000 (2)
-Salary Remaining :	$4,608,000
Yegor Sharangovich (1 Way Contract)	$3,780,000 (1)
-Salary Remaining :	$3,628,800
Ryan McLeod (1 Way Contract)	$3,500,000 (1)
-Salary Remaining :	$3,360,000
Semyon Varlamov (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$2,880,000
Owen Tippett (1 Way Contract)	$2,875,000 (2)
-Salary Remaining :	$2,760,000
Nick Merkley (1 Way Contract)	$2,530,000 (2)
-Salary Remaining :	$2,428,800
Cam Atkinson (1 Way Contract)	$2,500,000 (2)
-1 Way Contract Salary Cap :	$1,000,000
-Salary Remaining :	$2,400,000
Tyler Benson (1 Way Contract)	$2,300,000 (3)
-1 Way Contract Salary Cap :	$800,000
-Salary Remaining :	$2,208,000
Mattias Ekholm (1 Way Contract)	$2,000,000 (4)
-Salary Remaining :	$1,920,000
Derek Forbort	$1,499,999 (3)
-Salary Remaining :	$1,439,999
Jack Quinn	$1,499,900 (1)
-Salary Remaining :	$1,439,904
Alexander Barabanov	$1,499,000 (4)
-Salary Remaining :	$1,439,040
Luke Kunin	$1,495,000 (4)
-Salary Remaining :	$1,435,200
Mikael Granlund	$1,495,000 (4)
-Salary Remaining :	$1,435,200
Mark Friedman	$950,000 (4)
-Salary Remaining :	$912,000
Sami Vatanen	$850,000 (4)
-Salary Remaining :	$816,000
Adam Henrique	$750,000 (4)
-Salary Remaining :	$720,000
EDM CAPHIT	$0 (0)
Total Pro Players	24
Salary Commitment
Year 2025 : $83,018,899
Year 2026 : $74,238,999
Year 2027 : $43,688,999
Year 2028 : $26,139,000
Salary Average Commitment
Year 2025 : $79,346,565
Year 2026 : $72,346,665
Year 2027 : $43,338,999
Year 2028 : $26,139,000
Salary Cap with 1 Way Contract
Year 2025 : $80,018,899
Year 2026 : $71,238,999
Year 2027 : $42,188,999
Year 2028 : $26,139,000

Farm Players Salaries
Adam Gaudette	$149,900 (3)
Salary Remaining :	$143,904
Tyler Bertuzzi	$149,900 (4)
Salary Remaining :	$143,904
Anton Stralman	$149,900 (1)
Salary Remaining :	$143,904
Marcus Hogberg	$149,900 (2)
Salary Remaining :	$143,904
Cavan Fitzgerald	$149,900 (1)
Salary Remaining :	$143,904
Ryan O'Rourke	$149,900 (3)
Salary Remaining :	$143,904
Sebastian Cossa	$140,000 (1)
Salary Remaining :	$134,400
Michael Kesselring	$121,800 (2)
Salary Remaining :	$116,928
Alexander Holtz	$110,000 (3)
Salary Remaining :	$105,600
Philip Kemp	$100,000 (4)
Salary Remaining :	$96,000
Michael Dipietro	$99,000 (4)
Salary Remaining :	$95,040
Dmitri Samorukov	$92,000 (2)
Salary Remaining :	$88,320
Raphael Lavoie	$92,000 (3)
Salary Remaining :	$88,320
Dominik Masin	$90,000 (2)
Salary Remaining :	$86,400
Max Wanner	$89,000 (3)
Salary Remaining :	$85,440
Miikka Salomaki	$88,000 (2)
Salary Remaining :	$84,480
Ryan Gropp	$88,000 (2)
Salary Remaining :	$84,480
Sampo Ranta	$87,000 (1)
Salary Remaining :	$83,520
Olivier Rodrigue	$85,000 (2)
Salary Remaining :	$81,600
Nick Caamano	$85,000 (4)
Salary Remaining :	$81,600
Milan Lucic	$75,000 (1)
Salary Remaining :	$72,000
Michael Raffl	$75,000 (2)
Salary Remaining :	$72,000
Markus Niemelainen	$75,000 (1)
Salary Remaining :	$72,000
Lars Eller	$75,000 (1)
Salary Remaining :	$72,000
Jordy Bellerive	$75,000 (2)
Salary Remaining :	$72,000
Jesper Fast	$75,000 (1)
Salary Remaining :	$72,000
Sam Carrick	$75,000 (2)
Salary Remaining :	$72,000
Total Farm Players	27
Salary Commitment
Year 2025 : $2,791,200
Year 2026 : $1,964,400
Year 2027 : $1,024,700
Year 2028 : $433,900
Salary Average Commitment
Year 2025 : $2,790,625
Year 2026 : $1,957,075
Year 2027 : $1,024,700
Year 2028 : $433,900

Florida Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	BankAtlantic Center
Level 1:	6000 - $165 - 5,664 - 94.41%
Level 2:	5000 - $98 - 4,900 - 98.00%
Level 3:	2000 - $60 - 1,880 - 94.00%
Level 4:	4000 - $45 - 3,842 - 96.05%
Luxury :	1000 - $295 - 955 - 95.50%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 1,896 - 94.82%
Farm Level 2:	1000 - $17 - 947 - 94.70%
Farm Total Capacity :	3000
Income
Home Games Left	38
Average Attendance - %	17,241 - 95.79%
Average Income per Game	$1,982,230
Year to Date Revenue	$5,946,690
Farm
Home Games Left	38
Average Attendance - %	2,843 - 94.78%
Average Income per Game	$55,922
Year to Date Revenue	$167,766
Expense
Pro Players Total Salaries	$81,849,000
Farm Players Total Salaries	$3,051,890
Coaches Total Salaries	$1,250,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$3,313,961
Farm Year To Date Expenses	$132,934
Pro Salary Cap To Date	$3,213,959
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$75,324,740
Farm Estimated Season Revenue	$2,125,036
Pro Remaining Season Days	168
Pro Expenses Per Days	$473,423
Pro Estimated Expenses	$79,535,064
Farm Remaining Season Days	168
Farm Expenses Per Days	$18,868
Farm Estimated Expenses	$3,169,824
Estimated Season Expenses	$82,704,888
Season Salary Cap	$80,349,000
Estimate Under Maximum Salary Cap of $81,500,000	$1,151,000
Estimate Over Minimum Salary Cap of $60,240,000	$20,109,000
Current Bank Account	$9,757,571
Projected Bank Account	$4,502,459

Pro Players Salaries
Victor Hedman (1 Way Contract)	$10,640,000 (2)
-Salary Remaining :	$10,214,400
Vincent Trocheck (1 Way Contract)	$7,000,000 (4)
-Salary Remaining :	$6,720,000
Mark Scheifele (1 Way Contract)	$7,000,000 (4)
-Salary Remaining :	$6,720,000
Tyler Toffoli (1 Way Contract)	$6,000,000 (4)
-Salary Remaining :	$5,760,000
Daniel Sprong (1 Way Contract)	$5,500,000 (4)
-Salary Remaining :	$5,280,000
Ryan O'Reilly (1 Way Contract)	$5,500,000 (4)
-Salary Remaining :	$5,280,000
Logan Stanley (1 Way Contract)	$4,620,000 (2)
-Salary Remaining :	$4,435,200
John Carlson (1 Way Contract)	$4,500,000 (4)
-Salary Remaining :	$4,320,000
Dean Kukan (1 Way Contract)	$3,750,000 (4)
-Salary Remaining :	$3,600,000
Rickard Rakell (1 Way Contract)	$3,740,000 (1)
-Salary Remaining :	$3,590,400
Blake Coleman (1 Way Contract)	$3,500,000 (4)
-Salary Remaining :	$3,360,000
Brandon Saad (1 Way Contract)	$3,000,000 (4)
-Salary Remaining :	$2,880,000
FLO CAPHIT (1 Way Contract)	$2,850,000 (1)
-Salary Remaining :	$2,736,000
Anthony Stolarz (1 Way Contract)	$2,500,000 (4)
-Salary Remaining :	$2,400,000
Troy Stecher (1 Way Contract)	$2,000,000 (4)
-Salary Remaining :	$1,920,000
Parker Milner (1 Way Contract)	$1,500,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,440,000
Joel L'Esperance (1 Way Contract)	$1,500,000 (4)
-Salary Remaining :	$1,440,000
Dylan Demelo (1 Way Contract)	$1,500,000 (4)
-Salary Remaining :	$1,440,000
Kevin Lankinen (1 Way Contract)	$1,500,000 (4)
-Salary Remaining :	$1,440,000
Luke Johnson (1 Way Contract)	$1,500,000 (2)
-Salary Remaining :	$1,440,000
Karson Kuhlman	$1,499,000 (4)
-Salary Remaining :	$1,439,040
Gaetan Haas	$750,000 (1)
-Salary Remaining :	$720,000
Total Pro Players	22
Salary Commitment
Year 2025 : $81,849,000
Year 2026 : $74,509,000
Year 2027 : $56,249,000
Year 2028 : $56,249,000
Salary Average Commitment
Year 2025 : $81,269,000
Year 2026 : $73,929,000
Year 2027 : $56,249,000
Year 2028 : $56,249,000
Salary Cap with 1 Way Contract
Year 2025 : $80,349,000
Year 2026 : $73,009,000
Year 2027 : $56,249,000
Year 2028 : $56,249,000

Farm Players Salaries
J.C. Beaudin	$149,990 (1)
Salary Remaining :	$143,990
Alexander True	$149,900 (4)
Salary Remaining :	$143,904
Peter Abbandonato	$149,900 (4)
Salary Remaining :	$143,904
Alex-Olivier Voyer	$149,900 (4)
Salary Remaining :	$143,904
Brogan Rafferty	$149,900 (4)
Salary Remaining :	$143,904
Chase De Leo	$149,900 (4)
Salary Remaining :	$143,904
Justin Holl	$149,900 (4)
Salary Remaining :	$143,904
Mathias Brome	$149,900 (4)
Salary Remaining :	$143,904
Laurent Dauphin	$149,900 (4)
Salary Remaining :	$143,904
Matt Roy	$149,900 (4)
Salary Remaining :	$143,904
Travis Boyd	$149,900 (1)
Salary Remaining :	$143,904
Zach Sanford	$149,900 (4)
Salary Remaining :	$143,904
Paul Byron	$145,000 (1)
Salary Remaining :	$139,200
Dakota Mermis	$125,000 (2)
Salary Remaining :	$120,000
Charlie Lindgren	$100,000 (4)
Salary Remaining :	$96,000
Joel Kellman	$100,000 (1)
Salary Remaining :	$96,000
Christian Wolanin	$100,000 (2)
Salary Remaining :	$96,000
Sam Morton	$100,000 (3)
Salary Remaining :	$96,000
Waltteri Ignatjew	$99,000 (3)
Salary Remaining :	$95,040
Pierrick Dube	$92,000 (3)
Salary Remaining :	$88,320
Oliver Okuliar	$92,000 (3)
Salary Remaining :	$88,320
Trevor Carrick	$75,000 (2)
Salary Remaining :	$72,000
Chad Ruhwedel	$75,000 (1)
Salary Remaining :	$72,000
Carl Dahlstrom	$75,000 (1)
Salary Remaining :	$72,000
Christopher Gibson	$75,000 (2)
Salary Remaining :	$72,000
Total Farm Players	25
Salary Commitment
Year 2025 : $3,051,890
Year 2026 : $2,357,000
Year 2027 : $1,982,000
Year 2028 : $1,599,000
Salary Average Commitment
Year 2025 : $3,051,890
Year 2026 : $2,357,000
Year 2027 : $1,982,000
Year 2028 : $1,599,000

Los Angeles Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	6000 - $165 - 5,791 - 96.52%
Level 2:	5000 - $98 - 4,951 - 99.02%
Level 3:	2000 - $60 - 2,000 - 100.00%
Level 4:	4000 - $45 - 3,760 - 94.00%
Luxury :	1000 - $313 - 940 - 94.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 1,880 - 94.00%
Farm Level 2:	1000 - $17 - 940 - 94.00%
Farm Total Capacity :	3000
Income
Home Games Left	40
Average Attendance - %	17,442 - 96.90%
Average Income per Game	$2,024,133
Year to Date Revenue	$2,024,133
Farm
Home Games Left	40
Average Attendance - %	2,820 - 94.00%
Average Income per Game	$55,460
Year to Date Revenue	$55,460
Expense
Pro Players Total Salaries	$85,019,999
Farm Players Total Salaries	$2,397,400
Coaches Total Salaries	$1,250,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$3,440,801
Farm Year To Date Expenses	$105,896
Pro Salary Cap To Date	$3,160,801
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$80,965,320
Farm Estimated Season Revenue	$2,218,400
Pro Remaining Season Days	168
Pro Expenses Per Days	$491,543
Pro Estimated Expenses	$82,579,224
Farm Remaining Season Days	168
Farm Expenses Per Days	$15,128
Farm Estimated Expenses	$2,541,504
Estimated Season Expenses	$85,120,728
Season Salary Cap	$79,020,000
Estimate Under Maximum Salary Cap of $81,500,000	$2,480,000
Estimate Over Minimum Salary Cap of $60,240,000	$18,780,000
Current Bank Account	$8,704,885
Projected Bank Account	$6,767,877

Pro Players Salaries
Mark Stone (1 Way Contract)	$9,750,000 (1)
-Salary Remaining :	$9,360,000
Jake Guentzel (1 Way Contract)	$9,120,000 (3)
-Salary Remaining :	$8,755,200
Connor Hellebuyck (1 Way Contract)	$8,680,000 (2)
-Salary Remaining :	$8,332,800
Sean Couturier (1 Way Contract)	$6,500,000 (4)
-Salary Remaining :	$6,240,000
Anton Lundell (1 Way Contract)	$6,500,000 (3)
-Salary Remaining :	$6,240,000
Carter Verhaeghe (1 Way Contract)	$6,300,000 (2)
-Salary Remaining :	$6,048,000
Steven Stamkos (1 Way Contract)	$5,000,000 (4)
-Salary Remaining :	$4,800,000
Tobias Bjornfot (1 Way Contract)	$3,300,000 (2)
-Salary Remaining :	$3,168,000
Kevin Bahl (1 Way Contract)	$3,100,000 (1)
-Salary Remaining :	$2,976,000
Alexandar Georgiev (1 Way Contract)	$2,750,000 (2)
-Salary Remaining :	$2,640,000
Jamie Oleksiak (1 Way Contract)	$2,750,000 (3)
-Salary Remaining :	$2,640,000
Filip Forsberg (1 Way Contract)	$2,250,000 (2)
-Salary Remaining :	$2,160,000
Ryan Poehling (1 Way Contract)	$2,000,000 (4)
-1 Way Contract Salary Cap :	$500,000
-Salary Remaining :	$1,920,000
Alex Iafallo (1 Way Contract)	$2,000,000 (3)
-Salary Remaining :	$1,920,000
Teddy Blueger (1 Way Contract)	$2,000,000 (3)
-Salary Remaining :	$1,920,000
Matt Villalta (1 Way Contract)	$1,750,000 (3)
-1 Way Contract Salary Cap :	$250,000
-Salary Remaining :	$1,680,000
Maxime Lajoie (1 Way Contract)	$1,700,000 (3)
-1 Way Contract Salary Cap :	$200,000
-Salary Remaining :	$1,632,000
Zayde Wisdom (1 Way Contract)	$1,500,000 (3)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,440,000
Brock Faber	$1,499,999 (2)
-Salary Remaining :	$1,439,999
Jordan Spence	$1,400,000 (2)
-Salary Remaining :	$1,344,000
Akil Thomas	$1,100,000 (1)
-Salary Remaining :	$1,056,000
Clark Bishop	$1,100,000 (1)
-Salary Remaining :	$1,056,000
Tim Berni	$970,000 (1)
-Salary Remaining :	$931,200
Nolan Stevens	$750,000 (1)
-Salary Remaining :	$720,000
Zach Bogosian	$750,000 (4)
-Salary Remaining :	$720,000
LA CAPHIT (1 Way Contract)	$500,000 (1)
-Salary Remaining :	$480,000
Total Pro Players	26
Salary Commitment
Year 2025 : $85,019,999
Year 2026 : $67,749,999
Year 2027 : $41,570,000
Year 2028 : $14,250,000
Salary Average Commitment
Year 2025 : $84,761,666
Year 2026 : $67,449,999
Year 2027 : $41,570,000
Year 2028 : $14,250,000
Salary Cap with 1 Way Contract
Year 2025 : $79,019,999
Year 2026 : $61,749,999
Year 2027 : $35,570,000
Year 2028 : $12,750,000

Farm Players Salaries
Jiri Kulich	$150,000 (3)
Salary Remaining :	$144,000
Emil Heineman	$150,000 (3)
Salary Remaining :	$144,000
Jujhar Khaira	$149,900 (3)
Salary Remaining :	$143,904
Trent Miner	$149,500 (1)
Salary Remaining :	$143,520
Martin Jones	$149,500 (3)
Salary Remaining :	$143,520
Alex Laferriere	$130,000 (2)
Salary Remaining :	$124,800
Jake McGrew	$100,000 (1)
Salary Remaining :	$96,000
Samuel Fagemo	$100,000 (2)
Salary Remaining :	$96,000
Marian Studenic	$92,000 (1)
Salary Remaining :	$88,320
Martin Chromiak	$92,000 (3)
Salary Remaining :	$88,320
Anthony Richard	$90,000 (1)
Salary Remaining :	$86,400
Michael Callow	$89,000 (3)
Salary Remaining :	$85,440
Tnias Mathurin	$89,000 (3)
Salary Remaining :	$85,440
Ludvig Lafton	$89,000 (3)
Salary Remaining :	$85,440
Joel Nystrom	$88,000 (1)
Salary Remaining :	$84,480
Gage Goncalves	$87,000 (2)
Salary Remaining :	$83,520
Hunter Skinner	$77,500 (1)
Salary Remaining :	$74,400
Jacob Moverare	$75,000 (1)
Salary Remaining :	$72,000
Navrin Mutter	$75,000 (1)
Salary Remaining :	$72,000
Filip Kral	$75,000 (1)
Salary Remaining :	$72,000
Michael Krutil	$75,000 (1)
Salary Remaining :	$72,000
Matt Puempel	$75,000 (1)
Salary Remaining :	$72,000
Marcus Sorensen	$75,000 (1)
Salary Remaining :	$72,000
Luke Schenn	$75,000 (1)
Salary Remaining :	$72,000
Total Farm Players	24
Salary Commitment
Year 2025 : $2,397,400
Year 2026 : $1,275,400
Year 2027 : $958,400
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,397,400
Year 2026 : $1,275,400
Year 2027 : $958,400
Year 2028 : $0

