Nameless Hockey League - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	6000 - $150 - 5,578 - 92.97%
Level 2:	5000 - $100 - 4,668 - 93.36%
Level 3:	2000 - $75 - 1,921 - 96.07%
Level 4:	4000 - $50 - 3,794 - 94.84%
Luxury :	1000 - $300 - 806 - 80.59%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1,841 - 92.05%
Farm Level 2:	1000 - $15 - 944 - 94.38%
Farm Total Capacity :	3000
Income
Home Games Left	25
Average Attendance - %	16,767 - 93.15%
Average Income per Game	$2,743,527
Year to Date Revenue	$43,896,432
Farm
Home Games Left	-13
Average Attendance - %	2,785 - 92.83%
Average Income per Game	$114,748
Year to Date Revenue	$1,835,964
Expense
Pro Players Total Salaries	$122,480,375
Farm Players Total Salaries	$2,173,030
Coaches Total Salaries	$1,300,000
Luxury Taxe Total	$0
Special Salary Cap Value	($28,017,500)
Pro Year To Date Expenses	$49,061,670
Farm Year To Date Expenses	$1,055,611
Pro Salary Cap To Date	$48,641,940
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$68,588,175
Farm Estimated Season Revenue	($1,491,721)
Pro Remaining Season Days	112
Pro Expenses Per Days	$639,795
Pro Estimated Expenses	$71,657,040
Farm Remaining Season Days	112
Farm Expenses Per Days	$12,814
Farm Estimated Expenses	$1,435,168
Estimated Season Expenses	$73,092,208
Season Salary Cap	$94,462,875
Estimate Under Maximum Salary Cap of $95,500,000	$1,037,125
Estimate Over Minimum Salary Cap of $70,600,000	$23,862,875
Current Bank Account	$21,296,334
Projected Bank Account	$15,300,580

Pro Players Salaries
Auston Matthews (1 Way Contract)	$11,798,380 (5)
Mikko Rantanen (1 Way Contract)	$11,340,000 (5)
Brayden Point (1 Way Contract)	$9,500,000 (5)
Kirill Kaprizov (1 Way Contract)	$9,000,000 (6)
Dougie Hamilton (1 Way Contract)	$9,000,000 (3)
Sidney Crosby (1 Way Contract)	$8,985,000 (2)
Alex Pietrangelo (1 Way Contract)	$8,800,000 (2)
Matt Duchene (1 Way Contract)	$8,000,000 (5)
Aaron Ekblad (1 Way Contract)	$7,100,000 (4)
Brandon Montour (1 Way Contract)	$6,195,000 (2)
Tyler Myers (1 Way Contract)	$5,750,000 (4)
Vincent Trocheck (1 Way Contract)	$5,625,000 (4)
Darcy Kuemper (1 Way Contract)	$5,250,000 (2)
Owen Tippett (1 Way Contract)	$4,887,000 (4)
Alex Tuch (1 Way Contract)	$4,750,000 (4)
Eric Comrie	$2,000,000 (4)
Beck Malenstyn (1 Way Contract)	$1,725,000 (3)
Luke Glendening	$925,000 (3)
Drew O'Connor	$925,000 (1)
Nick Seeler	$925,000 (1)
Total Pro Players	20
Salary Commitment
Year 2025 : $122,480,375
Year 2026 : $125,209,000
Year 2027 : $95,979,000
Year 2028 : $84,329,000
Salary Average Commitment
Year 2025 : $122,505,675
Year 2026 : $120,655,675
Year 2027 : $91,425,675
Year 2028 : $79,775,675
Salary Cap with 1 Way Contract
Year 2025 : $122,480,375
Year 2026 : $120,630,375
Year 2027 : $91,400,375
Year 2028 : $79,750,375

Farm Players Salaries
Isaac Poulter	$150,000 (1)
Rasmus Asplund	$150,000 (1)
Jacob Bernard-Docker	$108,030 (1)
Emilio Pettersen	$100,000 (2)
Oscar Dansk	$92,500 (1)
Matyas Sapovaliv	$92,500 (3)
Parker Bell	$92,500 (3)
Samuel Johannesson	$92,500 (3)
Ty Nelson	$92,500 (3)
Nikita Alexandrov	$92,500 (1)
Ronnie Attard	$92,500 (1)
Georgii Merkulov	$92,500 (1)
Nick Blankenburg	$92,500 (1)
Samuel Knazko	$92,500 (1)
Brett Harrison	$92,500 (2)
Jakub Brabenec	$92,500 (2)
Jason Polin	$92,500 (2)
Ryan Winterton	$92,500 (2)
Topi Niemela	$92,500 (2)
William Stromgren	$92,500 (2)
Cameron Whitehead	$92,500 (3)
Jagger Firkus	$92,500 (3)
Total Farm Players	22
Salary Commitment
Year 2025 : $2,173,030
Year 2026 : $1,210,000
Year 2027 : $555,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,173,030
Year 2026 : $1,210,000
Year 2027 : $555,000
Year 2028 : $0

Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Garden
Level 1:	6000 - $150 - 5,493 - 91.56%
Level 2:	5000 - $106 - 3,817 - 76.34%
Level 3:	2000 - $86 - 1,461 - 73.06%
Level 4:	4000 - $50 - 3,778 - 94.44%
Luxury :	1000 - $300 - 797 - 79.67%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1,876 - 93.82%
Farm Level 2:	1000 - $15 - 942 - 94.23%
Farm Total Capacity :	3000
Income
Home Games Left	20
Average Attendance - %	15,346 - 85.26%
Average Income per Game	$2,601,979
Year to Date Revenue	$54,641,562
Farm
Home Games Left	-19
Average Attendance - %	2,819 - 93.96%
Average Income per Game	$116,524
Year to Date Revenue	$2,447,004
Expense
Pro Players Total Salaries	$95,409,695
Farm Players Total Salaries	$2,259,000
Coaches Total Salaries	$1,300,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$40,377,329
Farm Year To Date Expenses	$1,074,938
Pro Salary Cap To Date	$39,926,574
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$52,039,583
Farm Estimated Season Revenue	($2,213,956)
Pro Remaining Season Days	112
Pro Expenses Per Days	$499,532
Pro Estimated Expenses	$55,947,584
Farm Remaining Season Days	112
Farm Expenses Per Days	$13,259
Farm Estimated Expenses	$1,485,008
Estimated Season Expenses	$57,432,592
Season Salary Cap	$95,409,695
Estimate Under Maximum Salary Cap of $95,500,000	$90,305
Estimate Over Minimum Salary Cap of $70,600,000	$24,809,695
Current Bank Account	$85,556,704
Projected Bank Account	$77,949,739

Pro Players Salaries
Leon Draisaitl (1 Way Contract)	$12,330,000 (5)
Charlie McAvoy (1 Way Contract)	$9,500,000 (5)
Ilya Sorokin (1 Way Contract)	$8,257,000 (3)
Pavel Buchnevich (1 Way Contract)	$7,779,000 (5)
Sean Couturier (1 Way Contract)	$7,750,000 (5)
Elias Pettersson (1 Way Contract)	$7,285,000 (2)
Adrian Kempe (1 Way Contract)	$5,500,000 (1)
Filip Hronek (1 Way Contract)	$5,265,000 (3)
Ilya Samsonov (1 Way Contract)	$4,250,000 (2)
Nikita Zadorov (1 Way Contract)	$3,764,000 (2)
Anton Lundell (1 Way Contract)	$3,376,000 (1)
Adam Lowry (1 Way Contract)	$3,250,000 (1)
Olli Maatta (1 Way Contract)	$3,069,696 (2)
Scott Mayfield (1 Way Contract)	$3,000,000 (3)
Ilya Lyubushkin (1 Way Contract)	$2,800,000 (3)
Teddy Blueger (1 Way Contract)	$2,500,000 (1)
Zemgus Girgensons (1 Way Contract)	$1,999,999 (3)
Jack McBain (1 Way Contract)	$1,884,000 (2)
Jansen Harkins	$925,000 (1)
Colin Blackwell	$925,000 (1)
Total Pro Players	20
Salary Commitment
Year 2025 : $95,409,695
Year 2026 : $78,933,695
Year 2027 : $58,680,999
Year 2028 : $37,359,000
Salary Average Commitment
Year 2025 : $95,409,695
Year 2026 : $78,933,695
Year 2027 : $58,680,999
Year 2028 : $37,359,000
Salary Cap with 1 Way Contract
Year 2025 : $95,409,695
Year 2026 : $78,933,695
Year 2027 : $58,680,999
Year 2028 : $37,359,000

Farm Players Salaries
Samuel Hlavaj	$150,000 (3)
Filip Larsson	$150,000 (3)
Cameron Butler	$99,500 (2)
Bradley Marek	$99,500 (2)
Michael Simpson	$95,000 (3)
Ryan Mast	$92,500 (3)
Dylan Roobroeck	$92,500 (3)
Jackson Edward	$92,500 (3)
Jake Chiasson	$92,500 (3)
Curtis Hall	$92,500 (1)
Dakota Mermis	$92,500 (1)
Gustav Olofsson	$92,500 (1)
Jack Ahcan	$92,500 (1)
Marc McLaughlin	$92,500 (1)
Tristan Broz	$92,500 (3)
Ty Gallagher	$92,500 (3)
Tyler Pitlick	$92,500 (1)
Yan Kuznetsov	$92,500 (1)
Tye Kartye	$92,500 (1)
Frederic Brunet	$92,500 (2)
Riley Duran	$92,500 (2)
Trevor Kuntar	$92,500 (2)
Aleksanteri Kaskimaki	$92,500 (3)
Total Farm Players	23
Salary Commitment
Year 2025 : $2,259,000
Year 2026 : $1,519,000
Year 2027 : $1,042,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,259,000
Year 2026 : $1,519,000
Year 2027 : $1,042,500
Year 2028 : $0

Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell Centre
Level 1:	6000 - $151 - 5,637 - 93.95%
Level 2:	5000 - $101 - 4,718 - 94.36%
Level 3:	2000 - $75 - 1,909 - 95.45%
Level 4:	4000 - $50 - 3,778 - 94.45%
Luxury :	1000 - $300 - 793 - 79.35%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1,893 - 94.67%
Farm Level 2:	1000 - $15 - 943 - 94.28%
Farm Total Capacity :	3000
Income
Home Games Left	21
Average Attendance - %	16,836 - 93.53%
Average Income per Game	$2,770,841
Year to Date Revenue	$55,416,823
Farm
Home Games Left	-18
Average Attendance - %	2,836 - 94.54%
Average Income per Game	$117,394
Year to Date Revenue	$2,347,880
Expense
Pro Players Total Salaries	$83,881,000
Farm Players Total Salaries	$2,287,900
Coaches Total Salaries	$1,300,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$34,738,000
Farm Year To Date Expenses	$1,110,807
Pro Salary Cap To Date	$34,009,636
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$58,187,664
Farm Estimated Season Revenue	($2,113,092)
Pro Remaining Season Days	112
Pro Expenses Per Days	$439,798
Pro Estimated Expenses	$49,257,376
Farm Remaining Season Days	112
Farm Expenses Per Days	$13,409
Farm Estimated Expenses	$1,501,808
Estimated Season Expenses	$50,759,184
Season Salary Cap	$83,881,000
Estimate Under Maximum Salary Cap of $95,500,000	$11,619,000
Estimate Over Minimum Salary Cap of $70,600,000	$13,281,000
Current Bank Account	$64,839,497
Projected Bank Account	$70,154,885

Pro Players Salaries
Filip Forsberg (1 Way Contract)	$8,500,000 (5)
Nick Suzuki (1 Way Contract)	$7,875,000 (5)
Timo Meier (1 Way Contract)	$7,300,000 (2)
Dylan Larkin (1 Way Contract)	$7,175,000 (3)
Hampus Lindholm (1 Way Contract)	$6,500,000 (5)
Cole Caufield (1 Way Contract)	$5,102,000 (2)
Jake McCabe (1 Way Contract)	$5,000,000 (5)
Blake Coleman (1 Way Contract)	$4,900,000 (2)
Mike Matheson (1 Way Contract)	$4,875,000 (1)
David Savard (1 Way Contract)	$3,515,000 (3)
Frederick Gaudreau (1 Way Contract)	$3,171,000 (3)
Jake Evans (1 Way Contract)	$3,068,000 (4)
Matt Grzelcyk (1 Way Contract)	$2,500,000 (1)
Justin Barron (1 Way Contract)	$2,218,000 (1)
Victor Olofsson (1 Way Contract)	$2,000,000 (3)
Jonathan Quick (1 Way Contract)	$2,000,000 (2)
Kaapo Kahkonen (1 Way Contract)	$1,807,000 (1)
-1 Way Contract Salary Cap :	$1,807,000
Mattias Janmark (1 Way Contract)	$1,750,000 (1)
Ukko-Pekka Luukkonen	$925,000 (1)
Cole Guttman	$925,000 (3)
Juraj Slafkovsky	$925,000 (1)
Kaiden Guhle	$925,000 (6)
Andrew Poturalski	$925,000 (1)
Total Pro Players	23
Salary Commitment
Year 2025 : $83,881,000
Year 2026 : $72,611,000
Year 2027 : $53,309,000
Year 2028 : $36,523,000
Salary Average Commitment
Year 2025 : $83,881,000
Year 2026 : $67,956,000
Year 2027 : $48,654,000
Year 2028 : $31,868,000
Salary Cap with 1 Way Contract
Year 2025 : $83,881,000
Year 2026 : $67,956,000
Year 2027 : $48,654,000
Year 2028 : $31,868,000

Farm Players Salaries
Aleksi Heimosalmi	$150,000 (3)
Dennis Hildeby	$150,000 (1)
John Farinacci	$149,900 (2)
Jakub Dobes	$135,500 (2)
Jordan Harris	$130,000 (2)
Anthony Richard	$92,500 (1)
Felix Unger Sorum	$92,500 (3)
Hudson Fasching	$92,500 (1)
Oliver Okuliar	$92,500 (1)
Owen Beck	$92,500 (3)
Jakub Lauko	$92,500 (1)
Roman Schmidt	$92,500 (3)
Lukas Rousek	$92,500 (3)
Vladislav Kolyachonok	$92,500 (2)
William Trudeau	$92,500 (1)
Fedor Svechkov	$92,500 (2)
Jared Davidson	$92,500 (2)
Logan Mailloux	$92,500 (2)
Sean Farrell	$92,500 (2)
Tristan Allard	$92,500 (2)
Zach Sawchenko	$92,500 (2)
Adam Engstrom	$92,500 (3)
Total Farm Players	22
Salary Commitment
Year 2025 : $2,287,900
Year 2026 : $1,675,400
Year 2027 : $612,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,287,900
Year 2026 : $1,675,400
Year 2027 : $612,500
Year 2028 : $0

Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Capital One Arena
Level 1:	3500 - $150 - 3,500 - 100.00%
Level 2:	3500 - $149 - 2,699 - 77.11%
Level 3:	1000 - $148 - 872 - 87.18%
Level 4:	4000 - $50 - 3,735 - 93.37%
Luxury :	1000 - $300 - 791 - 79.07%
Total Capacity :	13000
Farm
Farm Level 1:	2000 - $35 - 1,816 - 90.81%
Farm Level 2:	1000 - $15 - 932 - 93.16%
Farm Total Capacity :	3000
Income
Home Games Left	21
Average Attendance - %	11,596 - 89.20%
Average Income per Game	$2,160,899
Year to Date Revenue	$43,217,980
Farm
Home Games Left	-17
Average Attendance - %	2,748 - 91.59%
Average Income per Game	$113,210
Year to Date Revenue	$2,264,196
Expense
Pro Players Total Salaries	$71,715,999
Farm Players Total Salaries	$2,407,600
Coaches Total Salaries	$2,300,000
Luxury Taxe Total	$0
Special Salary Cap Value	$1,981,000
Pro Year To Date Expenses	$32,022,632
Farm Year To Date Expenses	$1,017,755
Pro Salary Cap To Date	$31,097,787
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$45,378,879
Farm Estimated Season Revenue	($1,924,567)
Pro Remaining Season Days	112
Pro Expenses Per Days	$381,948
Pro Estimated Expenses	$42,778,176
Farm Remaining Season Days	112
Farm Expenses Per Days	$14,029
Farm Estimated Expenses	$1,571,248
Estimated Season Expenses	$44,349,424
Season Salary Cap	$73,696,999
Estimate Under Maximum Salary Cap of $95,500,000	$21,803,001
Estimate Over Minimum Salary Cap of $70,600,000	$3,096,999
Current Bank Account	$68,516,519
Projected Bank Account	$67,621,407

Pro Players Salaries
Brent Burns (1 Way Contract)	$7,500,000 (2)
Philipp Grubauer (1 Way Contract)	$5,900,000 (2)
Tyler Bertuzzi (1 Way Contract)	$5,400,000 (2)
Joel Eriksson Ek (1 Way Contract)	$5,250,000 (4)
Daniel Sprong (1 Way Contract)	$4,000,000 (2)
Dawson Mercer (1 Way Contract)	$3,824,000 (1)
Cody Ceci (1 Way Contract)	$3,800,000 (5)
Evan Rodrigues (1 Way Contract)	$3,788,000 (3)
Tanner Jeannot (1 Way Contract)	$3,700,000 (5)
Jake Allen (1 Way Contract)	$3,500,000 (3)
Kaapo Kakko (1 Way Contract)	$3,310,000 (2)
Mario Ferraro (1 Way Contract)	$3,250,000 (1)
Will Borgen (1 Way Contract)	$3,200,000 (3)
Carson Soucy (1 Way Contract)	$3,000,000 (2)
Kailer Yamamoto (1 Way Contract)	$2,400,000 (2)
Garnet Hathaway (1 Way Contract)	$2,275,000 (1)
Michael Eyssimont (1 Way Contract)	$2,200,000 (3)
Brett Howden (1 Way Contract)	$2,069,000 (2)
Zach Bogosian	$1,499,999 (2)
Lane Hutson	$925,000 (3)
Will Cuylle	$925,000 (1)
Total Pro Players	21
Salary Commitment
Year 2025 : $71,715,999
Year 2026 : $61,441,999
Year 2027 : $26,363,000
Year 2028 : $12,750,000
Salary Average Commitment
Year 2025 : $71,715,999
Year 2026 : $61,441,999
Year 2027 : $26,363,000
Year 2028 : $12,750,000
Salary Cap with 1 Way Contract
Year 2025 : $71,715,999
Year 2026 : $61,441,999
Year 2027 : $26,363,000
Year 2028 : $12,750,000

Farm Players Salaries
Liam O'Brien	$127,500 (2)
Robert Hagg	$125,100 (1)
Austin Strand	$110,000 (1)
Axel Jonsson-Fjallby	$97,500 (2)
Kieffer Bellows	$97,500 (2)
Ruslan Khazheyev	$92,500 (3)
Ben Harpur	$92,500 (3)
Ben Gleason	$92,500 (1)
Dylan Peterson	$92,500 (3)
Nikita Grebenkin	$92,500 (3)
Joona Koppanen	$92,500 (3)
Aidan McDonough	$92,500 (2)
Liam Foudy	$92,500 (2)
Lucas Johansen	$92,500 (1)
Matt D. Murray	$92,500 (3)
Philippe Myers	$92,500 (1)
Samuel Laberge	$92,500 (1)
Alexis Gendron	$92,500 (2)
Hunter McKown	$92,500 (1)
Vincent Iorio	$92,500 (1)
William Villeneuve	$92,500 (1)
Bogdan Trineyev	$92,500 (2)
Nolan Allan	$92,500 (2)
Roni Hirvonen	$92,500 (2)
Artyom Levshunov	$92,500 (3)
Total Farm Players	25
Salary Commitment
Year 2025 : $2,407,600
Year 2026 : $1,525,000
Year 2027 : $647,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,407,600
Year 2026 : $1,525,000
Year 2027 : $647,500
Year 2028 : $0

Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	6000 - $150 - 5,368 - 89.47%
Level 2:	5000 - $102 - 4,713 - 94.27%
Level 3:	2000 - $75 - 1,941 - 97.05%
Level 4:	4000 - $50 - 3,788 - 94.69%
Luxury :	1000 - $300 - 809 - 80.90%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1,796 - 89.78%
Farm Level 2:	1000 - $15 - 941 - 94.05%
Farm Total Capacity :	3000
Income
Home Games Left	23
Average Attendance - %	16,619 - 92.33%
Average Income per Game	$2,720,923
Year to Date Revenue	$48,976,620
Farm
Home Games Left	-16
Average Attendance - %	2,736 - 91.20%
Average Income per Game	$112,347
Year to Date Revenue	$2,022,243
Expense
Pro Players Total Salaries	$82,834,000
Farm Players Total Salaries	$1,494,000
Coaches Total Salaries	$1,300,000
Luxury Taxe Total	$0
Special Salary Cap Value	$4,050,000
Pro Year To Date Expenses	$36,523,557
Farm Year To Date Expenses	$921,137
Pro Salary Cap To Date	$35,944,335
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$62,581,237
Farm Estimated Season Revenue	($1,797,549)
Pro Remaining Season Days	112
Pro Expenses Per Days	$434,373
Pro Estimated Expenses	$48,649,776
Farm Remaining Season Days	112
Farm Expenses Per Days	$9,295
Farm Estimated Expenses	$1,041,040
Estimated Season Expenses	$49,690,816
Season Salary Cap	$86,884,000
Estimate Under Maximum Salary Cap of $95,500,000	$8,616,000
Estimate Over Minimum Salary Cap of $70,600,000	$16,284,000
Current Bank Account	$81,448,649
Projected Bank Account	$92,541,521

Pro Players Salaries
Alex Ovechkin (1 Way Contract)	$9,500,000 (1)
Travis Konecny (1 Way Contract)	$7,698,000 (5)
Bo Horvat (1 Way Contract)	$6,990,000 (2)
Jonathan Marchessault (1 Way Contract)	$6,730,000 (2)
MacKenzie Weegar (1 Way Contract)	$6,500,000 (3)
Linus Ullmark (1 Way Contract)	$5,880,000 (2)
Chandler Stephenson (Out of Payroll)	$5,660,000 (4)
Moritz Seider (1 Way Contract)	$5,542,000 (1)
Mason Marchment (1 Way Contract)	$4,500,000 (1)
John Marino (1 Way Contract)	$4,400,000 (2)
Martin Fehervary (1 Way Contract)	$4,000,000 (3)
Artem Zub (1 Way Contract)	$3,800,000 (1)
Cole Perfetti (1 Way Contract)	$3,019,000 (1)
Scott Laughton (1 Way Contract)	$3,000,000 (1)
Steven Lorentz (1 Way Contract)	$1,100,000 (2)
Martin Frk	$925,000 (3)
Dylan Wendt	$925,000 (3)
Stuart Skinner	$925,000 (1)
Joel Teasdale	$925,000 (3)
Yegor Sidorov	$925,000 (3)
Ryan Schmelzer	$925,000 (3)
Arber Xhekaj	$925,000 (1)
Brandt Clarke	$925,000 (1)
Wyatt Johnston	$925,000 (1)
Matt Coronato	$925,000 (2)
Macklin Celebrini	$925,000 (2)
Total Pro Players	26
Salary Commitment
Year 2025 : $88,494,000
Year 2026 : $55,433,000
Year 2027 : $28,483,000
Year 2028 : $13,358,000
Salary Average Commitment
Year 2025 : $88,494,000
Year 2026 : $55,433,000
Year 2027 : $28,483,000
Year 2028 : $13,358,000
Salary Cap with 1 Way Contract
Year 2025 : $88,494,000
Year 2026 : $55,433,000
Year 2027 : $28,483,000
Year 2028 : $13,358,000

Farm Players Salaries
Nico Daws	$106,500 (1)
Malcolm Subban	$92,500 (1)
Gabriel Carriere	$92,500 (3)
Tyler Kleven	$92,500 (2)
Topias Vilen	$92,500 (2)
Samuel Bitten	$92,500 (2)
Parker Ford	$92,500 (2)
Cooper Walker	$92,500 (3)
Chase Stillman	$92,500 (2)
Sheldon Dries	$92,500 (1)
Ryan McGregor	$92,500 (3)
Reilly Walsh	$92,500 (1)
Josh Filmon	$92,500 (3)
Ethan Edwards	$92,500 (3)
Brian Halonen	$92,500 (1)
Case McCarthy	$92,500 (3)
Total Farm Players	16
Salary Commitment
Year 2025 : $1,494,000
Year 2026 : $1,017,500
Year 2027 : $555,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,494,000
Year 2026 : $1,017,500
Year 2027 : $555,000
Year 2028 : $0

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wells Fargo Center
Level 1:	6000 - $150 - 5,535 - 92.25%
Level 2:	5000 - $100 - 4,756 - 95.11%
Level 3:	2000 - $75 - 1,939 - 96.96%
Level 4:	4000 - $50 - 3,813 - 95.33%
Luxury :	1000 - $300 - 807 - 80.75%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1,838 - 91.92%
Farm Level 2:	1000 - $15 - 959 - 95.90%
Farm Total Capacity :	3000
Income
Home Games Left	21
Average Attendance - %	16,851 - 93.62%
Average Income per Game	$2,750,905
Year to Date Revenue	$55,018,094
Farm
Home Games Left	-18
Average Attendance - %	2,797 - 93.24%
Average Income per Game	$114,941
Year to Date Revenue	$2,298,815
Expense
Pro Players Total Salaries	$80,278,856
Farm Players Total Salaries	$2,498,000
Coaches Total Salaries	$1,300,000
Luxury Taxe Total	$0
Special Salary Cap Value	($1,620,000)
Pro Year To Date Expenses	$34,875,040
Farm Year To Date Expenses	$1,174,257
Pro Salary Cap To Date	$34,455,333
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$57,768,999
Farm Estimated Season Revenue	($2,068,934)
Pro Remaining Season Days	112
Pro Expenses Per Days	$421,134
Pro Estimated Expenses	$47,167,008
Farm Remaining Season Days	112
Farm Expenses Per Days	$14,497
Farm Estimated Expenses	$1,623,664
Estimated Season Expenses	$48,790,672
Season Salary Cap	$78,658,856
Estimate Under Maximum Salary Cap of $95,500,000	$16,841,144
Estimate Over Minimum Salary Cap of $70,600,000	$8,058,856
Current Bank Account	$84,414,150
Projected Bank Account	$91,323,543

Pro Players Salaries
Kevin Hayes (1 Way Contract)	$7,142,857 (1)
Seth Jarvis (1 Way Contract)	$6,888,000 (2)
Brendan Gallagher (1 Way Contract)	$6,500,000 (3)
Thomas Harley (1 Way Contract)	$6,055,000 (5)
Nick Schmaltz (1 Way Contract)	$5,850,000 (1)
Michael Bunting (1 Way Contract)	$5,600,000 (3)
Elvis Merzlikins (1 Way Contract)	$5,400,000 (2)
Mason McTavish (1 Way Contract)	$4,952,000 (3)
Josh Manson (1 Way Contract)	$4,500,000 (1)
Jason Zucker (1 Way Contract)	$4,245,000 (2)
Morgan Frost (1 Way Contract)	$4,201,000 (3)
Warren Foegele (1 Way Contract)	$3,666,000 (3)
Quinton Byfield (1 Way Contract)	$3,081,000 (1)
Bobby Brink (1 Way Contract)	$2,810,000 (4)
Reilly Smith (1 Way Contract)	$2,301,000 (1)
Braden Schneider (1 Way Contract)	$2,124,000 (1)
Jalen Chatfield	$1,188,000 (2)
Nathan Walker (1 Way Contract)	$999,999 (1)
Egor Zamula	$925,000 (1)
Drew Helleson	$925,000 (1)
Leevi Merilainen	$925,000 (1)
Total Pro Players	21
Salary Commitment
Year 2025 : $80,278,856
Year 2026 : $51,505,000
Year 2027 : $33,784,000
Year 2028 : $8,865,000
Salary Average Commitment
Year 2025 : $80,278,856
Year 2026 : $51,505,000
Year 2027 : $33,784,000
Year 2028 : $8,865,000
Salary Cap with 1 Way Contract
Year 2025 : $80,278,856
Year 2026 : $51,505,000
Year 2027 : $33,784,000
Year 2028 : $8,865,000

Farm Players Salaries
Ales Stezka	$93,000 (1)
Matt Villalta	$92,500 (2)
Artem Grushnikov	$92,500 (2)
Eduard Sale	$92,500 (3)
Jackson Cates	$92,500 (1)
Sam Colangelo	$92,500 (3)
Sam Poulin	$92,500 (1)
Samuel Helenius	$92,500 (1)
Adam Klapka	$92,500 (1)
Antonio Stranges	$92,500 (1)
Elliot Desnoyers	$92,500 (1)
Emil Andrae	$92,500 (1)
Hendrix Lapierre	$92,500 (1)
Tyson Foerster	$92,500 (1)
Carson Lambos	$92,500 (2)
Sebastian Cossa	$92,500 (1)
Ethan Samson	$92,500 (2)
Gavin Hain	$92,500 (2)
Henry Thrun	$92,500 (2)
Hunter McDonald	$92,500 (2)
Jayden Grubbe	$92,500 (2)
Jon-Randall Avon	$92,500 (2)
Maxwell Crozier	$92,500 (2)
Mikael Pyyhtia	$92,500 (2)
Samu Tuomaala	$92,500 (2)
Tucker Robertson	$92,500 (2)
Anton Wahlberg	$92,500 (3)
Total Farm Players	27
Salary Commitment
Year 2025 : $2,498,000
Year 2026 : $1,480,000
Year 2027 : $277,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,498,000
Year 2026 : $1,480,000
Year 2027 : $277,500
Year 2028 : $0

Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	PNC Arena
Level 1:	6000 - $150 - 5,560 - 92.66%
Level 2:	5000 - $100 - 4,716 - 94.32%
Level 3:	2000 - $75 - 1,929 - 96.44%
Level 4:	4000 - $50 - 3,811 - 95.28%
Luxury :	1000 - $300 - 783 - 78.26%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1,866 - 93.30%
Farm Level 2:	1000 - $15 - 953 - 95.29%
Farm Total Capacity :	3000
Income
Home Games Left	23
Average Attendance - %	16,798 - 93.32%
Average Income per Game	$2,738,301
Year to Date Revenue	$49,289,417
Farm
Home Games Left	-15
Average Attendance - %	2,819 - 93.96%
Average Income per Game	$116,222
Year to Date Revenue	$2,091,998
Expense
Pro Players Total Salaries	$89,720,000
Farm Players Total Salaries	$3,241,100
Coaches Total Salaries	$1,300,000
Luxury Taxe Total	$0
Special Salary Cap Value	$5,000,000
Pro Year To Date Expenses	$34,281,580
Farm Year To Date Expenses	$1,437,077
Pro Salary Cap To Date	$33,861,868
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$62,980,922
Farm Estimated Season Revenue	($1,743,332)
Pro Remaining Season Days	112
Pro Expenses Per Days	$470,052
Pro Estimated Expenses	$52,645,824
Farm Remaining Season Days	112
Farm Expenses Per Days	$18,348
Farm Estimated Expenses	$2,054,976
Estimated Season Expenses	$54,700,800
Season Salary Cap	$94,720,000
Estimate Under Maximum Salary Cap of $95,500,000	$780,000
Estimate Over Minimum Salary Cap of $70,600,000	$24,120,000
Current Bank Account	$52,216,355
Projected Bank Account	$58,753,145

Pro Players Salaries
Erik Karlsson (1 Way Contract)	$11,500,000 (2)
Patrik Laine (1 Way Contract)	$8,700,000 (5)
Juuse Saros (1 Way Contract)	$8,445,000 (5)
Dylan Strome (1 Way Contract)	$6,597,000 (3)
Evgeni Malkin (1 Way Contract)	$6,100,000 (1)
Andrei Kuzmenko (1 Way Contract)	$5,800,000 (2)
Viktor Arvidsson (1 Way Contract)	$5,580,000 (3)
Sam Steel (1 Way Contract)	$4,340,000 (1)
Oliver Ekman-Larsson (1 Way Contract)	$4,125,000 (2)
Nick Leddy (1 Way Contract)	$4,000,000 (1)
Erik Haula (1 Way Contract)	$3,950,000 (3)
Anthony Mantha (1 Way Contract)	$3,202,000 (2)
Carl Grundstrom (1 Way Contract)	$3,000,000 (1)
-1 Way Contract Salary Cap :	$3,000,000
Joel Kiviranta (1 Way Contract)	$3,000,000 (3)
Jonathan Drouin (1 Way Contract)	$2,856,000 (1)
Brenden Dillon (1 Way Contract)	$2,452,000 (2)
Dante Fabbro (1 Way Contract)	$2,290,000 (2)
Justin Danforth	$1,008,000 (2)
Joel Hanley	$925,000 (1)
Jonas Johansson	$925,000 (1)
Adam Gaudette	$925,000 (1)
Total Pro Players	21
Salary Commitment
Year 2025 : $89,720,000
Year 2026 : $63,420,000
Year 2027 : $33,043,000
Year 2028 : $13,916,000
Salary Average Commitment
Year 2025 : $89,720,000
Year 2026 : $66,649,000
Year 2027 : $36,272,000
Year 2028 : $17,145,000
Salary Cap with 1 Way Contract
Year 2025 : $89,720,000
Year 2026 : $66,649,000
Year 2027 : $36,272,000
Year 2028 : $17,145,000

Farm Players Salaries
Ronan Seeley	$150,000 (1)
Carl Berglund	$150,000 (2)
Brandon Bussi	$150,000 (1)
Rory Kerins	$150,000 (1)
Cale Fleury	$150,000 (3)
Jack St. Ivany	$150,000 (2)
Daniil Misyul	$150,000 (2)
Gustav Lindstrom	$150,000 (3)
Adam Erne	$96,000 (1)
Dylan Gambrell	$95,100 (2)
Angus Booth	$92,500 (3)
Alex Gallant	$92,500 (1)
Cade Webber	$92,500 (3)
Dylan Duke	$92,500 (3)
Alexandre Doucet	$92,500 (3)
Curtis Douglas	$92,500 (2)
Jeremie Biakabutuka	$92,500 (3)
Massimo Rizzo	$92,500 (3)
Nikita Tolopilo	$92,500 (2)
Isaak Phillips	$92,500 (1)
Niko Huuhtanen	$92,500 (3)
Collin Delia	$92,500 (1)
Joe Veleno	$92,500 (1)
Mason Morelli	$92,500 (2)
Patrick Brown	$92,500 (1)
William Lagesson	$92,500 (2)
Christoffer Sedoff	$92,500 (2)
Kevin Wall	$92,500 (2)
Kyle McDonald	$92,500 (2)
Noel Gunler	$92,500 (3)
Total Farm Players	30
Salary Commitment
Year 2025 : $3,241,100
Year 2026 : $2,232,600
Year 2027 : $1,040,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $3,241,100
Year 2026 : $2,232,600
Year 2027 : $1,040,000
Year 2028 : $0

Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	UBS Arena
Level 1:	6000 - $150 - 5,516 - 91.94%
Level 2:	5000 - $100 - 4,790 - 95.80%
Level 3:	2000 - $75 - 1,924 - 96.18%
Level 4:	4000 - $50 - 3,743 - 93.58%
Luxury :	1000 - $300 - 801 - 80.09%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1,829 - 91.43%
Farm Level 2:	1000 - $15 - 943 - 94.27%
Farm Total Capacity :	3000
Income
Home Games Left	21
Average Attendance - %	16,774 - 93.19%
Average Income per Game	$2,742,092
Year to Date Revenue	$54,841,834
Farm
Home Games Left	-17
Average Attendance - %	2,771 - 92.38%
Average Income per Game	$114,087
Year to Date Revenue	$2,281,731
Expense
Pro Players Total Salaries	$80,727,000
Farm Players Total Salaries	$2,125,500
Coaches Total Salaries	$1,300,000
Luxury Taxe Total	$0
Special Salary Cap Value	$3,750,000
Pro Year To Date Expenses	$34,172,849
Farm Year To Date Expenses	$1,030,648
Pro Salary Cap To Date	$33,678,359
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$57,583,926
Farm Estimated Season Revenue	($1,939,471)
Pro Remaining Season Days	112
Pro Expenses Per Days	$423,456
Pro Estimated Expenses	$47,427,072
Farm Remaining Season Days	112
Farm Expenses Per Days	$12,567
Farm Estimated Expenses	$1,407,504
Estimated Season Expenses	$48,834,576
Season Salary Cap	$84,477,000
Estimate Under Maximum Salary Cap of $95,500,000	$11,023,000
Estimate Over Minimum Salary Cap of $70,600,000	$13,877,000
Current Bank Account	$94,801,924
Projected Bank Account	$101,611,803

Pro Players Salaries
Thomas Chabot (1 Way Contract)	$8,000,000 (3)
Marcus Pettersson (1 Way Contract)	$7,500,000 (5)
Ryan Pulock (1 Way Contract)	$6,150,000 (5)
Christian Dvorak (1 Way Contract)	$6,000,000 (5)
Oliver Bjorkstrand (1 Way Contract)	$5,400,000 (1)
Conor Garland (1 Way Contract)	$4,950,000 (1)
Yegor Sharangovich (1 Way Contract)	$4,814,000 (3)
Nic Dowd (1 Way Contract)	$4,000,000 (3)
Mackenzie Blackwood (1 Way Contract)	$3,800,000 (3)
Matty Beniers (1 Way Contract)	$3,738,000 (1)
Nico Sturm (1 Way Contract)	$3,500,000 (3)
Semyon Varlamov (1 Way Contract)	$3,500,000 (1)
Brandon Duhaime (1 Way Contract)	$3,139,000 (2)
Travis Hamonic (1 Way Contract)	$2,900,000 (1)
Ryan McLeod (1 Way Contract)	$2,500,000 (1)
Connor Clifton (1 Way Contract)	$2,500,000 (2)
Conor Sheary (1 Way Contract)	$1,875,000 (1)
Ville Husso (1 Way Contract)	$1,400,000 (3)
-1 Way Contract Salary Cap :	$1,400,000
Jonatan Berggren	$1,186,000 (3)
Rafael Harvey-Pinard	$1,020,000 (2)
Jarred Tinordi	$1,000,000 (1)
Brock McGinn	$930,000 (1)
Logan Brown	$925,000 (3)
Total Pro Players	23
Salary Commitment
Year 2025 : $80,727,000
Year 2026 : $53,934,000
Year 2027 : $47,275,000
Year 2028 : $19,650,000
Salary Average Commitment
Year 2025 : $80,727,000
Year 2026 : $53,934,000
Year 2027 : $47,275,000
Year 2028 : $19,650,000
Salary Cap with 1 Way Contract
Year 2025 : $80,727,000
Year 2026 : $53,934,000
Year 2027 : $47,275,000
Year 2028 : $19,650,000

Farm Players Salaries
Jordan Spence	$119,200 (2)
Lukas Reichel	$116,300 (1)
Ross Johnston	$110,000 (1)
Riley Fiddler-Schultz	$100,000 (2)
Jonathan Aspirot	$100,000 (3)
Mathias Laferriere	$100,000 (1)
Keith Petruzzelli	$92,500 (2)
Reece Newkirk	$92,500 (1)
Jakub Dvorak	$92,500 (3)
Grant Hutton	$92,500 (1)
Nate Danielson	$92,500 (3)
Rem Pitlick	$92,500 (2)
Akira Schmid	$92,500 (1)
Ryan Suzuki	$92,500 (2)
Wyatte Wylie	$92,500 (1)
Jeremie Poirier	$92,500 (1)
Xavier Parent	$92,500 (1)
Colton Dach	$92,500 (2)
Daylan Kuefler	$92,500 (2)
Eetu Liukas	$92,500 (2)
Matthew Poitras	$92,500 (2)
Bradly Nadeau	$92,500 (3)
Total Farm Players	22
Salary Commitment
Year 2025 : $2,125,500
Year 2026 : $1,244,200
Year 2027 : $377,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,125,500
Year 2026 : $1,244,200
Year 2027 : $377,500
Year 2028 : $0

Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	Amalie Arena
Level 1:	6000 - $150 - 5,489 - 91.49%
Level 2:	5000 - $99 - 4,831 - 96.63%
Level 3:	2000 - $75 - 1,925 - 96.24%
Level 4:	4000 - $50 - 3,755 - 93.88%
Luxury :	1000 - $300 - 807 - 80.65%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1,903 - 95.15%
Farm Level 2:	1000 - $15 - 934 - 93.37%
Farm Total Capacity :	3000
Income
Home Games Left	22
Average Attendance - %	16,807 - 93.37%
Average Income per Game	$2,738,557
Year to Date Revenue	$52,032,582
Farm
Home Games Left	-17
Average Attendance - %	2,837 - 94.56%
Average Income per Game	$117,694
Year to Date Revenue	$2,236,179
Expense
Pro Players Total Salaries	$83,255,999
Farm Players Total Salaries	$2,645,200
Coaches Total Salaries	$1,300,000
Luxury Taxe Total	$0
Special Salary Cap Value	$1,941,000
Pro Year To Date Expenses	$34,157,039
Farm Year To Date Expenses	$1,216,328
Pro Salary Cap To Date	$33,083,650
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$60,248,253
Farm Estimated Season Revenue	($2,000,792)
Pro Remaining Season Days	112
Pro Expenses Per Days	$436,560
Pro Estimated Expenses	$48,894,720
Farm Remaining Season Days	112
Farm Expenses Per Days	$15,260
Farm Estimated Expenses	$1,709,120
Estimated Season Expenses	$50,603,840
Season Salary Cap	$78,529,999
Estimate Under Maximum Salary Cap of $95,500,000	$16,970,001
Estimate Over Minimum Salary Cap of $70,600,000	$7,929,999
Current Bank Account	$54,770,671
Projected Bank Account	$62,414,292