Minnesota Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	6000 - $165 - 5,750 - 95.83%
Level 2:	5000 - $98 - 4,888 - 97.75%
Level 3:	2000 - $60 - 1,940 - 97.00%
Level 4:	4000 - $45 - 3,841 - 96.01%
Luxury :	1000 - $295 - 970 - 97.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 1,938 - 96.90%
Farm Level 2:	1000 - $17 - 970 - 97.00%
Farm Total Capacity :	3000
Income
Home Games Left	39
Average Attendance - %	17,388 - 96.60%
Average Income per Game	$2,003,015
Year to Date Revenue	$4,006,030
Farm
Home Games Left	39
Average Attendance - %	2,908 - 96.93%
Average Income per Game	$57,188
Year to Date Revenue	$114,376
Expense
Pro Players Total Salaries	$62,912,000
Farm Players Total Salaries	$2,544,000
Coaches Total Salaries	$1,250,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$2,556,477
Farm Year To Date Expenses	$111,762
Pro Salary Cap To Date	$2,456,482
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$78,117,585
Farm Estimated Season Revenue	$2,230,332
Pro Remaining Season Days	168
Pro Expenses Per Days	$365,211
Pro Estimated Expenses	$61,355,448
Farm Remaining Season Days	168
Farm Expenses Per Days	$15,966
Farm Estimated Expenses	$2,682,288
Estimated Season Expenses	$64,037,736
Season Salary Cap	$61,412,000
Estimate Under Maximum Salary Cap of $81,500,000	$20,088,000
Estimate Over Minimum Salary Cap of $60,240,000	$1,172,000
Current Bank Account	$14,632,936
Projected Bank Account	$30,943,117

Pro Players Salaries
Nathan MacKinnon (1 Way Contract)	$11,875,000 (2)
-Salary Remaining :	$11,400,000
Moritz Seider (1 Way Contract)	$6,900,000 (4)
-Salary Remaining :	$6,624,000
Gustav Nyquist (1 Way Contract)	$6,350,000 (1)
-Salary Remaining :	$6,096,000
Jamie Benn (1 Way Contract)	$6,000,000 (1)
-Salary Remaining :	$5,760,000
Nils Hoglander (1 Way Contract)	$4,100,000 (2)
-Salary Remaining :	$3,936,000
Kris Letang (1 Way Contract)	$3,600,000 (2)
-Salary Remaining :	$3,456,000
Boone Jenner (1 Way Contract)	$3,340,000 (1)
-Salary Remaining :	$3,206,400
Arber Xhekaj (1 Way Contract)	$2,800,000 (2)
-Salary Remaining :	$2,688,000
Josh Manson (1 Way Contract)	$2,000,000 (4)
-Salary Remaining :	$1,920,000
Garnet Hathaway (1 Way Contract)	$1,920,000 (4)
-Salary Remaining :	$1,843,200
Evgenii Dadonov (1 Way Contract)	$1,900,000 (1)
-Salary Remaining :	$1,824,000
Mitchell Chaffee (1 Way Contract)	$1,900,000 (2)
-1 Way Contract Salary Cap :	$400,000
-Salary Remaining :	$1,824,000
Matt Nieto (1 Way Contract)	$1,625,000 (2)
-Salary Remaining :	$1,560,000
Calvin De Haan (1 Way Contract)	$1,500,000 (2)
-Salary Remaining :	$1,440,000
Mikael Backlund	$1,440,000 (4)
-Salary Remaining :	$1,382,400
Dustin Wolf	$1,287,000 (1)
-Salary Remaining :	$1,235,520
Frederik Andersen	$1,000,000 (1)
-Salary Remaining :	$960,000
Ben Chiarot	$900,000 (1)
-Salary Remaining :	$864,000
Cody Eakin	$900,000 (1)
-Salary Remaining :	$864,000
Luke Evangelista	$825,000 (1)
-Salary Remaining :	$792,000
Ilya Usov	$750,000 (1)
-Salary Remaining :	$720,000
MIN CAPHIT (1 Way Contract)	$0 (0)
Total Pro Players	22
Salary Commitment
Year 2025 : $62,912,000
Year 2026 : $39,660,000
Year 2027 : $12,260,000
Year 2028 : $12,260,000
Salary Average Commitment
Year 2025 : $63,057,000
Year 2026 : $39,660,000
Year 2027 : $12,260,000
Year 2028 : $12,260,000
Salary Cap with 1 Way Contract
Year 2025 : $61,412,000
Year 2026 : $38,160,000
Year 2027 : $12,260,000
Year 2028 : $12,260,000

Farm Players Salaries
Frank Nazar	$150,000 (3)
Salary Remaining :	$144,000
Zac Dalpe	$149,900 (1)
Salary Remaining :	$143,904
Alex Lyon	$145,000 (4)
Salary Remaining :	$139,200
Fredrik Karlstrom	$132,000 (3)
Salary Remaining :	$126,720
Damien Giroux	$100,100 (2)
Salary Remaining :	$96,096
Jacob Gaucher	$100,000 (3)
Salary Remaining :	$96,000
Thomas Milic	$96,000 (2)
Salary Remaining :	$92,160
Angus Crookshank	$95,000 (1)
Salary Remaining :	$91,200
Kirill Kudryavtsev	$92,000 (3)
Salary Remaining :	$88,320
Lenni Killinen	$92,000 (4)
Salary Remaining :	$88,320
Nikita Nesterenko	$91,000 (2)
Salary Remaining :	$87,360
Marat Khusnutdinov	$91,000 (2)
Salary Remaining :	$87,360
Brendan Brisson	$91,000 (2)
Salary Remaining :	$87,360
Ryan Murphy	$90,000 (2)
Salary Remaining :	$86,400
Phillip Di Giuseppe	$90,000 (2)
Salary Remaining :	$86,400
Daemon Hunt	$89,000 (2)
Salary Remaining :	$85,440
Adam Zlnka	$89,000 (3)
Salary Remaining :	$85,440
Cruz Lucius	$89,000 (3)
Salary Remaining :	$85,440
Chris Romaine	$89,000 (3)
Salary Remaining :	$85,440
Adam Wilsby	$87,000 (2)
Salary Remaining :	$83,520
Jake Livingstone	$87,000 (2)
Salary Remaining :	$83,520
Caedan Bankier	$87,000 (2)
Salary Remaining :	$83,520
Filip Johansson	$87,000 (2)
Salary Remaining :	$83,520
Brandon Halverson	$85,000 (1)
Salary Remaining :	$81,600
Jack Peart	$75,000 (2)
Salary Remaining :	$72,000
Kyle Masters	$75,000 (2)
Salary Remaining :	$72,000
Total Farm Players	26
Salary Commitment
Year 2025 : $2,544,000
Year 2026 : $2,214,100
Year 2027 : $978,000
Year 2028 : $237,000
Salary Average Commitment
Year 2025 : $2,543,980
Year 2026 : $2,214,080
Year 2027 : $978,000
Year 2028 : $237,000

Montreal Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell Centre
Level 1:	6000 - $165 - 0 - 0.00%
Level 2:	5000 - $98 - 0 - 0.00%
Level 3:	2000 - $60 - 0 - 0.00%
Level 4:	4000 - $45 - 0 - 0.00%
Luxury :	1000 - $295 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 0 - 0.00%
Farm Level 2:	1000 - $17 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	41
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	41
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$81,007,990
Farm Players Total Salaries	$2,319,750
Coaches Total Salaries	$1,250,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$3,280,319
Farm Year To Date Expenses	$102,788
Pro Salary Cap To Date	$3,180,317
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	168
Pro Expenses Per Days	$468,617
Pro Estimated Expenses	$78,727,656
Farm Remaining Season Days	168
Farm Expenses Per Days	$14,684
Farm Estimated Expenses	$2,466,912
Estimated Season Expenses	$81,194,568
Season Salary Cap	$79,507,990
Estimate Under Maximum Salary Cap of $81,500,000	$1,992,010
Estimate Over Minimum Salary Cap of $60,240,000	$19,267,990
Current Bank Account	$11,050,247
Projected Bank Account	($70,144,321)

Pro Players Salaries
Erik Karlsson (1 Way Contract)	$9,680,000 (1)
-Salary Remaining :	$9,292,800
Matthew Tkachuk (1 Way Contract)	$8,625,000 (3)
-Salary Remaining :	$8,280,000
Nick Suzuki (1 Way Contract)	$7,600,000 (4)
-Salary Remaining :	$7,296,000
Gabriel Landeskog (1 Way Contract)	$7,590,000 (1)
-Salary Remaining :	$7,286,400
Roman Josi (1 Way Contract)	$6,380,000 (1)
-Salary Remaining :	$6,124,800
Neal Pionk (1 Way Contract)	$5,760,000 (1)
-Salary Remaining :	$5,529,600
Andrew Mangiapane (1 Way Contract)	$5,000,000 (3)
-Salary Remaining :	$4,800,000
Lucas Raymond (1 Way Contract)	$4,800,000 (3)
-Salary Remaining :	$4,608,000
Eeli Tolvanen (1 Way Contract)	$4,800,000 (4)
-Salary Remaining :	$4,608,000
Nico Dawes (1 Way Contract)	$3,200,000 (4)
-Salary Remaining :	$3,072,000
Noah Hanifin (1 Way Contract)	$2,750,000 (4)
-Salary Remaining :	$2,640,000
Brian Dumoulin (1 Way Contract)	$2,200,000 (2)
-Salary Remaining :	$2,112,000
Sean Farrell (1 Way Contract)	$2,000,000 (3)
-Salary Remaining :	$1,920,000
Sam Bennett (1 Way Contract)	$2,000,000 (3)
-Salary Remaining :	$1,920,000
Dennis Cholowski (1 Way Contract)	$1,500,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,440,000
Brady Tkachuk (1 Way Contract)	$1,365,000 (1)
-Salary Remaining :	$1,310,400
Mathieu Olivier	$1,349,990 (2)
-Salary Remaining :	$1,295,990
Jan Mysak	$968,000 (1)
-Salary Remaining :	$929,280
John Ludvig	$910,000 (1)
-Salary Remaining :	$873,600
Martin Pospisil	$890,000 (1)
-Salary Remaining :	$854,400
Luke Hughes	$890,000 (1)
-Salary Remaining :	$854,400
Jacob Markstrom	$750,000 (4)
-Salary Remaining :	$720,000
MTL CAPHIT (1 Way Contract)	$0 (0)
Total Pro Players	23
Salary Commitment
Year 2025 : $81,007,990
Year 2026 : $46,574,990
Year 2027 : $41,525,000
Year 2028 : $19,100,000
Salary Average Commitment
Year 2025 : $82,337,447
Year 2026 : $46,574,990
Year 2027 : $41,525,000
Year 2028 : $19,100,000
Salary Cap with 1 Way Contract
Year 2025 : $79,507,990
Year 2026 : $45,074,990
Year 2027 : $41,525,000
Year 2028 : $19,100,000

Farm Players Salaries
Michael Hutchinson	$145,000 (1)
Salary Remaining :	$139,200
Logan Brown	$140,000 (1)
Salary Remaining :	$134,400
Brett Stapley	$130,000 (4)
Salary Remaining :	$124,800
Jesse Ylonen	$127,400 (2)
Salary Remaining :	$122,304
Adam Raska	$115,700 (1)
Salary Remaining :	$111,072
Cole Schwindt	$114,400 (1)
Salary Remaining :	$109,824
Jakub Dobes	$100,000 (2)
Salary Remaining :	$96,000
Oliver Kapanen	$100,000 (3)
Salary Remaining :	$96,000
Nicolas Aube-Kubel	$100,000 (2)
Salary Remaining :	$96,000
Cameron Hillis	$93,750 (2)
Salary Remaining :	$90,000
Logan Mailloux	$91,000 (2)
Salary Remaining :	$87,360
Joshua Roy	$91,000 (2)
Salary Remaining :	$87,360
Cole Koepke	$89,000 (2)
Salary Remaining :	$85,440
Kaedan Korczak	$88,000 (1)
Salary Remaining :	$84,480
William Dufour	$88,000 (1)
Salary Remaining :	$84,480
William Trudeau	$87,000 (2)
Salary Remaining :	$83,520
Xavier Simoneau	$87,000 (2)
Salary Remaining :	$83,520
Yan Kuznetsov	$82,500 (2)
Salary Remaining :	$79,200
Arvid Henrikson	$75,000 (2)
Salary Remaining :	$72,000
Daniil Sobolev	$75,000 (1)
Salary Remaining :	$72,000
Filip Mesar	$75,000 (2)
Salary Remaining :	$72,000
Rhett Pitlick	$75,000 (3)
Salary Remaining :	$72,000
Calvin Pickard	$75,000 (1)
Salary Remaining :	$72,000
Mattias Norlinder	$75,000 (1)
Salary Remaining :	$72,000
Total Farm Players	24
Salary Commitment
Year 2025 : $2,319,750
Year 2026 : $1,403,650
Year 2027 : $305,000
Year 2028 : $130,000
Salary Average Commitment
Year 2025 : $2,311,816
Year 2026 : $1,402,920
Year 2027 : $305,000
Year 2028 : $130,000

Nashville Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone Arena
Level 1:	6000 - $165 - 5,640 - 94.00%
Level 2:	5000 - $98 - 4,888 - 97.76%
Level 3:	2000 - $60 - 1,932 - 96.60%
Level 4:	4000 - $45 - 3,880 - 97.00%
Luxury :	1000 - $313 - 940 - 94.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 1,890 - 94.50%
Farm Level 2:	1000 - $17 - 940 - 94.00%
Farm Total Capacity :	3000
Income
Home Games Left	39
Average Attendance - %	17,280 - 96.00%
Average Income per Game	$1,994,364
Year to Date Revenue	$3,988,728
Farm
Home Games Left	39
Average Attendance - %	2,830 - 94.33%
Average Income per Game	$55,670
Year to Date Revenue	$111,340
Expense
Pro Players Total Salaries	$82,084,899
Farm Players Total Salaries	$1,944,900
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$3,323,397
Farm Year To Date Expenses	$157,794
Pro Salary Cap To Date	$3,180,540
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$77,780,196
Farm Estimated Season Revenue	$2,171,130
Pro Remaining Season Days	168
Pro Expenses Per Days	$474,771
Pro Estimated Expenses	$79,761,528
Farm Remaining Season Days	168
Farm Expenses Per Days	$22,542
Farm Estimated Expenses	$3,787,056
Estimated Season Expenses	$83,548,584
Season Salary Cap	$79,084,900
Estimate Under Maximum Salary Cap of $81,500,000	$2,415,100
Estimate Over Minimum Salary Cap of $60,240,000	$18,844,900
Current Bank Account	$17,059,757
Projected Bank Account	$13,462,499

Pro Players Salaries
Robert Thomas (1 Way Contract)	$8,625,000 (1)
-Salary Remaining :	$8,280,000
Anthony Beauvillier (1 Way Contract)	$7,850,000 (3)
-Salary Remaining :	$7,536,000
Andrew Copp (1 Way Contract)	$6,500,000 (3)
-Salary Remaining :	$6,240,000
Tim Stutzle (1 Way Contract)	$5,700,000 (3)
-Salary Remaining :	$5,472,000
Victor Mete (1 Way Contract)	$5,100,000 (3)
-Salary Remaining :	$4,896,000
Bryan Rust (1 Way Contract)	$4,970,000 (1)
-Salary Remaining :	$4,771,200
Hampus Lindholm (1 Way Contract)	$4,290,000 (3)
-Salary Remaining :	$4,118,400
Jonathan Marchessault (1 Way Contract)	$4,250,000 (1)
-Salary Remaining :	$4,080,000
Noah Dobson (1 Way Contract)	$4,100,000 (2)
-Salary Remaining :	$3,936,000
Rasmus Andersson (1 Way Contract)	$4,100,000 (2)
-Salary Remaining :	$3,936,000
Tristan Jarry (1 Way Contract)	$4,000,000 (4)
-Salary Remaining :	$3,840,000
Dylan Coghlan (1 Way Contract)	$3,400,000 (1)
-Salary Remaining :	$3,264,000
Kailer Yamamoto (1 Way Contract)	$3,300,000 (3)
-Salary Remaining :	$3,168,000
Alex Formenton (1 Way Contract)	$3,300,000 (1)
-Salary Remaining :	$3,168,000
Lias Andersson (1 Way Contract)	$2,500,000 (4)
-Salary Remaining :	$2,400,000
Parker Kelly (1 Way Contract)	$2,000,000 (2)
-1 Way Contract Salary Cap :	$500,000
-Salary Remaining :	$1,920,000
Emil Bemstrom (1 Way Contract)	$2,000,000 (4)
-Salary Remaining :	$1,920,000
Marcus Kallionkieli (1 Way Contract)	$1,600,000 (3)
-1 Way Contract Salary Cap :	$100,000
-Salary Remaining :	$1,536,000
Joonas Korpisalo (1 Way Contract)	$1,500,000 (4)
-Salary Remaining :	$1,440,000
Owen Power	$1,499,999 (1)
-Salary Remaining :	$1,439,999
Morgan Frost	$1,499,900 (1)
-Salary Remaining :	$1,439,904
NSH CAPHIT	$0 (0)
Total Pro Players	22
Salary Commitment
Year 2025 : $82,084,899
Year 2026 : $54,540,000
Year 2027 : $44,340,000
Year 2028 : $10,000,000
Salary Average Commitment
Year 2025 : $82,084,899
Year 2026 : $54,540,000
Year 2027 : $44,340,000
Year 2028 : $10,000,000
Salary Cap with 1 Way Contract
Year 2025 : $79,084,899
Year 2026 : $51,540,000
Year 2027 : $42,840,000
Year 2028 : $10,000,000

Farm Players Salaries
Tj Brodie	$149,900 (3)
Salary Remaining :	$143,904
Alex Barre-Boulet	$140,000 (2)
Salary Remaining :	$134,400
Yegor Afanasyev	$110,000 (2)
Salary Remaining :	$105,600
Josef Korenar	$110,000 (1)
Salary Remaining :	$105,600
Nikolas Matinpalo	$100,000 (3)
Salary Remaining :	$96,000
Aleksi Heponiemi	$97,000 (2)
Salary Remaining :	$93,120
Ryker Evans	$88,000 (1)
Salary Remaining :	$84,480
Radko Gudas	$80,000 (2)
Salary Remaining :	$76,800
John Hayden	$80,000 (1)
Salary Remaining :	$76,800
Thomas Greiss	$80,000 (1)
Salary Remaining :	$76,800
Gilles Senn	$80,000 (2)
Salary Remaining :	$76,800
Pat Maroon	$80,000 (2)
Salary Remaining :	$76,800
Reid Boucher	$75,000 (2)
Salary Remaining :	$72,000
Tucker Poolman	$75,000 (3)
Salary Remaining :	$72,000
Brandon Scanlin	$75,000 (3)
Salary Remaining :	$72,000
Layton Ahac	$75,000 (1)
Salary Remaining :	$72,000
Kyle Turris	$75,000 (1)
Salary Remaining :	$72,000
Justin Dowling	$75,000 (1)
Salary Remaining :	$72,000
Jacob Leguerrier	$75,000 (2)
Salary Remaining :	$72,000
Carsen Twarynski	$75,000 (2)
Salary Remaining :	$72,000
Alexander Khovanov	$75,000 (1)
Salary Remaining :	$72,000
Brandon Sutter	$75,000 (2)
Salary Remaining :	$72,000
Total Farm Players	22
Salary Commitment
Year 2025 : $1,944,900
Year 2026 : $1,286,900
Year 2027 : $399,900
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,944,900
Year 2026 : $1,286,900
Year 2027 : $399,900
Year 2028 : $0