Pro Players Salaries
Jacob Trouba (1 Way Contract)	$8,000,000 (4)
Clayton Keller (1 Way Contract)	$7,150,000 (3)
Alex DeBrincat (Out of Payroll)	$6,667,000 (2)
Justin Faulk (1 Way Contract)	$6,500,000 (2)
Chris Kreider (1 Way Contract)	$6,500,000 (2)
Brad Marchand (1 Way Contract)	$6,386,000 (2)
Ilya Mikheyev (1 Way Contract)	$4,750,000 (1)
Ryan Lindgren (1 Way Contract)	$4,615,000 (4)
Ryan O'Reilly (1 Way Contract)	$4,500,000 (2)
Artturi Lehkonen (1 Way Contract)	$4,500,000 (2)
Alexander Romanov (1 Way Contract)	$4,264,000 (4)
Alexandar Georgiev (1 Way Contract)	$4,000,000 (2)
Pyotr Kochetkov (1 Way Contract)	$3,085,000 (3)
Connor McMichael (1 Way Contract)	$2,022,000 (6)
Erik Johnson (1 Way Contract)	$2,000,000 (2)
Sammy Blais (1 Way Contract)	$1,600,000 (1)
Trey Fix-Wolansky	$1,499,999 (3)
Dylan Holloway	$1,242,000 (2)
Josh Brown	$1,200,000 (2)
Will Smith	$925,000 (3)
Dmitri Voronkov	$925,000 (2)
Alex Turcotte	$925,000 (1)
Total Pro Players	22
Salary Commitment
Year 2025 : $83,255,999
Year 2026 : $76,956,999
Year 2027 : $32,536,999
Year 2028 : $19,877,000
Salary Average Commitment
Year 2025 : $83,255,999
Year 2026 : $75,980,999
Year 2027 : $31,560,999
Year 2028 : $18,901,000
Salary Cap with 1 Way Contract
Year 2025 : $83,255,999
Year 2026 : $75,980,999
Year 2027 : $31,560,999
Year 2028 : $18,901,000

Farm Players Salaries
Matt Murray	$150,000 (2)
Joe Snively	$150,000 (2)
Cedric Pare	$100,000 (2)
Kurtis MacDermid	$100,000 (2)
Kyle Burroughs	$99,700 (1)
Michael Callahan	$98,000 (2)
Nathan Legare	$97,500 (2)
Yaroslav Askarov	$92,500 (2)
Juha Jaaska	$92,500 (2)
Danny Katic	$92,500 (2)
Denton Mateychuk	$92,500 (3)
Dyllan Gill	$92,500 (3)
Charles Hudon	$92,500 (1)
Chase Priskie	$92,500 (1)
Jaydon Dureau	$92,500 (3)
Joey Keane	$92,500 (3)
Jean-Luc Foudy	$92,500 (1)
Drake Caggiula	$92,500 (1)
Gabriel Fortier	$92,500 (1)
Nikolai Kovalenko	$92,500 (3)
Benjamin Kraws	$92,500 (1)
Mason Jobst	$92,500 (2)
David Reinbacher	$92,500 (2)
Jayden Struble	$92,500 (2)
Joshua Roy	$92,500 (2)
Maxim Groshev	$92,500 (2)
C.J. Smith	$92,500 (3)
Total Farm Players	27
Salary Commitment
Year 2025 : $2,645,200
Year 2026 : $1,990,500
Year 2027 : $555,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,645,200
Year 2026 : $1,990,500
Year 2027 : $555,000
Year 2028 : $0

Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Arena
Level 1:	6000 - $150 - 5,547 - 92.45%
Level 2:	5000 - $100 - 4,646 - 92.93%
Level 3:	2000 - $75 - 1,910 - 95.52%
Level 4:	4000 - $50 - 3,745 - 93.62%
Luxury :	1000 - $300 - 799 - 79.91%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1,882 - 94.10%
Farm Level 2:	1000 - $15 - 946 - 94.60%
Farm Total Capacity :	3000
Income
Home Games Left	20
Average Attendance - %	16,648 - 92.49%
Average Income per Game	$2,725,757
Year to Date Revenue	$57,240,907
Farm
Home Games Left	-18
Average Attendance - %	2,828 - 94.27%
Average Income per Game	$116,887
Year to Date Revenue	$2,454,618
Expense
Pro Players Total Salaries	$67,364,500
Farm Players Total Salaries	$3,333,500
Coaches Total Salaries	$1,300,000
Luxury Taxe Total	$0
Special Salary Cap Value	$7,125,000
Pro Year To Date Expenses	$30,896,429
Farm Year To Date Expenses	$1,523,000
Pro Salary Cap To Date	$30,476,767
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$54,515,150
Farm Estimated Season Revenue	($2,103,958)
Pro Remaining Season Days	112
Pro Expenses Per Days	$354,220
Pro Estimated Expenses	$39,672,640
Farm Remaining Season Days	112
Farm Expenses Per Days	$18,826
Farm Estimated Expenses	$2,108,512
Estimated Season Expenses	$41,781,152
Season Salary Cap	$74,489,500
Estimate Under Maximum Salary Cap of $95,500,000	$21,010,500
Estimate Over Minimum Salary Cap of $70,600,000	$3,889,500
Current Bank Account	$59,682,910
Projected Bank Account	$70,312,950

Pro Players Salaries
Tomas Hertl (1 Way Contract)	$8,137,500 (5)
Quinn Hughes (1 Way Contract)	$7,850,000 (2)
Andrei Svechnikov (1 Way Contract)	$6,750,000 (4)
Mikael Granlund (1 Way Contract)	$5,604,000 (3)
Vladimir Tarasenko (1 Way Contract)	$5,210,000 (2)
Erik Cernak (1 Way Contract)	$5,200,000 (6)
Ivan Provorov (1 Way Contract)	$5,146,000 (3)
TJ Brodie (1 Way Contract)	$4,192,000 (1)
Frederik Andersen (1 Way Contract)	$2,800,000 (3)
Luke Schenn (1 Way Contract)	$2,600,000 (2)
Alexey Toropchenko (1 Way Contract)	$2,100,000 (2)
David Kampf (1 Way Contract)	$2,000,000 (2)
Marcus Johansson (1 Way Contract)	$1,450,000 (2)
Logan Shaw	$925,000 (4)
Jonny Brodzinski	$925,000 (1)
Joseph Woll	$925,000 (1)
Michael Kesselring	$925,000 (3)
Phillip Di Giuseppe	$925,000 (1)
Tomas Nosek	$925,000 (1)
Trevor Lewis	$925,000 (1)
Pontus Holmberg	$925,000 (3)
Alex Steeves	$925,000 (4)
Total Pro Players	22
Salary Commitment
Year 2025 : $67,364,500
Year 2026 : $58,547,500
Year 2027 : $37,337,500
Year 2028 : $21,937,500
Salary Average Commitment
Year 2025 : $67,364,500
Year 2026 : $58,547,500
Year 2027 : $37,337,500
Year 2028 : $21,937,500
Salary Cap with 1 Way Contract
Year 2025 : $67,364,500
Year 2026 : $58,547,500
Year 2027 : $37,337,500
Year 2028 : $21,937,500

Farm Players Salaries
Keaton Middleton	$95,000 (3)
Corey Schueneman	$93,500 (3)
Hunter Shepard	$92,500 (1)
Josh Jacobs	$92,500 (3)
Kale Clague	$92,500 (3)
Jimmy Schuldt	$92,500 (1)
Riese Gaber	$92,500 (3)
Marshall Warren	$92,500 (2)
Madison Bowey	$92,500 (3)
Jere Innala	$92,500 (2)
Vyacheslav Peksa	$92,500 (3)
Colton White	$92,500 (3)
Colton Poolman	$92,500 (3)
Jake Lucchini	$92,500 (2)
Clark Bishop	$92,500 (2)
Carson Meyer	$92,500 (2)
Darren Brady	$92,500 (3)
Kole Lind	$92,500 (2)
Kyle Clifford	$92,500 (2)
Lane Pederson	$92,500 (1)
Luke Toporowski	$92,500 (1)
Connor Hughes	$92,500 (2)
Aaron Dell	$92,500 (1)
Zach Metsa	$92,500 (3)
Ryan Tverberg	$92,500 (2)
Sammy Walker	$92,500 (3)
Nick Abruzzese	$92,500 (1)
Filip Roos	$92,500 (3)
Mac Hollowell	$92,500 (3)
Cal O'Reilly	$92,500 (2)
Travis Barron	$92,500 (2)
Steven Santini	$92,500 (2)
Stefan Matteau	$92,500 (3)
Mitchell Stephens	$92,500 (2)
Matt Kiersted	$92,500 (4)
Braeden Kressler	$92,500 (3)
Total Farm Players	36
Salary Commitment
Year 2025 : $3,333,500
Year 2026 : $2,778,500
Year 2027 : $1,576,000
Year 2028 : $92,500
Salary Average Commitment
Year 2025 : $3,333,500
Year 2026 : $2,778,500
Year 2027 : $1,576,000
Year 2028 : $92,500

Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Amerant Bank Arena
Level 1:	6000 - $150 - 5,537 - 92.29%
Level 2:	5000 - $100 - 4,755 - 95.09%
Level 3:	2000 - $75 - 1,866 - 93.29%
Level 4:	4000 - $50 - 3,788 - 94.71%
Luxury :	1000 - $300 - 809 - 80.87%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1,858 - 92.88%
Farm Level 2:	1000 - $15 - 939 - 93.91%
Farm Total Capacity :	3000
Income
Home Games Left	20
Average Attendance - %	16,755 - 93.08%
Average Income per Game	$2,741,904
Year to Date Revenue	$57,579,989
Farm
Home Games Left	-19
Average Attendance - %	2,797 - 93.22%
Average Income per Game	$115,488
Year to Date Revenue	$2,425,251
Expense
Pro Players Total Salaries	$91,215,713
Farm Players Total Salaries	$3,005,833
Coaches Total Salaries	$1,300,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$38,888,877
Farm Year To Date Expenses	$1,368,756
Pro Salary Cap To Date	$38,469,144
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$54,838,085
Farm Estimated Season Revenue	($2,194,275)
Pro Remaining Season Days	112
Pro Expenses Per Days	$477,802
Pro Estimated Expenses	$53,513,824
Farm Remaining Season Days	112
Farm Expenses Per Days	$17,129
Farm Estimated Expenses	$1,918,448
Estimated Season Expenses	$55,432,272
Season Salary Cap	$91,215,713
Estimate Under Maximum Salary Cap of $95,500,000	$4,284,287
Estimate Over Minimum Salary Cap of $70,600,000	$20,615,713
Current Bank Account	$66,851,409
Projected Bank Account	$64,062,947

Pro Players Salaries
Aleksander Barkov (1 Way Contract)	$10,000,000 (6)
Matthew Tkachuk (1 Way Contract)	$9,500,000 (6)
Darnell Nurse (1 Way Contract)	$9,250,000 (6)
Brady Tkachuk (1 Way Contract)	$8,205,714 (3)
Sebastian Aho (1 Way Contract)	$7,700,000 (3)
Victor Hedman (1 Way Contract)	$7,625,000 (4)
Mattias Ekholm (1 Way Contract)	$6,250,000 (1)
Gustav Forsling (1 Way Contract)	$6,006,000 (3)
Tom Wilson (1 Way Contract)	$4,904,000 (2)
Mikael Backlund (1 Way Contract)	$4,250,000 (4)
Kevin Stenlund (1 Way Contract)	$3,150,000 (5)
Matt Nieto (1 Way Contract)	$2,500,000 (3)
Noel Acciari (1 Way Contract)	$2,150,000 (4)
Spencer Knight (1 Way Contract)	$2,100,000 (3)
Darren Raddysh	$1,499,999 (1)
Parker Kelly	$1,350,000 (2)
Alex Lyon	$1,000,000 (2)
Lucas Carlsson	$1,000,000 (1)
Sam Morton	$925,000 (3)
Vincent Desharnais	$925,000 (1)
Olle Lycksell	$925,000 (1)
Total Pro Players	21
Salary Commitment
Year 2025 : $91,215,713
Year 2026 : $80,615,714
Year 2027 : $73,361,714
Year 2028 : $45,925,000
Salary Average Commitment
Year 2025 : $91,215,713
Year 2026 : $80,615,714
Year 2027 : $73,361,714
Year 2028 : $45,925,000
Salary Cap with 1 Way Contract
Year 2025 : $91,215,713
Year 2026 : $80,615,714
Year 2027 : $73,361,714
Year 2028 : $45,925,000

Farm Players Salaries
Drew Commesso	$333,333 (3)
Waltteri Ignatjew	$150,000 (3)
Victor Ostman	$150,000 (3)
Jaxsen Wiebe	$150,000 (2)
Alex Swetlikoff	$150,000 (2)
Ryan Shea	$130,000 (2)
Magnus Chrona	$92,500 (3)
Owen Lindmark	$92,500 (3)
Gabriel Szturc	$92,500 (3)
Daniel Walcott	$92,500 (3)
Declan Carlile	$92,500 (1)
Josh Davies	$92,500 (3)
Justin Gill	$92,500 (3)
Marek Alscher	$92,500 (3)
Milo Roelens	$92,500 (3)
Jacob Perreault	$92,500 (1)
Patrick Giles	$92,500 (1)
Sandis Vilmanis	$92,500 (3)
Josiah Slavin	$92,500 (1)
Montana Onyebuchi	$92,500 (1)
Jordan Papirny	$92,500 (2)
Riley Sutter	$92,500 (1)
Tristen Nielsen	$92,500 (2)
John Ludvig	$92,500 (1)
Cole Krygier	$92,500 (2)
Magnus Hellberg	$92,500 (3)
Braden Hache	$92,500 (3)
Total Farm Players	27
Salary Commitment
Year 2025 : $3,005,833
Year 2026 : $2,358,333
Year 2027 : $1,650,833
Year 2028 : $0
Salary Average Commitment
Year 2025 : $3,005,833
Year 2026 : $2,358,333
Year 2027 : $1,650,833
Year 2028 : $0

Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	PPG Paints Arena
Level 1:	6000 - $150 - 5,585 - 93.08%
Level 2:	5000 - $100 - 4,726 - 94.51%
Level 3:	2000 - $75 - 1,955 - 97.76%
Level 4:	4000 - $50 - 3,763 - 94.07%
Luxury :	1000 - $300 - 809 - 80.90%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1,901 - 95.06%
Farm Level 2:	1000 - $15 - 934 - 93.41%
Farm Total Capacity :	3000
Income
Home Games Left	23
Average Attendance - %	16,837 - 93.54%
Average Income per Game	$2,756,127
Year to Date Revenue	$49,610,290
Farm
Home Games Left	-15
Average Attendance - %	2,835 - 94.51%
Average Income per Game	$117,612
Year to Date Revenue	$2,117,020
Expense
Pro Players Total Salaries	$82,530,000
Farm Players Total Salaries	$2,567,500
Coaches Total Salaries	$2,800,000
Luxury Taxe Total	$0
Special Salary Cap Value	$4,492,500
Pro Year To Date Expenses	$38,053,473
Farm Year To Date Expenses	$1,202,057
Pro Salary Cap To Date	$37,540,564
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$63,390,926
Farm Estimated Season Revenue	($1,764,183)
Pro Remaining Season Days	112
Pro Expenses Per Days	$440,570
Pro Estimated Expenses	$49,343,840
Farm Remaining Season Days	112
Farm Expenses Per Days	$14,858
Farm Estimated Expenses	$1,664,096
Estimated Season Expenses	$51,007,936
Season Salary Cap	$87,022,500
Estimate Under Maximum Salary Cap of $95,500,000	$8,477,500
Estimate Over Minimum Salary Cap of $70,600,000	$16,422,500
Current Bank Account	$49,671,703
Projected Bank Account	$60,290,510

Pro Players Salaries
Tyler Toffoli (1 Way Contract)	$10,500,000 (5)
Tristan Jarry (1 Way Contract)	$7,611,000 (3)
Shayne Gostisbehere (1 Way Contract)	$6,000,000 (3)
Jordan Eberle (1 Way Contract)	$6,000,000 (4)
Andrew Mangiapane (1 Way Contract)	$5,680,000 (5)
Pavel Zacha (1 Way Contract)	$5,052,000 (3)
Connor Murphy (1 Way Contract)	$4,400,000 (1)
Anthony Duclair (1 Way Contract)	$4,006,000 (2)
Marcus Foligno (1 Way Contract)	$4,000,000 (4)
Noah Cates (1 Way Contract)	$3,648,000 (5)
Michael Amadio (1 Way Contract)	$3,505,000 (3)
Trevor van Riemsdyk (1 Way Contract)	$3,500,000 (5)
Michael Carcone (1 Way Contract)	$3,000,000 (4)
Alex Nedeljkovic (1 Way Contract)	$3,000,000 (3)
Blake Lizotte (1 Way Contract)	$2,655,000 (2)
-1 Way Contract Salary Cap :	$2,655,000
Jacob Bryson (1 Way Contract)	$2,000,000 (3)
Anthony Beauvillier (1 Way Contract)	$1,750,000 (2)
Tony DeAngelo (1 Way Contract)	$1,675,000 (1)
Jan Rutta	$1,499,000 (3)
Ryan Poehling	$1,124,000 (6)
Cam Atkinson (1 Way Contract)	$1,000,000 (3)
Logan Stankoven	$925,000 (2)
Total Pro Players	22
Salary Commitment
Year 2025 : $82,530,000
Year 2026 : $79,442,000
Year 2027 : $70,106,000
Year 2028 : $40,439,000
Salary Average Commitment
Year 2025 : $82,530,000
Year 2026 : $76,455,000
Year 2027 : $67,119,000
Year 2028 : $37,452,000
Salary Cap with 1 Way Contract
Year 2025 : $82,530,000
Year 2026 : $76,455,000
Year 2027 : $67,119,000
Year 2028 : $37,452,000

Farm Players Salaries
Brendan Lemieux	$150,000 (1)
Mark Friedman	$150,000 (2)
Matt Martin	$150,000 (2)
Nikolas Brouillard	$150,000 (1)
Kyle MacLean	$100,000 (2)
Zack MacEwen	$100,000 (1)
Glenn Gawdin	$97,500 (2)
Jonas Rondbjerg	$97,500 (2)
Joel Blomqvist	$92,500 (4)
Samuel Fagemo	$92,500 (4)
Elias D. Pettersson	$92,500 (3)
Jordan Dumais	$92,500 (3)
Jonathan Gruden	$92,500 (1)
Shawn Element	$92,500 (1)
William Rousseau	$92,500 (3)
Valtteri Puustinen	$92,500 (1)
Wyatt Newpower	$92,500 (3)
Corey Andonovski	$92,500 (2)
Marshall Rifai	$92,500 (3)
Nikolai Knyzhov	$92,500 (1)
Ty Glover	$92,500 (2)
Brendan Furry	$92,500 (3)
Hardy Haman Aktell	$92,500 (2)
Jacob Ingham	$92,500 (1)
Akil Thomas	$92,500 (4)
Total Farm Players	25
Salary Commitment
Year 2025 : $2,567,500
Year 2026 : $1,733,900
Year 2027 : $861,400
Year 2028 : $306,400
Salary Average Commitment
Year 2025 : $2,567,500
Year 2026 : $1,705,000
Year 2027 : $832,500
Year 2028 : $277,500

Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	6000 - $150 - 5,506 - 91.77%
Level 2:	5000 - $100 - 4,758 - 95.17%
Level 3:	2000 - $75 - 1,913 - 95.65%
Level 4:	4000 - $50 - 3,751 - 93.77%
Luxury :	1000 - $300 - 814 - 81.43%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1,850 - 92.49%
Farm Level 2:	1000 - $15 - 930 - 92.99%
Farm Total Capacity :	3000
Income
Home Games Left	23
Average Attendance - %	16,742 - 93.01%
Average Income per Game	$2,740,473
Year to Date Revenue	$49,328,506
Farm
Home Games Left	-16
Average Attendance - %	2,780 - 92.66%
Average Income per Game	$114,889
Year to Date Revenue	$2,068,009
Expense
Pro Players Total Salaries	$98,677,857
Farm Players Total Salaries	$3,889,660
Coaches Total Salaries	$1,800,000
Luxury Taxe Total	$0
Special Salary Cap Value	($6,250,000)
Pro Year To Date Expenses	$41,259,338
Farm Year To Date Expenses	$1,954,233
Pro Salary Cap To Date	$40,677,732
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$63,030,869
Farm Estimated Season Revenue	($1,838,230)
Pro Remaining Season Days	112
Pro Expenses Per Days	$516,466
Pro Estimated Expenses	$57,844,192
Farm Remaining Season Days	112
Farm Expenses Per Days	$24,299
Farm Estimated Expenses	$2,721,488
Estimated Season Expenses	$60,565,680
Season Salary Cap	$92,427,857
Estimate Under Maximum Salary Cap of $95,500,000	$3,072,143
Estimate Over Minimum Salary Cap of $70,600,000	$21,827,857
Current Bank Account	$54,727,874
Projected Bank Account	$55,354,833