New Jersey Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	6000 - $165 - 0 - 0.00%
Level 2:	5000 - $98 - 0 - 0.00%
Level 3:	2000 - $60 - 0 - 0.00%
Level 4:	4000 - $45 - 0 - 0.00%
Luxury :	1000 - $295 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 0 - 0.00%
Farm Level 2:	1000 - $17 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	41
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	41
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$77,941,500
Farm Players Total Salaries	$2,450,000
Coaches Total Salaries	$1,250,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$3,157,658
Farm Year To Date Expenses	$108,003
Pro Salary Cap To Date	$3,057,663
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	168
Pro Expenses Per Days	$451,094
Pro Estimated Expenses	$75,783,792
Farm Remaining Season Days	168
Farm Expenses Per Days	$15,429
Farm Estimated Expenses	$2,592,072
Estimated Season Expenses	$78,375,864
Season Salary Cap	$76,441,500
Estimate Under Maximum Salary Cap of $81,500,000	$5,058,500
Estimate Over Minimum Salary Cap of $60,240,000	$16,201,500
Current Bank Account	$3,584,867
Projected Bank Account	($74,790,997)

Pro Players Salaries
NJ CAPHIT (1 Way Contract)	$15,666,500 (2)
-Salary Remaining :	$15,039,840
Jordan Eberle (1 Way Contract)	$7,250,000 (1)
-Salary Remaining :	$6,960,000
Brock Nelson (1 Way Contract)	$7,000,000 (3)
-Salary Remaining :	$6,720,000
Anthony Mantha (1 Way Contract)	$6,500,000 (3)
-Salary Remaining :	$6,240,000
Frank Vatrano (1 Way Contract)	$5,500,000 (3)
-Salary Remaining :	$5,280,000
Tyler Myers (1 Way Contract)	$3,920,000 (2)
-Salary Remaining :	$3,763,200
Jordan Greenway (1 Way Contract)	$3,360,000 (1)
-Salary Remaining :	$3,225,600
Will Butcher (1 Way Contract)	$2,875,000 (2)
-Salary Remaining :	$2,760,000
Noel Acciari (1 Way Contract)	$2,640,000 (1)
-Salary Remaining :	$2,534,400
Nathan Smith (1 Way Contract)	$2,400,000 (2)
-Salary Remaining :	$2,304,000
Barclay Goodrow (1 Way Contract)	$2,300,000 (1)
-Salary Remaining :	$2,208,000
Dmitry Kulikov (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$1,920,000
Casey Cizikas (1 Way Contract)	$1,920,000 (2)
-Salary Remaining :	$1,843,200
Tommy Novak (1 Way Contract)	$1,750,000 (3)
-Salary Remaining :	$1,680,000
Graeme Clarke (1 Way Contract)	$1,690,000 (2)
-1 Way Contract Salary Cap :	$190,000
-Salary Remaining :	$1,622,400
Warren Foegele (1 Way Contract)	$1,600,000 (3)
-Salary Remaining :	$1,536,000
Troy Terry (1 Way Contract)	$1,500,000 (3)
-Salary Remaining :	$1,440,000
Jarred Tinordi (1 Way Contract)	$1,500,000 (2)
-Salary Remaining :	$1,440,000
Collin Delia (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$1,440,000
Vinnie Hinostroza	$1,000,000 (2)
-Salary Remaining :	$960,000
Reilly Walsh	$970,000 (2)
-Salary Remaining :	$931,200
Sam Montembeault	$850,000 (2)
-Salary Remaining :	$816,000
Tyler Parks	$750,000 (1)
-Salary Remaining :	$720,000
Jeff Petry	$750,000 (1)
-Salary Remaining :	$720,000
Alec Martinez	$750,000 (1)
-Salary Remaining :	$720,000
Total Pro Players	25
Salary Commitment
Year 2025 : $77,941,500
Year 2026 : $46,225,000
Year 2027 : $23,850,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $78,897,500
Year 2026 : $59,229,166
Year 2027 : $23,850,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $76,441,500
Year 2026 : $57,141,500
Year 2027 : $23,850,000
Year 2028 : $0

Farm Players Salaries
Kenny Agostino	$149,900 (1)
Salary Remaining :	$143,904
Grigori Denisenko	$128,800 (1)
Salary Remaining :	$123,648
Nikita Okhotyuk	$127,000 (1)
Salary Remaining :	$121,920
Tyce Thompson	$124,600 (1)
Salary Remaining :	$119,616
Kole Lind	$115,000 (1)
Salary Remaining :	$110,400
Curtis Hall	$111,250 (2)
Salary Remaining :	$106,800
Bode Wilde	$110,000 (1)
Salary Remaining :	$105,600
Nate Schnarr	$101,200 (1)
Salary Remaining :	$97,152
Fabian Lysell	$100,000 (3)
Salary Remaining :	$96,000
Riley Nash	$100,000 (1)
Salary Remaining :	$96,000
Damian Clara	$99,000 (3)
Salary Remaining :	$95,040
Danil Yurtaykin	$97,500 (1)
Salary Remaining :	$93,600
Igor Shvyrev	$93,750 (1)
Salary Remaining :	$90,000
Thomas Bordeleau	$92,000 (3)
Salary Remaining :	$88,320
Luke Tuch	$89,000 (3)
Salary Remaining :	$85,440
Trenton Bourque	$88,000 (1)
Salary Remaining :	$84,480
Colton Point	$87,000 (2)
Salary Remaining :	$83,520
Ruslan Iskhakov	$87,000 (1)
Salary Remaining :	$83,520
Michael Vukojevic	$87,000 (1)
Salary Remaining :	$83,520
Dmitri Rashevsky	$87,000 (2)
Salary Remaining :	$83,520
Shakir Mukhamadullin	$75,000 (1)
Salary Remaining :	$72,000
Joakim Ryan	$75,000 (1)
Salary Remaining :	$72,000
Case McCarthy	$75,000 (3)
Salary Remaining :	$72,000
Charles-Edouard D'Astous	$75,000 (2)
Salary Remaining :	$72,000
Adam Wilcox	$75,000 (1)
Salary Remaining :	$72,000
Total Farm Players	25
Salary Commitment
Year 2025 : $2,450,000
Year 2026 : $815,250
Year 2027 : $455,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,407,416
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 - 5,640 - 94.00%
Level 2:	5000 - $98 - 4,700 - 94.00%
Level 3:	2000 - $60 - 1,940 - 97.00%
Level 4:	4000 - $45 - 3,885 - 97.13%
Luxury :	1000 - $295 - 1,000 - 100.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 1,940 - 97.00%
Farm Level 2:	1000 - $17 - 955 - 95.50%
Farm Total Capacity :	3000
Income
Home Games Left	39
Average Attendance - %	17,165 - 95.36%
Average Income per Game	$1,977,425
Year to Date Revenue	$3,954,850
Farm
Home Games Left	39
Average Attendance - %	2,895 - 96.50%
Average Income per Game	$56,975
Year to Date Revenue	$113,950
Expense
Pro Players Total Salaries	$80,859,998
Farm Players Total Salaries	$1,999,800
Coaches Total Salaries	$5,400,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$3,395,829
Farm Year To Date Expenses	$96,848
Pro Salary Cap To Date	$3,144,400
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$77,119,575
Farm Estimated Season Revenue	$2,222,025
Pro Remaining Season Days	168
Pro Expenses Per Days	$490,629
Pro Estimated Expenses	$82,425,672
Farm Remaining Season Days	168
Farm Expenses Per Days	$13,713
Farm Estimated Expenses	$2,303,784
Estimated Season Expenses	$84,729,456
Season Salary Cap	$79,359,999
Estimate Under Maximum Salary Cap of $81,500,000	$2,140,001
Estimate Over Minimum Salary Cap of $60,240,000	$19,119,999
Current Bank Account	$18,758,049
Projected Bank Account	$13,370,193

Pro Players Salaries
J.T. Miller (1 Way Contract)	$9,120,000 (2)
-Salary Remaining :	$8,755,200
Kevin Fiala (1 Way Contract)	$8,249,999 (2)
-Salary Remaining :	$7,919,999
Evander Kane (1 Way Contract)	$7,980,000 (2)
-Salary Remaining :	$7,660,800
Jacob Trouba (1 Way Contract)	$7,590,000 (3)
-Salary Remaining :	$7,286,400
Braden Schneider (1 Way Contract)	$5,999,999 (2)
-Salary Remaining :	$5,759,999
Cody Glass (1 Way Contract)	$4,800,000 (4)
-Salary Remaining :	$4,608,000
NYI CAPHIT (1 Way Contract)	$4,250,000 (2)
-Salary Remaining :	$4,080,000
Brayden McNabb (1 Way Contract)	$4,000,000 (2)
-Salary Remaining :	$3,840,000
Petr Mrazek (1 Way Contract)	$3,750,000 (1)
-Salary Remaining :	$3,600,000
Scott Mayfield (1 Way Contract)	$3,640,000 (2)
-Salary Remaining :	$3,494,400
Viktor Arvidsson (1 Way Contract)	$3,100,000 (2)
-Salary Remaining :	$2,976,000
Andreas Athanasiou (1 Way Contract)	$2,530,000 (1)
-Salary Remaining :	$2,428,800
Gustav Lindstrom (1 Way Contract)	$2,500,000 (4)
-Salary Remaining :	$2,400,000
Christian Fischer (1 Way Contract)	$1,950,000 (3)
-Salary Remaining :	$1,872,000
Max Willman (1 Way Contract)	$1,500,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,440,000
Mats Zuccarello (1 Way Contract)	$1,500,000 (2)
-Salary Remaining :	$1,440,000
Richard Panik	$1,440,000 (2)
-Salary Remaining :	$1,382,400
Jonah Gadjovich	$1,340,000 (1)
-Salary Remaining :	$1,286,400
Givani Smith	$1,300,000 (3)
-Salary Remaining :	$1,248,000
Samuel Ersson	$1,100,000 (1)
-Salary Remaining :	$1,056,000
Devante Stephens	$970,000 (2)
-Salary Remaining :	$931,200
Craig Smith	$750,000 (1)
-Salary Remaining :	$720,000
Brandon Hickey	$750,000 (1)
-Salary Remaining :	$720,000
Fredrik Claesson	$750,000 (1)
-Salary Remaining :	$720,000
Total Pro Players	24
Salary Commitment
Year 2025 : $80,859,998
Year 2026 : $68,389,998
Year 2027 : $18,140,000
Year 2028 : $7,300,000
Salary Average Commitment
Year 2025 : $80,421,998
Year 2026 : $67,951,998
Year 2027 : $18,140,000
Year 2028 : $7,300,000
Salary Cap with 1 Way Contract
Year 2025 : $79,360,000
Year 2026 : $68,389,998
Year 2027 : $18,140,000
Year 2028 : $7,300,000

Farm Players Salaries
Dereck Baribeau	$149,900 (2)
Salary Remaining :	$143,904
Cal Clutterbuck	$149,900 (1)
Salary Remaining :	$143,904
Matthew Poitras	$120,000 (3)
Salary Remaining :	$115,200
David Jiricek	$110,000 (3)
Salary Remaining :	$105,600
Donald Busdeker	$100,000 (1)
Salary Remaining :	$96,000
Michael Houser	$95,000 (1)
Salary Remaining :	$91,200
Robin Salo	$92,000 (3)
Salary Remaining :	$88,320
Victor Soderstrom	$91,000 (3)
Salary Remaining :	$87,360
Cam Lee	$91,000 (1)
Salary Remaining :	$87,360
Joe Hicketts	$91,000 (1)
Salary Remaining :	$87,360
Otto Koivula	$89,000 (2)
Salary Remaining :	$85,440
Keaton Middleton	$89,000 (1)
Salary Remaining :	$85,440
Curtis Douglas	$89,000 (2)
Salary Remaining :	$85,440
Reece Newkirk	$87,000 (3)
Salary Remaining :	$83,520
Stelio Mattheos	$87,000 (1)
Salary Remaining :	$83,520
Jakub Skarek	$85,000 (1)
Salary Remaining :	$81,600
Arnaud Durandeau	$84,000 (1)
Salary Remaining :	$80,640
Glenn Gawdin	$75,000 (1)
Salary Remaining :	$72,000
Carl Hagelin	$75,000 (1)
Salary Remaining :	$72,000
Tim Schaller	$75,000 (1)
Salary Remaining :	$72,000
Axel Jonsson-Fjallby	$75,000 (1)
Salary Remaining :	$72,000
Total Farm Players	21
Salary Commitment
Year 2025 : $1,999,800
Year 2026 : $827,900
Year 2027 : $500,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,999,800
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 - 5,640 - 94.00%
Level 2:	5000 - $98 - 4,835 - 96.69%
Level 3:	2000 - $60 - 1,940 - 97.00%
Level 4:	4000 - $45 - 3,875 - 96.86%
Luxury :	1000 - $295 - 947 - 94.65%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 1,883 - 94.15%
Farm Level 2:	1000 - $17 - 970 - 97.00%
Farm Total Capacity :	3000
Income
Home Games Left	39
Average Attendance - %	17,236 - 95.75%
Average Income per Game	$1,974,351
Year to Date Revenue	$3,948,702
Farm
Home Games Left	39
Average Attendance - %	2,853 - 95.10%
Average Income per Game	$56,033
Year to Date Revenue	$112,066
Expense
Pro Players Total Salaries	$83,759,897
Farm Players Total Salaries	$3,251,950
Coaches Total Salaries	$4,400,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$3,390,394
Farm Year To Date Expenses	$266,077
Pro Salary Cap To Date	$3,110,394
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$76,999,689
Farm Estimated Season Revenue	$2,185,287
Pro Remaining Season Days	168
Pro Expenses Per Days	$484,342
Pro Estimated Expenses	$81,369,456
Farm Remaining Season Days	168
Farm Expenses Per Days	$38,011
Farm Estimated Expenses	$6,385,848
Estimated Season Expenses	$87,755,304
Season Salary Cap	$77,759,898
Estimate Under Maximum Salary Cap of $81,500,000	$3,740,102
Estimate Over Minimum Salary Cap of $60,240,000	$17,519,898
Current Bank Account	$20,260,061
Projected Bank Account	$11,689,733

Pro Players Salaries
Brayden Point (1 Way Contract)	$9,120,000 (2)
-Salary Remaining :	$8,755,200
Yanni Gourde (1 Way Contract)	$8,450,000 (4)
-Salary Remaining :	$8,112,000
Joel Farabee (1 Way Contract)	$6,900,000 (1)
-Salary Remaining :	$6,624,000
Michael McLeod (1 Way Contract)	$5,999,999 (2)
-Salary Remaining :	$5,759,999
Oliver Wahlstrom (1 Way Contract)	$5,800,000 (1)
-Salary Remaining :	$5,568,000
Adam Fox (1 Way Contract)	$5,800,000 (3)
-Salary Remaining :	$5,568,000
Jeremy Swayman (1 Way Contract)	$4,900,000 (4)
-Salary Remaining :	$4,704,000
Thomas Harley (1 Way Contract)	$4,000,000 (2)
-Salary Remaining :	$3,840,000
Ronald Attard (1 Way Contract)	$3,630,000 (3)
-Salary Remaining :	$3,484,800
Thomas Chabot (1 Way Contract)	$3,300,000 (4)
-Salary Remaining :	$3,168,000
Beck Malenstyn (1 Way Contract)	$2,600,000 (3)
-1 Way Contract Salary Cap :	$1,100,000
-Salary Remaining :	$2,496,000
Peyton Krebs (1 Way Contract)	$2,500,000 (2)
-Salary Remaining :	$2,400,000
Jasper Weatherby (1 Way Contract)	$2,500,000 (4)
-Salary Remaining :	$2,400,000
Alexandre Texier (1 Way Contract)	$1,800,000 (4)
-Salary Remaining :	$1,728,000
Jeremy Davies (1 Way Contract)	$1,690,000 (2)
-Salary Remaining :	$1,622,400
Samuel Bolduc (1 Way Contract)	$1,550,000 (1)
-1 Way Contract Salary Cap :	$50,000
-Salary Remaining :	$1,488,000
Josh Bailey (1 Way Contract)	$1,550,000 (2)
-1 Way Contract Salary Cap :	$50,000
-Salary Remaining :	$1,488,000
Alexandre Carrier (1 Way Contract)	$1,500,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,440,000
Nick Seeler (1 Way Contract)	$1,500,000 (2)
-Salary Remaining :	$1,440,000
Dylan Holloway	$1,499,999 (3)
-Salary Remaining :	$1,439,999
Devon Levi	$1,499,999 (1)
-Salary Remaining :	$1,439,999
Mason McTavish	$1,499,900 (1)
-Salary Remaining :	$1,439,904
Martin Kaut	$1,320,000 (1)
-Salary Remaining :	$1,267,200
Cooper Marody	$1,100,000 (2)
-Salary Remaining :	$1,056,000
NYR CAPHIT (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$960,000
Yegor Sokolov	$750,000 (1)
-Salary Remaining :	$720,000
Total Pro Players	26
Salary Commitment
Year 2025 : $83,759,897
Year 2026 : $61,939,998
Year 2027 : $34,479,999
Year 2028 : $20,950,000
Salary Average Commitment
Year 2025 : $83,274,930
Year 2026 : $61,704,998
Year 2027 : $34,479,999
Year 2028 : $20,950,000
Salary Cap with 1 Way Contract
Year 2025 : $77,759,898
Year 2026 : $58,939,999
Year 2027 : $32,979,999
Year 2028 : $20,950,000

Farm Players Salaries
Nick Jensen	$149,900 (3)
Salary Remaining :	$143,904
Oskar Sundqvist	$149,900 (4)
Salary Remaining :	$143,904
Colton Sissons	$149,900 (4)
Salary Remaining :	$143,904
Andrew Hammond	$149,900 (1)
Salary Remaining :	$143,904
Drake Caggiula	$149,900 (1)
Salary Remaining :	$143,904
Jonas Siegenthaler	$149,900 (2)
Salary Remaining :	$143,904
Jordan Oesterle	$149,900 (1)
Salary Remaining :	$143,904
Mark Pysyk	$149,900 (3)
Salary Remaining :	$143,904
Derick Brassard	$149,500 (1)
Salary Remaining :	$143,520
Nick Baptiste	$149,000 (2)
Salary Remaining :	$143,040
Dylan Garand	$140,000 (3)
Salary Remaining :	$134,400
Matt Rempe	$130,000 (3)
Salary Remaining :	$124,800
Morgan Barron	$120,000 (4)
Salary Remaining :	$115,200
Dmitry Sokolov	$111,250 (3)
Salary Remaining :	$106,800
Tobias Rieder	$110,000 (2)
Salary Remaining :	$105,600
Nathan Beaulieu	$110,000 (3)
Salary Remaining :	$105,600
Jonathan Bernier	$100,000 (2)
Salary Remaining :	$96,000
Keith Kinkaid	$100,000 (1)
Salary Remaining :	$96,000
Samuel Asselin	$100,000 (3)
Salary Remaining :	$96,000
Tim Washe	$92,000 (3)
Salary Remaining :	$88,320
Karl Henriksson	$87,000 (2)
Salary Remaining :	$83,520
Adam Edstrom	$87,000 (2)
Salary Remaining :	$83,520
Austin Rueschhoff	$87,000 (3)
Salary Remaining :	$83,520
Ian Cole	$80,000 (1)
Salary Remaining :	$76,800
Jordan Gross	$75,000 (2)
Salary Remaining :	$72,000
Jordan Kawaguchi	$75,000 (2)
Salary Remaining :	$72,000
Hank Kempf	$75,000 (3)
Salary Remaining :	$72,000
Tyler Graovac	$75,000 (2)
Salary Remaining :	$72,000
Total Farm Players	28
Salary Commitment
Year 2025 : $3,251,950
Year 2026 : $2,472,750
Year 2027 : $1,564,850
Year 2028 : $419,800
Salary Average Commitment
Year 2025 : $3,251,950
Year 2026 : $2,472,750
Year 2027 : $1,564,850
Year 2028 : $419,800

Ottawa Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Place
Level 1:	6000 - $165 - 5,640 - 94.00%
Level 2:	5000 - $98 - 4,949 - 98.98%
Level 3:	2000 - $60 - 1,880 - 94.00%
Level 4:	4000 - $45 - 3,760 - 94.00%
Luxury :	1000 - $313 - 940 - 94.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 1,936 - 96.80%
Farm Level 2:	1000 - $17 - 1,000 - 100.00%
Farm Total Capacity :	3000
Income
Home Games Left	40
Average Attendance - %	17,169 - 95.38%
Average Income per Game	$1,991,822
Year to Date Revenue	$1,991,822
Farm
Home Games Left	40
Average Attendance - %	2,936 - 97.87%
Average Income per Game	$57,656
Year to Date Revenue	$57,656
Expense
Pro Players Total Salaries	$80,486,999
Farm Players Total Salaries	$2,395,000
Coaches Total Salaries	$1,250,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$3,259,480
Farm Year To Date Expenses	$105,798
Pro Salary Cap To Date	$3,219,482
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$79,672,880
Farm Estimated Season Revenue	$2,306,240
Pro Remaining Season Days	168
Pro Expenses Per Days	$465,640
Pro Estimated Expenses	$78,227,520
Farm Remaining Season Days	168
Farm Expenses Per Days	$15,114
Farm Estimated Expenses	$2,539,152
Estimated Season Expenses	$80,766,672
Season Salary Cap	$80,486,999
Estimate Under Maximum Salary Cap of $81,500,000	$1,013,001
Estimate Over Minimum Salary Cap of $60,240,000	$20,246,999
Current Bank Account	$9,386,814
Projected Bank Account	$10,599,262

Pro Players Salaries
Alex Debrincat (1 Way Contract)	$10,140,000 (3)
-Salary Remaining :	$9,734,400
Anthony Greco (JG) (1 Way Contract)	$8,280,000 (3)
-Salary Remaining :	$7,948,800
Nico Hischier (1 Way Contract)	$7,600,000 (4)
-Salary Remaining :	$7,296,000
Oscar Klefbom (1 Way Contract)	$7,590,000 (3)
-Salary Remaining :	$7,286,400
Damon Severson (1 Way Contract)	$5,800,000 (3)
-Salary Remaining :	$5,568,000
Rasmus Sandin (1 Way Contract)	$5,100,000 (3)
-Salary Remaining :	$4,896,000
Ilya Sorokin (1 Way Contract)	$5,060,000 (2)
-Salary Remaining :	$4,857,600
Jean-Gabriel Pageau (1 Way Contract)	$5,000,000 (4)
-Salary Remaining :	$4,800,000
Trevor Zegras (1 Way Contract)	$4,800,000 (4)
-Salary Remaining :	$4,608,000
Mike Matheson (1 Way Contract)	$4,000,000 (3)
-Salary Remaining :	$3,840,000
Ondrej Palat (1 Way Contract)	$3,000,000 (3)
-Salary Remaining :	$2,880,000
Joonas Donskoi (1 Way Contract)	$3,000,000 (4)
-Salary Remaining :	$2,880,000
Tomas Tatar (1 Way Contract)	$2,500,000 (3)
-Salary Remaining :	$2,400,000
Jake Allen (1 Way Contract)	$2,000,000 (3)
-Salary Remaining :	$1,920,000
Marco Kasper	$1,499,999 (3)
-Salary Remaining :	$1,439,999
Nikita Nesterov	$1,350,000 (1)
-Salary Remaining :	$1,296,000
Juuso Parssinen	$1,200,000 (1)
-Salary Remaining :	$1,152,000
Jack Rathbone	$1,067,000 (1)
-Salary Remaining :	$1,024,320
Nick Cousins	$750,000 (2)
-Salary Remaining :	$720,000
Gabriel Bourque	$750,000 (2)
-Salary Remaining :	$720,000
OTT CAPHIT	$0 (0)
Total Pro Players	21
Salary Commitment
Year 2025 : $80,486,999
Year 2026 : $76,869,999
Year 2027 : $70,309,999
Year 2028 : $20,400,000
Salary Average Commitment
Year 2025 : $79,745,249
Year 2026 : $76,144,999
Year 2027 : $69,849,999
Year 2028 : $20,400,000
Salary Cap with 1 Way Contract
Year 2025 : $80,486,999
Year 2026 : $76,869,999
Year 2027 : $70,309,999
Year 2028 : $20,400,000

Farm Players Salaries
Pheonix Copley	$150,000 (3)
Salary Remaining :	$144,000
Anthony Angello	$150,000 (3)
Salary Remaining :	$144,000
Andreas Englund	$110,000 (1)
Salary Remaining :	$105,600
Lassi Thomson	$110,000 (1)
Salary Remaining :	$105,600
Andy Welinski	$110,000 (1)
Salary Remaining :	$105,600
Jack Gorniak	$100,000 (4)
Salary Remaining :	$96,000
Santeri Hatakka	$92,000 (2)
Salary Remaining :	$88,320
Maxence Guenette	$92,000 (3)
Salary Remaining :	$88,320
Jonathan Aspirot	$92,000 (4)
Salary Remaining :	$88,320
Jake Leschyshyn	$92,000 (4)
Salary Remaining :	$88,320
Tyler Kleven	$91,000 (1)
Salary Remaining :	$87,360
Vitaly Abramov	$91,000 (3)
Salary Remaining :	$87,360
Elliot Desnoyers	$89,000 (3)
Salary Remaining :	$85,440
Samuel Helenius	$87,000 (2)
Salary Remaining :	$83,520
Lukas Rousek	$87,000 (1)
Salary Remaining :	$83,520
Cole Reinhardt	$87,000 (1)
Salary Remaining :	$83,520
Vincent Iorio	$87,000 (1)
Salary Remaining :	$83,520
Kevin Mandolese	$78,000 (3)
Salary Remaining :	$74,880
Derek Ryan	$75,000 (1)
Salary Remaining :	$72,000
Gerald Mayhew	$75,000 (2)
Salary Remaining :	$72,000
Matt Tennyson	$75,000 (2)
Salary Remaining :	$72,000
Mathieu Perreault	$75,000 (1)
Salary Remaining :	$72,000
Mitchell Stephens	$75,000 (2)
Salary Remaining :	$72,000
Mikhail Berdin	$75,000 (2)
Salary Remaining :	$72,000
Tom Kuhnhackl	$75,000 (2)
Salary Remaining :	$72,000
Sam Gagner	$75,000 (2)
Salary Remaining :	$72,000
Total Farm Players	26
Salary Commitment
Year 2025 : $2,395,000
Year 2026 : $1,563,000
Year 2027 : $934,000
Year 2028 : $284,000
Salary Average Commitment
Year 2025 : $2,395,000
Year 2026 : $1,563,000
Year 2027 : $934,000
Year 2028 : $284,000

Philadelphia Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wells Fargo Center
Level 1:	6000 - $165 - 6,000 - 100.00%
Level 2:	5000 - $98 - 5,000 - 100.00%
Level 3:	2000 - $60 - 1,880 - 94.00%
Level 4:	4000 - $45 - 3,760 - 94.00%
Luxury :	1000 - $295 - 993 - 99.30%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 2,000 - 100.00%
Farm Level 2:	1000 - $17 - 940 - 94.00%
Farm Total Capacity :	3000
Income
Home Games Left	40
Average Attendance - %	17,633 - 97.96%
Average Income per Game	$2,054,935
Year to Date Revenue	$2,054,935
Farm
Home Games Left	40
Average Attendance - %	2,940 - 98.00%
Average Income per Game	$57,980
Year to Date Revenue	$57,980
Expense
Pro Players Total Salaries	$81,164,999
Farm Players Total Salaries	$2,333,100
Coaches Total Salaries	$2,250,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$3,335,174
Farm Year To Date Expenses	$97,325
Pro Salary Cap To Date	$3,255,171
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$82,197,400
Farm Estimated Season Revenue	$2,319,200
Pro Remaining Season Days	168
Pro Expenses Per Days	$475,229
Pro Estimated Expenses	$79,838,472
Farm Remaining Season Days	168
Farm Expenses Per Days	$14,761
Farm Estimated Expenses	$2,479,848
Estimated Season Expenses	$82,318,320
Season Salary Cap	$81,164,999
Estimate Under Maximum Salary Cap of $81,500,000	$335,001
Estimate Over Minimum Salary Cap of $60,240,000	$20,924,999
Current Bank Account	$4,191,240
Projected Bank Account	$6,389,520

Pro Players Salaries
Mika Zibanejad (1 Way Contract)	$9,500,000 (4)
-Salary Remaining :	$9,120,000
Nazem Kadri (1 Way Contract)	$7,750,000 (3)
-Salary Remaining :	$7,440,000
Justin Faulk (1 Way Contract)	$7,150,000 (3)
-Salary Remaining :	$6,864,000
Jonathan Drouin (1 Way Contract)	$6,500,000 (3)
-Salary Remaining :	$6,240,000
PHI CAPHIT (1 Way Contract)	$6,490,000 (2)
-Salary Remaining :	$6,230,400
Evgeny Kuznetsov (1 Way Contract)	$6,120,000 (1)
-Salary Remaining :	$5,875,200
Shayne Gostisbehere (1 Way Contract)	$5,700,000 (4)
-Salary Remaining :	$5,472,000
Thatcher Demko (1 Way Contract)	$4,950,000 (1)
-Salary Remaining :	$4,752,000
Marcus Foligno (1 Way Contract)	$3,500,000 (3)
-Salary Remaining :	$3,360,000
Erik Gustafsson (1 Way Contract)	$3,250,000 (1)
-Salary Remaining :	$3,120,000
Calle Jarnkrok (1 Way Contract)	$3,160,000 (1)
-Salary Remaining :	$3,033,600
Max Comtois (1 Way Contract)	$2,850,000 (1)
-Salary Remaining :	$2,736,000
Janne Kuokkanen (1 Way Contract)	$2,600,000 (4)
-Salary Remaining :	$2,496,000
Henri Jokiharju (1 Way Contract)	$2,500,000 (4)
-Salary Remaining :	$2,400,000
Nico Sturm (1 Way Contract)	$1,750,000 (3)
-Salary Remaining :	$1,680,000
Victor Olofsson (1 Way Contract)	$1,500,000 (2)
-Salary Remaining :	$1,440,000
Philip Broberg	$1,499,999 (3)
-Salary Remaining :	$1,439,999
Malcolm Subban	$1,495,000 (4)
-Salary Remaining :	$1,435,200
Brady Skjei (1 Way Contract)	$1,300,000 (1)
-Salary Remaining :	$1,248,000
Ilya Mikheyev (1 Way Contract)	$850,000 (1)
-Salary Remaining :	$816,000
Mikhail Grigorenko	$750,000 (1)
-Salary Remaining :	$720,000
Total Pro Players	21
Salary Commitment
Year 2025 : $81,164,999
Year 2026 : $54,944,999
Year 2027 : $49,944,999
Year 2028 : $21,795,000
Salary Average Commitment
Year 2025 : $81,214,999
Year 2026 : $57,934,999
Year 2027 : $49,944,999
Year 2028 : $21,795,000
Salary Cap with 1 Way Contract
Year 2025 : $81,164,999
Year 2026 : $57,934,999
Year 2027 : $49,944,999
Year 2028 : $21,795,000

Farm Players Salaries
Vasily Podkolzin	$150,000 (3)
Salary Remaining :	$144,000
Elmer Soderblom	$130,000 (3)
Salary Remaining :	$124,800
Arttu Hyry	$110,000 (3)
Salary Remaining :	$105,600
Sean Day	$100,100 (2)
Salary Remaining :	$96,096
Evan Fitzpatrick	$100,000 (1)
Salary Remaining :	$96,000
Kirill Ustimenko	$99,000 (4)
Salary Remaining :	$95,040
Joseph Woll	$99,000 (4)
Salary Remaining :	$95,040
Kyle Maclean	$92,000 (4)
Salary Remaining :	$88,320
Marc Del Gaizo	$92,000 (4)
Salary Remaining :	$88,320
Linus Hogberg	$91,000 (3)
Salary Remaining :	$87,360
Cooper Zech	$91,000 (2)
Salary Remaining :	$87,360
Justin Brazeau	$90,000 (1)
Salary Remaining :	$86,400
Isaac Ratcliffe	$89,000 (4)
Salary Remaining :	$85,440
Wyatte Wylie	$88,000 (1)
Salary Remaining :	$84,480
Drew Helleson	$87,000 (2)
Salary Remaining :	$83,520
Yannick Veilleux	$75,000 (1)
Salary Remaining :	$72,000
Arshdeep Bains	$75,000 (1)
Salary Remaining :	$72,000
Gianni Fairbrother	$75,000 (2)
Salary Remaining :	$72,000
Paul Bittner	$75,000 (1)
Salary Remaining :	$72,000
Maksim Sushko	$75,000 (4)
Salary Remaining :	$72,000
Luka Burzan	$75,000 (1)
Salary Remaining :	$72,000
Mitchell Russell	$75,000 (3)
Salary Remaining :	$72,000
Kyle Criscuolo	$75,000 (1)
Salary Remaining :	$72,000
Kyle Clifford	$75,000 (1)
Salary Remaining :	$72,000
Jimmy Schuldt	$75,000 (1)
Salary Remaining :	$72,000
Tyler Lewington	$75,000 (1)
Salary Remaining :	$72,000
Total Farm Players	26
Salary Commitment
Year 2025 : $2,333,100
Year 2026 : $1,455,100
Year 2027 : $1,102,000
Year 2028 : $546,000
Salary Average Commitment
Year 2025 : $2,328,080
Year 2026 : $1,450,080
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 - 5,754 - 95.89%
Level 2:	5000 - $98 - 4,850 - 97.00%
Level 3:	2000 - $60 - 1,880 - 94.00%
Level 4:	4000 - $45 - 3,822 - 95.54%
Luxury :	1000 - $313 - 940 - 94.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 1,928 - 96.38%
Farm Level 2:	1000 - $17 - 947 - 94.65%
Farm Total Capacity :	3000
Income
Home Games Left	39
Average Attendance - %	17,245 - 95.81%
Average Income per Game	$1,995,155
Year to Date Revenue	$3,990,310
Farm
Home Games Left	39
Average Attendance - %	2,874 - 95.80%
Average Income per Game	$56,568
Year to Date Revenue	$113,136
Expense
Pro Players Total Salaries	$79,499,899
Farm Players Total Salaries	$3,193,500
Coaches Total Salaries	$1,250,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$3,219,993
Farm Year To Date Expenses	$137,739
Pro Salary Cap To Date	$3,119,998
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$77,811,045
Farm Estimated Season Revenue	$2,206,152
Pro Remaining Season Days	168
Pro Expenses Per Days	$459,999
Pro Estimated Expenses	$77,279,832
Farm Remaining Season Days	168
Farm Expenses Per Days	$19,677
Farm Estimated Expenses	$3,305,736
Estimated Season Expenses	$80,585,568
Season Salary Cap	$77,999,899
Estimate Under Maximum Salary Cap of $81,500,000	$3,500,101
Estimate Over Minimum Salary Cap of $60,240,000	$17,759,899
Current Bank Account	$16,599,808
Projected Bank Account	$16,031,437

Pro Players Salaries
Zach Hyman (1 Way Contract)	$9,000,000 (3)
-Salary Remaining :	$8,640,000
Jonathan Huberdeau (1 Way Contract)	$8,500,000 (2)
-Salary Remaining :	$8,160,000
MacKenzie Weegar (1 Way Contract)	$8,000,000 (4)
-Salary Remaining :	$7,680,000
Pavel Zacha (1 Way Contract)	$6,630,000 (1)
-Salary Remaining :	$6,364,800
John Gibson (1 Way Contract)	$5,500,000 (2)
-Salary Remaining :	$5,280,000
K'Andre Miller (1 Way Contract)	$4,800,000 (4)
-Salary Remaining :	$4,608,000
Adam Boqvist (1 Way Contract)	$4,200,000 (2)
-Salary Remaining :	$4,032,000
Gabriel Vilardi (1 Way Contract)	$4,100,000 (4)
-Salary Remaining :	$3,936,000
Jesperi Kotkaniemi (1 Way Contract)	$3,920,000 (3)
-Salary Remaining :	$3,763,200
Jesper Boqvist (1 Way Contract)	$3,300,000 (2)
-Salary Remaining :	$3,168,000
Michael Rasmussen (1 Way Contract)	$3,300,000 (3)
-Salary Remaining :	$3,168,000
Ty Smith (1 Way Contract)	$3,300,000 (4)
-Salary Remaining :	$3,168,000
Scott Perunovich (1 Way Contract)	$2,500,000 (4)
-Salary Remaining :	$2,400,000
Pius Suter (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$1,920,000
Vitek Vanecek (1 Way Contract)	$1,900,000 (4)
-Salary Remaining :	$1,824,000
Boo Nieves (1 Way Contract)	$1,500,000 (3)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,440,000
Connor Bedard	$1,499,999 (2)
-Salary Remaining :	$1,439,999
Nils Lundkvist	$1,499,900 (1)
-Salary Remaining :	$1,439,904
Kent Johnson	$1,400,000 (1)
-Salary Remaining :	$1,344,000
Calen Addison	$1,400,000 (1)
-Salary Remaining :	$1,344,000
Mason Appleton	$750,000 (4)
-Salary Remaining :	$720,000
PIT CAPHIT (1 Way Contract)	$500,000 (2)
-Salary Remaining :	$480,000
Total Pro Players	22
Salary Commitment
Year 2025 : $79,499,899
Year 2026 : $68,569,999
Year 2027 : $43,070,000
Year 2028 : $25,350,000
Salary Average Commitment
Year 2025 : $75,035,906
Year 2026 : $68,486,006
Year 2027 : $43,506,007
Year 2028 : $25,350,000
Salary Cap with 1 Way Contract
Year 2025 : $77,999,899
Year 2026 : $67,069,999
Year 2027 : $41,570,000
Year 2028 : $25,350,000