Pro Players Salaries
Jack Eichel (1 Way Contract)	$10,000,000 (1)
Andrei Vasilevskiy (1 Way Contract)	$9,500,000 (3)
Anze Kopitar (1 Way Contract)	$7,500,000 (2)
Tage Thompson (1 Way Contract)	$7,142,857 (6)
Nazem Kadri (1 Way Contract)	$7,000,000 (4)
Anthony Cirelli (1 Way Contract)	$6,250,000 (6)
Jaccob Slavin (1 Way Contract)	$6,079,000 (4)
Brandon Hagel (1 Way Contract)	$6,071,000 (4)
Adam Larsson (1 Way Contract)	$5,467,000 (4)
Alex Killorn (1 Way Contract)	$4,800,000 (2)
Dylan DeMelo (1 Way Contract)	$4,500,000 (4)
Evan Bouchard (1 Way Contract)	$3,837,000 (1)
Cam York (1 Way Contract)	$3,800,000 (3)
Ivan Barbashev (1 Way Contract)	$3,615,000 (2)
Nick Paul (1 Way Contract)	$3,150,000 (3)
Pius Suter (1 Way Contract)	$2,873,000 (3)
Dakota Joshua (1 Way Contract)	$2,000,000 (2)
Stefan Noesen (1 Way Contract)	$2,000,000 (3)
Joel Hofer	$1,243,000 (1)
Brett Leason	$925,000 (1)
Jake Sanderson	$925,000 (1)
Total Pro Players	21
Salary Commitment
Year 2025 : $98,677,857
Year 2026 : $81,747,857
Year 2027 : $63,832,857
Year 2028 : $42,509,857
Salary Average Commitment
Year 2025 : $98,677,856
Year 2026 : $81,747,856
Year 2027 : $63,832,856
Year 2028 : $42,509,856
Salary Cap with 1 Way Contract
Year 2025 : $98,677,857
Year 2026 : $81,747,857
Year 2027 : $63,832,857
Year 2028 : $42,509,857

Farm Players Salaries
Vadim Zherenko	$150,000 (1)
Wilmer Skoog	$150,000 (1)
Dominic Toninato	$150,000 (2)
Hunter Drew	$150,000 (1)
Jon Merrill	$150,000 (3)
Noel Hoefenmayer	$150,000 (1)
Ryan Lomberg	$150,000 (2)
Nils Lundkvist	$147,400 (1)
Ethen Frank	$99,500 (1)
Kaedan Korczak	$95,260 (1)
Sergei Murashov	$92,500 (3)
Brandon Biro	$92,500 (1)
Brett Seney	$92,500 (1)
Cam Dineen	$92,500 (1)
Gleb Trikozov	$92,500 (3)
Jackson Blake	$92,500 (3)
Jaroslav Chmelar	$92,500 (3)
Jorian Donovan	$92,500 (3)
Mads Sogaard	$92,500 (2)
Talyn Boyko	$92,500 (3)
Noah Laba	$92,500 (3)
Oliver Kapanen	$92,500 (3)
Riley Hughes	$92,500 (3)
Ville Ottavainen	$92,500 (2)
Tyler Boucher	$92,500 (2)
Maxence Guenette	$92,500 (1)
Paul Cotter	$92,500 (1)
Dylan Garand	$92,500 (1)
Zac Jones	$92,500 (1)
David Jiricek	$92,500 (1)
Fabian Lysell	$92,500 (1)
Matt Rempe	$92,500 (1)
Zack Ostapchuk	$92,500 (2)
Brennan Othmann	$92,500 (2)
Brett Berard	$92,500 (2)
Matvey Petrov	$92,500 (2)
Bryce McConnell-Barker	$92,500 (3)
Total Farm Players	37
Salary Commitment
Year 2025 : $3,889,660
Year 2026 : $2,022,500
Year 2027 : $1,075,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $3,889,660
Year 2026 : $2,022,500
Year 2027 : $1,075,000
Year 2028 : $0

Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Little Ceasars Arena
Level 1:	6000 - $150 - 5,580 - 93.00%
Level 2:	5000 - $100 - 4,765 - 95.29%
Level 3:	2000 - $75 - 1,958 - 97.89%
Level 4:	4000 - $50 - 3,785 - 94.63%
Luxury :	1000 - $300 - 781 - 78.11%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1,902 - 95.09%
Farm Level 2:	1000 - $15 - 926 - 92.58%
Farm Total Capacity :	3000
Income
Home Games Left	21
Average Attendance - %	16,869 - 93.72%
Average Income per Game	$2,750,470
Year to Date Revenue	$55,009,406
Farm
Home Games Left	-18
Average Attendance - %	2,828 - 94.25%
Average Income per Game	$117,455
Year to Date Revenue	$2,349,090
Expense
Pro Players Total Salaries	$73,451,666
Farm Players Total Salaries	$2,239,070
Coaches Total Salaries	$1,300,000
Luxury Taxe Total	$0
Special Salary Cap Value	$3,300,000
Pro Year To Date Expenses	$31,168,585
Farm Year To Date Expenses	$1,063,324
Pro Salary Cap To Date	$30,636,240
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$57,759,876
Farm Estimated Season Revenue	($2,114,181)
Pro Remaining Season Days	112
Pro Expenses Per Days	$385,760
Pro Estimated Expenses	$43,205,120
Farm Remaining Season Days	112
Farm Expenses Per Days	$13,156
Farm Estimated Expenses	$1,473,472
Estimated Season Expenses	$44,678,592
Season Salary Cap	$76,751,666
Estimate Under Maximum Salary Cap of $95,500,000	$18,748,334
Estimate Over Minimum Salary Cap of $70,600,000	$6,151,666
Current Bank Account	$85,299,886
Projected Bank Account	$96,266,989

Pro Players Salaries
John Gibson (1 Way Contract)	$6,400,000 (2)
John Klingberg (1 Way Contract)	$6,100,000 (3)
Andre Burakovsky (1 Way Contract)	$5,500,000 (2)
William Carrier (1 Way Contract)	$5,500,000 (1)
Lucas Raymond (1 Way Contract)	$5,428,000 (4)
Tyson Barrie (1 Way Contract)	$4,758,000 (2)
Jesse Puljujarvi (1 Way Contract)	$4,650,000 (1)
James van Riemsdyk (1 Way Contract)	$4,000,000 (5)
Barclay Goodrow (1 Way Contract)	$3,641,667 (2)
Kirill Marchenko (1 Way Contract)	$3,562,000 (1)
Pierre-Olivier Joseph (1 Way Contract)	$3,042,000 (1)
Ryan Suter (1 Way Contract)	$3,000,000 (4)
Tanner Pearson (1 Way Contract)	$3,000,000 (5)
Alec Martinez (1 Way Contract)	$3,000,000 (4)
Robby Fabbri (1 Way Contract)	$2,437,000 (3)
Colin Miller (1 Way Contract)	$2,400,000 (1)
Ben Hutton	$1,399,999 (2)
Calvin Pickard	$1,008,000 (1)
Michael Pezzetta	$925,000 (1)
Simon Edvinsson	$925,000 (1)
Gage Goncalves	$925,000 (1)
Luke Hughes	$925,000 (2)
Marco Kasper	$925,000 (2)
Total Pro Players	23
Salary Commitment
Year 2025 : $73,451,666
Year 2026 : $50,514,666
Year 2027 : $26,965,000
Year 2028 : $18,428,000
Salary Average Commitment
Year 2025 : $73,451,666
Year 2026 : $50,514,666
Year 2027 : $26,965,000
Year 2028 : $18,428,000
Salary Cap with 1 Way Contract
Year 2025 : $73,451,666
Year 2026 : $50,514,666
Year 2027 : $26,965,000
Year 2028 : $18,428,000

Farm Players Salaries
Christian Fischer	$100,000 (1)
Sam Carrick	$100,000 (1)
Matt Luff	$96,570 (1)
Jakub Skarek	$92,500 (1)
Jan Bednar	$92,500 (3)
Laurent Dauphin	$92,500 (3)
Ethan Prow	$92,500 (1)
Samuel Honzek	$92,500 (3)
Scott Morrow	$92,500 (3)
Seamus Casey	$92,500 (3)
Shai Buium	$92,500 (3)
Tanner Laczynski	$92,500 (1)
Albert Johansson	$92,500 (1)
Cross Hanas	$92,500 (1)
Eemil Viro	$92,500 (1)
Elmer Soderblom	$92,500 (1)
Amadeus Lombardi	$92,500 (2)
Antti Tuomisto	$92,500 (2)
Carter Mazur	$92,500 (2)
Riley Kidney	$92,500 (2)
Robert Mastrosimone	$92,500 (2)
William Wallinder	$92,500 (2)
Carter Gylander	$92,500 (3)
Chase Bradley	$92,500 (3)
Total Farm Players	24
Salary Commitment
Year 2025 : $2,239,070
Year 2026 : $1,295,000
Year 2027 : $740,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,239,070
Year 2026 : $1,295,000
Year 2027 : $740,000
Year 2028 : $0

Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	KeyBank Center
Level 1:	4000 - $150 - 4,000 - 100.00%
Level 2:	5000 - $100 - 4,803 - 96.06%
Level 3:	2000 - $75 - 1,920 - 96.02%
Level 4:	4000 - $50 - 3,826 - 95.65%
Luxury :	1000 - $300 - 805 - 80.54%
Total Capacity :	16000
Farm
Farm Level 1:	2000 - $35 - 1,880 - 94.00%
Farm Level 2:	1000 - $15 - 930 - 92.97%
Farm Total Capacity :	3000
Income
Home Games Left	23
Average Attendance - %	15,355 - 95.97%
Average Income per Game	$2,419,609
Year to Date Revenue	$43,552,969
Farm
Home Games Left	-16
Average Attendance - %	2,810 - 93.65%
Average Income per Game	$116,425
Year to Date Revenue	$2,095,647
Expense
Pro Players Total Salaries	$92,356,333
Farm Players Total Salaries	$1,887,500
Coaches Total Salaries	$1,300,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$39,326,392
Farm Year To Date Expenses	$940,567
Pro Salary Cap To Date	$38,809,576
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$55,651,016
Farm Estimated Season Revenue	($1,862,797)
Pro Remaining Season Days	112
Pro Expenses Per Days	$483,712
Pro Estimated Expenses	$54,175,744
Farm Remaining Season Days	112
Farm Expenses Per Days	$11,334
Farm Estimated Expenses	$1,269,408
Estimated Season Expenses	$55,445,152
Season Salary Cap	$92,356,333
Estimate Under Maximum Salary Cap of $95,500,000	$3,143,667
Estimate Over Minimum Salary Cap of $70,600,000	$21,756,333
Current Bank Account	$29,517,412
Projected Bank Account	$27,860,479

Pro Players Salaries
Mitch Marner (1 Way Contract)	$10,250,000 (4)
Zach Werenski (1 Way Contract)	$9,583,333 (3)
Robert Thomas (1 Way Contract)	$8,125,000 (6)
Morgan Rielly (1 Way Contract)	$7,500,000 (5)
Claude Giroux (1 Way Contract)	$6,475,000 (2)
Brock Nelson (1 Way Contract)	$6,116,000 (2)
Jordan Binnington (1 Way Contract)	$6,000,000 (2)
Jake DeBrusk (1 Way Contract)	$5,694,000 (4)
Gustav Nyquist (1 Way Contract)	$5,100,000 (3)
Rasmus Andersson (1 Way Contract)	$4,550,000 (1)
Lawson Crouse (1 Way Contract)	$4,300,000 (2)
Ian Cole (1 Way Contract)	$4,000,000 (2)
Boone Jenner (1 Way Contract)	$3,750,000 (1)
Jesper Boqvist (1 Way Contract)	$2,500,000 (3)
Sean Walker (1 Way Contract)	$1,500,000 (1)
Joel Edmundson	$1,188,000 (2)
Mark Jankowski	$1,100,000 (1)
Justin Brazeau	$925,000 (1)
Nicholas Robertson	$925,000 (1)
Derek Ryan	$925,000 (3)
Leo Carlsson	$925,000 (2)
Marc-Andre Fleury	$925,000 (2)
Total Pro Players	22
Salary Commitment
Year 2025 : $92,356,333
Year 2026 : $79,606,333
Year 2027 : $49,677,333
Year 2028 : $31,569,000
Salary Average Commitment
Year 2025 : $92,356,333
Year 2026 : $79,606,333
Year 2027 : $49,677,333
Year 2028 : $31,569,000
Salary Cap with 1 Way Contract
Year 2025 : $92,356,333
Year 2026 : $79,606,333
Year 2027 : $49,677,333
Year 2028 : $31,569,000

Farm Players Salaries
Anders Bjork	$130,000 (1)
Erik Portillo	$92,500 (3)
Devon Levi	$92,500 (2)
Brett Murray	$92,500 (1)
Hunter Brzustewicz	$92,500 (3)
Cole Smith	$92,500 (1)
Derrick Pouliot	$92,500 (1)
Dillon Heatherington	$92,500 (1)
Jack Studnicka	$92,500 (3)
Rutger McGroarty	$92,500 (3)
John Hayden	$92,500 (1)
Kevin Connauton	$92,500 (1)
Vsevolod Komarov	$92,500 (3)
Max McCormick	$92,500 (1)
Scott Sabourin	$92,500 (1)
Tyce Thompson	$92,500 (3)
Aleksandr Kisakov	$92,500 (1)
Nikita Novikov	$92,500 (2)
Ryan Johnson	$92,500 (2)
Alex Barre-Boulet	$92,500 (2)
Total Farm Players	20
Salary Commitment
Year 2025 : $1,887,500
Year 2026 : $925,000
Year 2027 : $555,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,887,500
Year 2026 : $925,000
Year 2027 : $555,000
Year 2028 : $0

Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Canadian Tire Centre
Level 1:	6400 - $151 - 5,408 - 84.51%
Level 2:	5400 - $100 - 4,773 - 88.39%
Level 3:	4500 - $75 - 1,946 - 43.25%
Level 4:	3525 - $50 - 3,512 - 99.63%
Luxury :	1445 - $300 - 791 - 54.71%
Total Capacity :	21270
Farm
Farm Level 1:	2000 - $35 - 1,889 - 94.46%
Farm Level 2:	1000 - $15 - 940 - 93.95%
Farm Total Capacity :	3000
Income
Home Games Left	24
Average Attendance - %	16,430 - 77.25%
Average Income per Game	$2,704,939
Year to Date Revenue	$45,983,965
Farm
Home Games Left	-15
Average Attendance - %	2,829 - 94.29%
Average Income per Game	$117,116
Year to Date Revenue	$1,990,965
Expense
Pro Players Total Salaries	$98,967,000
Farm Players Total Salaries	$2,402,810
Coaches Total Salaries	$1,300,000
Luxury Taxe Total	$0
Special Salary Cap Value	($6,435,000)
Pro Year To Date Expenses	$38,106,673
Farm Year To Date Expenses	$1,168,793
Pro Salary Cap To Date	$37,686,989
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$64,918,539
Farm Estimated Season Revenue	($1,756,734)
Pro Remaining Season Days	112
Pro Expenses Per Days	$517,964
Pro Estimated Expenses	$58,011,968
Farm Remaining Season Days	112
Farm Expenses Per Days	$14,004
Farm Estimated Expenses	$1,568,448
Estimated Season Expenses	$59,580,416
Season Salary Cap	$92,532,000
Estimate Under Maximum Salary Cap of $95,500,000	$2,968,000
Estimate Over Minimum Salary Cap of $70,600,000	$21,932,000
Current Bank Account	$58,909,326
Projected Bank Account	$62,490,715

Pro Players Salaries
Nikita Kucherov (1 Way Contract)	$9,500,000 (2)
Roman Josi (1 Way Contract)	$9,059,000 (3)
Noah Dobson (1 Way Contract)	$8,612,000 (5)
Josh Norris (1 Way Contract)	$7,950,000 (6)
Mark Scheifele (1 Way Contract)	$6,587,000 (2)
Colton Parayko (1 Way Contract)	$6,500,000 (5)
Brayden Schenn (1 Way Contract)	$6,500,000 (3)
Sam Bennett (1 Way Contract)	$5,998,000 (4)
Ryan Nugent-Hopkins (1 Way Contract)	$5,125,000 (4)
Travis Sanheim (1 Way Contract)	$4,902,000 (6)
Chris Tanev (1 Way Contract)	$4,500,000 (4)
Brandon Carlo (1 Way Contract)	$4,100,000 (2)
Charlie Lindgren	$4,078,000 (4)
Jason Dickinson (1 Way Contract)	$3,000,000 (4)
Nicolas Roy (1 Way Contract)	$3,000,000 (2)
Morgan Geekie (1 Way Contract)	$2,682,000 (3)
Jeremy Lauzon (1 Way Contract)	$2,000,000 (1)
Vasily Podkolzin	$1,174,000 (3)
Samuel Ersson	$925,000 (1)
John Beecher	$925,000 (1)
Shane Pinto	$925,000 (6)
A.J. Greer	$925,000 (1)
Total Pro Players	22
Salary Commitment
Year 2025 : $98,967,000
Year 2026 : $100,215,000
Year 2027 : $77,991,000
Year 2028 : $58,576,000
Salary Average Commitment
Year 2025 : $98,967,000
Year 2026 : $94,192,000
Year 2027 : $71,005,000
Year 2028 : $51,590,000
Salary Cap with 1 Way Contract
Year 2025 : $98,967,000
Year 2026 : $94,192,000
Year 2027 : $71,005,000
Year 2028 : $51,590,000

Farm Players Salaries
Kevin Mandolese	$123,200 (1)
Nikolas Matinpalo	$122,800 (3)
Bokondji Imama	$100,200 (3)
Owen Sillinger	$100,009 (2)
Dustin Tokarski	$100,001 (2)
Mike Benning	$95,100 (2)
Domenick Fensore	$95,100 (2)
Josh Dunne	$93,200 (3)
Givani Smith	$93,200 (3)
Luca Cagnoni	$92,500 (3)
Donovan Houle-Villeneuve	$92,500 (3)
Calle Rosen	$92,500 (1)
Fraser Minten	$92,500 (3)
Gabriel Seger	$92,500 (2)
Isaiah George	$92,500 (3)
Cole Reinhardt	$92,500 (1)
Matthew Robertson	$92,500 (2)
Noah Ostlund	$92,500 (3)
Matthew Strome	$92,500 (1)
Vincent Arseneau	$92,500 (3)
Pierrick Dube	$92,500 (1)
Skyler Brind'Amour	$92,500 (1)
Tarun Fizer	$92,500 (1)
Viktor Neuchev	$92,500 (2)
Christopher Merisier-Ortiz	$92,500 (1)
Total Farm Players	25
Salary Commitment
Year 2025 : $2,402,810
Year 2026 : $1,632,110
Year 2027 : $964,400
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,402,810
Year 2026 : $1,632,110
Year 2027 : $964,400
Year 2028 : $0

Avalanche

Arena Capacity - Ticket Price Attendance - %
Arena Name	Ball Arena
Level 1:	6000 - $150 - 5,555 - 92.58%
Level 2:	5000 - $100 - 4,704 - 94.09%
Level 3:	2000 - $75 - 1,913 - 95.65%
Level 4:	4000 - $50 - 3,697 - 92.43%
Luxury :	1000 - $300 - 788 - 78.80%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1,911 - 95.56%
Farm Level 2:	1000 - $15 - 949 - 94.86%
Farm Total Capacity :	3000
Income
Home Games Left	24
Average Attendance - %	16,658 - 92.54%
Average Income per Game	$2,727,907
Year to Date Revenue	$46,374,419
Farm
Home Games Left	-13
Average Attendance - %	2,860 - 95.33%
Average Income per Game	$118,442
Year to Date Revenue	$2,013,522
Expense
Pro Players Total Salaries	$82,736,000
Farm Players Total Salaries	$2,992,400
Coaches Total Salaries	$1,300,000
Luxury Taxe Total	$0
Special Salary Cap Value	$1,340,000
Pro Year To Date Expenses	$34,927,566
Farm Year To Date Expenses	$1,377,468
Pro Salary Cap To Date	$34,261,760
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$65,469,768
Farm Estimated Season Revenue	($1,539,752)
Pro Remaining Season Days	112
Pro Expenses Per Days	$433,865
Pro Estimated Expenses	$48,592,880
Farm Remaining Season Days	112
Farm Expenses Per Days	$17,059
Farm Estimated Expenses	$1,910,608
Estimated Season Expenses	$50,503,488
Season Salary Cap	$84,076,000
Estimate Under Maximum Salary Cap of $95,500,000	$11,424,000
Estimate Over Minimum Salary Cap of $70,600,000	$13,476,000
Current Bank Account	$103,415,924
Projected Bank Account	$116,842,452

Pro Players Salaries
Adam Fox (1 Way Contract)	$9,500,000 (4)
Seth Jones (1 Way Contract)	$9,500,000 (6)
Jesper Bratt (1 Way Contract)	$8,802,000 (5)
William Nylander (1 Way Contract)	$8,586,000 (4)
Jack Hughes (1 Way Contract)	$8,000,000 (5)
Brady Skjei (1 Way Contract)	$6,352,000 (2)
Trevor Zegras (1 Way Contract)	$5,714,000 (6)
Tim Stutzle (1 Way Contract)	$5,655,000 (2)
Rasmus Sandin (1 Way Contract)	$3,150,000 (3)
Cole Sillinger (1 Way Contract)	$2,903,000 (1)
Logan O'Connor (1 Way Contract)	$2,799,000 (3)
Isac Lundestrom (1 Way Contract)	$2,436,000 (3)
JJ Peterka (1 Way Contract)	$1,939,000 (5)
Shane Wright	$925,000 (1)
Filip Gustavsson	$925,000 (6)
Jackson LaCombe	$925,000 (2)
Mason Lohrei	$925,000 (2)
Connor Dewar	$925,000 (3)
Brett Kulak	$925,000 (2)
Matthew Knies	$925,000 (2)
Petr Mrazek	$925,000 (1)
Total Pro Players	21
Salary Commitment
Year 2025 : $82,736,000
Year 2026 : $89,837,000
Year 2027 : $74,130,000
Year 2028 : $64,820,000
Salary Average Commitment
Year 2025 : $82,736,000
Year 2026 : $77,983,000
Year 2027 : $62,276,000
Year 2028 : $52,966,000
Salary Cap with 1 Way Contract
Year 2025 : $82,736,000
Year 2026 : $77,983,000
Year 2027 : $62,276,000
Year 2028 : $52,966,000