Farm Players Salaries
Brandt Clarke	$150,000 (3)
Salary Remaining :	$144,000
Brandon Tanev	$149,900 (3)
Salary Remaining :	$143,904
Christian Djoos	$149,900 (4)
Salary Remaining :	$143,904
Greg Pateryn	$149,900 (1)
Salary Remaining :	$143,904
Mason Marchment	$149,900 (4)
Salary Remaining :	$143,904
Michael Dal Colle	$149,900 (4)
Salary Remaining :	$143,904
Colin Miller	$149,000 (2)
Salary Remaining :	$143,040
Ryan Dzingel	$145,000 (1)
Salary Remaining :	$139,200
Brett Kulak	$140,000 (3)
Salary Remaining :	$134,400
Taylor Raddysh	$140,000 (2)
Salary Remaining :	$134,400
Hendrix Lapierre	$130,000 (2)
Salary Remaining :	$124,800
Jan Rutta	$125,000 (2)
Salary Remaining :	$120,000
Jakob Pelletier	$120,000 (3)
Salary Remaining :	$115,200
Nicholas Robertson	$110,000 (2)
Salary Remaining :	$105,600
Marc McLaughlin	$100,000 (4)
Salary Remaining :	$96,000
Georgie Merkulov	$100,000 (2)
Salary Remaining :	$96,000
Nikita Tolopilo	$100,000 (2)
Salary Remaining :	$96,000
Joel Blomqvist	$100,000 (2)
Salary Remaining :	$96,000
Taylor Gauthier	$99,000 (3)
Salary Remaining :	$95,040
Judd Caulfield	$92,000 (3)
Salary Remaining :	$88,320
Parker Ford	$91,000 (2)
Salary Remaining :	$87,360
Jonathan Gruden	$91,000 (2)
Salary Remaining :	$87,360
Nick Cicek	$87,000 (2)
Salary Remaining :	$83,520
Joakim Nygard	$75,000 (4)
Salary Remaining :	$72,000
Jalen Chatfield	$75,000 (1)
Salary Remaining :	$72,000
Mikael Diotte	$75,000 (3)
Salary Remaining :	$72,000
Nick Schneider	$75,000 (1)
Salary Remaining :	$72,000
Jason Polin	$75,000 (1)
Salary Remaining :	$72,000
Total Farm Players	28
Salary Commitment
Year 2025 : $3,193,500
Year 2026 : $2,673,600
Year 2027 : $1,450,600
Year 2028 : $624,700
Salary Average Commitment
Year 2025 : $3,192,500
Year 2026 : $2,672,600
Year 2027 : $1,459,600
Year 2028 : $624,700

San Jose Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	HP Pavilion at San Jose
Level 1:	6000 - $165 - 5,812 - 96.86%
Level 2:	5000 - $98 - 4,757 - 95.14%
Level 3:	2000 - $60 - 1,940 - 97.00%
Level 4:	4000 - $45 - 3,760 - 94.00%
Luxury :	1000 - $313 - 940 - 94.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 1,880 - 94.00%
Farm Level 2:	1000 - $17 - 960 - 95.95%
Farm Total Capacity :	3000
Income
Home Games Left	39
Average Attendance - %	17,209 - 95.60%
Average Income per Game	$2,004,904
Year to Date Revenue	$4,009,807
Farm
Home Games Left	39
Average Attendance - %	2,840 - 94.65%
Average Income per Game	$55,792
Year to Date Revenue	$111,583
Expense
Pro Players Total Salaries	$80,724,999
Farm Players Total Salaries	$2,709,800
Coaches Total Salaries	$1,500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$3,269,000
Farm Year To Date Expenses	$128,394
Pro Salary Cap To Date	$3,168,998
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$78,191,236
Farm Estimated Season Revenue	$2,175,868
Pro Remaining Season Days	168
Pro Expenses Per Days	$467,000
Pro Estimated Expenses	$78,456,000
Farm Remaining Season Days	168
Farm Expenses Per Days	$18,342
Farm Estimated Expenses	$3,081,456
Estimated Season Expenses	$81,537,456
Season Salary Cap	$79,224,999
Estimate Under Maximum Salary Cap of $81,500,000	$2,275,001
Estimate Over Minimum Salary Cap of $60,240,000	$18,984,999
Current Bank Account	$8,737,543
Projected Bank Account	$7,567,191

Pro Players Salaries
Connor McDavid (1 Way Contract)	$15,625,000 (4)
-Salary Remaining :	$15,000,000
Tyler Seguin (1 Way Contract)	$8,400,000 (2)
-Salary Remaining :	$8,064,000
Brad Marchand (1 Way Contract)	$8,000,000 (3)
-Salary Remaining :	$7,680,000
Oskar Lindblom (1 Way Contract)	$6,750,000 (4)
-Salary Remaining :	$6,480,000
Alex Pietrangelo (1 Way Contract)	$6,000,000 (4)
-Salary Remaining :	$5,760,000
Jakub Voracek (1 Way Contract)	$4,250,000 (2)
-Salary Remaining :	$4,080,000
Nick Schmaltz (1 Way Contract)	$4,000,000 (4)
-Salary Remaining :	$3,840,000
Juuso Valimaki (1 Way Contract)	$3,300,000 (4)
-Salary Remaining :	$3,168,000
Mike Reilly (1 Way Contract)	$3,300,000 (1)
-Salary Remaining :	$3,168,000
Olli Juolevi (1 Way Contract)	$3,250,000 (1)
-Salary Remaining :	$3,120,000
Nick Leddy (1 Way Contract)	$2,100,000 (3)
-Salary Remaining :	$2,016,000
Zach Aston-Reese (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$1,920,000
Joel Edmundson (1 Way Contract)	$2,000,000 (4)
-Salary Remaining :	$1,920,000
Philipp Grubauer (1 Way Contract)	$2,000,000 (4)
-Salary Remaining :	$1,920,000
Zemgus Girgensons (1 Way Contract)	$1,600,000 (4)
-Salary Remaining :	$1,536,000
Brenden Dillon (1 Way Contract)	$1,500,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,440,000
Karel Vejmelka	$1,499,999 (1)
-Salary Remaining :	$1,439,999
Alex Galchenyuk	$1,450,000 (2)
-Salary Remaining :	$1,392,000
Ryan Hartman	$1,425,000 (2)
-Salary Remaining :	$1,368,000
Curtis Lazar	$1,000,000 (2)
-Salary Remaining :	$960,000
Sammy Blais	$875,000 (2)
-Salary Remaining :	$840,000
SJ CAPHIT	$400,000 (1)
-Salary Remaining :	$384,000
Total Pro Players	22
Salary Commitment
Year 2025 : $80,724,999
Year 2026 : $72,275,000
Year 2027 : $51,375,000
Year 2028 : $41,275,000
Salary Average Commitment
Year 2025 : $79,897,499
Year 2026 : $71,447,500
Year 2027 : $51,375,000
Year 2028 : $41,275,000
Salary Cap with 1 Way Contract
Year 2025 : $79,224,999
Year 2026 : $70,775,000
Year 2027 : $51,375,000
Year 2028 : $41,275,000

Farm Players Salaries
Ben Jones	$149,900 (4)
Salary Remaining :	$143,904
Mikko Lehtonen	$147,500 (2)
Salary Remaining :	$141,600
Kevin Rooney	$145,000 (1)
Salary Remaining :	$139,200
Kiefer Sherwood	$145,000 (1)
Salary Remaining :	$139,200
Matthew Highmore	$144,500 (1)
Salary Remaining :	$138,720
Dillon Hamaliuk	$115,700 (4)
Salary Remaining :	$111,072
Isaiah George	$110,000 (3)
Salary Remaining :	$105,600
Mike Hoffman	$100,000 (1)
Salary Remaining :	$96,000
Dmitri Semykin	$100,000 (2)
Salary Remaining :	$96,000
Scott Reedy	$100,000 (1)
Salary Remaining :	$96,000
Brandon Coe	$95,700 (2)
Salary Remaining :	$91,872
Lucas Ciona	$92,000 (4)
Salary Remaining :	$88,320
Cole Jordan	$92,000 (4)
Salary Remaining :	$88,320
Lucas Carlsson	$90,000 (2)
Salary Remaining :	$86,400
Jeffrey Viel	$90,000 (4)
Salary Remaining :	$86,400
Gannon Laroque	$89,000 (4)
Salary Remaining :	$85,440
Vojtech Port	$89,000 (3)
Salary Remaining :	$85,440
Timur Mukhanov	$89,000 (3)
Salary Remaining :	$85,440
Alexis Gendron	$89,000 (3)
Salary Remaining :	$85,440
Alexander Pelevin	$89,000 (3)
Salary Remaining :	$85,440
Adam Scheel	$82,500 (1)
Salary Remaining :	$79,200
Michael Del Zotto	$80,000 (3)
Salary Remaining :	$76,800
Connor Lacouvee	$80,000 (2)
Salary Remaining :	$76,800
Ryan Donato	$80,000 (2)
Salary Remaining :	$76,800
Sean Bonar	$75,000 (1)
Salary Remaining :	$72,000
David Kampf	$75,000 (4)
Salary Remaining :	$72,000
Morgan Klimchuk	$75,000 (2)
Salary Remaining :	$72,000
Total Farm Players	27
Salary Commitment
Year 2025 : $2,709,800
Year 2026 : $1,917,800
Year 2027 : $1,249,600
Year 2028 : $703,600
Salary Average Commitment
Year 2025 : $2,709,800
Year 2026 : $1,917,800
Year 2027 : $1,249,600
Year 2028 : $703,600

Seattle Kraken

Arena Capacity - Ticket Price Attendance - %
Arena Name	Climate Pledge Arena
Level 1:	6000 - $165 - 5,698 - 94.96%
Level 2:	5000 - $98 - 4,850 - 97.00%
Level 3:	2000 - $60 - 1,901 - 95.03%
Level 4:	4000 - $45 - 3,880 - 97.00%
Luxury :	1000 - $295 - 970 - 96.95%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 1,880 - 94.00%
Farm Level 2:	1000 - $17 - 940 - 94.00%
Farm Total Capacity :	3000
Income
Home Games Left	39
Average Attendance - %	17,298 - 96.10%
Average Income per Game	$1,990,020
Year to Date Revenue	$3,980,040
Farm
Home Games Left	39
Average Attendance - %	2,820 - 94.00%
Average Income per Game	$55,460
Year to Date Revenue	$110,920
Expense
Pro Players Total Salaries	$79,082,500
Farm Players Total Salaries	$3,022,200
Coaches Total Salaries	$7,250,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$3,443,300
Farm Year To Date Expenses	$130,886
Pro Salary Cap To Date	$3,163,300
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$77,610,780
Farm Estimated Season Revenue	$2,162,940
Pro Remaining Season Days	168
Pro Expenses Per Days	$491,900
Pro Estimated Expenses	$82,639,200
Farm Remaining Season Days	168
Farm Expenses Per Days	$18,698
Farm Estimated Expenses	$3,141,264
Estimated Season Expenses	$85,780,464
Season Salary Cap	$79,082,500
Estimate Under Maximum Salary Cap of $81,500,000	$2,417,500
Estimate Over Minimum Salary Cap of $60,240,000	$18,842,500
Current Bank Account	$9,256,295
Projected Bank Account	$3,249,551

Pro Players Salaries
Kirill Kaprizov (1 Way Contract)	$9,500,000 (2)
-Salary Remaining :	$9,120,000
Jakob Chychrun (1 Way Contract)	$8,820,000 (2)
-Salary Remaining :	$8,467,200
Tomas Hertl (1 Way Contract)	$8,750,000 (1)
-Salary Remaining :	$8,400,000
Sebastian Aho (1 Way Contract)	$7,800,000 (3)
-Salary Remaining :	$7,488,000
Jason Robertson (1 Way Contract)	$6,500,000 (1)
-Salary Remaining :	$6,240,000
William Nylander (1 Way Contract)	$6,200,000 (1)
-Salary Remaining :	$5,952,000
Matthew Beniers (1 Way Contract)	$4,800,000 (2)
-Salary Remaining :	$4,608,000
Jamie Drysdale (1 Way Contract)	$4,620,000 (1)
-Salary Remaining :	$4,435,200
Kaiden Guhle (1 Way Contract)	$3,750,000 (2)
-Salary Remaining :	$3,600,000
Dylan Samberg (1 Way Contract)	$3,300,000 (4)
-Salary Remaining :	$3,168,000
Isac Lundestrom (1 Way Contract)	$3,220,000 (1)
-Salary Remaining :	$3,091,200
Oliver Bjorkstrand (1 Way Contract)	$2,812,500 (1)
-Salary Remaining :	$2,700,000
Joel Hofer (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$1,920,000
J.J. Peterka	$1,400,000 (1)
-Salary Remaining :	$1,344,000
Spencer Stastney	$1,200,000 (3)
-Salary Remaining :	$1,152,000
Alexander Alexeyev	$1,050,000 (1)
-Salary Remaining :	$1,008,000
Matej Blumel	$890,000 (1)
-Salary Remaining :	$854,400
Tyler Tucker	$870,000 (4)
-Salary Remaining :	$835,200
Jakub Lauko	$850,000 (1)
-Salary Remaining :	$816,000
Anton Forsberg	$750,000 (4)
-Salary Remaining :	$720,000
SEA CAPHIT (1 Way Contract)	$0 (0)
Total Pro Players	21
Salary Commitment
Year 2025 : $79,082,500
Year 2026 : $42,790,000
Year 2027 : $13,920,000
Year 2028 : $4,920,000
Salary Average Commitment
Year 2025 : $75,462,501
Year 2026 : $41,735,000
Year 2027 : $13,920,000
Year 2028 : $4,920,000
Salary Cap with 1 Way Contract
Year 2025 : $79,082,500
Year 2026 : $42,790,000
Year 2027 : $13,920,000
Year 2028 : $4,920,000

Farm Players Salaries
Shane Wright	$150,000 (3)
Salary Remaining :	$144,000
Filip Hronek	$149,900 (4)
Salary Remaining :	$143,904
Jacob Larsson	$149,900 (4)
Salary Remaining :	$143,904
Kevin Stenlund	$149,900 (3)
Salary Remaining :	$143,904
Lawson Crouse	$149,500 (4)
Salary Remaining :	$143,520
Cale Fleury	$130,000 (1)
Salary Remaining :	$124,800
John Leonard	$130,000 (4)
Salary Remaining :	$124,800
Lucas Feuk	$125,000 (2)
Salary Remaining :	$120,000
Zach Ostapchuk	$120,000 (3)
Salary Remaining :	$115,200
Collin Graf	$120,000 (3)
Salary Remaining :	$115,200
Brendan Perlini	$100,000 (2)
Salary Remaining :	$96,000
Ryan Johnson	$100,000 (2)
Salary Remaining :	$96,000
Oskari Salminen	$96,000 (1)
Salary Remaining :	$92,160
Jacob Melanson	$92,000 (3)
Salary Remaining :	$88,320
Cole Coskey	$91,000 (3)
Salary Remaining :	$87,360
Jack Thompson	$89,000 (2)
Salary Remaining :	$85,440
Ridly Greig	$87,000 (1)
Salary Remaining :	$83,520
Will Cuylle	$87,000 (2)
Salary Remaining :	$83,520
Joe Vrbetic	$81,000 (2)
Salary Remaining :	$77,760
Samuel Morin	$75,000 (1)
Salary Remaining :	$72,000
Madison Bowey	$75,000 (1)
Salary Remaining :	$72,000
Will Bitten	$75,000 (2)
Salary Remaining :	$72,000
Will Cranley	$75,000 (1)
Salary Remaining :	$72,000
Connor Corcoran	$75,000 (2)
Salary Remaining :	$72,000
Robert Calisti	$75,000 (1)
Salary Remaining :	$72,000
Carson Latimer	$75,000 (2)
Salary Remaining :	$72,000
Dylan Gambrell	$75,000 (2)
Salary Remaining :	$72,000
Cameron MacDonald	$75,000 (2)
Salary Remaining :	$72,000
Brett Brochu	$75,000 (4)
Salary Remaining :	$72,000
Ole Julian Bjorgvik Holm	$75,000 (1)
Salary Remaining :	$72,000
Total Farm Players	30
Salary Commitment
Year 2025 : $3,022,200
Year 2026 : $2,334,200
Year 2027 : $1,377,200
Year 2028 : $654,300
Salary Average Commitment
Year 2025 : $3,022,200
Year 2026 : $2,334,200
Year 2027 : $1,377,200
Year 2028 : $654,300

St. Louis Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scottrade Center
Level 1:	6000 - $165 - 6,000 - 100.00%
Level 2:	5000 - $98 - 4,716 - 94.32%
Level 3:	2000 - $60 - 1,880 - 94.00%
Level 4:	4000 - $45 - 3,760 - 94.00%
Luxury :	1000 - $295 - 940 - 94.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 1,880 - 94.00%
Farm Level 2:	1000 - $17 - 940 - 94.00%
Farm Total Capacity :	3000
Income
Home Games Left	40
Average Attendance - %	17,296 - 96.09%
Average Income per Game	$2,011,468
Year to Date Revenue	$2,011,468
Farm
Home Games Left	40
Average Attendance - %	2,820 - 94.00%
Average Income per Game	$55,460
Year to Date Revenue	$55,460
Expense
Pro Players Total Salaries	$84,188,996
Farm Players Total Salaries	$2,467,490
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$3,447,563
Farm Year To Date Expenses	$138,698
Pro Salary Cap To Date	$3,127,558
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$80,458,720
Farm Estimated Season Revenue	$2,218,400
Pro Remaining Season Days	168
Pro Expenses Per Days	$492,509
Pro Estimated Expenses	$82,741,512
Farm Remaining Season Days	168
Farm Expenses Per Days	$19,814
Farm Estimated Expenses	$3,328,752
Estimated Season Expenses	$86,070,264
Season Salary Cap	$78,188,999
Estimate Under Maximum Salary Cap of $81,500,000	$3,311,001
Estimate Over Minimum Salary Cap of $60,240,000	$17,948,999
Current Bank Account	$8,603,655
Projected Bank Account	$5,210,511

Pro Players Salaries
Torey Krug (1 Way Contract)	$9,800,000 (2)
-Salary Remaining :	$9,408,000
Roope Hintz (1 Way Contract)	$8,000,000 (4)
-Salary Remaining :	$7,680,000
Mikhail Sergachev (1 Way Contract)	$7,000,000 (4)
-Salary Remaining :	$6,720,000
Jesper Bratt (1 Way Contract)	$6,720,000 (2)
-Salary Remaining :	$6,451,200
Juuse Saros (1 Way Contract)	$6,000,000 (4)
-Salary Remaining :	$5,760,000
Evan Bouchard (1 Way Contract)	$4,800,000 (4)
-Salary Remaining :	$4,608,000
Vince Dunn (1 Way Contract)	$4,500,000 (4)
-Salary Remaining :	$4,320,000
Cole Perfetti (1 Way Contract)	$3,999,999 (2)
-Salary Remaining :	$3,839,999
Casey Mittelstadt (1 Way Contract)	$3,500,000 (3)
-Salary Remaining :	$3,360,000
Robby Fabbri (1 Way Contract)	$3,500,000 (3)
-Salary Remaining :	$3,360,000
Mark Kastelic (1 Way Contract)	$2,600,000 (3)
-1 Way Contract Salary Cap :	$1,100,000
-Salary Remaining :	$2,496,000
Brock McGinn (1 Way Contract)	$2,500,000 (2)
-1 Way Contract Salary Cap :	$1,000,000
-Salary Remaining :	$2,400,000
Yegor Zamula (1 Way Contract)	$2,000,000 (4)
-Salary Remaining :	$1,920,000
Jack Roslovic (1 Way Contract)	$2,000,000 (4)
-Salary Remaining :	$1,920,000
Philipp Kurashev (1 Way Contract)	$1,820,000 (1)
-Salary Remaining :	$1,747,200
Gage Quinney (1 Way Contract)	$1,760,000 (1)
-1 Way Contract Salary Cap :	$260,000
-Salary Remaining :	$1,689,600
Marc-Andre Gaudet (1 Way Contract)	$1,690,000 (2)
-Salary Remaining :	$1,622,400
STL CAPHIT (1 Way Contract)	$1,600,000 (1)
-Salary Remaining :	$1,536,000
Keegan Kolesar (1 Way Contract)	$1,500,000 (4)
-Salary Remaining :	$1,440,000
Joey Daccord (1 Way Contract)	$1,500,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,440,000
Jake Neighbours	$1,499,999 (2)
-Salary Remaining :	$1,439,999
Adam Fantilli	$1,499,999 (2)
-Salary Remaining :	$1,439,999
Arvid Soderblom	$1,499,999 (3)
-Salary Remaining :	$1,439,999
Colin Blackwell	$1,499,000 (4)
-Salary Remaining :	$1,439,040
William Eklund	$1,400,000 (2)
-Salary Remaining :	$1,344,000
Total Pro Players	25
Salary Commitment
Year 2025 : $84,188,996
Year 2026 : $77,508,996
Year 2027 : $48,398,999
Year 2028 : $37,299,000
Salary Average Commitment
Year 2025 : $82,881,663
Year 2026 : $76,714,996
Year 2027 : $48,398,999
Year 2028 : $37,299,000
Salary Cap with 1 Way Contract
Year 2025 : $78,188,997
Year 2026 : $74,508,997
Year 2027 : $46,898,999
Year 2028 : $37,299,000

Farm Players Salaries
Logan Stankoven	$150,000 (3)
Salary Remaining :	$144,000
Lane Hutson	$150,000 (3)
Salary Remaining :	$144,000
Josh Doan	$150,000 (3)
Salary Remaining :	$144,000
Zach Fucale	$149,990 (1)
Salary Remaining :	$143,990
Brennan Menell	$149,900 (4)
Salary Remaining :	$143,904
Haydn Fleury	$149,900 (4)
Salary Remaining :	$143,904
J.T. Compher	$149,900 (4)
Salary Remaining :	$143,904
Linus Weissbach	$149,900 (4)
Salary Remaining :	$143,904
Nikita Gusev	$149,900 (1)
Salary Remaining :	$143,904
Colton Ellis	$140,000 (3)
Salary Remaining :	$134,400
Oliver Kylington	$134,000 (1)
Salary Remaining :	$128,640
Kalle Kossila	$120,000 (1)
Salary Remaining :	$115,200
Henry Thrun	$110,000 (2)
Salary Remaining :	$105,600
Matthew Kessel	$110,000 (3)
Salary Remaining :	$105,600
Nikita Alexandrov	$100,000 (3)
Salary Remaining :	$96,000
Kyle Palmieri	$90,000 (4)
Salary Remaining :	$86,400
Arseni Gritsyuk	$89,000 (3)
Salary Remaining :	$85,440
Sam Anas	$75,000 (1)
Salary Remaining :	$72,000
Zack MacEwen	$75,000 (1)
Salary Remaining :	$72,000
Mackie Samoskevich	$75,000 (1)
Salary Remaining :	$72,000
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 - 5,846 - 97.43%
Level 2:	5000 - $98 - 4,700 - 94.00%
Level 3:	2000 - $60 - 1,950 - 97.48%
Level 4:	4000 - $45 - 3,786 - 94.64%
Luxury :	1000 - $313 - 940 - 94.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 1,899 - 94.95%
Farm Level 2:	1000 - $17 - 970 - 97.00%
Farm Total Capacity :	3000
Income
Home Games Left	39
Average Attendance - %	17,221 - 95.67%
Average Income per Game	$2,006,645
Year to Date Revenue	$4,013,290
Farm
Home Games Left	39
Average Attendance - %	2,869 - 95.63%
Average Income per Game	$56,369
Year to Date Revenue	$112,738
Expense
Pro Players Total Salaries	$77,864,997
Farm Players Total Salaries	$2,285,500
Coaches Total Salaries	$5,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$3,283,171
Farm Year To Date Expenses	$127,990
Pro Salary Cap To Date	$3,123,172
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$78,259,155
Farm Estimated Season Revenue	$2,198,391
Pro Remaining Season Days	168
Pro Expenses Per Days	$467,800
Pro Estimated Expenses	$78,590,400
Farm Remaining Season Days	168
Farm Expenses Per Days	$18,774
Farm Estimated Expenses	$3,154,032
Estimated Season Expenses	$81,744,432
Season Salary Cap	$77,864,997
Estimate Under Maximum Salary Cap of $81,500,000	$3,635,003
Estimate Over Minimum Salary Cap of $60,240,000	$17,624,997
Current Bank Account	$5,658,255
Projected Bank Account	$4,371,369

Pro Players Salaries
Jack Eichel (1 Way Contract)	$9,500,000 (3)
-Salary Remaining :	$9,120,000
Nikolaj Ehlers (1 Way Contract)	$9,000,000 (4)
-Salary Remaining :	$8,640,000
James Van Riemsdyk (1 Way Contract)	$7,000,000 (1)
-Salary Remaining :	$6,720,000
Phillip Danault (1 Way Contract)	$4,760,000 (1)
-Salary Remaining :	$4,569,600
Adin Hill (1 Way Contract)	$4,250,000 (2)
-Salary Remaining :	$4,080,000
Matt Dumba (1 Way Contract)	$4,250,000 (3)
-Salary Remaining :	$4,080,000
Nicolas Hague (1 Way Contract)	$4,030,000 (3)
-Salary Remaining :	$3,868,800
Alex Newhook (1 Way Contract)	$3,999,999 (2)
-Salary Remaining :	$3,839,999
TB CAPHIT (1 Way Contract)	$3,812,500 (1)
-Salary Remaining :	$3,660,000
Jake McCabe (1 Way Contract)	$3,500,000 (3)
-Salary Remaining :	$3,360,000
Mario Ferraro (1 Way Contract)	$3,080,000 (3)
-Salary Remaining :	$2,956,800
Mathieu Joseph (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$2,880,000
Anthony Cirelli (1 Way Contract)	$2,600,000 (4)
-Salary Remaining :	$2,496,000
Simon Holmstrom (1 Way Contract)	$1,999,999 (2)
-Salary Remaining :	$1,919,999
Caleb Jones (1 Way Contract)	$1,900,000 (1)
-Salary Remaining :	$1,824,000
Adam Mascherin (1 Way Contract)	$1,900,000 (2)
-Salary Remaining :	$1,824,000
Brandon Hagel (1 Way Contract)	$1,820,000 (1)
-Salary Remaining :	$1,747,200
Logan Thompson (1 Way Contract)	$1,750,000 (4)
-Salary Remaining :	$1,680,000
Jake Walman (1 Way Contract)	$1,750,000 (4)
-Salary Remaining :	$1,680,000
Uvis Balinskis	$1,499,999 (3)
-Salary Remaining :	$1,439,999
Reilly Smith	$1,250,000 (2)
-Salary Remaining :	$1,200,000
Yegor Chinakhov	$1,212,500 (1)
-Salary Remaining :	$1,164,000
Total Pro Players	22
Salary Commitment
Year 2025 : $77,864,997
Year 2026 : $57,359,997
Year 2027 : $40,959,999
Year 2028 : $15,100,000
Salary Average Commitment
Year 2025 : $77,716,705
Year 2026 : $57,893,997
Year 2027 : $41,493,999
Year 2028 : $15,100,000
Salary Cap with 1 Way Contract
Year 2025 : $77,864,997
Year 2026 : $57,359,997
Year 2027 : $40,959,999
Year 2028 : $15,100,000

Farm Players Salaries
Jimmy Vesey	$145,000 (2)
Salary Remaining :	$139,200
Mads Sogaard	$134,000 (1)
Salary Remaining :	$128,640
Radek Faksa	$125,000 (1)
Salary Remaining :	$120,000
Eric Robinson	$125,000 (1)
Salary Remaining :	$120,000
Max Crozier	$100,000 (3)
Salary Remaining :	$96,000
Dylan Duke	$100,000 (3)
Salary Remaining :	$96,000
Darren Raddysh	$97,500 (2)
Salary Remaining :	$93,600
Matt Kiersted	$97,000 (1)
Salary Remaining :	$93,120
Cameron Hughes	$92,500 (1)
Salary Remaining :	$88,800
Will Borgen	$91,000 (1)
Salary Remaining :	$87,360
Alex Green	$89,000 (2)
Salary Remaining :	$85,440
Tye Felhaber	$87,500 (2)
Salary Remaining :	$84,000
Erik Portillo	$87,000 (1)
Salary Remaining :	$83,520
Wyatt Aamodt	$85,000 (3)
Salary Remaining :	$81,600
Nic Dowd	$77,500 (2)
Salary Remaining :	$74,400
Vincent Desharnais	$77,500 (1)
Salary Remaining :	$74,400
Riley Tufte	$75,000 (1)
Salary Remaining :	$72,000
Nick Henry	$75,000 (2)
Salary Remaining :	$72,000
Taylor Ward	$75,000 (1)
Salary Remaining :	$72,000
MacKenzie MacEachern	$75,000 (1)
Salary Remaining :	$72,000
Luke Glendening	$75,000 (1)
Salary Remaining :	$72,000
Odeen Tufto	$75,000 (2)
Salary Remaining :	$72,000
Declan McDonnell	$75,000 (2)
Salary Remaining :	$72,000
Cedrick Andree	$75,000 (2)
Salary Remaining :	$72,000
Jon Gillies	$75,000 (1)
Salary Remaining :	$72,000
Total Farm Players	25
Salary Commitment
Year 2025 : $2,285,500
Year 2026 : $1,081,500
Year 2027 : $285,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,285,500
Year 2026 : $1,081,500
Year 2027 : $285,000
Year 2028 : $0

Toronto Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Centre
Level 1:	6000 - $165 - 5,805 - 96.75%
Level 2:	5000 - $98 - 4,800 - 96.00%
Level 3:	2000 - $60 - 1,940 - 97.00%
Level 4:	4000 - $45 - 3,880 - 97.00%
Luxury :	1000 - $295 - 965 - 96.50%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 1,895 - 94.73%
Farm Level 2:	1000 - $17 - 940 - 94.00%
Farm Total Capacity :	3000
Income
Home Games Left	39
Average Attendance - %	17,390 - 96.61%
Average Income per Game	$2,003,900
Year to Date Revenue	$4,007,800
Farm
Home Games Left	39
Average Attendance - %	2,835 - 94.48%
Average Income per Game	$55,765
Year to Date Revenue	$111,529
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	$3,130,358
Farm Year To Date Expenses	$122,647
Pro Salary Cap To Date	$3,030,356
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$78,152,100
Farm Estimated Season Revenue	$2,174,816
Pro Remaining Season Days	168
Pro Expenses Per Days	$447,194
Pro Estimated Expenses	$75,128,592
Farm Remaining Season Days	168
Farm Expenses Per Days	$17,521
Farm Estimated Expenses	$2,943,528
Estimated Season Expenses	$78,072,120
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	$12,540,695
Projected Bank Account	$14,795,491

Pro Players Salaries
Elias Pettersson (1 Way Contract)	$9,500,000 (2)
-Salary Remaining :	$9,120,000
Zach Werenski (1 Way Contract)	$8,300,000 (3)
-Salary Remaining :	$7,968,000
Brett Pesce (1 Way Contract)	$6,630,000 (3)
-Salary Remaining :	$6,364,800
Robin Lehner (1 Way Contract)	$6,000,000 (2)
-Salary Remaining :	$5,760,000
Kirby Dach (1 Way Contract)	$5,999,000 (1)
-Salary Remaining :	$5,759,040
Anders Lee (1 Way Contract)	$5,000,000 (2)
-Salary Remaining :	$4,800,000
Ryan Ellis (1 Way Contract)	$4,200,000 (1)
-Salary Remaining :	$4,032,000
Connor Zary (1 Way Contract)	$3,999,999 (3)
-Salary Remaining :	$3,839,999
Rasmus Ristolainen (1 Way Contract)	$3,750,000 (3)
-Salary Remaining :	$3,600,000
Timothy Liljegren (1 Way Contract)	$2,760,000 (1)
-Salary Remaining :	$2,649,600
Ville Husso (1 Way Contract)	$2,240,000 (1)
-Salary Remaining :	$2,150,400
Alex Killorn (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$1,920,000
Jake Bean (1 Way Contract)	$1,870,000 (1)
-1 Way Contract Salary Cap :	$370,000
-Salary Remaining :	$1,795,200
Joel Armia (1 Way Contract)	$1,500,000 (2)
-Salary Remaining :	$1,440,000
Nick Blankenburg (1 Way Contract)	$1,500,000 (4)
-Salary Remaining :	$1,440,000
Marco Rossi	$1,499,999 (3)
-Salary Remaining :	$1,439,999
Matthew Coronato	$1,499,999 (3)
-Salary Remaining :	$1,439,999
Matthew Knies	$1,499,999 (3)
-Salary Remaining :	$1,439,999
Pontus Holmberg	$1,499,999 (3)
-Salary Remaining :	$1,439,999
Sam Malinski	$1,499,999 (3)
-Salary Remaining :	$1,439,999
Wyatt Johnston	$1,499,900 (1)
-Salary Remaining :	$1,439,904
Jaret Anderson-Dolan	$1,300,000 (1)
-Salary Remaining :	$1,248,000
Justus Annunen	$960,000 (1)
-Salary Remaining :	$921,600
Juho Lammikko	$750,000 (3)
-Salary Remaining :	$720,000
TOR CAPHIT (1 Way Contract)	$0 (0)
Total Pro Players	25
Salary Commitment
Year 2025 : $77,258,894
Year 2026 : $54,429,994
Year 2027 : $32,429,994
Year 2028 : $1,500,000
Salary Average Commitment
Year 2025 : $70,847,504
Year 2026 : $53,908,994
Year 2027 : $31,908,994
Year 2028 : $1,500,000
Salary Cap with 1 Way Contract
Year 2025 : $75,758,895
Year 2026 : $54,429,994
Year 2027 : $32,429,994
Year 2028 : $1,500,000

Farm Players Salaries
Kevin Connauton	$149,900 (2)
Salary Remaining :	$143,904
Pierre Engvall	$140,000 (2)
Salary Remaining :	$134,400
Kurtis Gabriel	$126,000 (1)
Salary Remaining :	$120,960
Michael Amadio	$101,200 (1)
Salary Remaining :	$97,152
Artur Akhtyamov	$99,000 (3)
Salary Remaining :	$95,040
Hugo Alnefelt	$99,000 (3)
Salary Remaining :	$95,040
Joseph Duszak	$97,000 (2)
Salary Remaining :	$93,120
Declan Carlile	$92,000 (3)
Salary Remaining :	$88,320
Roni Hirvonen	$89,000 (1)
Salary Remaining :	$85,440
Mike Koster	$87,000 (2)
Salary Remaining :	$83,520
Nick Abruzzese	$87,000 (1)
Salary Remaining :	$83,520
Ludwig Persson	$87,000 (2)
Salary Remaining :	$83,520
Aidan Thompson	$87,000 (2)
Salary Remaining :	$83,520
Mikko Kokkonen	$75,000 (1)
Salary Remaining :	$72,000
William Villeneuve	$75,000 (1)
Salary Remaining :	$72,000
Ian Scott	$75,000 (1)
Salary Remaining :	$72,000
Mikhail Abramov	$75,000 (1)
Salary Remaining :	$72,000
Noah Gregor	$75,000 (4)
Salary Remaining :	$72,000
Nick Foligno	$75,000 (2)
Salary Remaining :	$72,000
Mitchell Vande Sompel	$75,000 (3)
Salary Remaining :	$72,000
Kalle Loponen	$75,000 (2)
Salary Remaining :	$72,000
Kyle Okposo	$75,000 (1)
Salary Remaining :	$72,000
Veeti Miettinen	$75,000 (2)
Salary Remaining :	$72,000
Joe Miller	$75,000 (2)
Salary Remaining :	$72,000
Derek Grant	$75,000 (1)
Salary Remaining :	$72,000
Austin Watson	$75,000 (3)
Salary Remaining :	$72,000
Total Farm Players	26
Salary Commitment
Year 2025 : $2,316,100
Year 2026 : $1,462,900
Year 2027 : $515,000
Year 2028 : $75,000
Salary Average Commitment
Year 2025 : $2,235,150
Year 2026 : $1,459,150
Year 2027 : $515,000
Year 2028 : $75,000

Utah Mammoth

Arena Capacity - Ticket Price Attendance - %
Arena Name	Jobing.com Arena
Level 1:	6000 - $165 - 0 - 0.00%
Level 2:	5000 - $98 - 0 - 0.00%
Level 3:	2000 - $60 - 0 - 0.00%
Level 4:	4000 - $45 - 0 - 0.00%
Luxury :	1000 - $313 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 0 - 0.00%
Farm Level 2:	1000 - $17 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	41
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	41
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$84,979,896
Farm Players Total Salaries	$2,000,400
Coaches Total Salaries	$1,250,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$3,439,198
Farm Year To Date Expenses	$90,013
Pro Salary Cap To Date	$3,099,194
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	168
Pro Expenses Per Days	$491,314
Pro Estimated Expenses	$82,540,752
Farm Remaining Season Days	168
Farm Expenses Per Days	$12,859
Farm Estimated Expenses	$2,160,312
Estimated Season Expenses	$84,701,064
Season Salary Cap	$77,479,896
Estimate Under Maximum Salary Cap of $81,500,000	$4,020,104
Estimate Over Minimum Salary Cap of $60,240,000	$17,239,896
Current Bank Account	$16,203,815
Projected Bank Account	($68,497,249)