Farm Players Salaries
Matthew Phillips	$150,000 (1)
Jack Rathbone	$149,900 (1)
Henrik Rybinski	$97,500 (2)
Judd Caulfield	$97,500 (2)
Ben Meyers	$92,500 (1)
Emmitt Finnie	$92,500 (3)
Filip Kral	$92,500 (3)
Gleb Veremyev	$92,500 (3)
Jacob Quillan	$92,500 (3)
Nikita Prishchepov	$92,500 (3)
Trey Taylor	$92,500 (3)
Ty Mueller	$92,500 (3)
Mason Shaw	$92,500 (1)
Santeri Hatakka	$92,500 (1)
Shane Bowers	$92,500 (1)
Vasily Ponomarev	$92,500 (1)
Henrik Tikkanen	$92,500 (2)
Clay Stevenson	$92,500 (2)
Linus Karlsson	$92,500 (4)
Lucas Edmonds	$92,500 (1)
Oskar Olausson	$92,500 (1)
Wyatt Aamodt	$92,500 (1)
Zayde Wisdom	$92,500 (1)
Avery Hayes	$92,500 (2)
Cole McWard	$92,500 (2)
Ivan Miroshnichenko	$92,500 (2)
Jake Livingstone	$92,500 (2)
Artur Akhtyamov	$92,500 (3)
Nikke Kokko	$92,500 (3)
Pheonix Copley	$92,500 (1)
Alex Beaucage	$92,500 (1)
Total Farm Players	31
Salary Commitment
Year 2025 : $2,992,400
Year 2026 : $1,687,400
Year 2027 : $937,400
Year 2028 : $104,900
Salary Average Commitment
Year 2025 : $2,992,400
Year 2026 : $1,675,000
Year 2027 : $925,000
Year 2028 : $92,500

Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	6000 - $150 - 5,387 - 89.79%
Level 2:	5000 - $100 - 4,750 - 95.00%
Level 3:	2000 - $75 - 1,928 - 96.41%
Level 4:	4000 - $50 - 3,772 - 94.31%
Luxury :	1000 - $300 - 807 - 80.67%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $40 - 1,396 - 69.81%
Farm Level 2:	1000 - $20 - 631 - 63.12%
Farm Total Capacity :	3000
Income
Home Games Left	24
Average Attendance - %	16,645 - 92.47%
Average Income per Game	$2,713,170
Year to Date Revenue	$46,123,884
Farm
Home Games Left	-15
Average Attendance - %	2,027 - 67.58%
Average Income per Game	$99,972
Year to Date Revenue	$1,699,526
Expense
Pro Players Total Salaries	$76,236,999
Farm Players Total Salaries	$2,336,200
Coaches Total Salaries	$1,300,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$32,031,053
Farm Year To Date Expenses	$1,082,805
Pro Salary Cap To Date	$31,611,381
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$65,116,072
Farm Estimated Season Revenue	($1,499,582)
Pro Remaining Season Days	112
Pro Expenses Per Days	$400,192
Pro Estimated Expenses	$44,821,504
Farm Remaining Season Days	112
Farm Expenses Per Days	$13,659
Farm Estimated Expenses	$1,529,808
Estimated Season Expenses	$46,351,312
Season Salary Cap	$76,236,999
Estimate Under Maximum Salary Cap of $95,500,000	$19,263,001
Estimate Over Minimum Salary Cap of $70,600,000	$5,636,999
Current Bank Account	$58,034,651
Projected Bank Account	$75,299,829

Pro Players Salaries
Sergei Bobrovsky (1 Way Contract)	$10,000,000 (1)
Jordan Staal (1 Way Contract)	$5,500,000 (1)
Evander Kane	$5,125,000 (1)
Ryan Strome (1 Way Contract)	$5,000,000 (2)
Ross Colton (1 Way Contract)	$4,241,000 (3)
Yanni Gourde (1 Way Contract)	$4,015,000 (3)
Keegan Kolesar (1 Way Contract)	$4,000,000 (4)
Max Domi (1 Way Contract)	$3,686,000 (1)
Kevin Lankinen (1 Way Contract)	$3,672,000 (1)
Taylor Raddysh (1 Way Contract)	$3,532,000 (3)
-1 Way Contract Salary Cap :	$3,532,000
Pierre Engvall (1 Way Contract)	$3,200,000 (3)
Sam Lafferty (1 Way Contract)	$3,000,000 (4)
Zach Whitecloud (1 Way Contract)	$2,750,000 (3)
Kyle Palmieri (1 Way Contract)	$2,750,000 (1)
Jordan Martinook (1 Way Contract)	$2,501,000 (1)
Caleb Jones (1 Way Contract)	$2,293,000 (2)
Jake Leschyshyn (1 Way Contract)	$2,139,000 (1)
-1 Way Contract Salary Cap :	$2,139,000
Marc Gatcomb (1 Way Contract)	$1,550,000 (3)
-1 Way Contract Salary Cap :	$1,550,000
Alex Nylander	$1,499,999 (1)
Ian Mitchell	$1,088,000 (1)
Alex Vlasic	$995,000 (2)
Olen Zellweger	$925,000 (2)
Wyatt Kaiser	$925,000 (2)
Juuso Parssinen	$925,000 (1)
Mattias Samuelsson	$925,000 (1)
Total Pro Players	25
Salary Commitment
Year 2025 : $76,236,999
Year 2026 : $36,426,000
Year 2027 : $26,288,000
Year 2028 : $7,000,000
Salary Average Commitment
Year 2025 : $76,236,999
Year 2026 : $36,426,000
Year 2027 : $26,288,000
Year 2028 : $7,000,000
Salary Cap with 1 Way Contract
Year 2025 : $76,236,999
Year 2026 : $36,426,000
Year 2027 : $26,288,000
Year 2028 : $7,000,000

Farm Players Salaries
Guillaume Brisebois	$127,500 (3)
Boris Katchouk	$123,000 (2)
Jaxson Stauber	$108,100 (2)
Casey Fitzgerald	$107,400 (1)
Arvid Soderblom	$100,200 (1)
Cooper Black	$100,000 (2)
Milos Kelemen	$97,500 (2)
Ryder Rolston	$92,500 (2)
Otto Stenberg	$92,500 (3)
Frank Nazar	$92,500 (3)
Gavin Hayes	$92,500 (3)
Donovan Sebrango	$92,500 (1)
Luke Tuch	$92,500 (3)
Noah Warren	$92,500 (3)
Samuel Savoie	$92,500 (3)
Paul Ludwinski	$92,500 (3)
Marcel Marcel	$92,500 (2)
Riley Stillman	$92,500 (2)
Jake Bischoff	$92,500 (1)
Ethan Del Mastro	$92,500 (2)
Ivan Ivan	$92,500 (2)
Jake Wise	$92,500 (2)
Jalen Luypen	$92,500 (2)
Mike Hardman	$92,500 (1)
Total Farm Players	24
Salary Commitment
Year 2025 : $2,336,200
Year 2026 : $1,851,100
Year 2027 : $775,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,336,200
Year 2026 : $1,851,100
Year 2027 : $775,000
Year 2028 : $0

Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Enterprise Center
Level 1:	6000 - $150 - 5,572 - 92.86%
Level 2:	5000 - $100 - 4,715 - 94.31%
Level 3:	2000 - $75 - 1,946 - 97.31%
Level 4:	4000 - $50 - 3,753 - 93.82%
Luxury :	1000 - $300 - 793 - 79.31%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $40 - 1,422 - 71.10%
Farm Level 2:	1000 - $19 - 669 - 66.91%
Farm Total Capacity :	3000
Income
Home Games Left	21
Average Attendance - %	16,779 - 93.22%
Average Income per Game	$2,743,064
Year to Date Revenue	$54,861,288
Farm
Home Games Left	-15
Average Attendance - %	2,091 - 69.70%
Average Income per Game	$101,604
Year to Date Revenue	$2,032,086
Expense
Pro Players Total Salaries	$62,110,999
Farm Players Total Salaries	$2,747,800
Coaches Total Salaries	$1,250,000
Luxury Taxe Total	$0
Special Salary Cap Value	$8,875,000
Pro Year To Date Expenses	$27,858,836
Farm Year To Date Expenses	$1,282,119
Pro Salary Cap To Date	$27,305,586
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$57,604,352
Farm Estimated Season Revenue	($1,524,064)
Pro Remaining Season Days	112
Pro Expenses Per Days	$327,000
Pro Estimated Expenses	$36,624,000
Farm Remaining Season Days	112
Farm Expenses Per Days	$15,533
Farm Estimated Expenses	$1,739,696
Estimated Season Expenses	$38,363,696
Season Salary Cap	$70,985,999
Estimate Under Maximum Salary Cap of $95,500,000	$24,514,001
Estimate Over Minimum Salary Cap of $70,600,000	$385,999
Current Bank Account	$63,925,164
Projected Bank Account	$81,641,756

Pro Players Salaries
Declan Chisholm (1 Way Contract)	$11,370,000 (1)
-1 Way Contract Salary Cap :	$11,370,000
Danton Heinen (1 Way Contract)	$5,000,000 (2)
Jeremy Swayman (1 Way Contract)	$4,826,000 (1)
Brian Dumoulin (1 Way Contract)	$4,750,000 (2)
Jamie Oleksiak (1 Way Contract)	$4,600,000 (1)
Ty Smith (1 Way Contract)	$3,692,000 (1)
Adam Boqvist (1 Way Contract)	$3,260,000 (4)
Cody Glass (1 Way Contract)	$3,001,000 (5)
Joey Anderson (1 Way Contract)	$3,000,000 (4)
Mark Kastelic (1 Way Contract)	$2,001,000 (4)
Yakov Trenin (1 Way Contract)	$1,993,000 (1)
Arthur Kaliyev (1 Way Contract)	$1,785,000 (1)
Emil Bemstrom (1 Way Contract)	$1,683,000 (1)
Mitchell Chaffee (1 Way Contract)	$1,500,000 (3)
Travis Dermott	$1,499,999 (1)
Klim Kostin	$1,400,000 (3)
Daniil Miromanov	$1,200,000 (1)
Pavel Dorofeyev	$925,000 (1)
Luke Evangelista	$925,000 (1)
Cameron Hughes	$925,000 (1)
Simon Nemec	$925,000 (1)
Leo Loof	$925,000 (2)
Jet Greaves	$925,000 (1)
Total Pro Players	23
Salary Commitment
Year 2025 : $62,110,999
Year 2026 : $24,837,000
Year 2027 : $14,162,000
Year 2028 : $11,262,000
Salary Average Commitment
Year 2025 : $62,110,999
Year 2026 : $24,837,000
Year 2027 : $14,162,000
Year 2028 : $11,262,000
Salary Cap with 1 Way Contract
Year 2025 : $62,110,999
Year 2026 : $24,837,000
Year 2027 : $14,162,000
Year 2028 : $11,262,000

Farm Players Salaries
Tyler Tucker	$130,000 (3)
Georgi Romanov	$110,000 (2)
Adam Edstrom	$102,800 (2)
Colten Ellis	$92,500 (5)
Aleksei Kolosov	$92,500 (2)
Cam Lund	$92,500 (3)
Camden Thiesing	$92,500 (3)
Ben Jones	$92,500 (3)
David Goyette	$92,500 (3)
Chase DeLeo	$92,500 (1)
Kai Uchacz	$92,500 (3)
Gage Quinney	$92,500 (1)
Michael Buchinger	$92,500 (3)
Hunter Skinner	$92,500 (3)
Jake Christiansen	$92,500 (1)
Owen Pickering	$92,500 (3)
Simon Robertsson	$92,500 (3)
Justin Kirkland	$92,500 (3)
Will Cranley	$92,500 (3)
Samuel Bolduc	$92,500 (1)
Thomas Bordeleau	$92,500 (1)
Tristan Lennox	$92,500 (3)
William Lockwood	$92,500 (1)
Adam Ginning	$92,500 (1)
Emil Heineman	$92,500 (1)
Maximus Wanner	$92,500 (2)
Tanner Dickinson	$92,500 (2)
Travis Mitchell	$92,500 (3)
Matthew Kessel	$92,500 (1)
Total Farm Players	29
Salary Commitment
Year 2025 : $2,747,800
Year 2026 : $1,915,300
Year 2027 : $1,425,000
Year 2028 : $92,500
Salary Average Commitment
Year 2025 : $2,747,800
Year 2026 : $1,915,300
Year 2027 : $1,425,000
Year 2028 : $92,500

Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Arena
Level 1:	6000 - $150 - 5,559 - 92.64%
Level 2:	5000 - $100 - 4,760 - 95.21%
Level 3:	2000 - $75 - 1,913 - 95.63%
Level 4:	4000 - $50 - 3,797 - 94.93%
Luxury :	1000 - $300 - 788 - 78.77%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1,888 - 94.41%
Farm Level 2:	1000 - $15 - 934 - 93.41%
Farm Total Capacity :	3000
Income
Home Games Left	26
Average Attendance - %	16,817 - 93.43%
Average Income per Game	$2,744,021
Year to Date Revenue	$41,160,319
Farm
Home Games Left	-10
Average Attendance - %	2,822 - 94.08%
Average Income per Game	$116,944
Year to Date Revenue	$1,754,167
Expense
Pro Players Total Salaries	$91,470,857
Farm Players Total Salaries	$2,585,470
Coaches Total Salaries	$2,800,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$39,657,199
Farm Year To Date Expenses	$1,218,694
Pro Salary Cap To Date	$38,295,039
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$71,344,553
Farm Estimated Season Revenue	($1,169,445)
Pro Remaining Season Days	112
Pro Expenses Per Days	$486,896
Pro Estimated Expenses	$54,532,352
Farm Remaining Season Days	112
Farm Expenses Per Days	$14,951
Farm Estimated Expenses	$1,674,512
Estimated Season Expenses	$56,206,864
Season Salary Cap	$91,470,857
Estimate Under Maximum Salary Cap of $95,500,000	$4,029,143
Estimate Over Minimum Salary Cap of $70,600,000	$20,870,857
Current Bank Account	$38,223,014
Projected Bank Account	$52,191,258

Pro Players Salaries
Artemi Panarin (1 Way Contract)	$11,642,860 (1)
David Pastrnak (1 Way Contract)	$11,350,000 (3)
Jared Spurgeon (1 Way Contract)	$7,575,000 (2)
Carter Verhaeghe (1 Way Contract)	$6,896,000 (2)
Kris Letang (1 Way Contract)	$6,100,000 (3)
Andrew Copp (1 Way Contract)	$5,625,000 (2)
Dmitry Orlov (1 Way Contract)	$5,499,000 (2)
Jared McCann (1 Way Contract)	$5,000,000 (2)
Thatcher Demko (1 Way Contract)	$5,000,000 (1)
Vince Dunn (1 Way Contract)	$4,421,000 (2)
Michael Rasmussen (1 Way Contract)	$3,676,000 (3)
Vitek Vanecek (1 Way Contract)	$3,600,000 (5)
Evgenii Dadonov (1 Way Contract)	$3,500,000 (2)
Lars Eller (1 Way Contract)	$3,000,000 (1)
Alex Iafallo (1 Way Contract)	$2,525,000 (2)
Jake Walman	$1,436,000 (1)
Ryan Donato	$925,000 (3)
Simon Benoit	$925,000 (1)
Alexandre Texier	$925,000 (2)
Max Pacioretty	$925,000 (2)
Sam Malinski	$925,000 (2)
Total Pro Players	21
Salary Commitment
Year 2025 : $91,470,857
Year 2026 : $72,474,000
Year 2027 : $28,658,000
Year 2028 : $3,600,000
Salary Average Commitment
Year 2025 : $91,470,857
Year 2026 : $69,467,000
Year 2027 : $25,651,000
Year 2028 : $3,600,000
Salary Cap with 1 Way Contract
Year 2025 : $91,470,857
Year 2026 : $69,467,000
Year 2027 : $25,651,000
Year 2028 : $3,600,000

Farm Players Salaries
Mitchell Vande Sompel	$150,000 (1)
Devin Shore	$120,000 (3)
Jacob Gaucher	$95,470 (3)
Luke Cavallin	$92,500 (2)
Kirill Kudryavtsev	$92,500 (3)
Ben Steeves	$92,500 (3)
Anton Blidh	$92,500 (1)
Ben McCartney	$92,500 (3)
Isaac Belliveau	$92,500 (3)
Jack Malone	$92,500 (3)
Jack Millar	$92,500 (3)
Jakub Rychlovsky	$92,500 (3)
Danila Klimovich	$92,500 (1)
Joni Jurmo	$92,500 (3)
Mikulas Hovorka	$92,500 (3)
Gerry Mayhew	$92,500 (1)
Brandon Halverson	$92,500 (2)
Jeffrey Viel	$92,500 (3)
Jesse Ylonen	$92,500 (3)
Scott Harrington	$92,500 (3)
Luke Philp	$92,500 (1)
Ryan Carpenter	$92,500 (3)
Nils Aman	$92,500 (1)
Ondrej Pavel	$92,500 (3)
Ty Young	$92,500 (3)
Michael Houser	$92,500 (1)
Alex Campbell	$92,500 (3)
Total Farm Players	27
Salary Commitment
Year 2025 : $2,585,470
Year 2026 : $1,880,470
Year 2027 : $1,695,470
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,585,470
Year 2026 : $1,880,470
Year 2027 : $1,695,470
Year 2028 : $0

Ducks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	6000 - $151 - 5,453 - 90.88%
Level 2:	5000 - $100 - 4,663 - 93.25%
Level 3:	2000 - $76 - 1,982 - 99.08%
Level 4:	4000 - $50 - 3,777 - 94.43%
Luxury :	1000 - $300 - 789 - 78.86%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $45 - 1,238 - 61.91%
Farm Level 2:	1000 - $35 - 400 - 40.00%
Farm Total Capacity :	3000
Income
Home Games Left	23
Average Attendance - %	16,663 - 92.57%
Average Income per Game	$2,723,934
Year to Date Revenue	$49,030,810
Farm
Home Games Left	-15
Average Attendance - %	1,638 - 54.61%
Average Income per Game	$101,788
Year to Date Revenue	$1,832,179
Expense
Pro Players Total Salaries	$69,234,999
Farm Players Total Salaries	$2,807,498
Coaches Total Salaries	$1,300,000
Luxury Taxe Total	$0
Special Salary Cap Value	$9,150,000
Pro Year To Date Expenses	$34,207,942
Farm Year To Date Expenses	$1,314,724
Pro Salary Cap To Date	$33,788,247
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$62,650,479
Farm Estimated Season Revenue	($1,526,816)
Pro Remaining Season Days	112
Pro Expenses Per Days	$363,912
Pro Estimated Expenses	$40,758,144
Farm Remaining Season Days	112
Farm Expenses Per Days	$16,101
Farm Estimated Expenses	$1,803,312
Estimated Season Expenses	$42,561,456
Season Salary Cap	$78,384,999
Estimate Under Maximum Salary Cap of $95,500,000	$17,115,001
Estimate Over Minimum Salary Cap of $70,600,000	$7,784,999
Current Bank Account	$80,461,257
Projected Bank Account	$99,023,464

Pro Players Salaries
Drew Doughty (1 Way Contract)	$11,000,000 (2)
Tyler Seguin (1 Way Contract)	$9,850,000 (2)
Cam Fowler (1 Way Contract)	$6,500,000 (1)
Josh Anderson (1 Way Contract)	$5,500,000 (2)
Dylan Cozens (1 Way Contract)	$5,036,000 (1)
Timothy Liljegren (1 Way Contract)	$4,050,000 (2)
J.T. Compher (1 Way Contract)	$3,399,000 (1)
Lukas Dostal	$3,148,000 (4)
Mike Reilly (1 Way Contract)	$2,500,000 (3)
Casey Cizikas (1 Way Contract)	$2,500,000 (2)
Jakob Pelletier (1 Way Contract)	$2,500,000 (1)
Jamie Drysdale (1 Way Contract)	$2,032,000 (1)
Oskar Sundqvist (1 Way Contract)	$1,800,000 (1)
Urho Vaakanainen	$1,499,999 (2)
Curtis Lazar	$1,445,000 (1)
Jesper Wallstedt	$925,000 (2)
Tim Gettinger	$925,000 (3)
Blake McLaughlin	$925,000 (1)
Ridly Greig	$925,000 (1)
William Eklund	$925,000 (1)
Oliver Kylington	$925,000 (2)
Bo Groulx	$925,000 (1)
Total Pro Players	22
Salary Commitment
Year 2025 : $69,234,999
Year 2026 : $42,822,999
Year 2027 : $6,573,000
Year 2028 : $3,148,000
Salary Average Commitment
Year 2025 : $69,234,999
Year 2026 : $42,822,999
Year 2027 : $6,573,000
Year 2028 : $3,148,000
Salary Cap with 1 Way Contract
Year 2025 : $69,234,999
Year 2026 : $42,822,999
Year 2027 : $6,573,000
Year 2028 : $3,148,000

Farm Players Salaries
Jett Woo	$150,000 (1)
Spencer Stastney	$150,000 (1)
Marc Del Gaizo	$150,000 (1)
Oskar Back	$150,000 (1)
Graeme Clarke	$150,000 (1)
Angus Crookshank	$150,000 (1)
Raphael Lavoie	$149,999 (1)
Isaac Ratcliffe	$92,500 (2)
John Leonard	$92,500 (1)
Josh Lopina	$92,500 (1)
Trevor Janicke	$92,500 (3)
Victor Mancini	$92,500 (3)
Akito Hirose	$92,500 (2)
Calle Clang	$92,500 (1)
Yaniv Perets	$92,500 (3)
Max Jones	$92,500 (1)
Pavol Regenda	$92,500 (1)
Ben King	$92,500 (2)
Kevin Korchinski	$92,500 (2)
Lian Bichsel	$92,500 (2)
Max Sasson	$92,500 (2)
Ryder Korczak	$92,500 (2)
Tyson Hinds	$92,500 (2)
Dylan Ferguson	$92,500 (3)
Vyacheslav Buteyets	$92,500 (3)
Ian Moore	$92,500 (3)
Total Farm Players	26
Salary Commitment
Year 2025 : $2,807,499
Year 2026 : $1,295,000
Year 2027 : $555,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,807,499
Year 2026 : $1,295,000
Year 2027 : $555,000
Year 2028 : $0

Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Saddledome
Level 1:	6000 - $150 - 5,447 - 90.79%
Level 2:	5000 - $100 - 4,712 - 94.24%
Level 3:	2000 - $75 - 1,942 - 97.08%
Level 4:	4000 - $50 - 3,848 - 96.21%
Luxury :	1000 - $300 - 788 - 78.78%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1,916 - 95.81%
Farm Level 2:	1000 - $15 - 938 - 93.76%
Farm Total Capacity :	3000
Income
Home Games Left	25
Average Attendance - %	16,737 - 92.98%
Average Income per Game	$2,719,473
Year to Date Revenue	$43,511,575
Farm
Home Games Left	-11
Average Attendance - %	2,854 - 95.13%
Average Income per Game	$118,450
Year to Date Revenue	$1,895,198
Expense
Pro Players Total Salaries	$98,036,157
Farm Players Total Salaries	$2,923,500
Coaches Total Salaries	$1,400,000
Luxury Taxe Total	$0
Special Salary Cap Value	($4,811,000)
Pro Year To Date Expenses	$41,494,989
Farm Year To Date Expenses	$1,385,496
Pro Salary Cap To Date	$40,921,915
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$67,986,836
Farm Estimated Season Revenue	($1,302,949)
Pro Remaining Season Days	112
Pro Expenses Per Days	$513,141
Pro Estimated Expenses	$57,471,792
Farm Remaining Season Days	112
Farm Expenses Per Days	$17,220
Farm Estimated Expenses	$1,928,640
Estimated Season Expenses	$59,400,432
Season Salary Cap	$93,225,157
Estimate Under Maximum Salary Cap of $95,500,000	$2,274,843
Estimate Over Minimum Salary Cap of $70,600,000	$22,625,157
Current Bank Account	$68,269,166
Projected Bank Account	$75,552,621

Pro Players Salaries
Jake Guentzel (1 Way Contract)	$8,559,000 (4)
Nico Hischier (1 Way Contract)	$7,250,000 (2)
Shea Theodore (1 Way Contract)	$7,072,000 (4)
Matt Boldy (1 Way Contract)	$6,378,000 (2)
Valeri Nichushkin (1 Way Contract)	$6,125,000 (5)
Jakob Chychrun (1 Way Contract)	$6,034,000 (4)
Jonas Brodin (1 Way Contract)	$6,000,000 (3)
Casey Mittelstadt (1 Way Contract)	$5,440,000 (4)
Charlie Coyle (1 Way Contract)	$5,250,000 (4)
Rickard Rakell (1 Way Contract)	$5,000,000 (3)
Trevor Moore (1 Way Contract)	$4,975,069 (3)
Jamie Benn (1 Way Contract)	$4,190,000 (2)
Erik Gudbranson (1 Way Contract)	$4,000,000 (1)
Jake Middleton (1 Way Contract)	$3,774,000 (4)
Anton Forsberg (1 Way Contract)	$3,375,000 (4)
Alex Kerfoot (1 Way Contract)	$3,356,000 (1)
Jack Quinn (1 Way Contract)	$3,308,000 (2)
Radko Gudas (1 Way Contract)	$2,300,000 (1)
Kent Johnson (1 Way Contract)	$1,961,000 (2)
Noah Juulsen	$1,499,999 (1)
Aliaksei Protas	$1,200,000 (6)
Anthony Stolarz	$989,089 (6)
Total Pro Players	22
Salary Commitment
Year 2025 : $98,036,157
Year 2026 : $95,734,069
Year 2027 : $72,647,069
Year 2028 : $56,672,000
Salary Average Commitment
Year 2025 : $98,036,157
Year 2026 : $86,880,158
Year 2027 : $63,793,158
Year 2028 : $47,818,089
Salary Cap with 1 Way Contract
Year 2025 : $98,036,157
Year 2026 : $86,880,158
Year 2027 : $63,793,158
Year 2028 : $47,818,089

Farm Players Salaries
Arttu Hyry	$150,000 (3)
Nick DeSimone	$150,000 (2)
Djibril Toure	$150,000 (3)
Chad Ruhwedel	$150,000 (2)
Chris Wagner	$150,000 (2)
Dennis Cholowski	$150,000 (2)
Felix Sandstrom	$150,000 (3)
Nick Cousins	$150,000 (2)
Zac Funk	$150,000 (3)
Callum Tung	$150,000 (3)
Ty Emberson	$128,500 (5)
Trevor Carrick	$92,500 (1)
Mackenzie MacEachern	$92,500 (1)
Walker Duehr	$92,500 (1)
Kevin Rooney	$92,500 (1)
Ilya Solovyov	$92,500 (1)
Dryden Hunt	$92,500 (1)
Jack Thompson	$92,500 (1)
Curtis McKenzie	$92,500 (1)
Connor Mackey	$92,500 (1)
Colin White	$92,500 (1)
Cole Schwindt	$92,500 (1)
Jan Mysak	$92,500 (1)
Adam Scheel	$92,500 (1)
Justus Annunen	$92,500 (1)
Total Farm Players	25
Salary Commitment
Year 2025 : $2,923,500
Year 2026 : $1,766,000
Year 2027 : $1,016,000
Year 2028 : $266,000
Salary Average Commitment
Year 2025 : $2,923,500
Year 2026 : $1,628,500
Year 2027 : $878,500
Year 2028 : $128,500

Golden Knights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T-Mobile Arena
Level 1:	6000 - $150 - 5,518 - 91.97%
Level 2:	5000 - $100 - 4,651 - 93.02%
Level 3:	2000 - $75 - 1,900 - 95.02%
Level 4:	4000 - $50 - 3,778 - 94.46%
Luxury :	1000 - $300 - 806 - 80.57%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1,891 - 94.56%
Farm Level 2:	1000 - $15 - 941 - 94.14%
Farm Total Capacity :	3000
Income
Home Games Left	24
Average Attendance - %	16,653 - 92.52%
Average Income per Game	$2,724,321
Year to Date Revenue	$46,313,462
Farm
Home Games Left	-14
Average Attendance - %	2,833 - 94.42%
Average Income per Game	$117,253
Year to Date Revenue	$1,993,301
Expense
Pro Players Total Salaries	$73,235,999
Farm Players Total Salaries	$2,665,000
Coaches Total Salaries	$1,300,000
Luxury Taxe Total	$0
Special Salary Cap Value	$6,050,000
Pro Year To Date Expenses	$29,592,115
Farm Year To Date Expenses	$1,279,239
Pro Salary Cap To Date	$29,148,482
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$65,383,711
Farm Estimated Season Revenue	($1,641,542)
Pro Remaining Season Days	112
Pro Expenses Per Days	$384,642
Pro Estimated Expenses	$43,079,904
Farm Remaining Season Days	112
Farm Expenses Per Days	$15,363
Farm Estimated Expenses	$1,720,656
Estimated Season Expenses	$44,800,560
Season Salary Cap	$79,285,999
Estimate Under Maximum Salary Cap of $95,500,000	$16,214,001
Estimate Over Minimum Salary Cap of $70,600,000	$8,685,999
Current Bank Account	$49,296,740
Projected Bank Account	$68,238,349

Pro Players Salaries
Anders Lee (1 Way Contract)	$7,000,000 (3)
Ondrej Palat (1 Way Contract)	$6,000,000 (2)
Nino Niederreiter (1 Way Contract)	$5,000,000 (4)
Vladislav Namestnikov (1 Way Contract)	$4,900,000 (4)
Jesperi Kotkaniemi (1 Way Contract)	$4,820,000 (5)
David Perron (1 Way Contract)	$4,649,000 (1)
Mikey Anderson (1 Way Contract)	$4,162,000 (5)
Jack Roslovic (1 Way Contract)	$3,988,000 (2)
Tomas Tatar (1 Way Contract)	$3,600,000 (3)
Justin Holl (1 Way Contract)	$3,500,000 (1)
Jonas Siegenthaler (1 Way Contract)	$3,400,000 (3)
Jeff Petry (1 Way Contract)	$2,000,000 (3)
Dustin Wolf (1 Way Contract)	$2,000,000 (2)
Sam Gagner (1 Way Contract)	$2,000,000 (2)
Miles Wood (1 Way Contract)	$2,000,000 (2)
Nicolas Aube-Kubel (1 Way Contract)	$1,832,000 (1)
-1 Way Contract Salary Cap :	$1,832,000
Dylan Coghlan (1 Way Contract)	$1,785,000 (1)
-1 Way Contract Salary Cap :	$1,785,000
Ty Dellandrea (1 Way Contract)	$1,721,000 (1)
Robert Bortuzzo	$1,499,999 (2)
Yegor Chinakhov	$1,362,000 (1)
Julien Gauthier	$1,100,000 (1)
Parker Wotherspoon	$1,072,000 (1)
Haydn Fleury	$1,070,000 (2)
David Rittich	$925,000 (3)
Martin Pospisil	$925,000 (1)
Jake Neighbours	$925,000 (6)
Total Pro Players	26
Salary Commitment
Year 2025 : $73,235,999
Year 2026 : $58,505,999
Year 2027 : $39,948,000
Year 2028 : $25,641,000
Salary Average Commitment
Year 2025 : $73,235,999
Year 2026 : $55,289,999
Year 2027 : $36,732,000
Year 2028 : $19,807,000
Salary Cap with 1 Way Contract
Year 2025 : $73,235,999
Year 2026 : $55,289,999
Year 2027 : $36,732,000
Year 2028 : $19,807,000

Farm Players Salaries
Andre Lee	$130,000 (3)
Andreas Englund	$120,000 (3)
Tobie Paquette-Bisson	$100,000 (3)
Andrew Agozzino	$95,000 (1)
Jaxon Nelson	$92,500 (3)
Ben Hemmerling	$92,500 (3)
Charles-Alexis Legault	$92,500 (3)
Blade Jenkins	$92,500 (3)
Brandon Scanlin	$92,500 (3)
Brayden Pachal	$92,500 (1)
Cameron Crotty	$92,500 (3)
Filip Mesar	$92,500 (3)
Florian Xhekaj	$92,500 (3)
Connor Carrick	$92,500 (1)
Trent Miner	$92,500 (2)
Jiri Patera	$92,500 (1)
Marcus Sylvegard	$92,500 (3)
Mason Millman	$92,500 (3)
Alex Jefferies	$92,500 (2)
Taylor Ward	$92,500 (3)
Lukas Cormier	$92,500 (1)
Jakub Demek	$92,500 (2)
Lucas Ciona	$92,500 (2)
Matthew Seminoff	$92,500 (2)
Uvis Balinskis	$92,500 (2)
Carl Lindbom	$92,500 (3)
Damian Clara	$92,500 (3)
Dysin Mayo	$92,500 (3)
Total Farm Players	28
Salary Commitment
Year 2025 : $2,665,000
Year 2026 : $2,200,000
Year 2027 : $1,645,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,665,000
Year 2026 : $2,200,000
Year 2027 : $1,645,000
Year 2028 : $0

Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Canada Life Centre
Level 1:	6000 - $150 - 5,505 - 91.75%
Level 2:	5000 - $100 - 4,681 - 93.62%
Level 3:	2000 - $75 - 1,927 - 96.35%
Level 4:	4000 - $50 - 3,694 - 92.34%
Luxury :	1000 - $300 - 799 - 79.92%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1,864 - 93.18%
Farm Level 2:	1000 - $15 - 942 - 94.19%
Farm Total Capacity :	3000
Income
Home Games Left	25
Average Attendance - %	16,606 - 92.25%
Average Income per Game	$2,719,731
Year to Date Revenue	$43,515,702
Farm
Home Games Left	-14
Average Attendance - %	2,806 - 93.52%
Average Income per Game	$115,863
Year to Date Revenue	$1,853,807
Expense
Pro Players Total Salaries	$86,431,856
Farm Players Total Salaries	$2,420,000
Coaches Total Salaries	$1,300,000
Luxury Taxe Total	$0
Special Salary Cap Value	($4,225,000)
Pro Year To Date Expenses	$37,041,869
Farm Year To Date Expenses	$1,058,639
Pro Salary Cap To Date	$36,456,767
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$67,993,284
Farm Estimated Season Revenue	($1,622,081)
Pro Remaining Season Days	112
Pro Expenses Per Days	$453,015
Pro Estimated Expenses	$50,737,680
Farm Remaining Season Days	112
Farm Expenses Per Days	$14,093
Farm Estimated Expenses	$1,578,416
Estimated Season Expenses	$52,316,096
Season Salary Cap	$82,206,856
Estimate Under Maximum Salary Cap of $95,500,000	$13,293,144
Estimate Over Minimum Salary Cap of $70,600,000	$11,606,856
Current Bank Account	$76,021,767
Projected Bank Account	$90,076,874

Pro Players Salaries
Miro Heiskanen (1 Way Contract)	$8,450,000 (4)
Kyle Connor (1 Way Contract)	$7,142,857 (1)
Mathew Barzal (1 Way Contract)	$6,950,000 (3)
Nikolaj Ehlers (1 Way Contract)	$6,818,000 (4)
Josh Morrissey (1 Way Contract)	$6,250,000 (3)
Alexander Wennberg (1 Way Contract)	$6,000,000 (5)
Zach Hyman (1 Way Contract)	$5,500,000 (3)
Logan Thompson	$5,054,000 (5)
Neal Pionk (1 Way Contract)	$5,048,000 (4)
Drake Batherson (1 Way Contract)	$4,975,000 (2)
Brandon Tanev (1 Way Contract)	$3,900,000 (5)
Connor Zary (1 Way Contract)	$3,882,000 (3)
Morgan Barron (1 Way Contract)	$2,400,000 (3)
Calen Addison (1 Way Contract)	$2,162,000 (1)
-1 Way Contract Salary Cap :	$2,162,000
Calle Jarnkrok (1 Way Contract)	$2,100,000 (1)
Jack Drury (1 Way Contract)	$1,600,000 (1)
Scott Wedgewood (1 Way Contract)	$1,500,000 (1)
Logan Stanley (1 Way Contract)	$1,500,000 (1)
Jake Bean (1 Way Contract)	$1,499,999 (3)
Nick Perbix	$925,000 (1)
Connor Bedard	$925,000 (2)
Brock Faber	$925,000 (2)
Connor Brown	$925,000 (2)
Total Pro Players	23
Salary Commitment
Year 2025 : $86,431,856
Year 2026 : $69,501,999
Year 2027 : $61,751,999
Year 2028 : $35,270,000
Salary Average Commitment
Year 2025 : $86,431,856
Year 2026 : $69,501,999
Year 2027 : $61,751,999
Year 2028 : $35,270,000
Salary Cap with 1 Way Contract
Year 2025 : $86,431,856
Year 2026 : $69,501,999
Year 2027 : $61,751,999
Year 2028 : $35,270,000

Farm Players Salaries
Tyson Kozak	$100,000 (1)
Arturs Silovs	$100,000 (1)
Domenic DiVincentiis	$92,500 (3)
Ville Heinola	$92,500 (1)
Anton Johansson	$92,500 (3)
Anthony Angello	$92,500 (3)
Elias Salomonsson	$92,500 (3)
Fabian Wagner	$92,500 (3)
Callahan Burke	$92,500 (3)
Cameron Hebig	$92,500 (3)
David Gustafsson	$92,500 (1)
Dominik Shine	$92,500 (3)
Jeff Malott	$92,500 (1)
Simon Lundmark	$92,500 (1)
Brad Lambert	$92,500 (1)
Brendan Brisson	$92,500 (1)
Chaz Lucius	$92,500 (1)
Daniel Torgersson	$92,500 (1)
Isak Rosen	$92,500 (1)
Ryan O'Rourke	$92,500 (1)
Tyrel Bauer	$92,500 (1)
Danil Zhilkin	$92,500 (2)
Dmitry Kuzmin	$92,500 (2)
Nikita Chibrikov	$92,500 (2)
Zachary L'Heureux	$92,500 (2)
Alex Limoges	$92,500 (1)
Total Farm Players	26
Salary Commitment
Year 2025 : $2,420,000
Year 2026 : $1,110,000
Year 2027 : $740,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,420,000
Year 2026 : $1,110,000
Year 2027 : $740,000
Year 2028 : $0

Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Crypto.com Arena
Level 1:	4000 - $150 - 4,000 - 100.00%
Level 2:	5000 - $100 - 4,762 - 95.24%
Level 3:	2000 - $75 - 1,925 - 96.25%
Level 4:	4000 - $50 - 3,780 - 94.50%
Luxury :	1000 - $300 - 810 - 81.01%
Total Capacity :	16000
Farm
Farm Level 1:	2000 - $35 - 1,857 - 92.83%
Farm Level 2:	1000 - $15 - 916 - 91.56%
Farm Total Capacity :	3000
Income
Home Games Left	25
Average Attendance - %	15,277 - 95.48%
Average Income per Game	$2,412,817
Year to Date Revenue	$38,605,066
Farm
Home Games Left	-12
Average Attendance - %	2,772 - 92.40%
Average Income per Game	$114,919
Year to Date Revenue	$1,838,710
Expense
Pro Players Total Salaries	$64,037,498
Farm Players Total Salaries	$3,078,700
Coaches Total Salaries	$1,300,000
Luxury Taxe Total	$0
Special Salary Cap Value	$8,800,000
Pro Year To Date Expenses	$26,872,453
Farm Year To Date Expenses	$1,380,098
Pro Salary Cap To Date	$26,452,756
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$60,320,416
Farm Estimated Season Revenue	($1,379,032)
Pro Remaining Season Days	112
Pro Expenses Per Days	$336,982
Pro Estimated Expenses	$37,741,984
Farm Remaining Season Days	112
Farm Expenses Per Days	$17,506
Farm Estimated Expenses	$1,960,672
Estimated Season Expenses	$39,702,656
Season Salary Cap	$72,837,498
Estimate Under Maximum Salary Cap of $95,500,000	$22,662,502
Estimate Over Minimum Salary Cap of $70,600,000	$2,237,498
Current Bank Account	$100,585,853
Projected Bank Account	$119,824,581

Pro Players Salaries
Teuvo Teravainen (1 Way Contract)	$8,625,000 (4)
Brett Pesce (1 Way Contract)	$8,000,000 (4)
Sean Durzi (1 Way Contract)	$4,793,000 (3)
Connor Ingram	$4,300,000 (5)
Alexander Holtz (1 Way Contract)	$4,201,000 (2)
Filip Chytil (1 Way Contract)	$3,758,000 (1)
Kirby Dach (1 Way Contract)	$3,362,500 (1)
Erik Brannstrom (1 Way Contract)	$2,500,000 (2)
Juuso Valimaki (1 Way Contract)	$2,167,000 (2)
Tyson Jost (1 Way Contract)	$2,081,000 (1)
-1 Way Contract Salary Cap :	$2,081,000
Maxim Tsyplakov (1 Way Contract)	$2,000,000 (4)
Vinnie Hinostroza (1 Way Contract)	$2,000,000 (2)
Niko Mikkola (1 Way Contract)	$1,900,000 (1)
Daniil Tarasov (1 Way Contract)	$1,799,999 (3)
Conor Timmins (1 Way Contract)	$1,750,000 (1)
Pat Maroon (1 Way Contract)	$1,600,000 (1)
Kiefer Sherwood	$1,499,999 (1)
Eric Robinson	$1,400,000 (2)
Brendan Gaunce	$1,400,000 (2)
Scott Perunovich	$1,200,000 (2)
Alex Laferriere	$925,000 (2)
Matvei Michkov	$925,000 (3)
Egor Sokolov	$925,000 (1)
Barrett Hayton	$925,000 (1)
Total Pro Players	24
Salary Commitment
Year 2025 : $64,037,498
Year 2026 : $46,235,999
Year 2027 : $30,442,999
Year 2028 : $22,925,000
Salary Average Commitment
Year 2025 : $64,037,498
Year 2026 : $46,235,999
Year 2027 : $30,442,999
Year 2028 : $22,925,000
Salary Cap with 1 Way Contract
Year 2025 : $64,037,498
Year 2026 : $46,235,999
Year 2027 : $30,442,999
Year 2028 : $22,925,000

Farm Players Salaries
Jack LaFontaine	$149,900 (1)
Rasmus Kupari	$126,300 (1)
Josh Mahura	$112,500 (3)
Ivan Fedotov	$100,000 (3)
Stephen Halliday	$92,500 (2)
Ryan McAllister	$92,500 (2)
Austin Wagner	$92,500 (3)
Collin Graf	$92,500 (3)
Coulson Pitre	$92,500 (3)
Harrison Brunicke	$92,500 (3)
Jesse Pulkkinen	$92,500 (3)
Kaleb Lawrence	$92,500 (3)
Luke Prokop	$92,500 (1)
Helge Grans	$92,500 (1)
Jacob Moverare	$92,500 (1)
Nolan Foote	$92,500 (3)
Philippe Daoust	$92,500 (3)
Jamieson Rees	$92,500 (2)
Rodwin Dionicio	$92,500 (3)
Jacob Fowler	$92,500 (3)
Tristan Luneau	$92,500 (2)
Tobias Bjornfot	$92,500 (1)
Arshdeep Bains	$92,500 (1)
Martin Chromiak	$92,500 (1)
Shakir Mukhamadullin	$92,500 (1)
Chase Wheatcroft	$92,500 (2)
Francesco Pinelli	$92,500 (2)
Jett Jones	$92,500 (2)
Landon Slaggert	$92,500 (2)
Logan Morrison	$92,500 (2)
Oskar Pettersson	$92,500 (2)
Aatu Jamsen	$92,500 (3)
Total Farm Players	32
Salary Commitment
Year 2025 : $3,078,700
Year 2026 : $2,155,000
Year 2027 : $1,230,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $3,078,700
Year 2026 : $2,155,000
Year 2027 : $1,230,000
Year 2028 : $0

Kraken

Arena Capacity - Ticket Price Attendance - %
Arena Name	Climate Pledge Arena
Level 1:	6000 - $150 - 5,497 - 91.61%
Level 2:	5000 - $100 - 4,631 - 92.62%
Level 3:	2000 - $75 - 1,902 - 95.11%
Level 4:	4000 - $50 - 3,756 - 93.90%
Luxury :	1000 - $300 - 793 - 79.35%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1,875 - 93.74%
Farm Level 2:	1000 - $15 - 936 - 93.62%
Farm Total Capacity :	3000
Income
Home Games Left	24
Average Attendance - %	16,579 - 92.11%
Average Income per Game	$2,709,876
Year to Date Revenue	$46,067,892
Farm
Home Games Left	-15
Average Attendance - %	2,811 - 93.70%
Average Income per Game	$116,303
Year to Date Revenue	$1,977,148
Expense
Pro Players Total Salaries	$89,050,109
Farm Players Total Salaries	$1,872,200
Coaches Total Salaries	$1,300,000
Luxury Taxe Total	$0
Special Salary Cap Value	($2,500,000)
Pro Year To Date Expenses	$38,631,769
Farm Year To Date Expenses	$917,612
Pro Salary Cap To Date	$38,212,066
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$65,037,024
Farm Estimated Season Revenue	($1,744,542)
Pro Remaining Season Days	112
Pro Expenses Per Days	$466,581
Pro Estimated Expenses	$52,257,072
Farm Remaining Season Days	112
Farm Expenses Per Days	$11,255
Farm Estimated Expenses	$1,260,560
Estimated Season Expenses	$53,517,632
Season Salary Cap	$86,550,109
Estimate Under Maximum Salary Cap of $95,500,000	$8,949,891
Estimate Over Minimum Salary Cap of $70,600,000	$15,950,109
Current Bank Account	$56,728,665
Projected Bank Account	$66,503,515

Pro Players Salaries
Jonathan Huberdeau (1 Way Contract)	$10,500,000 (6)
John Carlson (1 Way Contract)	$8,000,000 (1)
John Tavares (1 Way Contract)	$7,153,000 (4)
Troy Terry (1 Way Contract)	$6,525,000 (3)
Noah Hanifin (1 Way Contract)	$6,500,000 (4)
Patrick Kane (1 Way Contract)	$5,973,000 (3)
Bryan Rust (1 Way Contract)	$5,125,000 (3)
Samuel Girard (1 Way Contract)	$5,000,000 (2)
Mason Appleton (1 Way Contract)	$4,599,999 (4)
Brayden McNabb (1 Way Contract)	$4,599,999 (4)
Tommy Novak (1 Way Contract)	$3,704,000 (1)
Adin Hill (1 Way Contract)	$3,350,000 (1)
Jordan Greenway (1 Way Contract)	$2,809,000 (3)
Derek Forbort (1 Way Contract)	$2,695,000 (1)
Henri Jokiharju (1 Way Contract)	$2,500,000 (1)
Joel Armia (1 Way Contract)	$2,167,000 (1)
Casey DeSmith (1 Way Contract)	$1,800,000 (2)
Johnathan Kovacevic (1 Way Contract)	$1,648,000 (1)
Sean Kuraly	$1,440,000 (3)
Travis Boyd	$1,111,111 (2)
Jack Campbell (1 Way Contract)	$925,000 (2)
-1 Way Contract Salary Cap :	$925,000
Bobby McMann	$925,000 (1)
Total Pro Players	22
Salary Commitment
Year 2025 : $89,050,109
Year 2026 : $64,061,109
Year 2027 : $55,224,998
Year 2028 : $33,352,998
Salary Average Commitment
Year 2025 : $89,050,109
Year 2026 : $64,061,109
Year 2027 : $55,224,998
Year 2028 : $33,352,998
Salary Cap with 1 Way Contract
Year 2025 : $89,050,109
Year 2026 : $64,061,109
Year 2027 : $55,224,998
Year 2028 : $33,352,998

Farm Players Salaries
Hayden Hodgson	$100,000 (2)
Tory Dello	$99,700 (1)
Austin Poganski	$97,500 (2)
Riley Tufte	$95,000 (1)
Spencer Martin	$92,500 (1)
Cam McDonald	$92,500 (2)
Billy Sweezey	$92,500 (1)
Jani Nyman	$92,500 (3)
Justin Lee	$92,500 (2)
Kyler Kupka	$92,500 (2)
Mark Liwiski	$92,500 (2)
Jeremy Davies	$92,500 (1)
Will MacKinnon	$92,500 (2)
Sahil Panwar	$92,500 (2)
Kevin Bahl	$92,500 (1)
Luke Henman	$92,500 (1)
Joseph Abate	$92,500 (2)
Lucas Condotta	$92,500 (1)
Jacob Melanson	$92,500 (2)
Braeden Bowman	$92,500 (3)
Total Farm Players	20
Salary Commitment
Year 2025 : $1,872,200
Year 2026 : $1,122,500
Year 2027 : $185,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,872,200
Year 2026 : $1,122,500
Year 2027 : $185,000
Year 2028 : $0

Mammoth

Arena Capacity - Ticket Price Attendance - %
Arena Name	Delta Centre
Level 1:	6000 - $200 - 3,533 - 58.89%
Level 2:	5000 - $150 - 2,719 - 54.39%
Level 3:	2000 - $100 - 1,243 - 62.16%
Level 4:	4000 - $50 - 3,789 - 94.71%
Luxury :	1000 - $250 - 978 - 97.77%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $60 - 950 - 47.51%
Farm Level 2:	1000 - $30 - 419 - 41.86%
Farm Total Capacity :	3000
Income
Home Games Left	25
Average Attendance - %	12,262 - 68.12%
Average Income per Game	$2,442,165
Year to Date Revenue	$39,074,637
Farm
Home Games Left	-13
Average Attendance - %	1,369 - 45.63%
Average Income per Game	$101,572
Year to Date Revenue	$1,625,154
Expense
Pro Players Total Salaries	$73,239,486
Farm Players Total Salaries	$2,741,500
Coaches Total Salaries	$1,300,000
Luxury Taxe Total	$0
Special Salary Cap Value	$1,500,000
Pro Year To Date Expenses	$30,807,926
Farm Year To Date Expenses	$1,283,877
Pro Salary Cap To Date	$30,058,540
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$61,054,120
Farm Estimated Season Revenue	($1,320,438)
Pro Remaining Season Days	112
Pro Expenses Per Days	$384,661
Pro Estimated Expenses	$43,082,032
Farm Remaining Season Days	112
Farm Expenses Per Days	$15,759
Farm Estimated Expenses	$1,765,008
Estimated Season Expenses	$44,847,040
Season Salary Cap	$74,739,486
Estimate Under Maximum Salary Cap of $95,500,000	$20,760,514
Estimate Over Minimum Salary Cap of $70,600,000	$4,139,486
Current Bank Account	$95,764,764
Projected Bank Account	$110,651,406

Pro Players Salaries
Jeff Skinner (1 Way Contract)	$9,000,000 (2)
Marc-Edouard Vlasic (1 Way Contract)	$7,000,000 (1)
Mathew Dumba (1 Way Contract)	$6,100,000 (3)
Andreas Athanasiou (1 Way Contract)	$5,500,000 (3)
Vladislav Gavrikov (1 Way Contract)	$5,049,000 (3)
Fabian Zetterlund (1 Way Contract)	$4,800,000 (5)
Karel Vejmelka (1 Way Contract)	$4,530,000 (5)
Bowen Byram (1 Way Contract)	$4,427,000 (1)
Nils Hoglander (1 Way Contract)	$4,201,488 (3)
Sam Montembeault (1 Way Contract)	$3,669,000 (3)
Troy Stecher (1 Way Contract)	$3,000,000 (1)
Jaycob Megna (1 Way Contract)	$3,000,000 (1)
J.J. Moser (1 Way Contract)	$2,288,000 (1)
Reese Johnson	$1,499,999 (1)
Corey Perry	$1,499,999 (1)
Zach Aston-Reese	$1,200,000 (1)
Jordan Oesterle	$925,000 (1)
Dylan Guenther	$925,000 (1)
Jaret Anderson-Dolan (1 Way Contract)	$925,000 (2)
-1 Way Contract Salary Cap :	$925,000
Josh Doan	$925,000 (1)
Mackie Samoskevich	$925,000 (2)
Conor Geekie	$925,000 (3)
Matias Maccelli	$925,000 (1)
Total Pro Players	23
Salary Commitment
Year 2025 : $73,239,486
Year 2026 : $45,624,488
Year 2027 : $34,774,488
Year 2028 : $9,330,000
Salary Average Commitment
Year 2025 : $73,239,486
Year 2026 : $45,624,488
Year 2027 : $34,774,488
Year 2028 : $9,330,000
Salary Cap with 1 Way Contract
Year 2025 : $73,239,486
Year 2026 : $45,624,488
Year 2027 : $34,774,488
Year 2028 : $9,330,000

Farm Players Salaries
Alex Belzile	$110,000 (1)
Michael Dipietro	$110,000 (1)
Jan Jenik	$99,000 (3)
Brandon Gignac	$97,500 (2)
Chris Terry	$97,500 (1)
Matt Tomkins	$97,500 (2)
Jujhar Khaira	$95,000 (2)
Maveric Lamoureux	$92,500 (3)
Anthony Romano	$92,500 (3)
Artem Duda	$92,500 (3)
Dalibor Dvorsky	$92,500 (3)
Zach Dean	$92,500 (2)
Gavin Brindley	$92,500 (3)
Stanislav Svozil	$92,500 (2)
James Stefan	$92,500 (3)
Julian Lutz	$92,500 (3)
Matt Savoie	$92,500 (3)
Nico Myatovic	$92,500 (2)
Maksymilian Szuber	$92,500 (2)
Reid Schaefer	$92,500 (2)
Sam Lipkin	$92,500 (3)
Pavel Mintyukov	$92,500 (2)
Aku Raty	$92,500 (2)
Nathan Bastian	$92,500 (1)
Corson Ceulemans	$92,500 (1)
Justin Sourdif	$92,500 (1)
Xavier Bourgault	$92,500 (1)
Emil Lilleberg	$92,500 (2)
Miko Matikka	$92,500 (3)
Total Farm Players	29
Salary Commitment
Year 2025 : $2,741,500
Year 2026 : $2,054,000
Year 2027 : $1,024,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,741,500
Year 2026 : $2,054,000
Year 2027 : $1,024,000
Year 2028 : $0

Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Place
Level 1:	6000 - $150 - 5,575 - 92.92%
Level 2:	5000 - $100 - 4,678 - 93.57%
Level 3:	2000 - $75 - 1,923 - 96.14%
Level 4:	4000 - $50 - 3,701 - 92.52%
Luxury :	1000 - $300 - 824 - 82.36%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1,814 - 90.70%
Farm Level 2:	1000 - $15 - 947 - 94.71%
Farm Total Capacity :	3000
Income
Home Games Left	25
Average Attendance - %	16,701 - 92.78%
Average Income per Game	$2,745,450
Year to Date Revenue	$43,927,203
Farm
Home Games Left	-11
Average Attendance - %	2,761 - 92.04%
Average Income per Game	$113,441
Year to Date Revenue	$1,815,051
Expense
Pro Players Total Salaries	$103,759,998
Farm Players Total Salaries	$1,695,000
Coaches Total Salaries	$1,300,000
Luxury Taxe Total	$0
Special Salary Cap Value	($10,671,000)
Pro Year To Date Expenses	$42,293,022
Farm Year To Date Expenses	$948,897
Pro Salary Cap To Date	$41,616,871
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$68,636,255
Farm Estimated Season Revenue	($1,247,848)
Pro Remaining Season Days	112
Pro Expenses Per Days	$542,798
Pro Estimated Expenses	$60,793,376
Farm Remaining Season Days	112
Farm Expenses Per Days	$10,337
Farm Estimated Expenses	$1,157,744
Estimated Season Expenses	$61,951,120
Season Salary Cap	$93,088,998
Estimate Under Maximum Salary Cap of $95,500,000	$2,411,002
Estimate Over Minimum Salary Cap of $70,600,000	$22,488,998
Current Bank Account	$59,670,031
Projected Bank Account	$65,107,318

Pro Players Salaries
Nathan MacKinnon (1 Way Contract)	$9,560,000 (3)
Mark Stone (1 Way Contract)	$9,500,000 (2)
Cale Makar (1 Way Contract)	$9,000,000 (2)
Igor Shesterkin (1 Way Contract)	$8,647,000 (5)
J.T. Miller (1 Way Contract)	$8,000,000 (5)
Jason Robertson (1 Way Contract)	$7,800,000 (5)
Brock Boeser (1 Way Contract)	$7,212,000 (5)
Devon Toews (1 Way Contract)	$6,440,000 (4)
Pierre-Luc Dubois (1 Way Contract)	$6,088,000 (4)
Phillip Danault (1 Way Contract)	$5,500,000 (2)
Jean-Gabriel Pageau (1 Way Contract)	$5,000,000 (1)
Taylor Hall (1 Way Contract)	$3,962,000 (3)
Dan Vladar (1 Way Contract)	$3,617,000 (3)
Mathieu Joseph (1 Way Contract)	$2,950,000 (1)
Jack Johnson (1 Way Contract)	$1,499,999 (2)
Calvin de Haan	$1,499,999 (2)
Philip Broberg	$1,009,000 (3)
Stian Solberg	$925,000 (3)
Michael McCarron	$925,000 (1)
Mavrik Bourque	$925,000 (1)
James Hamblin	$925,000 (1)
Philip Kemp	$925,000 (1)
Adam Fantilli	$925,000 (2)
Justin Hryckowian	$925,000 (2)
Total Pro Players	24
Salary Commitment
Year 2025 : $103,759,998
Year 2026 : $92,109,998
Year 2027 : $63,260,000
Year 2028 : $44,187,000
Salary Average Commitment
Year 2025 : $103,759,998
Year 2026 : $92,109,998
Year 2027 : $63,260,000
Year 2028 : $44,187,000
Salary Cap with 1 Way Contract
Year 2025 : $103,759,998
Year 2026 : $92,109,998
Year 2027 : $63,260,000
Year 2028 : $44,187,000

Farm Players Salaries
Jesper Vikman	$100,000 (2)
Chad Nychuk	$100,000 (2)
Riley Bezeau	$100,000 (2)
Keean Washkurak	$100,000 (2)
Chase Wouters	$92,500 (2)
Cole Clayton	$92,500 (2)
Dino Kambeitz	$92,500 (2)
Ole Bjorgvik-Holm	$92,500 (3)
Andrew Perrott	$92,500 (1)
Daniel D'Amato	$92,500 (1)
Pavel Cajan	$92,500 (1)
Henri Nikkanen	$92,500 (1)
Mikko Kokkonen	$92,500 (1)
Navrin Mutter	$92,500 (1)
Ty Tullio	$92,500 (1)
Keaton Mastrodonato	$92,500 (2)
Matt Stienburg	$92,500 (2)
Ethan Keppen	$92,500 (3)
Total Farm Players	18
Salary Commitment
Year 2025 : $1,695,000
Year 2026 : $1,047,500
Year 2027 : $185,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,695,000
Year 2026 : $1,047,500
Year 2027 : $185,000
Year 2028 : $0

Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone Arena
Level 1:	6000 - $150 - 5,585 - 93.09%
Level 2:	5000 - $100 - 4,757 - 95.14%
Level 3:	2000 - $75 - 1,928 - 96.41%
Level 4:	4000 - $50 - 3,773 - 94.33%
Luxury :	1000 - $300 - 804 - 80.36%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1,883 - 94.13%
Farm Level 2:	1000 - $15 - 943 - 94.33%
Farm Total Capacity :	3000
Income
Home Games Left	20
Average Attendance - %	16,848 - 93.60%
Average Income per Game	$2,756,299
Year to Date Revenue	$57,882,285
Farm
Home Games Left	-16
Average Attendance - %	2,826 - 94.20%
Average Income per Game	$116,856
Year to Date Revenue	$2,453,974
Expense
Pro Players Total Salaries	$95,869,143
Farm Players Total Salaries	$2,175,800
Coaches Total Salaries	$1,300,000
Luxury Taxe Total	$0
Special Salary Cap Value	($1,968,750)
Pro Year To Date Expenses	$40,349,585
Farm Year To Date Expenses	$1,045,298
Pro Salary Cap To Date	$39,929,855
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$55,125,986
Farm Estimated Season Revenue	($1,869,694)
Pro Remaining Season Days	112
Pro Expenses Per Days	$501,913
Pro Estimated Expenses	$56,214,256
Farm Remaining Season Days	112
Farm Expenses Per Days	$12,828
Farm Estimated Expenses	$1,436,736
Estimated Season Expenses	$57,650,992
Season Salary Cap	$93,900,393
Estimate Under Maximum Salary Cap of $95,500,000	$1,599,607
Estimate Over Minimum Salary Cap of $70,600,000	$23,300,393
Current Bank Account	$58,621,427
Projected Bank Account	$54,226,727

Pro Players Salaries
Connor McDavid (1 Way Contract)	$12,500,000 (1)
Sam Reinhart (1 Way Contract)	$9,790,000 (4)
Mikhail Sergachev (1 Way Contract)	$8,500,000 (6)
Connor Hellebuyck (1 Way Contract)	$8,214,000 (4)
Kevin Fiala (1 Way Contract)	$7,875,000 (4)
Elias Lindholm (1 Way Contract)	$7,062,000 (5)
Matt Roy (1 Way Contract)	$4,970,000 (3)
Frank Vatrano (1 Way Contract)	$4,657,000 (2)
Esa Lindell (1 Way Contract)	$4,160,000 (4)
Gabriel Vilardi (1 Way Contract)	$3,789,000 (5)
Sean Monahan (1 Way Contract)	$3,700,000 (1)
Eetu Luostarinen (1 Way Contract)	$3,075,000 (1)
Colton Sissons (1 Way Contract)	$2,857,143 (1)
Joonas Korpisalo (1 Way Contract)	$2,800,000 (3)
Philipp Kurashev (1 Way Contract)	$2,326,000 (2)
Dmitry Kulikov (1 Way Contract)	$2,300,000 (2)
Philip Tomasino (1 Way Contract)	$1,844,000 (1)
Erik Gustafsson (1 Way Contract)	$1,750,000 (1)
Jacob MacDonald	$925,000 (1)
Nick Jensen	$925,000 (1)
Luca Del Bel Belluz	$925,000 (2)
Justin Bailey	$925,000 (1)
Total Pro Players	22
Salary Commitment
Year 2025 : $95,869,143
Year 2026 : $71,045,000
Year 2027 : $60,837,000
Year 2028 : $53,067,000
Salary Average Commitment
Year 2025 : $95,869,143
Year 2026 : $67,368,000
Year 2027 : $57,160,000
Year 2028 : $49,390,000
Salary Cap with 1 Way Contract
Year 2025 : $95,869,143
Year 2026 : $67,368,000
Year 2027 : $57,160,000
Year 2028 : $49,390,000

Farm Players Salaries
Zachary Sanford	$140,800 (1)
Tyler Wotherspoon	$92,500 (1)
Filip Bystedt	$92,500 (3)
Jett Luchanko	$92,500 (3)
Noah Philp	$92,500 (3)
Rodrigo Abols	$92,500 (3)
Kevin Gravel	$92,500 (1)
Matthew Peca	$92,500 (3)
Michael Sgarbossa	$92,500 (1)
Robbie Russo	$92,500 (1)
Seth Griffith	$92,500 (3)
Devin Cooley	$92,500 (3)
Marcus Hogberg	$92,500 (3)
Adam Wilsby	$92,500 (1)
Joakim Kemell	$92,500 (1)
William Dufour	$92,500 (1)
Caedan Bankier	$92,500 (2)
Jack Matier	$92,500 (2)
James Malatesta	$92,500 (2)
Nathan Gaucher	$92,500 (2)
Sasha Pastujov	$92,500 (2)
Carter George	$92,500 (3)
Brian Pinho	$92,500 (3)
Total Farm Players	23
Salary Commitment
Year 2025 : $2,175,800
Year 2026 : $1,387,500
Year 2027 : $925,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,175,800
Year 2026 : $1,387,500
Year 2027 : $925,000
Year 2028 : $0

Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Center
Level 1:	6000 - $150 - 5,582 - 93.04%
Level 2:	5000 - $100 - 4,628 - 92.56%
Level 3:	2000 - $75 - 1,960 - 98.02%
Level 4:	4000 - $50 - 3,791 - 94.76%
Luxury :	1000 - $300 - 778 - 77.79%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1,894 - 94.71%
Farm Level 2:	1000 - $15 - 960 - 96.04%
Farm Total Capacity :	3000
Income
Home Games Left	21
Average Attendance - %	16,739 - 92.99%
Average Income per Game	$2,730,240
Year to Date Revenue	$54,604,803
Farm
Home Games Left	-17
Average Attendance - %	2,855 - 95.15%
Average Income per Game	$117,826
Year to Date Revenue	$2,356,510
Expense
Pro Players Total Salaries	$71,944,999
Farm Players Total Salaries	$2,335,000
Coaches Total Salaries	$1,300,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$32,184,001
Farm Year To Date Expenses	$1,103,234
Pro Salary Cap To Date	$31,719,238
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$57,335,043
Farm Estimated Season Revenue	($2,003,034)
Pro Remaining Season Days	112
Pro Expenses Per Days	$377,953
Pro Estimated Expenses	$42,330,736
Farm Remaining Season Days	112
Farm Expenses Per Days	$13,653
Farm Estimated Expenses	$1,529,136
Estimated Season Expenses	$43,859,872
Season Salary Cap	$71,944,999
Estimate Under Maximum Salary Cap of $95,500,000	$23,555,001
Estimate Over Minimum Salary Cap of $70,600,000	$1,344,999
Current Bank Account	$98,232,652
Projected Bank Account	$109,704,789

Pro Players Salaries
Rasmus Dahlin (1 Way Contract)	$7,403,000 (6)
James Reimer (1 Way Contract)	$6,000,000 (1)
Rasmus Ristolainen (1 Way Contract)	$5,100,000 (1)
Joel Farabee (1 Way Contract)	$5,000,000 (3)
Ben Chiarot (1 Way Contract)	$4,750,000 (1)
Brandon Saad (1 Way Contract)	$4,500,000 (1)
Alexis Lafreniere (1 Way Contract)	$4,398,000 (2)
Trent Frederic (1 Way Contract)	$3,317,000 (3)
Andrew Peeke (1 Way Contract)	$3,208,000 (4)
Nate Schmidt (1 Way Contract)	$3,000,000 (3)
Nicolas Hague (1 Way Contract)	$2,900,000 (1)
Jimmy Vesey (1 Way Contract)	$2,800,000 (1)
Kevin Labanc (1 Way Contract)	$2,646,000 (1)
-1 Way Contract Salary Cap :	$2,646,000
Jakub Vrana (1 Way Contract)	$2,600,000 (2)
Nick Bjugstad (1 Way Contract)	$2,500,000 (1)
Marco Rossi (1 Way Contract)	$2,162,000 (6)
Jonah Gadjovich	$1,499,999 (3)
Mathieu Olivier	$1,386,000 (1)
Noah Gregor	$1,200,000 (1)
Dylan McIlrath	$950,000 (2)
Owen Power	$925,000 (1)
Cayden Primeau	$925,000 (2)
Logan Cooley	$925,000 (2)
Zack Bolduc	$925,000 (2)
Simon Holmstrom	$925,000 (1)
Total Pro Players	25
Salary Commitment
Year 2025 : $71,944,999
Year 2026 : $44,544,999
Year 2027 : $33,821,999
Year 2028 : $21,005,000
Salary Average Commitment
Year 2025 : $71,944,999
Year 2026 : $36,312,999
Year 2027 : $25,589,999
Year 2028 : $12,773,000
Salary Cap with 1 Way Contract
Year 2025 : $71,944,999
Year 2026 : $36,312,999
Year 2027 : $25,589,999
Year 2028 : $12,773,000

Farm Players Salaries
Adam Raska	$97,500 (1)
Rocco Grimaldi	$97,500 (3)
Dennis Gilbert	$97,500 (3)
Christian Wolanin	$95,000 (3)
Louie Belpedio	$95,000 (2)
Max Lajoie	$95,000 (3)
Carson Bantle	$92,500 (3)
Jake Furlong	$92,500 (3)
Justin Robidas	$92,500 (3)
Max McCue	$92,500 (3)
Justin Dowling	$92,500 (1)
Kyle Capobianco	$92,500 (1)
Thomas Milic	$92,500 (3)
Olivier Rodrigue	$92,500 (1)
Tyler Madden	$92,500 (1)
Brandon Coe	$92,500 (1)
Danil Gushchin	$92,500 (1)
Ozzy Wiesblatt	$92,500 (1)
Tristen Robins	$92,500 (1)
Christian Kyrou	$92,500 (2)
Ethan Cardwell	$92,500 (2)
Matthew Maggio	$92,500 (2)
Benjamin Gaudreau	$92,500 (3)
Eetu Makiniemi	$92,500 (1)
Scott Reedy	$92,500 (2)
Total Farm Players	25
Salary Commitment
Year 2025 : $2,335,000
Year 2026 : $1,405,000
Year 2027 : $940,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,335,000
Year 2026 : $1,405,000
Year 2027 : $940,000
Year 2028 : $0

Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	6000 - $150 - 5,471 - 91.19%
Level 2:	5000 - $100 - 4,681 - 93.62%
Level 3:	2000 - $75 - 1,953 - 97.64%
Level 4:	4000 - $50 - 3,765 - 94.13%
Luxury :	1000 - $300 - 807 - 80.74%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1,873 - 93.66%
Farm Level 2:	1000 - $15 - 938 - 93.81%
Farm Total Capacity :	3000
Income
Home Games Left	23
Average Attendance - %	16,678 - 92.65%
Average Income per Game	$2,724,005
Year to Date Revenue	$49,032,092
Farm
Home Games Left	-16
Average Attendance - %	2,811 - 93.71%
Average Income per Game	$116,263
Year to Date Revenue	$2,092,740
Expense
Pro Players Total Salaries	$103,056,887
Farm Players Total Salaries	$2,005,000
Coaches Total Salaries	$1,300,000
Luxury Taxe Total	$0
Special Salary Cap Value	($8,331,250)
Pro Year To Date Expenses	$39,522,442
Farm Year To Date Expenses	$1,088,489
Pro Salary Cap To Date	$38,897,146
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$62,652,118
Farm Estimated Season Revenue	($1,860,213)
Pro Remaining Season Days	112
Pro Expenses Per Days	$539,155
Pro Estimated Expenses	$60,385,360
Farm Remaining Season Days	112
Farm Expenses Per Days	$11,943
Farm Estimated Expenses	$1,337,616
Estimated Season Expenses	$61,722,976
Season Salary Cap	$94,725,637
Estimate Under Maximum Salary Cap of $95,500,000	$774,363
Estimate Over Minimum Salary Cap of $70,600,000	$24,125,637
Current Bank Account	$70,423,919
Projected Bank Account	$69,492,848

Pro Players Salaries
Mika Zibanejad (1 Way Contract)	$8,500,000 (5)
Martin Necas (1 Way Contract)	$8,100,000 (4)
Jake Oettinger (1 Way Contract)	$7,993,000 (4)
Roope Hintz (1 Way Contract)	$7,910,000 (3)
Jordan Kyrou (1 Way Contract)	$6,935,000 (3)
Ryan McDonagh (1 Way Contract)	$6,750,000 (1)
William Karlsson (1 Way Contract)	$5,900,000 (2)
Ryan Graves (1 Way Contract)	$5,800,000 (3)
Adam Pelech (1 Way Contract)	$5,750,000 (4)
Mats Zuccarello (1 Way Contract)	$5,451,000 (2)
Adam Henrique (1 Way Contract)	$5,062,000 (2)
Steven Stamkos (1 Way Contract)	$4,840,000 (1)
K'Andre Miller (1 Way Contract)	$4,728,000 (1)
Alexandre Carrier (1 Way Contract)	$4,415,000 (2)
Luke Kunin (1 Way Contract)	$2,510,000 (3)
Peyton Krebs (1 Way Contract)	$2,000,888 (4)
Radek Faksa (1 Way Contract)	$1,862,000 (2)
Nicolas Deslauriers (1 Way Contract)	$1,750,000 (1)
Matej Blumel	$1,499,999 (1)
Matt Benning	$1,250,000 (1)
Joey Daccord	$1,225,000 (1)
Brendan Smith	$975,000 (1)
Mike Vecchione	$925,000 (1)
Alexander Petrovic	$925,000 (1)
Total Pro Players	24
Salary Commitment
Year 2025 : $103,056,887
Year 2026 : $78,188,888
Year 2027 : $55,498,888
Year 2028 : $32,343,888
Salary Average Commitment
Year 2025 : $103,056,887
Year 2026 : $78,188,888
Year 2027 : $55,498,888
Year 2028 : $32,343,888
Salary Cap with 1 Way Contract
Year 2025 : $103,056,887
Year 2026 : $78,188,888
Year 2027 : $55,498,888
Year 2028 : $32,343,888

Farm Players Salaries
Ryan Ufko	$150,000 (3)
Lleyton Moore	$95,000 (2)
Carson Golder	$95,000 (2)
Matthew Sop	$92,500 (3)
Charlie Wright	$92,500 (3)
Brogan Rafferty	$92,500 (1)
Craig Smith	$92,500 (1)
Dawson Barteaux	$92,500 (1)
Justin Ertel	$92,500 (3)
Maros Jedlicka	$92,500 (3)
Fredrik Karlstrom	$92,500 (1)
Remi Poirier	$92,500 (1)
Ondrej Becher	$92,500 (3)
Louis Domingue	$92,500 (1)
Sawyer Boulton	$92,500 (3)
Rhett Gardner	$92,500 (1)
Xavier Simoneau	$92,500 (1)
Gavin White	$92,500 (2)
Brett Brochu	$92,500 (3)
Ryan Fanti	$92,500 (3)
Atley Calvert	$92,500 (3)
Total Farm Players	21
Salary Commitment
Year 2025 : $2,005,000
Year 2026 : $1,265,000
Year 2027 : $982,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,005,000
Year 2026 : $1,265,000
Year 2027 : $982,500
Year 2028 : $0

Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	6000 - $150 - 5,620 - 93.67%
Level 2:	5000 - $100 - 4,753 - 95.06%
Level 3:	2000 - $75 - 1,928 - 96.41%
Level 4:	4000 - $50 - 3,757 - 93.93%
Luxury :	1000 - $300 - 799 - 79.90%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1,897 - 94.85%
Farm Level 2:	1000 - $15 - 911 - 91.06%
Farm Total Capacity :	3000
Income
Home Games Left	19
Average Attendance - %	16,857 - 93.65%
Average Income per Game	$2,760,110
Year to Date Revenue	$60,722,423
Farm
Home Games Left	-17
Average Attendance - %	2,808 - 93.59%
Average Income per Game	$116,879
Year to Date Revenue	$2,571,334
Expense
Pro Players Total Salaries	$69,148,997
Farm Players Total Salaries	$2,620,000
Coaches Total Salaries	$1,300,000
Luxury Taxe Total	$0
Special Salary Cap Value	$8,725,000
Pro Year To Date Expenses	$27,743,720
Farm Year To Date Expenses	$1,209,076
Pro Salary Cap To Date	$27,206,808
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$52,442,093
Farm Estimated Season Revenue	($1,986,940)
Pro Remaining Season Days	112
Pro Expenses Per Days	$363,466
Pro Estimated Expenses	$40,708,192
Farm Remaining Season Days	112
Farm Expenses Per Days	$15,130
Farm Estimated Expenses	$1,694,560
Estimated Season Expenses	$42,402,752
Season Salary Cap	$75,773,997
Estimate Under Maximum Salary Cap of $95,500,000	$19,726,003
Estimate Over Minimum Salary Cap of $70,600,000	$5,173,997
Current Bank Account	$77,968,175
Projected Bank Account	$86,020,576

Pro Players Salaries
Grigori Denisenko (1 Way Contract)	$10,000,000 (1)
-1 Way Contract Salary Cap :	$10,000,000
Jacob Markstrom (1 Way Contract)	$6,000,000 (1)
Damon Severson (1 Way Contract)	$5,875,000 (2)
Jaden Schwartz (1 Way Contract)	$5,500,000 (1)
Nick Foligno (1 Way Contract)	$5,200,000 (3)
Alex Newhook (1 Way Contract)	$4,500,000 (3)
Ryan Hartman (1 Way Contract)	$4,474,000 (1)
Eeli Tolvanen (1 Way Contract)	$3,723,000 (2)
Ethan Bear (1 Way Contract)	$2,706,000 (1)
Oliver Wahlstrom (1 Way Contract)	$2,363,000 (1)
Dylan Samberg (1 Way Contract)	$2,164,000 (2)
Kasperi Kapanen (Out of Payroll)	$2,100,000 (3)
Tyler Motte (1 Way Contract)	$1,838,000 (1)
Austin Watson (1 Way Contract)	$1,731,000 (1)
Sebastian D. Aho	$1,499,999 (3)
Matthew Highmore	$1,499,999 (1)
Alex Alexeyev	$1,499,999 (3)
Cam Talbot	$925,000 (1)
Aatu Raty	$925,000 (1)
Louis Crevier	$925,000 (2)
Cole Koepke	$925,000 (1)
Cutter Gauthier	$925,000 (3)
Ryker Evans	$925,000 (1)
Zach Benson	$925,000 (2)
Total Pro Players	24
Salary Commitment
Year 2025 : $69,148,997
Year 2026 : $29,336,998
Year 2027 : $15,724,998
Year 2028 : $0
Salary Average Commitment
Year 2025 : $69,148,997
Year 2026 : $29,336,998
Year 2027 : $15,724,998
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $69,148,997
Year 2026 : $29,336,998
Year 2027 : $15,724,998
Year 2028 : $0

Farm Players Salaries
Vinni Lettieri	$150,000 (3)
Garin Bjorklund	$150,000 (3)
Jayson Megna	$100,000 (2)
Mitchell Weeks	$92,500 (1)
Alex Kannok-Leipert	$92,500 (1)
Calle Odelius	$92,500 (3)
Hunter Haight	$92,500 (3)
Jack Peart	$92,500 (3)
Jakub Stancl	$92,500 (3)
Adam Sykora	$92,500 (2)
Jonathan Lekkerimaki	$92,500 (3)
Konsta Helenius	$92,500 (3)
Liam Ohgren	$92,500 (3)
Nick Swaney	$92,500 (3)
Joseph Blandisi	$92,500 (1)
Joe Hicketts	$92,500 (1)
Ville Koivunen	$92,500 (3)
Ryan Reaves	$92,500 (1)
Daemon Hunt	$92,500 (1)
Jack Finley	$92,500 (1)
Jiri Kulich	$92,500 (1)
Michael Milne	$92,500 (1)
David Spacek	$92,500 (2)
Kyle Masters	$92,500 (2)
Marat Khusnutdinov	$92,500 (2)
Nikita Nesterenko	$92,500 (2)
Adam Beckman	$92,500 (1)
Total Farm Players	27
Salary Commitment
Year 2025 : $2,620,000
Year 2026 : $1,695,000
Year 2027 : $1,132,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,620,000
Year 2026 : $1,695,000
Year 2027 : $1,132,500
Year 2028 : $0

Team	Current Fund	Season Salary Cap	Under Maximum of $95,500,000 Available Cap Space	Over Minimum of $70,600,000	Farm Salary Cap	Under Maximum of $9,000,000	Pro Players	Farm Players	Total Players
Blue Jackets	$21,296,334	$94,462,875	$1,037,125	$23,862,875	$2,173,030	$6,826,970	20	22	42
Bruins	$85,556,704	$95,409,695	$90,305	$24,809,695	$2,259,000	$6,741,000	20	23	43
Canadiens	$64,839,497	$83,881,000	$11,619,000	$13,281,000	$2,287,900	$6,712,100	23	22	45
Capitals	$68,516,519	$73,696,999	$21,803,001	$3,096,999	$2,407,600	$6,592,400	21	25	46
Devils	$81,448,649	$86,884,000	$8,616,000	$16,284,000	$1,494,000	$7,506,000	26	16	42
Flyers	$84,414,150	$78,658,856	$16,841,144	$8,058,856	$2,498,000	$6,502,000	21	27	48
Hurricanes	$52,216,355	$94,720,000	$780,000	$24,120,000	$3,241,100	$5,758,900	21	30	51
Islanders	$94,801,924	$84,477,000	$11,023,000	$13,877,000	$2,125,500	$6,874,500	23	22	45
Lightning	$54,770,671	$78,529,999	$16,970,001	$7,929,999	$2,645,200	$6,354,800	22	27	49
Maple Leafs	$59,682,910	$74,489,500	$21,010,500	$3,889,500	$3,333,500	$5,666,500	22	36	58
Panthers	$66,851,409	$91,215,713	$4,284,287	$20,615,713	$3,005,833	$5,994,167	21	27	48
Penguins	$49,671,703	$87,022,500	$8,477,500	$16,422,500	$2,567,500	$6,432,500	22	25	47
Rangers	$54,727,874	$92,427,857	$3,072,143	$21,827,857	$3,889,660	$5,110,340	21	37	58
Red Wings	$85,299,886	$76,751,666	$18,748,334	$6,151,666	$2,239,070	$6,760,930	23	24	47
Sabres	$29,517,412	$92,356,333	$3,143,667	$21,756,333	$1,887,500	$7,112,500	22	20	42
Senators	$58,909,326	$92,532,000	$2,968,000	$21,932,000	$2,402,810	$6,597,190	22	25	47
Avalanche	$103,415,924	$84,076,000	$11,424,000	$13,476,000	$2,992,400	$6,007,600	21	31	52
Blackhawks	$58,034,651	$76,236,999	$19,263,001	$5,636,999	$2,336,200	$6,663,800	25	24	49
Blues	$63,925,164	$70,985,999	$24,514,001	$385,999	$2,747,800	$6,252,200	23	29	52
Canucks	$38,223,014	$91,470,857	$4,029,143	$20,870,857	$2,585,470	$6,414,530	21	27	48
Ducks	$80,461,257	$78,384,999	$17,115,001	$7,784,999	$2,807,498	$6,192,502	22	26	48
Flames	$68,269,166	$93,225,157	$2,274,843	$22,625,157	$2,923,500	$6,076,500	22	25	47
Golden Knights	$49,296,740	$79,285,999	$16,214,001	$8,685,999	$2,665,000	$6,335,000	26	28	54
Jets	$76,021,767	$82,206,856	$13,293,144	$11,606,856	$2,420,000	$6,580,000	23	26	49
Kings	$100,585,853	$72,837,498	$22,662,502	$2,237,498	$3,078,700	$5,921,300	24	32	56
Kraken	$56,728,665	$86,550,109	$8,949,891	$15,950,109	$1,872,200	$7,127,800	22	20	42
Mammoth	$95,764,764	$74,739,486	$20,760,514	$4,139,486	$2,741,500	$6,258,500	23	29	52
Oilers	$59,670,031	$93,088,998	$2,411,002	$22,488,998	$1,695,000	$7,305,000	24	18	42
Predators	$58,621,427	$93,900,393	$1,599,607	$23,300,393	$2,175,800	$6,824,200	22	23	45
Sharks	$98,232,652	$71,944,999	$23,555,001	$1,344,999	$2,335,000	$6,665,000	25	25	50
Stars	$70,423,919	$94,725,637	$774,363	$24,125,637	$2,005,000	$6,995,000	24	21	45
Wild	$77,968,175	$75,773,997	$19,726,003	$5,173,997	$2,620,000	$6,380,000	24	27	51

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 - %