Pro Players Salaries
Dylan Larkin (1 Way Contract)	$8,400,000 (2)
-Salary Remaining :	$8,064,000
Vladimir Tarasenko (1 Way Contract)	$8,360,000 (2)
-Salary Remaining :	$8,025,600
Nate Schmidt (1 Way Contract)	$6,800,000 (2)
-Salary Remaining :	$6,528,000
Ian Mitchell (1 Way Contract)	$5,250,000 (3)
-Salary Remaining :	$5,040,000
Nolan Patrick (1 Way Contract)	$4,200,000 (3)
-Salary Remaining :	$4,032,000
Vladislav Gavrikov (1 Way Contract)	$4,200,000 (1)
-Salary Remaining :	$4,032,000
Julien Gauthier (1 Way Contract)	$4,000,000 (4)
-Salary Remaining :	$3,840,000
Ukko-Pekka Luukkonen (1 Way Contract)	$3,999,999 (3)
-Salary Remaining :	$3,839,999
Shane Pinto (1 Way Contract)	$3,300,000 (4)
-Salary Remaining :	$3,168,000
Dylan Strome (1 Way Contract)	$3,120,000 (3)
-1 Way Contract Salary Cap :	$1,620,000
-Salary Remaining :	$2,995,200
Dmitry Orlov (1 Way Contract)	$3,000,000 (3)
-Salary Remaining :	$2,880,000
Ty Dellandrea (1 Way Contract)	$2,800,000 (1)
-Salary Remaining :	$2,688,000
Mikhail Maltsev (1 Way Contract)	$2,750,000 (4)
-Salary Remaining :	$2,640,000
Dominik Kubalik (1 Way Contract)	$2,750,000 (3)
-Salary Remaining :	$2,640,000
Bowen Byram (1 Way Contract)	$2,500,000 (4)
-Salary Remaining :	$2,400,000
Alex Wennberg (1 Way Contract)	$2,500,000 (3)
-Salary Remaining :	$2,400,000
Artturi Lehkonen (1 Way Contract)	$2,300,000 (1)
-1 Way Contract Salary Cap :	$800,000
-Salary Remaining :	$2,208,000
Yakov Trenin (1 Way Contract)	$2,090,000 (1)
-1 Way Contract Salary Cap :	$590,000
-Salary Remaining :	$2,006,400
Mattias Janmark (1 Way Contract)	$2,000,000 (2)
-1 Way Contract Salary Cap :	$500,000
-Salary Remaining :	$1,920,000
Ty Emberson (1 Way Contract)	$2,000,000 (4)
-Salary Remaining :	$1,920,000
Klim Kostin (1 Way Contract)	$1,560,000 (1)
-1 Way Contract Salary Cap :	$60,000
-Salary Remaining :	$1,497,600
Janis Moser	$1,499,999 (1)
-Salary Remaining :	$1,439,999
Emil Martinsen Lilleberg	$1,499,999 (2)
-Salary Remaining :	$1,439,999
Leo Carlsson	$1,499,999 (3)
-Salary Remaining :	$1,439,999
Matias Maccelli	$1,499,900 (1)
-Salary Remaining :	$1,439,904
Cayden Primeau	$1,100,000 (3)
-Salary Remaining :	$1,056,000
UHC CAPHIT	$0 (0)
Total Pro Players	27
Salary Commitment
Year 2025 : $84,979,896
Year 2026 : $69,029,997
Year 2027 : $41,969,998
Year 2028 : $14,550,000
Salary Average Commitment
Year 2025 : $82,168,618
Year 2026 : $66,915,997
Year 2027 : $41,080,998
Year 2028 : $14,550,000
Salary Cap with 1 Way Contract
Year 2025 : $77,479,897
Year 2026 : $66,029,998
Year 2027 : $40,469,999
Year 2028 : $14,550,000

Farm Players Salaries
Will Smith	$150,000 (3)
Salary Remaining :	$144,000
Max Domi	$149,900 (3)
Salary Remaining :	$143,904
Liam O'Brien	$120,000 (1)
Salary Remaining :	$115,200
Ivan Prosvetov	$110,000 (2)
Salary Remaining :	$105,600
Juraj Slafkovsky	$110,000 (1)
Salary Remaining :	$105,600
Ivan Ivan	$110,000 (3)
Salary Remaining :	$105,600
Michael Callahan	$100,000 (3)
Salary Remaining :	$96,000
Andre Lee	$100,000 (3)
Salary Remaining :	$96,000
David Tendeck	$99,000 (3)
Salary Remaining :	$95,040
Vladislav Kolyachonok	$97,000 (2)
Salary Remaining :	$93,120
Bokondji Imama	$97,000 (1)
Salary Remaining :	$93,120
Cameron Crotty	$91,000 (1)
Salary Remaining :	$87,360
Travis Mitchell	$89,000 (3)
Salary Remaining :	$85,440
Justin Barron	$89,000 (2)
Salary Remaining :	$85,440
Michael Karow	$89,000 (3)
Salary Remaining :	$85,440
Malte Setkov	$87,000 (1)
Salary Remaining :	$83,520
Michael Carcone	$85,000 (1)
Salary Remaining :	$81,600
Nate Clurman	$77,500 (1)
Salary Remaining :	$74,400
Mat Robson	$75,000 (2)
Salary Remaining :	$72,000
Oskar Steen	$75,000 (1)
Salary Remaining :	$72,000
Total Farm Players	20
Salary Commitment
Year 2025 : $2,000,400
Year 2026 : $1,257,900
Year 2027 : $886,900
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,000,400
Year 2026 : $1,257,900
Year 2027 : $886,900
Year 2028 : $0

Vancouver Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Arena
Level 1:	6000 - $165 - 5,906 - 98.43%
Level 2:	5000 - $98 - 4,700 - 94.00%
Level 3:	2000 - $60 - 1,880 - 94.00%
Level 4:	4000 - $45 - 3,880 - 97.00%
Luxury :	1000 - $295 - 970 - 97.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 2,000 - 100.00%
Farm Level 2:	1000 - $17 - 970 - 97.00%
Farm Total Capacity :	3000
Income
Home Games Left	39
Average Attendance - %	17,336 - 96.31%
Average Income per Game	$2,008,640
Year to Date Revenue	$4,017,280
Farm
Home Games Left	39
Average Attendance - %	2,970 - 99.00%
Average Income per Game	$58,490
Year to Date Revenue	$116,980
Expense
Pro Players Total Salaries	$80,023,067
Farm Players Total Salaries	$3,830,100
Coaches Total Salaries	$1,250,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$3,213,495
Farm Year To Date Expenses	$163,205
Pro Salary Cap To Date	$3,092,922
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$78,336,960
Farm Estimated Season Revenue	$2,281,110
Pro Remaining Season Days	168
Pro Expenses Per Days	$462,989
Pro Estimated Expenses	$77,782,152
Farm Remaining Season Days	168
Farm Expenses Per Days	$23,315
Farm Estimated Expenses	$3,916,920
Estimated Season Expenses	$81,699,072
Season Salary Cap	$77,323,067
Estimate Under Maximum Salary Cap of $81,500,000	$4,176,933
Estimate Over Minimum Salary Cap of $60,240,000	$17,083,067
Current Bank Account	$13,430,283
Projected Bank Account	$12,349,281

Pro Players Salaries
Patrick Kane (1 Way Contract)	$11,875,000 (2)
-Salary Remaining :	$11,400,000
Dougie Hamilton (1 Way Contract)	$10,775,000 (3)
-Salary Remaining :	$10,344,000
Josh Norris (1 Way Contract)	$7,125,000 (4)
-Salary Remaining :	$6,840,000
Carter Hart (1 Way Contract)	$6,900,069 (4)
-Salary Remaining :	$6,624,066
Darnell Nurse (1 Way Contract)	$6,000,000 (4)
-Salary Remaining :	$5,760,000
Eetu Luostarinen (1 Way Contract)	$5,500,000 (2)
-Salary Remaining :	$5,280,000
VAN CAPHIT (1 Way Contract)	$4,760,000 (1)
-Salary Remaining :	$4,569,600
Alex Vlasic (1 Way Contract)	$3,300,000 (2)
-Salary Remaining :	$3,168,000
Jack McBain (1 Way Contract)	$2,500,000 (4)
-Salary Remaining :	$2,400,000
Fabian Zetterlund (1 Way Contract)	$2,240,000 (4)
-Salary Remaining :	$2,150,400
Alexander Romanov (1 Way Contract)	$2,050,000 (1)
-Salary Remaining :	$1,968,000
Cam York (1 Way Contract)	$2,000,000 (2)
-1 Way Contract Salary Cap :	$500,000
-Salary Remaining :	$1,920,000
Jonas Rondbjerg (1 Way Contract)	$1,760,000 (1)
-Salary Remaining :	$1,689,600
Tyson Foerster (1 Way Contract)	$1,690,000 (1)
-Salary Remaining :	$1,622,400
Pavel Mintyukov	$1,499,999 (2)
-Salary Remaining :	$1,439,999
Macklin Celebrini	$1,499,999 (3)
-Salary Remaining :	$1,439,999
Joachim Blichfeld	$1,499,000 (1)
-Salary Remaining :	$1,439,040
Carson Soucy	$1,499,000 (3)
-Salary Remaining :	$1,439,040
Felix Robert	$1,430,000 (2)
-Salary Remaining :	$1,372,800
Colton White	$1,320,000 (4)
-Salary Remaining :	$1,267,200
Connor Clifton (Out of Payroll)	$1,200,000 (4)
-Salary Remaining :	$1,152,000
Jimmy Huntington	$850,000 (1)
-Salary Remaining :	$816,000
Sergei Bobrovsky	$750,000 (4)
-Salary Remaining :	$720,000
Total Pro Players	23
Salary Commitment
Year 2025 : $80,023,067
Year 2026 : $67,414,067
Year 2027 : $41,809,068
Year 2028 : $28,035,069
Salary Average Commitment
Year 2025 : $77,632,790
Year 2026 : $65,289,068
Year 2027 : $41,809,068
Year 2028 : $28,035,069
Salary Cap with 1 Way Contract
Year 2025 : $78,523,066
Year 2026 : $65,914,066
Year 2027 : $41,809,068
Year 2028 : $28,035,069

Farm Players Salaries
Alex Turcotte	$150,000 (3)
Salary Remaining :	$144,000
Bobby Brink	$150,000 (3)
Salary Remaining :	$144,000
Andreas Wingerli	$150,000 (2)
Salary Remaining :	$144,000
Gabriel Fortier	$150,000 (2)
Salary Remaining :	$144,000
Nicholas Shore	$150,000 (2)
Salary Remaining :	$144,000
Travis Hamonic	$149,900 (3)
Salary Remaining :	$143,904
Kirill Tankov	$149,900 (4)
Salary Remaining :	$143,904
Shawn Boudrias	$149,900 (1)
Salary Remaining :	$143,904
Pavel Francouz	$149,900 (4)
Salary Remaining :	$143,904
Ben Hutton	$149,900 (3)
Salary Remaining :	$143,904
Nikita Zaitsev	$149,900 (3)
Salary Remaining :	$143,904
Hunter Jones	$149,900 (4)
Salary Remaining :	$143,904
Tanner Pearson	$149,500 (2)
Salary Remaining :	$143,520
Lucas Elvenes	$147,500 (2)
Salary Remaining :	$141,600
Fedor Svechkov	$130,000 (3)
Salary Remaining :	$124,800
Mikko Koskinen	$130,000 (1)
Salary Remaining :	$124,800
Arturs Silovs	$118,800 (4)
Salary Remaining :	$114,048
James Fisher	$113,100 (1)
Salary Remaining :	$108,576
Max Sasson	$110,000 (3)
Salary Remaining :	$105,600
Bryce Montgomery	$97,900 (4)
Salary Remaining :	$93,984
Riku Tohila	$92,000 (1)
Salary Remaining :	$88,320
Taige Harding	$92,000 (3)
Salary Remaining :	$88,320
Wyatt Kaiser	$91,000 (1)
Salary Remaining :	$87,360
Kaleb Lawrence	$89,000 (4)
Salary Remaining :	$85,440
Yan Matveiko	$89,000 (3)
Salary Remaining :	$85,440
Jackson Kunz	$89,000 (3)
Salary Remaining :	$85,440
Dylan James	$89,000 (3)
Salary Remaining :	$85,440
Joey Willis	$89,000 (3)
Salary Remaining :	$85,440
Artem Barabosha	$89,000 (3)
Salary Remaining :	$85,440
Kristian Kostadinski	$75,000 (2)
Salary Remaining :	$72,000
Djibril Touré	$75,000 (2)
Salary Remaining :	$72,000
Yegor Yegorov	$75,000 (1)
Salary Remaining :	$72,000
Total Farm Players	32
Salary Commitment
Year 2025 : $3,830,100
Year 2026 : $3,179,100
Year 2027 : $2,282,100
Year 2028 : $755,400
Salary Average Commitment
Year 2025 : $3,816,767
Year 2026 : $3,179,100
Year 2027 : $2,282,100
Year 2028 : $755,400

Vegas Golden Knights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T-Mobile Arena
Level 1:	6000 - $165 - 5,640 - 94.00%
Level 2:	5000 - $98 - 4,700 - 94.00%
Level 3:	2000 - $60 - 1,883 - 94.15%
Level 4:	4000 - $45 - 3,760 - 94.00%
Luxury :	1000 - $295 - 1,000 - 100.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 1,987 - 99.35%
Farm Level 2:	1000 - $17 - 1,000 - 100.00%
Farm Total Capacity :	3000
Income
Home Games Left	40
Average Attendance - %	16,983 - 94.35%
Average Income per Game	$1,968,380
Year to Date Revenue	$1,968,380
Farm
Home Games Left	40
Average Attendance - %	2,987 - 99.57%
Average Income per Game	$58,727
Year to Date Revenue	$58,727
Expense
Pro Players Total Salaries	$81,151,000
Farm Players Total Salaries	$2,592,300
Coaches Total Salaries	$4,800,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$3,386,040
Farm Year To Date Expenses	$155,694
Pro Salary Cap To Date	$3,246,040
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$78,735,200
Farm Estimated Season Revenue	$2,349,080
Pro Remaining Season Days	168
Pro Expenses Per Days	$483,720
Pro Estimated Expenses	$81,264,960
Farm Remaining Season Days	168
Farm Expenses Per Days	$22,242
Farm Estimated Expenses	$3,736,656
Estimated Season Expenses	$85,001,616
Season Salary Cap	$81,151,000
Estimate Under Maximum Salary Cap of $81,500,000	$349,000
Estimate Over Minimum Salary Cap of $60,240,000	$20,911,000
Current Bank Account	$5,784,861
Projected Bank Account	$1,867,525

Pro Players Salaries
Auston Matthews (1 Way Contract)	$13,741,000 (2)
-Salary Remaining :	$13,191,360
Devon Toews (1 Way Contract)	$9,660,000 (3)
-Salary Remaining :	$9,273,600
Travis Konecny (1 Way Contract)	$7,590,000 (3)
-Salary Remaining :	$7,286,400
Igor Shesterkin (1 Way Contract)	$6,000,000 (4)
-Salary Remaining :	$5,760,000
Alex Nylander (1 Way Contract)	$5,800,000 (3)
-Salary Remaining :	$5,568,000
Jesse Puljujarvi (1 Way Contract)	$5,800,000 (3)
-Salary Remaining :	$5,568,000
Ivan Provorov (1 Way Contract)	$5,700,000 (2)
-Salary Remaining :	$5,472,000
Filip Chytil (1 Way Contract)	$5,100,000 (1)
-Salary Remaining :	$4,896,000
Noah Cates (1 Way Contract)	$4,100,000 (4)
-Salary Remaining :	$3,936,000
Rasmus Kupari (1 Way Contract)	$2,800,000 (1)
-Salary Remaining :	$2,688,000
Brandon Carlo (1 Way Contract)	$2,800,000 (1)
-Salary Remaining :	$2,688,000
Elvis Merzlikins (1 Way Contract)	$2,625,000 (2)
-Salary Remaining :	$2,520,000
Joe Veleno (1 Way Contract)	$2,125,000 (1)
-Salary Remaining :	$2,040,000
Ivan Barbashev (1 Way Contract)	$1,500,000 (2)
-Salary Remaining :	$1,440,000
Vladislav Namestnikov (1 Way Contract)	$1,250,000 (1)
-Salary Remaining :	$1,200,000
Travis Dermott (1 Way Contract)	$1,150,000 (1)
-Salary Remaining :	$1,104,000
Akito Hirose	$910,000 (1)
-Salary Remaining :	$873,600
Pavel Dorofeyev	$900,000 (1)
-Salary Remaining :	$864,000
Pierre-Olivier Joseph	$850,000 (1)
-Salary Remaining :	$816,000
Dryden Hunt	$750,000 (3)
-Salary Remaining :	$720,000
VGS CAPHIT	$0 (0)
Total Pro Players	21
Salary Commitment
Year 2025 : $81,151,000
Year 2026 : $63,266,000
Year 2027 : $39,700,000
Year 2028 : $10,100,000
Salary Average Commitment
Year 2025 : $81,126,000
Year 2026 : $63,266,000
Year 2027 : $39,700,000
Year 2028 : $10,100,000
Salary Cap with 1 Way Contract
Year 2025 : $81,151,000
Year 2026 : $63,266,000
Year 2027 : $39,700,000
Year 2028 : $10,100,000

Farm Players Salaries
Jake Evans	$149,900 (4)
Salary Remaining :	$143,904
Brett Howden	$140,000 (3)
Salary Remaining :	$134,400
Jack Studnicka	$137,500 (4)
Salary Remaining :	$132,000
Colton Sceviour	$126,500 (1)
Salary Remaining :	$121,440
Ilya Nikolayev	$110,000 (2)
Salary Remaining :	$105,600
Jack Dugan	$106,700 (1)
Salary Remaining :	$102,432
Lukas Parik	$99,000 (3)
Salary Remaining :	$95,040
Evan Cormier	$96,000 (2)
Salary Remaining :	$92,160
William Lockwood	$95,700 (1)
Salary Remaining :	$91,872
Brayden Pachal	$91,000 (3)
Salary Remaining :	$87,360
Paul Cotter	$85,000 (1)
Salary Remaining :	$81,600
Jiri Patera	$80,000 (2)
Salary Remaining :	$76,800
Kale Clague	$75,000 (2)
Salary Remaining :	$72,000
Derek Stepan	$75,000 (1)
Salary Remaining :	$72,000
Ethan Prow	$75,000 (1)
Salary Remaining :	$72,000
Gustav Olofsson	$75,000 (1)
Salary Remaining :	$72,000
Justin Braun	$75,000 (1)
Salary Remaining :	$72,000
Mason Primeau	$75,000 (1)
Salary Remaining :	$72,000
Luca Sbisa	$75,000 (2)
Salary Remaining :	$72,000
Lukas Vejdemo	$75,000 (1)
Salary Remaining :	$72,000
Ryan Bednard	$75,000 (3)
Salary Remaining :	$72,000
Nick Holden	$75,000 (1)
Salary Remaining :	$72,000
Patric Hornqvist	$75,000 (1)
Salary Remaining :	$72,000
Robert Bortuzzo	$75,000 (1)
Salary Remaining :	$72,000
Sonny Milano	$75,000 (4)
Salary Remaining :	$72,000
Wayne Simmonds	$75,000 (1)
Salary Remaining :	$72,000
Keegan Stevenson	$75,000 (3)
Salary Remaining :	$72,000
Dustin Tokarski	$75,000 (1)
Salary Remaining :	$72,000
Antoine Morand	$75,000 (3)
Salary Remaining :	$72,000
Total Farm Players	29
Salary Commitment
Year 2025 : $2,592,300
Year 2026 : $1,353,400
Year 2027 : $917,400
Year 2028 : $362,400
Salary Average Commitment
Year 2025 : $2,574,150
Year 2026 : $1,353,400
Year 2027 : $917,400
Year 2028 : $362,400

Washington Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Verizon Center
Level 1:	6000 - $165 - 6,000 - 100.00%
Level 2:	5000 - $98 - 4,700 - 94.00%
Level 3:	2000 - $60 - 1,950 - 97.50%
Level 4:	4000 - $45 - 3,790 - 94.75%
Luxury :	1000 - $313 - 940 - 94.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 1,967 - 98.35%
Farm Level 2:	1000 - $17 - 940 - 94.00%
Farm Total Capacity :	3000
Income
Home Games Left	40
Average Attendance - %	17,380 - 96.56%
Average Income per Game	$2,032,370
Year to Date Revenue	$2,032,370
Farm
Home Games Left	40
Average Attendance - %	2,907 - 96.90%
Average Income per Game	$57,287
Year to Date Revenue	$57,287
Expense
Pro Players Total Salaries	$85,143,676
Farm Players Total Salaries	$2,914,100
Coaches Total Salaries	$6,250,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$3,645,747
Farm Year To Date Expenses	$126,567
Pro Salary Cap To Date	$3,177,790
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$81,294,800
Farm Estimated Season Revenue	$2,291,480
Pro Remaining Season Days	168
Pro Expenses Per Days	$520,821
Pro Estimated Expenses	$87,497,928
Farm Remaining Season Days	168
Farm Expenses Per Days	$18,081
Farm Estimated Expenses	$3,037,608
Estimated Season Expenses	$90,535,536
Season Salary Cap	$79,444,675
Estimate Under Maximum Salary Cap of $81,500,000	$2,055,325
Estimate Over Minimum Salary Cap of $60,240,000	$19,204,675
Current Bank Account	$13,115,690
Projected Bank Account	$6,166,434

Pro Players Salaries
Mitchell Marner (1 Way Contract)	$9,500,000 (2)
-Salary Remaining :	$9,120,000
Seth Jones (1 Way Contract)	$7,600,000 (2)
-Salary Remaining :	$7,296,000
Sean Monahan (1 Way Contract)	$7,560,000 (3)
-Salary Remaining :	$7,257,600
Andrei Svechnikov (1 Way Contract)	$6,900,000 (4)
-Salary Remaining :	$6,624,000
Jaccob Slavin (1 Way Contract)	$6,000,000 (2)
-Salary Remaining :	$5,760,000
Cole Sillinger (1 Way Contract)	$5,700,000 (4)
-Salary Remaining :	$5,472,000
Jake Debrusk (1 Way Contract)	$5,700,000 (2)
-Salary Remaining :	$5,472,000
Seth Jarvis (1 Way Contract)	$5,330,000 (2)
-Salary Remaining :	$5,116,800
Martin Fehervary (1 Way Contract)	$3,500,000 (3)
-Salary Remaining :	$3,360,000
Mattias Samuelsson (1 Way Contract)	$3,080,000 (1)
-Salary Remaining :	$2,956,800
Ethan Bear (1 Way Contract)	$2,850,000 (4)
-Salary Remaining :	$2,736,000
John Marino (1 Way Contract)	$2,300,000 (2)
-1 Way Contract Salary Cap :	$800,000
-Salary Remaining :	$2,208,000
Frederick Gaudreau (1 Way Contract)	$2,100,000 (2)
-1 Way Contract Salary Cap :	$600,000
-Salary Remaining :	$2,016,000
Ross Colton (1 Way Contract)	$1,999,000 (1)
-Salary Remaining :	$1,919,040
Joel Kiviranta (1 Way Contract)	$1,777,777 (4)
-Salary Remaining :	$1,706,666
Valeri Nichushkin (1 Way Contract)	$1,750,000 (4)
-Salary Remaining :	$1,680,000
Jonathan Dahlen (1 Way Contract)	$1,600,000 (4)
-Salary Remaining :	$1,536,000
Matthew Murray	$1,499,999 (3)
-Salary Remaining :	$1,439,999
Pyotr Kochetkov	$1,499,900 (1)
-Salary Remaining :	$1,439,904
Nick Bjugstad	$1,499,000 (3)
-Salary Remaining :	$1,439,040
Olli Maatta	$1,499,000 (3)
-Salary Remaining :	$1,439,040
Artem Zub (1 Way Contract)	$1,499,000 (4)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,439,040
Nikita Pavlychev	$1,200,000 (2)
-Salary Remaining :	$1,152,000
Alexei Toropchenko (1 Way Contract)	$1,200,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,152,000
WSH CAPHIT (1 Way Contract)	$0 (0)
Total Pro Players	25
Salary Commitment
Year 2025 : $85,143,676
Year 2026 : $78,564,776
Year 2027 : $37,634,776
Year 2028 : $22,076,777
Salary Average Commitment
Year 2025 : $82,840,676
Year 2026 : $78,416,776
Year 2027 : $37,486,776
Year 2028 : $22,076,777
Salary Cap with 1 Way Contract
Year 2025 : $79,444,672
Year 2026 : $72,865,776
Year 2027 : $36,135,776
Year 2028 : $20,577,776

Farm Players Salaries
Jackson Blake	$150,000 (3)
Salary Remaining :	$144,000
Alex Chiasson	$149,900 (3)
Salary Remaining :	$143,904
Jakub Galvas	$149,900 (4)
Salary Remaining :	$143,904
Erik Haula	$149,900 (3)
Salary Remaining :	$143,904
Jakob Silfverberg	$149,900 (3)
Salary Remaining :	$143,904
Niko Mikkola	$149,900 (4)
Salary Remaining :	$143,904
Joshua Nodler	$149,900 (4)
Salary Remaining :	$143,904
Zach Whitecloud	$149,900 (4)
Salary Remaining :	$143,904
Nathan Bastian	$134,000 (1)
Salary Remaining :	$128,640
Boris Katchouk	$130,000 (2)
Salary Remaining :	$124,800
Nolan Foote	$106,800 (2)
Salary Remaining :	$102,528
Nathan Legare	$100,000 (3)
Salary Remaining :	$96,000
Garrett Pilon	$100,000 (3)
Salary Remaining :	$96,000
Mitchell Gibson	$99,000 (3)
Salary Remaining :	$95,040
Tyler Madden	$92,000 (3)
Salary Remaining :	$88,320
Vasili Ponomaryov	$92,000 (3)
Salary Remaining :	$88,320
Riley Sutter	$89,000 (3)
Salary Remaining :	$85,440
Santtu Kinnunen	$87,000 (1)
Salary Remaining :	$83,520
Filip Gustavsson	$85,000 (1)
Salary Remaining :	$81,600
Steven Lorentz	$75,000 (4)
Salary Remaining :	$72,000
Blake Murray	$75,000 (1)
Salary Remaining :	$72,000
Zach Senyshyn	$75,000 (2)
Salary Remaining :	$72,000
Spencer Martin	$75,000 (1)
Salary Remaining :	$72,000
Michael Eyssimont	$75,000 (4)
Salary Remaining :	$72,000
Jake Gardiner	$75,000 (4)
Salary Remaining :	$72,000
Anttoni Honka	$75,000 (1)
Salary Remaining :	$72,000
Phil Kessel	$75,000 (4)
Salary Remaining :	$72,000
Total Farm Players	27
Salary Commitment
Year 2025 : $2,914,100
Year 2026 : $2,383,100
Year 2027 : $2,071,300
Year 2028 : $899,600
Salary Average Commitment
Year 2025 : $2,910,007
Year 2026 : $2,379,007
Year 2027 : $2,071,300
Year 2028 : $899,600

Winnipeg Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	MTS Centre
Level 1:	6000 - $165 - 5,764 - 96.06%
Level 2:	5000 - $98 - 4,915 - 98.29%
Level 3:	2000 - $60 - 1,895 - 94.73%
Level 4:	4000 - $45 - 3,993 - 99.81%
Luxury :	1000 - $313 - 940 - 94.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 1,880 - 94.00%
Farm Level 2:	1000 - $17 - 960 - 95.95%
Farm Total Capacity :	3000
Income
Home Games Left	39
Average Attendance - %	17,505 - 97.25%
Average Income per Game	$2,020,151
Year to Date Revenue	$4,040,302
Farm
Home Games Left	39
Average Attendance - %	2,840 - 94.65%
Average Income per Game	$55,792
Year to Date Revenue	$111,583
Expense
Pro Players Total Salaries	$89,838,000
Farm Players Total Salaries	$2,389,690
Coaches Total Salaries	$3,750,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$3,733,520
Farm Year To Date Expenses	$105,588
Pro Salary Cap To Date	$3,233,517
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$78,785,889
Farm Estimated Season Revenue	$2,175,868
Pro Remaining Season Days	168
Pro Expenses Per Days	$533,360
Pro Estimated Expenses	$89,604,480
Farm Remaining Season Days	168
Farm Expenses Per Days	$15,084
Farm Estimated Expenses	$2,534,112
Estimated Season Expenses	$92,138,592
Season Salary Cap	$80,838,000
Estimate Under Maximum Salary Cap of $81,500,000	$662,000
Estimate Over Minimum Salary Cap of $60,240,000	$20,598,000
Current Bank Account	$8,773,374
Projected Bank Account	($2,403,461)

Pro Players Salaries
Tom Wilson (1 Way Contract)	$8,000,000 (2)
-Salary Remaining :	$7,680,000
Chris Kreider (1 Way Contract)	$7,250,000 (3)
-Salary Remaining :	$6,960,000
Quinn Hughes (1 Way Contract)	$6,900,000 (4)
-Salary Remaining :	$6,624,000
Brendan Gallagher (1 Way Contract)	$6,300,000 (3)
-Salary Remaining :	$6,048,000
Esa Lindell (1 Way Contract)	$6,270,000 (2)
-Salary Remaining :	$6,019,200
Charlie Coyle (1 Way Contract)	$6,250,000 (3)
-Salary Remaining :	$6,000,000
Martin Necas (1 Way Contract)	$4,800,000 (4)
-Salary Remaining :	$4,608,000
Linus Ullmark (1 Way Contract)	$4,000,000 (3)
-Salary Remaining :	$3,840,000
Dillon Dube (1 Way Contract)	$3,720,000 (3)
-Salary Remaining :	$3,571,200
Jake Muzzin (1 Way Contract)	$3,500,000 (3)
-Salary Remaining :	$3,360,000
Sidney Crosby (1 Way Contract)	$3,400,000 (1)
-Salary Remaining :	$3,264,000
John Klingberg (1 Way Contract)	$3,250,000 (2)
-Salary Remaining :	$3,120,000
Ilya Samsonov (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$2,880,000
Josh Brook (1 Way Contract)	$2,400,000 (1)
-Salary Remaining :	$2,304,000
Dawson Mercer (1 Way Contract)	$2,080,000 (1)
-Salary Remaining :	$1,996,800
Liam Foudy (1 Way Contract)	$1,999,000 (1)
-Salary Remaining :	$1,919,040
Yevgeni Kashnikov (1 Way Contract)	$1,999,000 (4)
-1 Way Contract Salary Cap :	$499,000
-Salary Remaining :	$1,919,040
WPG CAPHIT (1 Way Contract)	$1,900,000 (1)
-Salary Remaining :	$1,824,000
Rafael Harvey-Pinard (1 Way Contract)	$1,760,000 (2)
-1 Way Contract Salary Cap :	$260,000
-Salary Remaining :	$1,689,600
Ryan Fitzgerald (1 Way Contract)	$1,650,000 (2)
-Salary Remaining :	$1,584,000
Kristian Vesalainen (1 Way Contract)	$1,600,000 (4)
-1 Way Contract Salary Cap :	$100,000
-Salary Remaining :	$1,536,000
Matt Benning (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$1,440,000
Riley Barber (1 Way Contract)	$1,500,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,440,000
Peetro Seppala (1 Way Contract)	$1,500,000 (4)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,440,000
Brandon Montour (1 Way Contract)	$1,500,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,440,000
Philip Tomasino	$910,000 (1)
-Salary Remaining :	$873,600
Dominic Turgeon	$900,000 (1)
-Salary Remaining :	$864,000
Total Pro Players	27
Salary Commitment
Year 2025 : $89,838,000
Year 2026 : $73,249,000
Year 2027 : $47,819,000
Year 2028 : $16,799,000
Salary Average Commitment
Year 2025 : $89,078,000
Year 2026 : $72,489,000
Year 2027 : $47,059,000
Year 2028 : $16,799,000
Salary Cap with 1 Way Contract
Year 2025 : $80,838,000
Year 2026 : $65,749,000
Year 2027 : $43,319,000
Year 2028 : $12,299,000

Farm Players Salaries
Conor Geekie	$150,000 (3)
Salary Remaining :	$144,000
Magnus Hellberg	$149,990 (1)
Salary Remaining :	$143,990
Erik Kallgren	$149,900 (3)
Salary Remaining :	$143,904
Nick Perbix	$149,900 (4)
Salary Remaining :	$143,904
Ryan Lomberg	$149,900 (2)
Salary Remaining :	$143,904
Jett Woo	$134,000 (1)
Salary Remaining :	$128,640
David Gustafsson	$132,000 (1)
Salary Remaining :	$126,720
Connor Bunnaman	$130,000 (3)
Salary Remaining :	$124,800
John Beecher	$130,000 (2)
Salary Remaining :	$124,800
Tyson Galloway	$115,000 (2)
Salary Remaining :	$110,400
Georgi Romanov	$100,000 (2)
Salary Remaining :	$96,000
William Lagesson	$100,000 (4)
Salary Remaining :	$96,000
Nikita Prishchepov	$92,000 (3)
Salary Remaining :	$88,320
Ben King	$92,000 (3)
Salary Remaining :	$88,320
Demetrios Koumontzis	$90,000 (1)
Salary Remaining :	$86,400
Ozzy Wiesblatt	$89,000 (2)
Salary Remaining :	$85,440
Noel Gunler	$89,000 (3)
Salary Remaining :	$85,440
William Wallinder	$89,000 (3)
Salary Remaining :	$85,440
Simon Lundmark	$89,000 (3)
Salary Remaining :	$85,440
Arvid Holm	$89,000 (2)
Salary Remaining :	$85,440
Nick Bonino	$80,000 (1)
Salary Remaining :	$76,800
Total Farm Players	21
Salary Commitment
Year 2025 : $2,389,690
Year 2026 : $1,803,700
Year 2027 : $1,130,800
Year 2028 : $249,900
Salary Average Commitment
Year 2025 : $2,389,690
Year 2026 : $1,803,700
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	$4,980,126	$79,086,499	$2,413,501	$18,846,499	21	33	54
Boston Bruins	$11,248,020	$80,471,000	$1,029,000	$20,231,000	22	26	48
Buffalo Sabres	$10,097,402	$80,854,900	$645,100	$20,614,900	22	25	47
Calgary Flames	$6,746,827	$80,748,000	$752,000	$20,508,000	21	26	47
Carolina Hurricanes	$7,542,648	$80,092,050	$1,407,950	$19,852,050	23	28	51
Chicago Blackhawks	$11,505,510	$79,259,999	$2,240,001	$19,019,999	25	19	44
Colorado Avalanche	$19,177,875	$79,380,999	$2,119,001	$19,140,999	21	28	49
Columbus Blue Jackets	$5,818,754	$75,228,900	$6,271,100	$14,988,900	26	23	49
Dallas Stars	$27,043,035	$72,398,000	$9,102,000	$12,158,000	23	22	45
Detroit Red Wings	$18,144,670	$81,422,496	$77,504	$21,182,496	27	23	50
Edmonton Oilers	$14,047,984	$80,018,900	$1,481,100	$19,778,900	24	27	51
Florida Panthers	$9,757,571	$80,349,000	$1,151,000	$20,109,000	22	25	47
Los Angeles Kings	$8,704,885	$79,020,000	$2,480,000	$18,780,000	26	24	50
Minnesota Wild	$14,632,936	$61,412,000	$20,088,000	$1,172,000	22	26	48
Montreal Canadiens	$11,050,247	$79,507,990	$1,992,010	$19,267,990	23	24	47
Nashville Predators	$17,059,757	$79,084,900	$2,415,100	$18,844,900	22	22	44
New Jersey Devils	$3,584,867	$76,441,500	$5,058,500	$16,201,500	25	25	50
New York Islanders	$18,758,049	$79,359,999	$2,140,001	$19,119,999	24	21	45
New York Rangers	$20,260,061	$77,759,898	$3,740,102	$17,519,898	26	28	54
Ottawa Senators	$9,386,814	$80,486,999	$1,013,001	$20,246,999	21	26	47
Philadelphia Flyers	$4,191,240	$81,164,999	$335,001	$20,924,999	21	26	47
Pittsburgh Penguins	$16,599,808	$77,999,899	$3,500,101	$17,759,899	22	28	50
San Jose Sharks	$8,737,543	$79,224,999	$2,275,001	$18,984,999	22	27	49
Seattle Kraken	$9,256,295	$79,082,500	$2,417,500	$18,842,500	21	30	51
St. Louis Blues	$8,603,655	$78,188,999	$3,311,001	$17,948,999	25	20	45
Tampa Bay Lightning	$5,658,255	$77,864,997	$3,635,003	$17,624,997	22	25	47
Toronto Maple Leafs	$12,540,695	$75,758,894	$5,741,106	$15,518,894	25	26	51
Utah Mammoth	$16,203,815	$77,479,896	$4,020,104	$17,239,896	27	20	47
Vancouver Canucks	$13,430,283	$77,323,067	$4,176,933	$17,083,067	23	32	55
Vegas Golden Knights	$5,784,861	$81,151,000	$349,000	$20,911,000	21	29	50
Washington Capitals	$13,115,690	$79,444,675	$2,055,325	$19,204,675	25	27	52
Winnipeg Jets	$8,773,374	$80,838,000	$662,000	$20,598,000	27	21	48

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %