Nameless Hockey League - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	6000 - $150 - 5,477 - 91.29%
Level 2:	5000 - $100 - 4,694 - 93.88%
Level 3:	2000 - $75 - 1,904 - 95.21%
Level 4:	4000 - $50 - 3,848 - 96.20%
Luxury :	1000 - $300 - 805 - 80.52%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1,855 - 92.75%
Farm Level 2:	1000 - $15 - 950 - 95.03%
Farm Total Capacity :	3000
Income
Home Games Left	13
Average Attendance - %	16,729 - 92.94%
Average Income per Game	$2,726,923
Year to Date Revenue	$76,353,840
Farm
Home Games Left	-25
Average Attendance - %	2,805 - 93.51%
Average Income per Game	$115,597
Year to Date Revenue	$3,236,725
Expense
Pro Players Total Salaries	$123,405,375
Farm Players Total Salaries	$2,080,530
Coaches Total Salaries	$1,300,000
Luxury Taxe Total	$0
Special Salary Cap Value	($28,017,500)
Pro Year To Date Expenses	$87,637,038
Farm Year To Date Expenses	$1,799,689
Pro Salary Cap To Date	$86,757,463
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$35,449,997
Farm Estimated Season Revenue	($2,889,933)
Pro Remaining Season Days	52
Pro Expenses Per Days	$644,587
Pro Estimated Expenses	$33,518,524
Farm Remaining Season Days	52
Farm Expenses Per Days	$12,334
Farm Estimated Expenses	$641,368
Estimated Season Expenses	$34,159,892
Season Salary Cap	$95,387,875
Estimate Under Maximum Salary Cap of $95,500,000	$112,125
Estimate Over Minimum Salary Cap of $70,600,000	$24,787,875
Current Bank Account	$15,835,057
Projected Bank Account	$14,235,229

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)
Drew O'Connor	$925,000 (1)
Nick Seeler	$925,000 (1)
Nick Blankenburg	$925,000 (1)
Luke Glendening	$925,000 (3)
Total Pro Players	21
Salary Commitment
Year 2025 : $123,405,375
Year 2026 : $125,209,000
Year 2027 : $95,979,000
Year 2028 : $84,329,000
Salary Average Commitment
Year 2025 : $123,430,675
Year 2026 : $120,655,675
Year 2027 : $91,425,675
Year 2028 : $79,775,675
Salary Cap with 1 Way Contract
Year 2025 : $123,405,375
Year 2026 : $120,630,375
Year 2027 : $91,400,375
Year 2028 : $79,750,375

Farm Players Salaries
Rasmus Asplund	$150,000 (1)
Isaac Poulter	$150,000 (1)
Jacob Bernard-Docker	$108,030 (1)
Emilio Pettersen	$100,000 (2)
Oscar Dansk	$92,500 (1)
Ronnie Attard	$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)
Georgii Merkulov	$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	21
Salary Commitment
Year 2025 : $2,080,530
Year 2026 : $1,210,000
Year 2027 : $555,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,080,530
Year 2026 : $1,210,000
Year 2027 : $555,000
Year 2028 : $0

Bruins

Bruins is over or under the salary cap!

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Garden
Level 1:	6000 - $150 - 5,474 - 91.23%
Level 2:	5000 - $106 - 3,823 - 76.45%
Level 3:	2000 - $86 - 1,466 - 73.28%
Level 4:	4000 - $50 - 3,778 - 94.46%
Luxury :	1000 - $300 - 797 - 79.71%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1,902 - 95.09%
Farm Level 2:	1000 - $15 - 938 - 93.77%
Farm Total Capacity :	3000
Income
Home Games Left	11
Average Attendance - %	15,337 - 85.21%
Average Income per Game	$2,599,245
Year to Date Revenue	$77,977,349
Farm
Home Games Left	-28
Average Attendance - %	2,840 - 94.65%
Average Income per Game	$117,721
Year to Date Revenue	$3,531,629
Expense
Pro Players Total Salaries	$96,334,695
Farm Players Total Salaries	$2,166,500
Coaches Total Salaries	$1,300,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$70,533,845
Farm Year To Date Expenses	$1,848,922
Pro Salary Cap To Date	$69,567,531
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$28,591,695
Farm Estimated Season Revenue	($3,296,187)
Pro Remaining Season Days	52
Pro Expenses Per Days	$504,325
Pro Estimated Expenses	$26,224,900
Farm Remaining Season Days	52
Farm Expenses Per Days	$12,780
Farm Estimated Expenses	$664,560
Estimated Season Expenses	$26,889,460
Season Salary Cap	$96,334,695
Estimate Under Maximum Salary Cap of $95,500,000	-$834,695
Estimate Over Minimum Salary Cap of $70,600,000	$25,734,695
Current Bank Account	$79,046,616
Projected Bank Account	$77,452,664

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)
Colin Blackwell	$925,000 (1)
Tye Kartye	$925,000 (1)
Jansen Harkins	$925,000 (1)
Total Pro Players	21
Salary Commitment
Year 2025 : $96,334,695
Year 2026 : $78,933,695
Year 2027 : $58,680,999
Year 2028 : $37,359,000
Salary Average Commitment
Year 2025 : $96,334,695
Year 2026 : $78,933,695
Year 2027 : $58,680,999
Year 2028 : $37,359,000
Salary Cap with 1 Way Contract
Year 2025 : $96,334,695
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)
Ty Gallagher	$92,500 (3)
Tristan Broz	$92,500 (3)
Marc McLaughlin	$92,500 (1)
Tyler Pitlick	$92,500 (1)
Yan Kuznetsov	$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	22
Salary Commitment
Year 2025 : $2,166,500
Year 2026 : $1,519,000
Year 2027 : $1,042,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,166,500
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 - 5,587 - 93.12%
Level 2:	5000 - $101 - 4,675 - 93.49%
Level 3:	2000 - $75 - 1,916 - 95.78%
Level 4:	4000 - $50 - 3,773 - 94.33%
Luxury :	1000 - $300 - 792 - 79.21%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1,888 - 94.42%
Farm Level 2:	1000 - $15 - 935 - 93.53%
Farm Total Capacity :	3000
Income
Home Games Left	13
Average Attendance - %	16,743 - 93.02%
Average Income per Game	$2,753,240
Year to Date Revenue	$77,090,719
Farm
Home Games Left	-26
Average Attendance - %	2,824 - 94.12%
Average Income per Game	$116,982
Year to Date Revenue	$3,275,483
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	$60,814,996
Farm Year To Date Expenses	$1,915,347
Pro Salary Cap To Date	$59,672,144
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$35,792,120
Farm Estimated Season Revenue	($3,041,520)
Pro Remaining Season Days	52
Pro Expenses Per Days	$439,798
Pro Estimated Expenses	$22,869,496
Farm Remaining Season Days	52
Farm Expenses Per Days	$13,409
Farm Estimated Expenses	$697,268
Estimated Season Expenses	$23,566,764
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	$60,559,460
Projected Bank Account	$69,743,296

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 (5)
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 : $79,674,000
Year 2027 : $60,372,000
Year 2028 : $43,586,000
Salary Average Commitment
Year 2025 : $83,881,000
Year 2026 : $72,831,000
Year 2027 : $53,529,000
Year 2028 : $36,743,000
Salary Cap with 1 Way Contract
Year 2025 : $83,881,000
Year 2026 : $72,831,000
Year 2027 : $53,529,000
Year 2028 : $36,743,000

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 - 2,707 - 77.34%
Level 3:	1000 - $148 - 869 - 86.91%
Level 4:	4000 - $50 - 3,774 - 94.34%
Luxury :	1000 - $300 - 799 - 79.92%
Total Capacity :	13000
Farm
Farm Level 1:	2000 - $35 - 1,821 - 91.06%
Farm Level 2:	1000 - $15 - 933 - 93.27%
Farm Total Capacity :	3000
Income
Home Games Left	11
Average Attendance - %	11,649 - 89.61%
Average Income per Game	$2,168,672
Year to Date Revenue	$65,060,153
Farm
Home Games Left	-27
Average Attendance - %	2,754 - 91.80%
Average Income per Game	$113,487
Year to Date Revenue	$3,404,601
Expense
Pro Players Total Salaries	$71,290,999
Farm Players Total Salaries	$2,315,100
Coaches Total Salaries	$2,300,000
Luxury Taxe Total	$0
Special Salary Cap Value	$1,981,000
Pro Year To Date Expenses	$54,818,402
Farm Year To Date Expenses	$1,833,150
Pro Salary Cap To Date	$53,271,777
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$23,855,389
Farm Estimated Season Revenue	($3,064,141)
Pro Remaining Season Days	52
Pro Expenses Per Days	$379,746
Pro Estimated Expenses	$19,746,792
Farm Remaining Season Days	52
Farm Expenses Per Days	$13,550
Farm Estimated Expenses	$704,600
Estimated Season Expenses	$20,451,392
Season Salary Cap	$73,271,999
Estimate Under Maximum Salary Cap of $95,500,000	$22,228,001
Estimate Over Minimum Salary Cap of $70,600,000	$2,671,999
Current Bank Account	$67,887,932
Projected Bank Account	$68,227,788

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)
Michael Eyssimont (1 Way Contract)	$2,200,000 (3)
Brett Howden (1 Way Contract)	$2,069,000 (2)
Zach Bogosian	$1,499,999 (2)
Will Cuylle	$925,000 (1)
Lane Hutson	$925,000 (3)
Philippe Myers	$925,000 (1)
Joona Koppanen	$925,000 (3)
Total Pro Players	22
Salary Commitment
Year 2025 : $71,290,999
Year 2026 : $62,366,999
Year 2027 : $27,288,000
Year 2028 : $12,750,000
Salary Average Commitment
Year 2025 : $71,290,999
Year 2026 : $62,366,999
Year 2027 : $27,288,000
Year 2028 : $12,750,000
Salary Cap with 1 Way Contract
Year 2025 : $71,290,999
Year 2026 : $62,366,999
Year 2027 : $27,288,000
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)
Aidan McDonough	$92,500 (2)
Liam Foudy	$92,500 (2)
Lucas Johansen	$92,500 (1)
Matt D. Murray	$92,500 (3)
Matthew Robertson	$92,500 (2)
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	24
Salary Commitment
Year 2025 : $2,315,100
Year 2026 : $1,525,000
Year 2027 : $555,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,315,100
Year 2026 : $1,525,000
Year 2027 : $555,000
Year 2028 : $0

Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	6000 - $150 - 5,434 - 90.57%
Level 2:	5000 - $102 - 4,687 - 93.73%
Level 3:	2000 - $75 - 1,929 - 96.44%
Level 4:	4000 - $50 - 3,747 - 93.67%
Luxury :	1000 - $300 - 811 - 81.06%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1,808 - 90.42%
Farm Level 2:	1000 - $15 - 936 - 93.57%
Farm Total Capacity :	3000
Income
Home Games Left	14
Average Attendance - %	16,607 - 92.26%
Average Income per Game	$2,727,707
Year to Date Revenue	$73,648,092
Farm
Home Games Left	-25
Average Attendance - %	2,744 - 91.47%
Average Income per Game	$112,904
Year to Date Revenue	$3,048,418
Expense
Pro Players Total Salaries	$84,794,000
Farm Players Total Salaries	$1,864,000
Coaches Total Salaries	$1,300,000
Luxury Taxe Total	$0
Special Salary Cap Value	$4,050,000
Pro Year To Date Expenses	$62,739,633
Farm Year To Date Expenses	$1,598,184
Pro Salary Cap To Date	$61,370,472
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$38,187,900
Farm Estimated Season Revenue	($2,822,609)
Pro Remaining Season Days	52
Pro Expenses Per Days	$444,528
Pro Estimated Expenses	$23,115,456
Farm Remaining Season Days	52
Farm Expenses Per Days	$11,212
Farm Estimated Expenses	$583,024
Estimated Season Expenses	$23,698,480
Season Salary Cap	$88,844,000
Estimate Under Maximum Salary Cap of $95,500,000	$6,656,000
Estimate Over Minimum Salary Cap of $70,600,000	$18,244,000
Current Bank Account	$80,253,173
Projected Bank Account	$91,919,984

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 (1 Way Contract)	$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)
Stuart Skinner	$925,000 (1)
Joel Teasdale	$925,000 (3)
Ryan Schmelzer	$925,000 (3)
Brandt Clarke	$925,000 (1)
Wyatt Johnston	$925,000 (1)
Matt Coronato	$925,000 (2)
Macklin Celebrini	$925,000 (2)
Total Pro Players	22
Salary Commitment
Year 2025 : $84,794,000
Year 2026 : $52,658,000
Year 2027 : $25,708,000
Year 2028 : $13,358,000
Salary Average Commitment
Year 2025 : $84,794,000
Year 2026 : $52,658,000
Year 2027 : $25,708,000
Year 2028 : $13,358,000
Salary Cap with 1 Way Contract
Year 2025 : $84,794,000
Year 2026 : $52,658,000
Year 2027 : $25,708,000
Year 2028 : $13,358,000

Farm Players Salaries
Nico Daws	$106,500 (1)
Malcolm Subban	$92,500 (1)
Dylan Wendt	$92,500 (3)
Brian Halonen	$92,500 (1)
Ethan Edwards	$92,500 (3)
Josh Filmon	$92,500 (3)
Martin Frk	$92,500 (3)
Yegor Sidorov	$92,500 (3)
Reilly Walsh	$92,500 (1)
Ryan McGregor	$92,500 (3)
Sheldon Dries	$92,500 (1)
Arber Xhekaj	$92,500 (1)
Chase Stillman	$92,500 (2)
Cooper Walker	$92,500 (3)
Parker Ford	$92,500 (2)
Samuel Bitten	$92,500 (2)
Topias Vilen	$92,500 (2)
Tyler Kleven	$92,500 (2)
Gabriel Carriere	$92,500 (3)
Case McCarthy	$92,500 (3)
Total Farm Players	20
Salary Commitment
Year 2025 : $1,864,000
Year 2026 : $1,295,000
Year 2027 : $832,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,864,000
Year 2026 : $1,295,000
Year 2027 : $832,500
Year 2028 : $0

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wells Fargo Center
Level 1:	6000 - $150 - 5,497 - 91.61%
Level 2:	5000 - $100 - 4,778 - 95.56%
Level 3:	2000 - $75 - 1,948 - 97.38%
Level 4:	4000 - $50 - 3,816 - 95.39%
Luxury :	1000 - $300 - 798 - 79.82%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1,853 - 92.67%
Farm Level 2:	1000 - $15 - 954 - 95.37%
Farm Total Capacity :	3000
Income
Home Games Left	12
Average Attendance - %	16,836 - 93.53%
Average Income per Game	$2,742,779
Year to Date Revenue	$79,540,583
Farm
Home Games Left	-27
Average Attendance - %	2,807 - 93.57%
Average Income per Game	$115,598
Year to Date Revenue	$3,352,345
Expense
Pro Players Total Salaries	$81,203,856
Farm Players Total Salaries	$2,405,500
Coaches Total Salaries	$1,300,000
Luxury Taxe Total	$0
Special Salary Cap Value	($1,620,000)
Pro Year To Date Expenses	$60,279,738
Farm Year To Date Expenses	$2,029,228
Pro Salary Cap To Date	$59,501,456
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$32,913,345
Farm Estimated Season Revenue	($3,121,149)
Pro Remaining Season Days	52
Pro Expenses Per Days	$425,927
Pro Estimated Expenses	$22,148,204
Farm Remaining Season Days	52
Farm Expenses Per Days	$14,018
Farm Estimated Expenses	$728,936
Estimated Season Expenses	$22,877,140
Season Salary Cap	$79,583,856
Estimate Under Maximum Salary Cap of $95,500,000	$15,916,144
Estimate Over Minimum Salary Cap of $70,600,000	$8,983,856
Current Bank Account	$83,730,500
Projected Bank Account	$90,645,556

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)
Sam Colangelo	$925,000 (3)
Egor Zamula	$925,000 (1)
Drew Helleson	$925,000 (1)
Leevi Merilainen	$925,000 (1)
Total Pro Players	22
Salary Commitment
Year 2025 : $81,203,856
Year 2026 : $52,430,000
Year 2027 : $34,709,000
Year 2028 : $8,865,000
Salary Average Commitment
Year 2025 : $81,203,856
Year 2026 : $52,430,000
Year 2027 : $34,709,000
Year 2028 : $8,865,000
Salary Cap with 1 Way Contract
Year 2025 : $81,203,856
Year 2026 : $52,430,000
Year 2027 : $34,709,000
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 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	26
Salary Commitment
Year 2025 : $2,405,500
Year 2026 : $1,387,500
Year 2027 : $185,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,405,500
Year 2026 : $1,387,500
Year 2027 : $185,000
Year 2028 : $0

Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	PNC Arena
Level 1:	6000 - $150 - 5,551 - 92.51%
Level 2:	5000 - $100 - 4,740 - 94.80%
Level 3:	2000 - $75 - 1,929 - 96.46%
Level 4:	4000 - $50 - 3,827 - 95.68%
Luxury :	1000 - $300 - 784 - 78.35%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1,873 - 93.66%
Farm Level 2:	1000 - $15 - 950 - 94.96%
Farm Total Capacity :	3000
Income
Home Games Left	10
Average Attendance - %	16,831 - 93.50%
Average Income per Game	$2,741,468
Year to Date Revenue	$84,985,504
Farm
Home Games Left	-28
Average Attendance - %	2,823 - 94.09%
Average Income per Game	$116,515
Year to Date Revenue	$3,611,968
Expense
Pro Players Total Salaries	$88,402,000
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	$62,213,701
Farm Year To Date Expenses	$2,508,921
Pro Salary Cap To Date	$61,266,874
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$27,414,679
Farm Estimated Season Revenue	($3,262,423)
Pro Remaining Season Days	52
Pro Expenses Per Days	$463,223
Pro Estimated Expenses	$24,087,596
Farm Remaining Season Days	52
Farm Expenses Per Days	$18,348
Farm Estimated Expenses	$954,096
Estimated Season Expenses	$25,041,692
Season Salary Cap	$93,402,000
Estimate Under Maximum Salary Cap of $95,500,000	$2,098,000
Estimate Over Minimum Salary Cap of $70,600,000	$22,802,000
Current Bank Account	$60,428,447
Projected Bank Account	$59,539,011

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)
Andrei Kuzmenko (1 Way Contract)	$5,800,000 (2)
Viktor Arvidsson (1 Way Contract)	$5,580,000 (3)
Casey Mittelstadt (1 Way Contract)	$5,440,000 (4)
Ilya Mikheyev (1 Way Contract)	$4,750,000 (1)
Sam Steel (1 Way Contract)	$4,340,000 (1)
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)
Joel Kiviranta (1 Way Contract)	$3,000,000 (3)
Brenden Dillon (1 Way Contract)	$2,452,000 (2)
Dante Fabbro (1 Way Contract)	$2,290,000 (2)
Erik Johnson (1 Way Contract)	$2,000,000 (2)
Johnathan Kovacevic (1 Way Contract)	$1,648,000 (1)
Justin Danforth	$1,008,000 (2)
Joe Veleno	$925,000 (1)
Jonas Johansson	$925,000 (1)
Joel Hanley	$925,000 (1)
Adam Gaudette	$925,000 (1)
Total Pro Players	22
Salary Commitment
Year 2025 : $88,402,000
Year 2026 : $66,735,000
Year 2027 : $38,483,000
Year 2028 : $19,356,000
Salary Average Commitment
Year 2025 : $88,402,000
Year 2026 : $69,964,000
Year 2027 : $41,712,000
Year 2028 : $22,585,000
Salary Cap with 1 Way Contract
Year 2025 : $88,402,000
Year 2026 : $69,964,000
Year 2027 : $41,712,000
Year 2028 : $22,585,000

Farm Players Salaries
Carl Berglund	$150,000 (2)
Gustav Lindstrom	$150,000 (3)
Brandon Bussi	$150,000 (1)
Cale Fleury	$150,000 (3)
Rory Kerins	$150,000 (1)
Jack St. Ivany	$150,000 (2)
Ronan Seeley	$150,000 (1)
Daniil Misyul	$150,000 (2)
Adam Erne	$96,000 (1)
Dylan Gambrell	$95,100 (2)
Cade Webber	$92,500 (3)
Angus Booth	$92,500 (3)
Alex Gallant	$92,500 (1)
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)
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)
Viktor Neuchev	$92,500 (2)
Noel Gunler	$92,500 (3)
Total Farm Players	30
Salary Commitment
Year 2025 : $3,241,100
Year 2026 : $2,325,100
Year 2027 : $1,040,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $3,241,100
Year 2026 : $2,325,100
Year 2027 : $1,040,000
Year 2028 : $0

Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	UBS Arena
Level 1:	6000 - $150 - 5,518 - 91.97%
Level 2:	5000 - $100 - 4,757 - 95.14%
Level 3:	2000 - $75 - 1,922 - 96.08%
Level 4:	4000 - $50 - 3,734 - 93.36%
Luxury :	1000 - $300 - 806 - 80.64%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1,855 - 92.73%
Farm Level 2:	1000 - $15 - 937 - 93.73%
Farm Total Capacity :	3000
Income
Home Games Left	13
Average Attendance - %	16,738 - 92.99%
Average Income per Game	$2,739,273
Year to Date Revenue	$76,699,639
Farm
Home Games Left	-25
Average Attendance - %	2,792 - 93.06%
Average Income per Game	$115,291
Year to Date Revenue	$3,228,161
Expense
Pro Players Total Salaries	$82,419,000
Farm Players Total Salaries	$2,191,300
Coaches Total Salaries	$1,300,000
Luxury Taxe Total	$0
Special Salary Cap Value	$2,250,000
Pro Year To Date Expenses	$59,753,937
Farm Year To Date Expenses	$1,798,180
Pro Salary Cap To Date	$58,729,118
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$35,610,547
Farm Estimated Season Revenue	($2,882,287)
Pro Remaining Season Days	52
Pro Expenses Per Days	$432,223
Pro Estimated Expenses	$22,475,596
Farm Remaining Season Days	52
Farm Expenses Per Days	$12,908
Farm Estimated Expenses	$671,216
Estimated Season Expenses	$23,146,812
Season Salary Cap	$84,669,000
Estimate Under Maximum Salary Cap of $95,500,000	$10,831,000
Estimate Over Minimum Salary Cap of $70,600,000	$14,069,000
Current Bank Account	$91,257,539
Projected Bank Account	$100,838,987

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)
Semyon Varlamov (1 Way Contract)	$3,500,000 (1)
Nico Sturm (1 Way Contract)	$3,500,000 (3)
Brandon Duhaime (1 Way Contract)	$3,139,000 (2)
Nicolas Roy (1 Way Contract)	$3,000,000 (2)
Travis Hamonic (1 Way Contract)	$2,900,000 (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
Jordan Spence	$1,192,000 (2)
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	24
Salary Commitment
Year 2025 : $82,419,000
Year 2026 : $58,126,000
Year 2027 : $47,275,000
Year 2028 : $19,650,000
Salary Average Commitment
Year 2025 : $82,419,000
Year 2026 : $58,126,000
Year 2027 : $47,275,000
Year 2028 : $19,650,000
Salary Cap with 1 Way Contract
Year 2025 : $82,419,000
Year 2026 : $58,126,000
Year 2027 : $47,275,000
Year 2028 : $19,650,000

Farm Players Salaries
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)
Jakub Dvorak	$92,500 (3)
Grant Hutton	$92,500 (1)
Nate Danielson	$92,500 (3)
Reece Newkirk	$92,500 (1)
Rem Pitlick	$92,500 (2)
Ryan Suzuki	$92,500 (2)
Akira Schmid	$92,500 (1)
Wyatte Wylie	$92,500 (1)
Albert Johansson	$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)
William Wallinder	$92,500 (2)
Bradly Nadeau	$92,500 (3)
Total Farm Players	23
Salary Commitment
Year 2025 : $2,191,300
Year 2026 : $1,217,500
Year 2027 : $377,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,191,300
Year 2026 : $1,217,500
Year 2027 : $377,500
Year 2028 : $0

Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	Amalie Arena
Level 1:	6000 - $150 - 5,509 - 91.81%
Level 2:	5000 - $99 - 4,794 - 95.88%
Level 3:	2000 - $75 - 1,916 - 95.81%
Level 4:	4000 - $50 - 3,760 - 94.01%
Luxury :	1000 - $300 - 800 - 79.99%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1,896 - 94.79%
Farm Level 2:	1000 - $15 - 937 - 93.65%
Farm Total Capacity :	3000
Income
Home Games Left	14
Average Attendance - %	16,779 - 93.22%
Average Income per Game	$2,734,011
Year to Date Revenue	$73,818,302
Farm
Home Games Left	-25
Average Attendance - %	2,832 - 94.41%
Average Income per Game	$117,386
Year to Date Revenue	$3,169,417
Expense
Pro Players Total Salaries	$91,263,999
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	$62,742,318
Farm Year To Date Expenses	$2,136,240
Pro Salary Cap To Date	$61,358,017
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$38,276,157
Farm Estimated Season Revenue	($2,934,645)
Pro Remaining Season Days	52
Pro Expenses Per Days	$478,052
Pro Estimated Expenses	$24,858,704
Farm Remaining Season Days	52
Farm Expenses Per Days	$15,260
Farm Estimated Expenses	$793,520
Estimated Season Expenses	$25,652,224
Season Salary Cap	$93,204,999
Estimate Under Maximum Salary Cap of $95,500,000	$2,295,001
Estimate Over Minimum Salary Cap of $70,600,000	$22,604,999
Current Bank Account	$47,984,438
Projected Bank Account	$57,673,726

Pro Players Salaries
Jacob Trouba (1 Way Contract)	$8,000,000 (4)
Clayton Keller (1 Way Contract)	$7,150,000 (3)
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)
Brock Nelson (1 Way Contract)	$6,116,000 (2)
Evgeni Malkin (1 Way Contract)	$6,100,000 (1)
Patrick Kane (1 Way Contract)	$5,973,000 (3)
Ryan Nugent-Hopkins (1 Way Contract)	$5,125,000 (4)
Ryan Lindgren (1 Way Contract)	$4,615,000 (4)
Artturi Lehkonen (1 Way Contract)	$4,500,000 (2)
Alexander Romanov (1 Way Contract)	$4,264,000 (4)
Oliver Ekman-Larsson (1 Way Contract)	$4,125,000 (2)
Boone Jenner (1 Way Contract)	$3,750,000 (3)
Pyotr Kochetkov (1 Way Contract)	$3,085,000 (3)
Dustin Wolf (1 Way Contract)	$2,000,000 (2)
Sammy Blais (1 Way Contract)	$1,600,000 (1)
Trey Fix-Wolansky	$1,499,999 (3)
Josh Brown	$1,200,000 (2)
Jani Nyman	$925,000 (3)
Will Smith	$925,000 (3)
Alex Turcotte	$925,000 (1)
Total Pro Players	22
Salary Commitment
Year 2025 : $91,263,999
Year 2026 : $79,996,999
Year 2027 : $42,669,999
Year 2028 : $19,001,000
Salary Average Commitment
Year 2025 : $91,263,999
Year 2026 : $82,638,999
Year 2027 : $45,311,999
Year 2028 : $22,004,000
Salary Cap with 1 Way Contract
Year 2025 : $91,263,999
Year 2026 : $82,638,999
Year 2027 : $45,311,999
Year 2028 : $22,004,000

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)
Joey Keane	$92,500 (3)
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)
Hunter Brzustewicz	$92,500 (3)
Jaydon Dureau	$92,500 (3)
Nikolai Kovalenko	$92,500 (3)
Juha Jaaska	$92,500 (2)
Drake Caggiula	$92,500 (1)
Gabriel Fortier	$92,500 (1)
Benjamin Kraws	$92,500 (1)
Jean-Luc Foudy	$92,500 (1)
Mason Jobst	$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 : $647,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,645,200
Year 2026 : $1,990,500
Year 2027 : $647,500
Year 2028 : $0

Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Arena
Level 1:	6000 - $150 - 5,534 - 92.23%
Level 2:	5000 - $100 - 4,607 - 92.15%
Level 3:	2000 - $75 - 1,910 - 95.52%
Level 4:	4000 - $50 - 3,736 - 93.39%
Luxury :	1000 - $300 - 802 - 80.21%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1,884 - 94.18%
Farm Level 2:	1000 - $15 - 937 - 93.75%
Farm Total Capacity :	3000
Income
Home Games Left	10
Average Attendance - %	16,589 - 92.16%
Average Income per Game	$2,717,712
Year to Date Revenue	$84,249,081
Farm
Home Games Left	-28
Average Attendance - %	2,821 - 94.03%
Average Income per Game	$116,780
Year to Date Revenue	$3,620,166
Expense
Pro Players Total Salaries	$68,289,500
Farm Players Total Salaries	$3,241,000
Coaches Total Salaries	$1,300,000
Luxury Taxe Total	$0
Special Salary Cap Value	$7,125,000
Pro Year To Date Expenses	$52,293,419
Farm Year To Date Expenses	$2,638,190
Pro Salary Cap To Date	$51,562,897
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$27,177,123
Farm Estimated Season Revenue	($3,269,827)
Pro Remaining Season Days	52
Pro Expenses Per Days	$359,013
Pro Estimated Expenses	$18,668,676
Farm Remaining Season Days	52
Farm Expenses Per Days	$18,347
Farm Estimated Expenses	$954,044
Estimated Season Expenses	$19,622,720
Season Salary Cap	$75,414,500
Estimate Under Maximum Salary Cap of $95,500,000	$20,085,500
Estimate Over Minimum Salary Cap of $70,600,000	$4,814,500
Current Bank Account	$65,344,452
Projected Bank Account	$69,629,028

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)
Lane Pederson	$925,000 (1)
Jonny Brodzinski	$925,000 (1)
Joseph Woll	$925,000 (1)
Logan Shaw	$925,000 (4)
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	23
Salary Commitment
Year 2025 : $68,289,500
Year 2026 : $58,547,500
Year 2027 : $37,337,500
Year 2028 : $21,937,500
Salary Average Commitment
Year 2025 : $68,289,500
Year 2026 : $58,547,500
Year 2027 : $37,337,500
Year 2028 : $21,937,500
Salary Cap with 1 Way Contract
Year 2025 : $68,289,500
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)
Darren Brady	$92,500 (3)
Carson Meyer	$92,500 (2)
Clark Bishop	$92,500 (2)
Jake Lucchini	$92,500 (2)
Colton Poolman	$92,500 (3)
Colton White	$92,500 (3)
Kole Lind	$92,500 (2)
Jere Innala	$92,500 (2)
Josh Jacobs	$92,500 (3)
Madison Bowey	$92,500 (3)
Marshall Warren	$92,500 (2)
Riese Gaber	$92,500 (3)
Jimmy Schuldt	$92,500 (1)
Kale Clague	$92,500 (3)
Hunter Shepard	$92,500 (1)
Kyle Clifford	$92,500 (2)
Vyacheslav Peksa	$92,500 (3)
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	35
Salary Commitment
Year 2025 : $3,241,000
Year 2026 : $2,778,500
Year 2027 : $1,576,000
Year 2028 : $92,500
Salary Average Commitment
Year 2025 : $3,241,000
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 - 5,523 - 92.05%
Level 2:	5000 - $100 - 4,712 - 94.25%
Level 3:	2000 - $75 - 1,889 - 94.46%
Level 4:	4000 - $50 - 3,796 - 94.90%
Luxury :	1000 - $300 - 811 - 81.13%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1,861 - 93.07%
Farm Level 2:	1000 - $15 - 945 - 94.46%
Farm Total Capacity :	3000
Income
Home Games Left	10
Average Attendance - %	16,732 - 92.95%
Average Income per Game	$2,736,836
Year to Date Revenue	$84,841,913
Farm
Home Games Left	-29
Average Attendance - %	2,806 - 93.53%
Average Income per Game	$115,802
Year to Date Revenue	$3,589,871
Expense
Pro Players Total Salaries	$93,990,713
Farm Players Total Salaries	$2,728,333
Coaches Total Salaries	$1,300,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$68,002,715
Farm Year To Date Expenses	$2,351,918
Pro Salary Cap To Date	$67,272,093
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$27,368,359
Farm Estimated Season Revenue	($3,358,266)
Pro Remaining Season Days	52
Pro Expenses Per Days	$492,180
Pro Estimated Expenses	$25,593,360
Farm Remaining Season Days	52
Farm Expenses Per Days	$15,691
Farm Estimated Expenses	$815,932
Estimated Season Expenses	$26,409,292
Season Salary Cap	$93,990,713
Estimate Under Maximum Salary Cap of $95,500,000	$1,509,287
Estimate Over Minimum Salary Cap of $70,600,000	$23,390,713
Current Bank Account	$65,180,953
Projected Bank Account	$62,781,754

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)
Sandis Vilmanis	$925,000 (3)
Sam Morton	$925,000 (3)
Milo Roelens	$925,000 (3)
Vincent Desharnais	$925,000 (1)
Olle Lycksell	$925,000 (1)
Braden Hache	$925,000 (3)
Total Pro Players	24
Salary Commitment
Year 2025 : $93,990,713
Year 2026 : $83,390,714
Year 2027 : $76,136,714
Year 2028 : $45,925,000
Salary Average Commitment
Year 2025 : $93,990,713
Year 2026 : $83,390,714
Year 2027 : $76,136,714
Year 2028 : $45,925,000
Salary Cap with 1 Way Contract
Year 2025 : $93,990,713
Year 2026 : $83,390,714
Year 2027 : $76,136,714
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)
Josiah Slavin	$92,500 (1)
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)
Jacob Perreault	$92,500 (1)
Owen Lindmark	$92,500 (3)
Riley Sutter	$92,500 (1)
Montana Onyebuchi	$92,500 (1)
Patrick Giles	$92,500 (1)
Jordan Papirny	$92,500 (2)
Tristen Nielsen	$92,500 (2)
John Ludvig	$92,500 (1)
Cole Krygier	$92,500 (2)
Magnus Hellberg	$92,500 (3)
Gabriel Szturc	$92,500 (3)
Total Farm Players	24
Salary Commitment
Year 2025 : $2,728,333
Year 2026 : $2,080,833
Year 2027 : $1,373,333
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,728,333
Year 2026 : $2,080,833
Year 2027 : $1,373,333
Year 2028 : $0

Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	PPG Paints Arena
Level 1:	6000 - $150 - 5,615 - 93.58%
Level 2:	5000 - $100 - 4,777 - 95.55%
Level 3:	2000 - $75 - 1,918 - 95.92%
Level 4:	4000 - $50 - 3,773 - 94.32%
Luxury :	1000 - $300 - 809 - 80.94%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1,904 - 95.19%
Farm Level 2:	1000 - $15 - 940 - 94.05%
Farm Total Capacity :	3000
Income
Home Games Left	13
Average Attendance - %	16,893 - 93.85%
Average Income per Game	$2,767,078
Year to Date Revenue	$77,478,188
Farm
Home Games Left	-25
Average Attendance - %	2,844 - 94.81%
Average Income per Game	$117,878
Year to Date Revenue	$3,300,577
Expense
Pro Players Total Salaries	$79,807,000
Farm Players Total Salaries	$2,475,000
Coaches Total Salaries	$2,800,000
Luxury Taxe Total	$0
Special Salary Cap Value	$4,492,500
Pro Year To Date Expenses	$63,966,277
Farm Year To Date Expenses	$2,076,737
Pro Salary Cap To Date	$62,632,793
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$35,972,016
Farm Estimated Season Revenue	($2,946,944)
Pro Remaining Season Days	52
Pro Expenses Per Days	$426,461
Pro Estimated Expenses	$22,175,972
Farm Remaining Season Days	52
Farm Expenses Per Days	$14,378
Farm Estimated Expenses	$747,656
Estimated Season Expenses	$22,923,628
Season Salary Cap	$84,299,500
Estimate Under Maximum Salary Cap of $95,500,000	$11,200,500
Estimate Over Minimum Salary Cap of $70,600,000	$13,699,500
Current Bank Account	$51,935,674
Projected Bank Account	$62,037,118

Pro Players Salaries
Jonathan Huberdeau (1 Way Contract)	$10,500,000 (6)
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)
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)
Wyatt Newpower	$925,000 (3)
Logan Stankoven	$925,000 (2)
Total Pro Players	22
Salary Commitment
Year 2025 : $79,807,000
Year 2026 : $76,719,000
Year 2027 : $67,383,000
Year 2028 : $36,791,000
Salary Average Commitment
Year 2025 : $79,807,000
Year 2026 : $73,732,000
Year 2027 : $64,396,000
Year 2028 : $33,804,000
Salary Cap with 1 Way Contract
Year 2025 : $79,807,000
Year 2026 : $73,732,000
Year 2027 : $64,396,000
Year 2028 : $33,804,000

Farm Players Salaries
Nikolas Brouillard	$150,000 (1)
Brendan Lemieux	$150,000 (1)
Mark Friedman	$150,000 (2)
Matt Martin	$150,000 (2)
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)
Elias D. Pettersson	$92,500 (3)
Jordan Dumais	$92,500 (3)
Jonathan Gruden	$92,500 (1)
Samuel Fagemo	$92,500 (4)
William Rousseau	$92,500 (3)
Shawn Element	$92,500 (1)
Valtteri Puustinen	$92,500 (1)
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	24
Salary Commitment
Year 2025 : $2,475,000
Year 2026 : $1,641,400
Year 2027 : $768,900
Year 2028 : $306,400
Salary Average Commitment
Year 2025 : $2,475,000
Year 2026 : $1,612,500
Year 2027 : $740,000
Year 2028 : $277,500

Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	6000 - $150 - 5,502 - 91.71%
Level 2:	5000 - $100 - 4,749 - 94.98%
Level 3:	2000 - $75 - 1,923 - 96.13%
Level 4:	4000 - $50 - 3,774 - 94.34%
Luxury :	1000 - $300 - 814 - 81.40%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1,834 - 91.70%
Farm Level 2:	1000 - $15 - 936 - 93.59%
Farm Total Capacity :	3000
Income
Home Games Left	16
Average Attendance - %	16,761 - 93.12%
Average Income per Game	$2,740,891
Year to Date Revenue	$68,522,287
Farm
Home Games Left	-23
Average Attendance - %	2,770 - 92.33%
Average Income per Game	$114,216
Year to Date Revenue	$2,855,403
Expense
Pro Players Total Salaries	$98,534,857
Farm Players Total Salaries	$3,921,460
Coaches Total Salaries	$1,800,000
Luxury Taxe Total	$0
Special Salary Cap Value	($6,250,000)
Pro Year To Date Expenses	$72,219,986
Farm Year To Date Expenses	$3,417,813
Pro Salary Cap To Date	$71,327,470
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$43,854,264
Farm Estimated Season Revenue	($2,626,971)
Pro Remaining Season Days	52
Pro Expenses Per Days	$515,725
Pro Estimated Expenses	$26,817,700
Farm Remaining Season Days	52
Farm Expenses Per Days	$24,464
Farm Estimated Expenses	$1,272,128
Estimated Season Expenses	$28,089,828
Season Salary Cap	$92,284,857
Estimate Under Maximum Salary Cap of $95,500,000	$3,215,143
Estimate Over Minimum Salary Cap of $70,600,000	$21,684,857
Current Bank Account	$42,284,821
Projected Bank Account	$55,422,286

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)
Drake Batherson (1 Way Contract)	$4,975,000 (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)
Brett Leason	$925,000 (1)
Jake Sanderson	$925,000 (1)
Cam Talbot	$925,000 (1)
Total Pro Players	21
Salary Commitment
Year 2025 : $98,534,857
Year 2026 : $81,922,857
Year 2027 : $63,832,857
Year 2028 : $42,509,857
Salary Average Commitment
Year 2025 : $98,534,856
Year 2026 : $81,922,856
Year 2027 : $63,832,856
Year 2028 : $42,509,856
Salary Cap with 1 Way Contract
Year 2025 : $98,534,857
Year 2026 : $81,922,857
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)
Joel Hofer	$124,300 (1)
Ethen Frank	$99,500 (1)
Kaedan Korczak	$95,260 (1)
Sergei Murashov	$92,500 (3)
Bryce McConnell-Barker	$92,500 (3)
Brandon Biro	$92,500 (1)
Brett Seney	$92,500 (1)
Cam Dineen	$92,500 (1)
Gleb Trikozov	$92,500 (3)
Jaroslav Chmelar	$92,500 (3)
Jorian Donovan	$92,500 (3)
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)
Braeden Bowman	$92,500 (3)
Total Farm Players	37
Salary Commitment
Year 2025 : $3,921,460
Year 2026 : $1,930,000
Year 2027 : $1,075,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $3,921,460
Year 2026 : $1,930,000
Year 2027 : $1,075,000
Year 2028 : $0

Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Little Ceasars Arena
Level 1:	6000 - $150 - 5,518 - 91.96%
Level 2:	5000 - $100 - 4,765 - 95.30%
Level 3:	2000 - $75 - 1,956 - 97.80%
Level 4:	4000 - $50 - 3,813 - 95.32%
Luxury :	1000 - $300 - 786 - 78.58%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1,880 - 94.02%
Farm Level 2:	1000 - $15 - 935 - 93.52%
Farm Total Capacity :	3000
Income
Home Games Left	11
Average Attendance - %	16,838 - 93.54%
Average Income per Game	$2,740,835
Year to Date Revenue	$82,225,047
Farm
Home Games Left	-28
Average Attendance - %	2,816 - 93.86%
Average Income per Game	$116,573
Year to Date Revenue	$3,497,204
Expense
Pro Players Total Salaries	$76,174,666
Farm Players Total Salaries	$2,146,570
Coaches Total Salaries	$1,300,000
Luxury Taxe Total	$0
Special Salary Cap Value	$3,300,000
Pro Year To Date Expenses	$53,609,028
Farm Year To Date Expenses	$1,828,924
Pro Salary Cap To Date	$52,608,792
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$30,149,184
Farm Estimated Season Revenue	($3,264,057)
Pro Remaining Season Days	52
Pro Expenses Per Days	$399,869
Pro Estimated Expenses	$20,793,188
Farm Remaining Season Days	52
Farm Expenses Per Days	$12,677
Farm Estimated Expenses	$659,204
Estimated Season Expenses	$21,452,392
Season Salary Cap	$73,374,666
Estimate Under Maximum Salary Cap of $95,500,000	$22,125,334
Estimate Over Minimum Salary Cap of $70,600,000	$2,774,666
Current Bank Account	$90,457,598
Projected Bank Account	$95,890,333

Pro Players Salaries
John Gibson (1 Way Contract)	$6,400,000 (2)
John Klingberg (Out of Payroll)	$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)
Noah Cates (1 Way Contract)	$3,648,000 (5)
Barclay Goodrow (1 Way Contract)	$3,641,667 (2)
Kirill Marchenko (1 Way Contract)	$3,562,000 (6)
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 (4)
Michael Pezzetta	$925,000 (1)
Simon Edvinsson	$925,000 (1)
Luke Hughes	$925,000 (2)
Marco Kasper	$925,000 (2)
Total Pro Players	23
Salary Commitment
Year 2025 : $76,174,666
Year 2026 : $65,132,666
Year 2027 : $41,583,000
Year 2028 : $33,046,000
Salary Average Commitment
Year 2025 : $76,174,666
Year 2026 : $58,732,666
Year 2027 : $35,183,000
Year 2028 : $26,646,000
Salary Cap with 1 Way Contract
Year 2025 : $76,174,666
Year 2026 : $58,732,666
Year 2027 : $35,183,000
Year 2028 : $26,646,000

Farm Players Salaries
Christian Fischer	$100,000 (1)
Sam Carrick	$100,000 (1)
Matt Luff	$96,570 (1)
Jakub Skarek	$92,500 (1)
Laurent Dauphin	$92,500 (3)
Ethan Prow	$92,500 (1)
Gage Goncalves	$92,500 (5)
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)
Jan Bednar	$92,500 (3)
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)
Carter Gylander	$92,500 (3)
Chase Bradley	$92,500 (3)
Total Farm Players	23
Salary Commitment
Year 2025 : $2,146,570
Year 2026 : $1,468,700
Year 2027 : $1,006,200
Year 2028 : $266,200
Salary Average Commitment
Year 2025 : $2,146,570
Year 2026 : $1,295,000
Year 2027 : $832,500
Year 2028 : $92,500

Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	KeyBank Center
Level 1:	4000 - $150 - 4,000 - 100.00%
Level 2:	5000 - $100 - 4,749 - 94.99%
Level 3:	2000 - $75 - 1,934 - 96.69%
Level 4:	4000 - $50 - 3,853 - 96.32%
Luxury :	1000 - $300 - 809 - 80.90%
Total Capacity :	16000
Farm
Farm Level 1:	2000 - $35 - 1,890 - 94.52%
Farm Level 2:	1000 - $15 - 941 - 94.08%
Farm Total Capacity :	3000
Income
Home Games Left	13
Average Attendance - %	15,345 - 95.91%
Average Income per Game	$2,416,784
Year to Date Revenue	$67,669,943
Farm
Home Games Left	-26
Average Attendance - %	2,831 - 94.37%
Average Income per Game	$117,199
Year to Date Revenue	$3,281,561
Expense
Pro Players Total Salaries	$91,932,333
Farm Players Total Salaries	$1,610,000
Coaches Total Salaries	$1,300,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$67,879,185
Farm Year To Date Expenses	$1,569,798
Pro Salary Cap To Date	$67,051,474
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$31,418,188
Farm Estimated Season Revenue	($3,047,164)
Pro Remaining Season Days	52
Pro Expenses Per Days	$481,515
Pro Estimated Expenses	$25,038,780
Farm Remaining Season Days	52
Farm Expenses Per Days	$9,896
Farm Estimated Expenses	$514,592
Estimated Season Expenses	$25,553,372
Season Salary Cap	$91,932,333
Estimate Under Maximum Salary Cap of $95,500,000	$3,567,667
Estimate Over Minimum Salary Cap of $70,600,000	$21,332,333
Current Bank Account	$25,638,276
Projected Bank Account	$28,455,928

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)
Alex DeBrincat (1 Way Contract)	$6,667,000 (2)
Claude Giroux (1 Way Contract)	$6,475,000 (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)
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)
Nicholas Robertson	$925,000 (1)
Justin Brazeau	$925,000 (1)
Dmitri Voronkov	$925,000 (2)
Derek Ryan	$925,000 (3)
Cole Smith	$925,000 (1)
Leo Carlsson	$925,000 (2)
Brett Murray	$925,000 (1)
Marc-Andre Fleury	$925,000 (2)
Total Pro Players	24
Salary Commitment
Year 2025 : $91,932,333
Year 2026 : $81,082,333
Year 2027 : $49,677,333
Year 2028 : $31,569,000
Salary Average Commitment
Year 2025 : $91,932,333
Year 2026 : $81,082,333
Year 2027 : $49,677,333
Year 2028 : $31,569,000
Salary Cap with 1 Way Contract
Year 2025 : $91,932,333
Year 2026 : $81,082,333
Year 2027 : $49,677,333
Year 2028 : $31,569,000

Farm Players Salaries
Anders Bjork	$130,000 (1)
Erik Portillo	$92,500 (3)
Kevin Connauton	$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)
Vsevolod Komarov	$92,500 (3)
Devon Levi	$92,500 (2)
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	17
Salary Commitment
Year 2025 : $1,610,000
Year 2026 : $832,500
Year 2027 : $462,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,610,000
Year 2026 : $832,500
Year 2027 : $462,500
Year 2028 : $0

Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Canadian Tire Centre
Level 1:	6400 - $151 - 5,510 - 86.10%
Level 2:	5400 - $100 - 4,707 - 87.16%
Level 3:	4500 - $75 - 1,965 - 43.66%
Level 4:	3525 - $50 - 3,510 - 99.58%
Luxury :	1445 - $300 - 795 - 54.98%
Total Capacity :	21270
Farm
Farm Level 1:	2000 - $35 - 1,892 - 94.58%
Farm Level 2:	1000 - $15 - 942 - 94.23%
Farm Total Capacity :	3000
Income
Home Games Left	13
Average Attendance - %	16,487 - 77.51%
Average Income per Game	$2,721,390
Year to Date Revenue	$76,198,921
Farm
Home Games Left	-26
Average Attendance - %	2,834 - 94.46%
Average Income per Game	$117,298
Year to Date Revenue	$3,284,343
Expense
Pro Players Total Salaries	$95,685,000
Farm Players Total Salaries	$2,427,710
Coaches Total Salaries	$1,300,000
Luxury Taxe Total	$0
Special Salary Cap Value	($4,935,000)
Pro Year To Date Expenses	$68,197,252
Farm Year To Date Expenses	$2,016,128
Pro Salary Cap To Date	$67,466,659
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$35,378,070
Farm Estimated Season Revenue	($3,049,747)
Pro Remaining Season Days	52
Pro Expenses Per Days	$500,959
Pro Estimated Expenses	$26,049,868
Farm Remaining Season Days	52
Farm Expenses Per Days	$14,133
Farm Estimated Expenses	$734,916
Estimated Season Expenses	$26,784,784
Season Salary Cap	$90,750,000
Estimate Under Maximum Salary Cap of $95,500,000	$4,750,000
Estimate Over Minimum Salary Cap of $70,600,000	$20,150,000
Current Bank Account	$59,479,746
Projected Bank Account	$65,023,285

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)
Brayden Schenn (1 Way Contract)	$6,500,000 (3)
Colton Parayko (1 Way Contract)	$6,500,000 (5)
Sam Bennett (1 Way Contract)	$5,998,000 (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)
Morgan Geekie (1 Way Contract)	$2,682,000 (3)
Ryan McLeod (1 Way Contract)	$2,500,000 (1)
Garnet Hathaway (1 Way Contract)	$2,275,000 (1)
Jeremy Lauzon (1 Way Contract)	$2,000,000 (1)
Dylan Holloway	$1,242,000 (2)
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 : $95,685,000
Year 2026 : $92,158,000
Year 2027 : $71,692,000
Year 2028 : $53,451,000
Salary Average Commitment
Year 2025 : $95,685,000
Year 2026 : $86,135,000
Year 2027 : $64,706,000
Year 2028 : $46,465,000
Salary Cap with 1 Way Contract
Year 2025 : $95,685,000
Year 2026 : $86,135,000
Year 2027 : $64,706,000
Year 2028 : $46,465,000

Farm Players Salaries
Kevin Mandolese	$123,200 (1)
Nikolas Matinpalo	$122,800 (3)
Vasily Podkolzin	$117,400 (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)
Cole Reinhardt	$92,500 (1)
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)
Matthew Strome	$92,500 (1)
Luca Cagnoni	$92,500 (3)
Noah Ostlund	$92,500 (3)
Vincent Arseneau	$92,500 (3)
Pierrick Dube	$92,500 (1)
David Reinbacher	$92,500 (2)
Skyler Brind'Amour	$92,500 (1)
Tarun Fizer	$92,500 (1)
Christopher Merisier-Ortiz	$92,500 (1)
Total Farm Players	25
Salary Commitment
Year 2025 : $2,427,710
Year 2026 : $1,657,010
Year 2027 : $1,081,800
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,427,710
Year 2026 : $1,657,010
Year 2027 : $1,081,800
Year 2028 : $0

Avalanche

Arena Capacity - Ticket Price Attendance - %
Arena Name	Ball Arena
Level 1:	6000 - $150 - 5,503 - 91.71%
Level 2:	5000 - $100 - 4,739 - 94.78%
Level 3:	2000 - $75 - 1,924 - 96.20%
Level 4:	4000 - $50 - 3,727 - 93.18%
Luxury :	1000 - $300 - 794 - 79.42%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1,879 - 93.96%
Farm Level 2:	1000 - $15 - 944 - 94.41%
Farm Total Capacity :	3000
Income
Home Games Left	13
Average Attendance - %	16,687 - 92.71%
Average Income per Game	$2,727,609
Year to Date Revenue	$76,373,039
Farm
Home Games Left	-24
Average Attendance - %	2,823 - 94.11%
Average Income per Game	$116,702
Year to Date Revenue	$3,267,654
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	$60,959,466
Farm Year To Date Expenses	$2,401,008
Pro Salary Cap To Date	$59,982,800
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$35,458,911
Farm Estimated Season Revenue	($2,800,846)
Pro Remaining Season Days	52
Pro Expenses Per Days	$433,865
Pro Estimated Expenses	$22,560,980
Farm Remaining Season Days	52
Farm Expenses Per Days	$17,059
Farm Estimated Expenses	$887,068
Estimated Season Expenses	$23,448,048
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	$107,613,236
Projected Bank Account	$116,823,253

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 - 5,482 - 91.37%
Level 2:	5000 - $100 - 4,732 - 94.64%
Level 3:	2000 - $75 - 1,944 - 97.22%
Level 4:	4000 - $50 - 3,810 - 95.25%
Luxury :	1000 - $300 - 802 - 80.21%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $40 - 1,408 - 70.39%
Farm Level 2:	1000 - $20 - 633 - 63.26%
Farm Total Capacity :	3000
Income
Home Games Left	10
Average Attendance - %	16,771 - 93.17%
Average Income per Game	$2,733,823
Year to Date Revenue	$84,748,512
Farm
Home Games Left	-29
Average Attendance - %	2,040 - 68.01%
Average Income per Game	$100,688
Year to Date Revenue	$3,121,333
Expense
Pro Players Total Salaries	$79,109,999
Farm Players Total Salaries	$2,151,200
Coaches Total Salaries	$1,300,000
Luxury Taxe Total	$0
Special Salary Cap Value	$2,750,000
Pro Year To Date Expenses	$57,169,974
Farm Year To Date Expenses	$1,868,499
Pro Salary Cap To Date	$56,396,282
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$27,338,230
Farm Estimated Season Revenue	($2,919,957)
Pro Remaining Season Days	52
Pro Expenses Per Days	$415,078
Pro Estimated Expenses	$21,584,056
Farm Remaining Season Days	52
Farm Expenses Per Days	$12,701
Farm Estimated Expenses	$660,452
Estimated Season Expenses	$22,244,508
Season Salary Cap	$81,859,999
Estimate Under Maximum Salary Cap of $95,500,000	$13,640,001
Estimate Over Minimum Salary Cap of $70,600,000	$11,259,999
Current Bank Account	$72,156,471
Projected Bank Account	$74,330,236

Pro Players Salaries
Sergei Bobrovsky (1 Way Contract)	$10,000,000 (1)
Evander Kane	$5,125,000 (1)
Neal Pionk (1 Way Contract)	$5,048,000 (4)
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)
Morgan Barron (1 Way Contract)	$2,400,000 (3)
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)
Juuso Parssinen	$925,000 (1)
Olen Zellweger	$925,000 (2)
Ethan Del Mastro	$925,000 (2)
Frank Nazar	$925,000 (3)
Wyatt Kaiser	$925,000 (2)
Total Pro Players	27
Salary Commitment
Year 2025 : $79,109,999
Year 2026 : $45,724,000
Year 2027 : $34,661,000
Year 2028 : $12,048,000
Salary Average Commitment
Year 2025 : $79,109,999
Year 2026 : $45,724,000
Year 2027 : $34,661,000
Year 2028 : $12,048,000
Salary Cap with 1 Way Contract
Year 2025 : $79,109,999
Year 2026 : $45,724,000
Year 2027 : $34,661,000
Year 2028 : $12,048,000

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)
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)
Ivan Ivan	$92,500 (2)
Jake Wise	$92,500 (2)
Jalen Luypen	$92,500 (2)
Mike Hardman	$92,500 (1)
Total Farm Players	22
Salary Commitment
Year 2025 : $2,151,200
Year 2026 : $1,666,100
Year 2027 : $682,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,151,200
Year 2026 : $1,666,100
Year 2027 : $682,500
Year 2028 : $0

Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Enterprise Center
Level 1:	6000 - $150 - 5,580 - 93.00%
Level 2:	5000 - $100 - 4,752 - 95.04%
Level 3:	2000 - $75 - 1,941 - 97.04%
Level 4:	4000 - $50 - 3,735 - 93.38%
Luxury :	1000 - $300 - 789 - 78.87%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $40 - 1,425 - 71.23%
Farm Level 2:	1000 - $19 - 664 - 66.42%
Farm Total Capacity :	3000
Income
Home Games Left	11
Average Attendance - %	16,797 - 93.32%
Average Income per Game	$2,746,474
Year to Date Revenue	$82,394,223
Farm
Home Games Left	-25
Average Attendance - %	2,089 - 69.63%
Average Income per Game	$101,621
Year to Date Revenue	$3,048,620
Expense
Pro Players Total Salaries	$65,710,999
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	$47,833,243
Farm Year To Date Expenses	$2,214,099
Pro Salary Cap To Date	$46,969,114
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$30,211,215
Farm Estimated Season Revenue	($2,540,517)
Pro Remaining Season Days	52
Pro Expenses Per Days	$345,653
Pro Estimated Expenses	$17,973,956
Farm Remaining Season Days	52
Farm Expenses Per Days	$15,533
Farm Estimated Expenses	$807,716
Estimated Season Expenses	$18,781,672
Season Salary Cap	$74,585,999
Estimate Under Maximum Salary Cap of $95,500,000	$20,914,001
Estimate Over Minimum Salary Cap of $70,600,000	$3,985,999
Current Bank Account	$71,568,246
Projected Bank Account	$80,457,272

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 (6)
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)
Tomas Tatar (1 Way Contract)	$3,600,000 (3)
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	24
Salary Commitment
Year 2025 : $65,710,999
Year 2026 : $34,116,000
Year 2027 : $23,441,000
Year 2028 : $16,941,000
Salary Average Commitment
Year 2025 : $65,710,999
Year 2026 : $33,263,000
Year 2027 : $22,588,000
Year 2028 : $16,088,000
Salary Cap with 1 Way Contract
Year 2025 : $65,710,999
Year 2026 : $33,263,000
Year 2027 : $22,588,000
Year 2028 : $16,088,000

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 - 5,524 - 92.07%
Level 2:	5000 - $100 - 4,700 - 94.00%
Level 3:	2000 - $75 - 1,907 - 95.34%
Level 4:	4000 - $50 - 3,782 - 94.55%
Luxury :	1000 - $300 - 803 - 80.26%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1,876 - 93.80%
Farm Level 2:	1000 - $15 - 933 - 93.29%
Farm Total Capacity :	3000
Income
Home Games Left	14
Average Attendance - %	16,715 - 92.86%
Average Income per Game	$2,732,375
Year to Date Revenue	$73,774,129
Farm
Home Games Left	-22
Average Attendance - %	2,809 - 93.63%
Average Income per Game	$116,293
Year to Date Revenue	$3,139,904
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	$68,870,959
Farm Year To Date Expenses	$2,115,754
Pro Salary Cap To Date	$66,490,259
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$38,253,252
Farm Estimated Season Revenue	($2,558,440)
Pro Remaining Season Days	52
Pro Expenses Per Days	$486,896
Pro Estimated Expenses	$25,318,592
Farm Remaining Season Days	52
Farm Expenses Per Days	$14,951
Farm Estimated Expenses	$777,452
Estimated Season Expenses	$26,096,044
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	$42,111,741
Projected Bank Account	$51,710,509

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 - 5,462 - 91.04%
Level 2:	5000 - $100 - 4,693 - 93.86%
Level 3:	2000 - $76 - 1,965 - 98.23%
Level 4:	4000 - $50 - 3,797 - 94.92%
Luxury :	1000 - $300 - 797 - 79.73%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $45 - 1,241 - 62.03%
Farm Level 2:	1000 - $35 - 400 - 40.00%
Farm Total Capacity :	3000
Income
Home Games Left	15
Average Attendance - %	16,714 - 92.85%
Average Income per Game	$2,733,754
Year to Date Revenue	$71,077,611
Farm
Home Games Left	-23
Average Attendance - %	1,641 - 54.69%
Average Income per Game	$101,951
Year to Date Revenue	$2,650,727
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	$56,042,662
Farm Year To Date Expenses	$2,280,784
Pro Salary Cap To Date	$55,312,107
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$41,006,314
Farm Estimated Season Revenue	($2,344,874)
Pro Remaining Season Days	52
Pro Expenses Per Days	$363,912
Pro Estimated Expenses	$18,923,424
Farm Remaining Season Days	52
Farm Expenses Per Days	$16,101
Farm Estimated Expenses	$837,252
Estimated Season Expenses	$19,760,676
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	$80,525,826
Projected Bank Account	$99,426,590

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 - 5,488 - 91.47%
Level 2:	5000 - $100 - 4,724 - 94.48%
Level 3:	2000 - $75 - 1,935 - 96.75%
Level 4:	4000 - $50 - 3,812 - 95.30%
Luxury :	1000 - $300 - 792 - 79.21%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1,895 - 94.76%
Farm Level 2:	1000 - $15 - 930 - 92.97%
Farm Total Capacity :	3000
Income
Home Games Left	12
Average Attendance - %	16,751 - 93.06%
Average Income per Game	$2,728,710
Year to Date Revenue	$79,132,582
Farm
Home Games Left	-24
Average Attendance - %	2,825 - 94.16%
Average Income per Game	$117,201
Year to Date Revenue	$3,398,823
Expense
Pro Players Total Salaries	$93,707,268
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	$70,972,010
Farm Year To Date Expenses	$2,418,696
Pro Salary Cap To Date	$69,984,439
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$32,744,517
Farm Estimated Season Revenue	($2,812,819)
Pro Remaining Season Days	52
Pro Expenses Per Days	$490,711
Pro Estimated Expenses	$25,516,972
Farm Remaining Season Days	52
Farm Expenses Per Days	$17,220
Farm Estimated Expenses	$895,440
Estimated Season Expenses	$26,412,412
Season Salary Cap	$88,896,268
Estimate Under Maximum Salary Cap of $95,500,000	$6,603,732
Estimate Over Minimum Salary Cap of $70,600,000	$18,296,268
Current Bank Account	$69,883,577
Projected Bank Account	$73,402,863

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)
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)
Travis Boyd	$1,111,111 (2)
Anthony Stolarz	$989,089 (6)
Total Pro Players	22
Salary Commitment
Year 2025 : $93,707,268
Year 2026 : $91,405,180
Year 2027 : $67,207,069
Year 2028 : $51,232,000
Salary Average Commitment
Year 2025 : $93,707,268
Year 2026 : $82,551,269
Year 2027 : $58,353,158
Year 2028 : $42,378,089
Salary Cap with 1 Way Contract
Year 2025 : $93,707,268
Year 2026 : $82,551,269
Year 2027 : $58,353,158
Year 2028 : $42,378,089

Farm Players Salaries
Arttu Hyry	$150,000 (3)
Dennis Cholowski	$150,000 (2)
Callum Tung	$150,000 (3)
Djibril Toure	$150,000 (3)
Chad Ruhwedel	$150,000 (2)
Chris Wagner	$150,000 (2)
Nick DeSimone	$150,000 (2)
Nick Cousins	$150,000 (2)
Zac Funk	$150,000 (3)
Felix Sandstrom	$150,000 (3)
Ty Emberson	$128,500 (5)
Cole Schwindt	$92,500 (1)
Colin White	$92,500 (1)
Connor Mackey	$92,500 (1)
Curtis McKenzie	$92,500 (1)
Justus Annunen	$92,500 (1)
Dryden Hunt	$92,500 (1)
Ilya Solovyov	$92,500 (1)
Kevin Bahl	$92,500 (1)
Mackenzie MacEachern	$92,500 (1)
Walker Duehr	$92,500 (1)
Jack Thompson	$92,500 (1)
Jan Mysak	$92,500 (1)
Adam Scheel	$92,500 (1)
Kevin Rooney	$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 - 5,519 - 91.99%
Level 2:	5000 - $100 - 4,686 - 93.71%
Level 3:	2000 - $75 - 1,919 - 95.94%
Level 4:	4000 - $50 - 3,790 - 94.76%
Luxury :	1000 - $300 - 802 - 80.22%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1,875 - 93.74%
Farm Level 2:	1000 - $15 - 947 - 94.70%
Farm Total Capacity :	3000
Income
Home Games Left	12
Average Attendance - %	16,717 - 92.87%
Average Income per Game	$2,731,033
Year to Date Revenue	$79,199,963
Farm
Home Games Left	-26
Average Attendance - %	2,822 - 94.06%
Average Income per Game	$116,539
Year to Date Revenue	$3,379,622
Expense
Pro Players Total Salaries	$71,233,000
Farm Players Total Salaries	$2,907,500
Coaches Total Salaries	$1,300,000
Luxury Taxe Total	$0
Special Salary Cap Value	$6,050,000
Pro Year To Date Expenses	$52,994,879
Farm Year To Date Expenses	$2,256,082
Pro Salary Cap To Date	$52,240,350
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$32,772,398
Farm Estimated Season Revenue	($3,030,006)
Pro Remaining Season Days	52
Pro Expenses Per Days	$374,264
Pro Estimated Expenses	$19,461,728
Farm Remaining Season Days	52
Farm Expenses Per Days	$16,619
Farm Estimated Expenses	$864,188
Estimated Season Expenses	$20,325,916
Season Salary Cap	$77,283,000
Estimate Under Maximum Salary Cap of $95,500,000	$18,217,000
Estimate Over Minimum Salary Cap of $70,600,000	$6,683,000
Current Bank Account	$59,189,955
Projected Bank Account	$68,606,431

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)
Alexandar Georgiev (1 Way Contract)	$4,000,000 (2)
Jack Roslovic (1 Way Contract)	$3,988,000 (2)
Justin Holl (1 Way Contract)	$3,500,000 (1)
Jonas Siegenthaler (1 Way Contract)	$3,400,000 (3)
Connor McMichael (1 Way Contract)	$2,022,000 (6)
Miles Wood (1 Way Contract)	$2,000,000 (2)
Jeff Petry (1 Way Contract)	$2,000,000 (3)
Sam Gagner (1 Way Contract)	$2,000,000 (2)
-1 Way Contract Salary Cap :	$2,000,000
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)
Yegor Chinakhov	$1,362,000 (1)
Julien Gauthier	$1,100,000 (1)
Parker Wotherspoon	$1,072,000 (1)
Haydn Fleury	$1,070,000 (2)
Jake Neighbours	$925,000 (6)
David Rittich	$925,000 (3)
Total Pro Players	24
Salary Commitment
Year 2025 : $71,233,000
Year 2026 : $61,407,000
Year 2027 : $42,349,000
Year 2028 : $31,642,000
Salary Average Commitment
Year 2025 : $71,233,000
Year 2026 : $54,212,000
Year 2027 : $35,154,000
Year 2028 : $21,829,000
Salary Cap with 1 Way Contract
Year 2025 : $71,233,000
Year 2026 : $54,212,000
Year 2027 : $35,154,000
Year 2028 : $21,829,000

Farm Players Salaries
Robert Bortuzzo	$150,000 (2)
Andre Lee	$130,000 (3)
Andreas Englund	$120,000 (3)
Tobie Paquette-Bisson	$100,000 (3)
Andrew Agozzino	$95,000 (1)
Dysin Mayo	$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)
Jaxon Nelson	$92,500 (3)
Trent Miner	$92,500 (2)
Jiri Patera	$92,500 (1)
Martin Pospisil	$92,500 (1)
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)
Marcus Sylvegard	$92,500 (3)
Total Farm Players	30
Salary Commitment
Year 2025 : $2,907,500
Year 2026 : $2,350,000
Year 2027 : $1,645,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,907,500
Year 2026 : $2,350,000
Year 2027 : $1,645,000
Year 2028 : $0

Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Canada Life Centre
Level 1:	6000 - $150 - 5,520 - 92.00%
Level 2:	5000 - $100 - 4,695 - 93.90%
Level 3:	2000 - $75 - 1,939 - 96.95%
Level 4:	4000 - $50 - 3,749 - 93.72%
Luxury :	1000 - $300 - 804 - 80.43%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1,860 - 92.98%
Farm Level 2:	1000 - $15 - 939 - 93.89%
Farm Total Capacity :	3000
Income
Home Games Left	13
Average Attendance - %	16,707 - 92.82%
Average Income per Game	$2,732,537
Year to Date Revenue	$76,511,046
Farm
Home Games Left	-26
Average Attendance - %	2,798 - 93.28%
Average Income per Game	$115,582
Year to Date Revenue	$3,236,303
Expense
Pro Players Total Salaries	$83,936,856
Farm Players Total Salaries	$2,235,000
Coaches Total Salaries	$1,300,000
Luxury Taxe Total	$0
Special Salary Cap Value	($4,225,000)
Pro Year To Date Expenses	$62,865,475
Farm Year To Date Expenses	$1,858,230
Pro Salary Cap To Date	$61,480,143
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$35,522,986
Farm Estimated Season Revenue	($3,005,138)
Pro Remaining Season Days	52
Pro Expenses Per Days	$440,087
Pro Estimated Expenses	$22,884,524
Farm Remaining Season Days	52
Farm Expenses Per Days	$13,135
Farm Estimated Expenses	$683,020
Estimated Season Expenses	$23,567,544
Season Salary Cap	$79,711,856
Estimate Under Maximum Salary Cap of $95,500,000	$15,788,144
Estimate Over Minimum Salary Cap of $70,600,000	$9,111,856
Current Bank Account	$83,776,410
Projected Bank Account	$92,726,714

Pro Players Salaries
Miro Heiskanen (1 Way Contract)	$8,450,000 (4)
John Tavares (1 Way Contract)	$7,153,000 (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)
Brandon Tanev (1 Way Contract)	$3,900,000 (5)
Connor Zary (1 Way Contract)	$3,882,000 (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)
Mattias Samuelsson	$925,000 (1)
Nick Perbix	$925,000 (1)
Brock Faber	$925,000 (2)
Connor Bedard	$925,000 (2)
Connor Brown	$925,000 (2)
Zachary L'Heureux	$925,000 (2)
Alex Limoges	$925,000 (1)
Total Pro Players	24
Salary Commitment
Year 2025 : $83,936,856
Year 2026 : $65,156,999
Year 2027 : $61,456,999
Year 2028 : $37,375,000
Salary Average Commitment
Year 2025 : $83,936,856
Year 2026 : $65,156,999
Year 2027 : $61,456,999
Year 2028 : $37,375,000
Salary Cap with 1 Way Contract
Year 2025 : $83,936,856
Year 2026 : $65,156,999
Year 2027 : $61,456,999
Year 2028 : $37,375,000

Farm Players Salaries
Tyson Kozak	$100,000 (1)
Arturs Silovs	$100,000 (1)
Domenic DiVincentiis	$92,500 (3)
Ville Heinola	$92,500 (1)
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)
Anton Johansson	$92,500 (3)
Total Farm Players	24
Salary Commitment
Year 2025 : $2,235,000
Year 2026 : $1,017,500
Year 2027 : $740,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,235,000
Year 2026 : $1,017,500
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 - 4,782 - 95.64%
Level 3:	2000 - $75 - 1,931 - 96.57%
Level 4:	4000 - $50 - 3,787 - 94.67%
Luxury :	1000 - $300 - 798 - 79.83%
Total Capacity :	16000
Farm
Farm Level 1:	2000 - $35 - 1,854 - 92.70%
Farm Level 2:	1000 - $15 - 931 - 93.09%
Farm Total Capacity :	3000
Income
Home Games Left	15
Average Attendance - %	15,298 - 95.61%
Average Income per Game	$2,411,738
Year to Date Revenue	$62,705,175
Farm
Home Games Left	-22
Average Attendance - %	2,785 - 92.83%
Average Income per Game	$115,125
Year to Date Revenue	$2,993,242
Expense
Pro Players Total Salaries	$69,799,498
Farm Players Total Salaries	$2,802,500
Coaches Total Salaries	$1,300,000
Luxury Taxe Total	$0
Special Salary Cap Value	$8,800,000
Pro Year To Date Expenses	$47,984,554
Farm Year To Date Expenses	$2,364,095
Pro Salary Cap To Date	$47,135,443
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$36,176,062
Farm Estimated Season Revenue	($2,532,743)
Pro Remaining Season Days	52
Pro Expenses Per Days	$366,837
Pro Estimated Expenses	$19,075,524
Farm Remaining Season Days	52
Farm Expenses Per Days	$16,075
Farm Estimated Expenses	$835,900
Estimated Season Expenses	$19,911,424
Season Salary Cap	$78,599,498
Estimate Under Maximum Salary Cap of $95,500,000	$16,900,502
Estimate Over Minimum Salary Cap of $70,600,000	$7,999,498
Current Bank Account	$103,744,396
Projected Bank Account	$117,476,291

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)
Carl Grundstrom (1 Way Contract)	$3,000,000 (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
Vinnie Hinostroza (1 Way Contract)	$2,000,000 (2)
Maxim Tsyplakov (1 Way Contract)	$2,000,000 (4)
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)
-1 Way Contract Salary Cap :	$1,600,000
Kiefer Sherwood	$1,499,999 (1)
Jack LaFontaine	$1,499,000 (1)
Eric Robinson	$1,400,000 (2)
Brendan Gaunce	$1,400,000 (2)
Rasmus Kupari	$1,263,000 (1)
Scott Perunovich	$1,200,000 (2)
Matvei Michkov	$925,000 (3)
Egor Sokolov	$925,000 (1)
Alex Laferriere	$925,000 (2)
Barrett Hayton	$925,000 (1)
Total Pro Players	27
Salary Commitment
Year 2025 : $69,799,498
Year 2026 : $46,235,999
Year 2027 : $30,442,999
Year 2028 : $22,925,000
Salary Average Commitment
Year 2025 : $69,799,498
Year 2026 : $46,235,999
Year 2027 : $30,442,999
Year 2028 : $22,925,000
Salary Cap with 1 Way Contract
Year 2025 : $69,799,498
Year 2026 : $46,235,999
Year 2027 : $30,442,999
Year 2028 : $22,925,000

Farm Players Salaries
Josh Mahura	$112,500 (3)
Ivan Fedotov	$100,000 (3)
Tristan Luneau	$92,500 (2)
Stephen Halliday	$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)
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)
Ryan McAllister	$92,500 (2)
Aatu Jamsen	$92,500 (3)
Total Farm Players	30
Salary Commitment
Year 2025 : $2,802,500
Year 2026 : $2,155,000
Year 2027 : $1,230,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,802,500
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 - 5,536 - 92.26%
Level 2:	5000 - $100 - 4,691 - 93.82%
Level 3:	2000 - $75 - 1,904 - 95.18%
Level 4:	4000 - $50 - 3,751 - 93.77%
Luxury :	1000 - $300 - 787 - 78.66%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1,895 - 94.76%
Farm Level 2:	1000 - $15 - 933 - 93.30%
Farm Total Capacity :	3000
Income
Home Games Left	13
Average Attendance - %	16,668 - 92.60%
Average Income per Game	$2,724,048
Year to Date Revenue	$76,273,356
Farm
Home Games Left	-26
Average Attendance - %	2,828 - 94.28%
Average Income per Game	$117,281
Year to Date Revenue	$3,283,870
Expense
Pro Players Total Salaries	$88,238,998
Farm Players Total Salaries	$1,687,200
Coaches Total Salaries	$1,300,000
Luxury Taxe Total	$0
Special Salary Cap Value	($2,500,000)
Pro Year To Date Expenses	$66,388,587
Farm Year To Date Expenses	$1,517,091
Pro Salary Cap To Date	$65,554,899
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$35,412,630
Farm Estimated Season Revenue	($3,049,308)
Pro Remaining Season Days	52
Pro Expenses Per Days	$462,378
Pro Estimated Expenses	$24,043,656
Farm Remaining Season Days	52
Farm Expenses Per Days	$10,296
Farm Estimated Expenses	$535,392
Estimated Season Expenses	$24,579,048
Season Salary Cap	$85,738,998
Estimate Under Maximum Salary Cap of $95,500,000	$9,761,002
Estimate Over Minimum Salary Cap of $70,600,000	$15,138,998
Current Bank Account	$59,884,554
Projected Bank Account	$67,668,828

Pro Players Salaries
Tyler Toffoli (1 Way Contract)	$10,500,000 (5)
John Carlson (1 Way Contract)	$8,000,000 (1)
Rasmus Dahlin (1 Way Contract)	$7,403,000 (6)
Noah Hanifin (1 Way Contract)	$6,500,000 (4)
William Karlsson (1 Way Contract)	$5,900,000 (2)
Joel Farabee (1 Way Contract)	$5,000,000 (3)
Steven Stamkos (1 Way Contract)	$4,840,000 (4)
Alex Killorn (1 Way Contract)	$4,800,000 (2)
Brayden McNabb (1 Way Contract)	$4,599,999 (4)
Mason Appleton (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)
Jonathan Drouin (1 Way Contract)	$2,856,000 (5)
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)
Sean Kuraly	$1,440,000 (3)
Lucas Condotta	$925,000 (1)
Bobby McMann	$925,000 (1)
Jack Campbell (1 Way Contract)	$925,000 (2)
-1 Way Contract Salary Cap :	$925,000
Total Pro Players	22
Salary Commitment
Year 2025 : $88,238,998
Year 2026 : $73,086,998
Year 2027 : $59,661,998
Year 2028 : $50,412,998
Salary Average Commitment
Year 2025 : $88,238,998
Year 2026 : $63,972,998
Year 2027 : $50,547,998
Year 2028 : $41,298,998
Salary Cap with 1 Way Contract
Year 2025 : $88,238,998
Year 2026 : $63,972,998
Year 2027 : $50,547,998
Year 2028 : $41,298,998

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)
Jeremy Davies	$92,500 (1)
Billy Sweezey	$92,500 (1)
Justin Lee	$92,500 (2)
Kyler Kupka	$92,500 (2)
Mark Liwiski	$92,500 (2)
Sahil Panwar	$92,500 (2)
Will MacKinnon	$92,500 (2)
Luke Henman	$92,500 (1)
Trevor Carrick	$92,500 (1)
Joseph Abate	$92,500 (2)
Christian Kyrou	$92,500 (2)
Jacob Melanson	$92,500 (2)
Cam McDonald	$92,500 (2)
Total Farm Players	18
Salary Commitment
Year 2025 : $1,687,200
Year 2026 : $1,030,000
Year 2027 : $0
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,687,200
Year 2026 : $1,030,000
Year 2027 : $0
Year 2028 : $0

Mammoth

Arena Capacity - Ticket Price Attendance - %
Arena Name	Delta Centre
Level 1:	6000 - $200 - 3,495 - 58.25%
Level 2:	5000 - $150 - 2,727 - 54.55%
Level 3:	2000 - $100 - 1,261 - 63.04%
Level 4:	4000 - $50 - 3,799 - 94.97%
Luxury :	1000 - $250 - 976 - 97.64%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $60 - 931 - 46.57%
Farm Level 2:	1000 - $30 - 417 - 41.69%
Farm Total Capacity :	3000
Income
Home Games Left	14
Average Attendance - %	12,258 - 68.10%
Average Income per Game	$2,435,596
Year to Date Revenue	$65,761,101
Farm
Home Games Left	-24
Average Attendance - %	1,348 - 44.95%
Average Income per Game	$99,859
Year to Date Revenue	$2,696,194
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	$53,887,586
Farm Year To Date Expenses	$2,229,417
Pro Salary Cap To Date	$52,827,280
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$34,098,349
Farm Estimated Season Revenue	($2,396,617)
Pro Remaining Season Days	52
Pro Expenses Per Days	$384,661
Pro Estimated Expenses	$20,002,372
Farm Remaining Season Days	52
Farm Expenses Per Days	$15,759
Farm Estimated Expenses	$819,468
Estimated Season Expenses	$20,821,840
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	$99,497,068
Projected Bank Account	$110,376,960

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 - 5,591 - 93.18%
Level 2:	5000 - $100 - 4,716 - 94.32%
Level 3:	2000 - $75 - 1,914 - 95.70%
Level 4:	4000 - $50 - 3,682 - 92.05%
Luxury :	1000 - $300 - 811 - 81.09%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1,847 - 92.37%
Farm Level 2:	1000 - $15 - 942 - 94.21%
Farm Total Capacity :	3000
Income
Home Games Left	12
Average Attendance - %	16,714 - 92.86%
Average Income per Game	$2,746,512
Year to Date Revenue	$79,648,840
Farm
Home Games Left	-24
Average Attendance - %	2,790 - 92.99%
Average Income per Game	$115,038
Year to Date Revenue	$3,336,115
Expense
Pro Players Total Salaries	$100,059,998
Farm Players Total Salaries	$2,065,000
Coaches Total Salaries	$1,300,000
Luxury Taxe Total	$0
Special Salary Cap Value	($10,671,000)
Pro Year To Date Expenses	$73,973,811
Farm Year To Date Expenses	$1,657,302
Pro Salary Cap To Date	$72,971,104
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$32,958,141
Farm Estimated Season Revenue	($2,760,923)
Pro Remaining Season Days	52
Pro Expenses Per Days	$523,627
Pro Estimated Expenses	$27,228,604
Farm Remaining Season Days	52
Farm Expenses Per Days	$12,254
Farm Estimated Expenses	$637,208
Estimated Season Expenses	$27,865,812
Season Salary Cap	$89,388,998
Estimate Under Maximum Salary Cap of $95,500,000	$6,111,002
Estimate Over Minimum Salary Cap of $70,600,000	$18,788,998
Current Bank Account	$64,523,538
Projected Bank Account	$66,854,944

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)
Philip Kemp	$925,000 (1)
Michael McCarron	$925,000 (1)
Adam Fantilli	$925,000 (2)
Total Pro Players	20
Salary Commitment
Year 2025 : $100,059,998
Year 2026 : $90,259,998
Year 2027 : $62,335,000
Year 2028 : $44,187,000
Salary Average Commitment
Year 2025 : $100,059,998
Year 2026 : $90,259,998
Year 2027 : $62,335,000
Year 2028 : $44,187,000
Salary Cap with 1 Way Contract
Year 2025 : $100,059,998
Year 2026 : $90,259,998
Year 2027 : $62,335,000
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)
James Hamblin	$92,500 (1)
Stian Solberg	$92,500 (3)
Andrew Perrott	$92,500 (1)
Daniel D'Amato	$92,500 (1)
Pavel Cajan	$92,500 (1)
Henri Nikkanen	$92,500 (1)
Mavrik Bourque	$92,500 (1)
Mikko Kokkonen	$92,500 (1)
Navrin Mutter	$92,500 (1)
Ty Tullio	$92,500 (1)
Justin Hryckowian	$92,500 (2)
Keaton Mastrodonato	$92,500 (2)
Matt Stienburg	$92,500 (2)
Ethan Keppen	$92,500 (3)
Total Farm Players	22
Salary Commitment
Year 2025 : $2,065,000
Year 2026 : $1,232,500
Year 2027 : $277,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,065,000
Year 2026 : $1,232,500
Year 2027 : $277,500
Year 2028 : $0

Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone Arena
Level 1:	6000 - $150 - 5,623 - 93.72%
Level 2:	5000 - $100 - 4,728 - 94.56%
Level 3:	2000 - $75 - 1,932 - 96.58%
Level 4:	4000 - $50 - 3,797 - 94.91%
Luxury :	1000 - $300 - 793 - 79.25%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1,875 - 93.73%
Farm Level 2:	1000 - $15 - 935 - 93.46%
Farm Total Capacity :	3000
Income
Home Games Left	11
Average Attendance - %	16,872 - 93.73%
Average Income per Game	$2,757,535
Year to Date Revenue	$82,726,047
Farm
Home Games Left	-25
Average Attendance - %	2,809 - 93.64%
Average Income per Game	$116,257
Year to Date Revenue	$3,487,720
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	$70,568,389
Farm Year To Date Expenses	$1,787,656
Pro Salary Cap To Date	$69,560,839
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$30,332,884
Farm Estimated Season Revenue	($2,906,433)
Pro Remaining Season Days	52
Pro Expenses Per Days	$501,913
Pro Estimated Expenses	$26,099,476
Farm Remaining Season Days	52
Farm Expenses Per Days	$12,828
Farm Estimated Expenses	$667,056
Estimated Season Expenses	$26,766,532
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	$53,537,773
Projected Bank Account	$54,197,692

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)
Seth Griffith	$925,000 (3)
Luca Del Bel Belluz	$925,000 (2)
Total Pro Players	22
Salary Commitment
Year 2025 : $95,869,143
Year 2026 : $71,970,000
Year 2027 : $61,762,000
Year 2028 : $53,067,000
Salary Average Commitment
Year 2025 : $95,869,143
Year 2026 : $68,293,000
Year 2027 : $58,085,000
Year 2028 : $49,390,000
Salary Cap with 1 Way Contract
Year 2025 : $95,869,143
Year 2026 : $68,293,000
Year 2027 : $58,085,000
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)
Justin Bailey	$92,500 (1)
Kevin Gravel	$92,500 (1)
Matthew Peca	$92,500 (3)
Michael Sgarbossa	$92,500 (1)
Robbie Russo	$92,500 (1)
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 : $1,295,000
Year 2027 : $832,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,175,800
Year 2026 : $1,295,000
Year 2027 : $832,500
Year 2028 : $0

Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Center
Level 1:	6000 - $150 - 5,594 - 93.24%
Level 2:	5000 - $100 - 4,653 - 93.07%
Level 3:	2000 - $75 - 1,947 - 97.37%
Level 4:	4000 - $50 - 3,780 - 94.50%
Luxury :	1000 - $300 - 784 - 78.45%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1,862 - 93.12%
Farm Level 2:	1000 - $15 - 963 - 96.33%
Farm Total Capacity :	3000
Income
Home Games Left	15
Average Attendance - %	16,759 - 93.11%
Average Income per Game	$2,737,292
Year to Date Revenue	$71,169,598
Farm
Home Games Left	-23
Average Attendance - %	2,826 - 94.19%
Average Income per Game	$116,268
Year to Date Revenue	$3,022,978
Expense
Pro Players Total Salaries	$71,476,999
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	$54,810,256
Farm Year To Date Expenses	$1,922,414
Pro Salary Cap To Date	$54,034,633
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$41,059,383
Farm Estimated Season Revenue	($2,674,173)
Pro Remaining Season Days	52
Pro Expenses Per Days	$375,528
Pro Estimated Expenses	$19,527,456
Farm Remaining Season Days	52
Farm Expenses Per Days	$13,653
Farm Estimated Expenses	$709,956
Estimated Season Expenses	$20,237,412
Season Salary Cap	$71,476,999
Estimate Under Maximum Salary Cap of $95,500,000	$24,023,001
Estimate Over Minimum Salary Cap of $70,600,000	$876,999
Current Bank Account	$92,018,480
Projected Bank Account	$110,166,278

Pro Players Salaries
Jordan Kyrou (1 Way Contract)	$6,935,000 (3)
James Reimer (1 Way Contract)	$6,000,000 (1)
Rasmus Ristolainen (1 Way Contract)	$5,100,000 (1)
Samuel Girard (1 Way Contract)	$5,000,000 (2)
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)
Zack Bolduc	$925,000 (2)
Simon Holmstrom	$925,000 (1)
Logan Cooley	$925,000 (2)
Cayden Primeau	$925,000 (2)
Owen Power	$925,000 (1)
Total Pro Players	25
Salary Commitment
Year 2025 : $71,476,999
Year 2026 : $40,289,999
Year 2027 : $24,566,999
Year 2028 : $9,815,000
Salary Average Commitment
Year 2025 : $71,476,999
Year 2026 : $35,844,999
Year 2027 : $20,121,999
Year 2028 : $5,370,000
Salary Cap with 1 Way Contract
Year 2025 : $71,476,999
Year 2026 : $35,844,999
Year 2027 : $20,121,999
Year 2028 : $5,370,000

Farm Players Salaries
Adam Raska	$97,500 (1)
Dennis Gilbert	$97,500 (3)
Rocco Grimaldi	$97,500 (3)
Louie Belpedio	$95,000 (2)
Christian Wolanin	$95,000 (3)
Max Lajoie	$95,000 (3)
Kyle Capobianco	$92,500 (1)
Carson Bantle	$92,500 (3)
Jackson Blake	$92,500 (3)
Jake Furlong	$92,500 (3)
Eetu Makiniemi	$92,500 (1)
Justin Robidas	$92,500 (3)
Max McCue	$92,500 (3)
Justin Dowling	$92,500 (1)
Benjamin Gaudreau	$92,500 (3)
Matthew Maggio	$92,500 (2)
Olivier Rodrigue	$92,500 (1)
Scott Reedy	$92,500 (2)
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)
Ethan Cardwell	$92,500 (2)
Thomas Milic	$92,500 (3)
Total Farm Players	25
Salary Commitment
Year 2025 : $2,335,000
Year 2026 : $1,405,000
Year 2027 : $1,032,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,335,000
Year 2026 : $1,405,000
Year 2027 : $1,032,500
Year 2028 : $0

Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	6000 - $150 - 5,459 - 90.98%
Level 2:	5000 - $100 - 4,735 - 94.70%
Level 3:	2000 - $75 - 1,932 - 96.59%
Level 4:	4000 - $50 - 3,770 - 94.26%
Luxury :	1000 - $300 - 806 - 80.57%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1,879 - 93.96%
Farm Level 2:	1000 - $15 - 941 - 94.07%
Farm Total Capacity :	3000
Income
Home Games Left	15
Average Attendance - %	16,702 - 92.79%
Average Income per Game	$2,726,453
Year to Date Revenue	$70,887,780
Farm
Home Games Left	-24
Average Attendance - %	2,820 - 94.00%
Average Income per Game	$116,628
Year to Date Revenue	$3,032,323
Expense
Pro Players Total Salaries	$105,531,888
Farm Players Total Salaries	$2,155,000
Coaches Total Salaries	$1,300,000
Luxury Taxe Total	$0
Special Salary Cap Value	($11,081,250)
Pro Year To Date Expenses	$71,957,999
Farm Year To Date Expenses	$1,848,336
Pro Salary Cap To Date	$70,880,578
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$40,896,796
Farm Estimated Season Revenue	($2,799,067)
Pro Remaining Season Days	52
Pro Expenses Per Days	$551,979
Pro Estimated Expenses	$28,702,908
Farm Remaining Season Days	52
Farm Expenses Per Days	$12,720
Farm Estimated Expenses	$661,440
Estimated Season Expenses	$29,364,348
Season Salary Cap	$94,450,638
Estimate Under Maximum Salary Cap of $95,500,000	$1,049,362
Estimate Over Minimum Salary Cap of $70,600,000	$23,850,638
Current Bank Account	$60,023,786
Projected Bank Account	$68,757,167

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)
Ryan McDonagh (1 Way Contract)	$6,750,000 (1)
Troy Terry (1 Way Contract)	$6,525,000 (3)
Ryan Graves (1 Way Contract)	$5,800,000 (3)
Adam Pelech (1 Way Contract)	$5,750,000 (4)
Jordan Staal (1 Way Contract)	$5,500,000 (1)
Mats Zuccarello (1 Way Contract)	$5,451,000 (2)
Bryan Rust (1 Way Contract)	$5,125,000 (3)
Adam Henrique (1 Way Contract)	$5,062,000 (2)
K'Andre Miller (1 Way Contract)	$4,728,000 (1)
Ryan O'Reilly (1 Way Contract)	$4,500,000 (2)
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)
Matt Benning	$1,250,000 (1)
Joey Daccord	$1,225,000 (1)
Brendan Smith	$975,000 (1)
Fredrik Karlstrom	$925,000 (1)
Alexander Petrovic	$925,000 (1)
Total Pro Players	24
Salary Commitment
Year 2025 : $105,531,888
Year 2026 : $81,503,888
Year 2027 : $60,213,888
Year 2028 : $32,343,888
Salary Average Commitment
Year 2025 : $105,531,888
Year 2026 : $81,503,888
Year 2027 : $60,213,888
Year 2028 : $32,343,888
Salary Cap with 1 Way Contract
Year 2025 : $105,531,888
Year 2026 : $81,503,888
Year 2027 : $60,213,888
Year 2028 : $32,343,888

Farm Players Salaries
Matej Blumel	$150,000 (1)
Ryan Ufko	$150,000 (3)
Lleyton Moore	$95,000 (2)
Carson Golder	$95,000 (2)
Remi Poirier	$92,500 (1)
Ondrej Becher	$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)
Matthew Sop	$92,500 (3)
Sawyer Boulton	$92,500 (3)
Louis Domingue	$92,500 (1)
Mike Vecchione	$92,500 (1)
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	22
Salary Commitment
Year 2025 : $2,155,000
Year 2026 : $1,265,000
Year 2027 : $982,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,155,000
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 - 5,596 - 93.27%
Level 2:	5000 - $100 - 4,732 - 94.64%
Level 3:	2000 - $75 - 1,940 - 96.98%
Level 4:	4000 - $50 - 3,739 - 93.47%
Luxury :	1000 - $300 - 801 - 80.10%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1,901 - 95.07%
Farm Level 2:	1000 - $15 - 918 - 91.77%
Farm Total Capacity :	3000
Income
Home Games Left	11
Average Attendance - %	16,808 - 93.38%
Average Income per Game	$2,752,624
Year to Date Revenue	$82,578,733
Farm
Home Games Left	-25
Average Attendance - %	2,819 - 93.97%
Average Income per Game	$117,253
Year to Date Revenue	$3,517,604
Expense
Pro Players Total Salaries	$71,223,995
Farm Players Total Salaries	$2,412,500
Coaches Total Salaries	$1,300,000
Luxury Taxe Total	$0
Special Salary Cap Value	$8,725,000
Pro Year To Date Expenses	$49,804,715
Farm Year To Date Expenses	$2,077,642
Pro Salary Cap To Date	$48,853,296
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$30,278,869
Farm Estimated Season Revenue	($2,931,337)
Pro Remaining Season Days	52
Pro Expenses Per Days	$374,218
Pro Estimated Expenses	$19,459,336
Farm Remaining Season Days	52
Farm Expenses Per Days	$14,054
Farm Estimated Expenses	$730,808
Estimated Season Expenses	$20,190,144
Season Salary Cap	$79,948,995
Estimate Under Maximum Salary Cap of $95,500,000	$15,551,005
Estimate Over Minimum Salary Cap of $70,600,000	$9,348,995
Current Bank Account	$77,841,194
Projected Bank Account	$84,998,582

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 (1 Way Contract)	$2,100,000 (3)
Tyler Motte (1 Way Contract)	$1,838,000 (1)
Austin Watson (1 Way Contract)	$1,731,000 (1)
Garin Bjorklund	$1,499,999 (3)
Sebastian D. Aho	$1,499,999 (3)
Matthew Highmore	$1,499,999 (1)
Vinni Lettieri	$1,499,999 (3)
Alex Alexeyev	$1,499,999 (3)
Ryan Reaves	$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)
Total Pro Players	25
Salary Commitment
Year 2025 : $71,223,995
Year 2026 : $31,411,996
Year 2027 : $18,724,996
Year 2028 : $0
Salary Average Commitment
Year 2025 : $71,223,995
Year 2026 : $31,411,996
Year 2027 : $18,724,996
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $71,223,995
Year 2026 : $31,411,996
Year 2027 : $18,724,996
Year 2028 : $0

Farm Players Salaries
Jayson Megna	$100,000 (2)
Mitchell Weeks	$92,500 (1)
Mads Sogaard	$92,500 (2)
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)
Joe Hicketts	$92,500 (1)
Joseph Blandisi	$92,500 (1)
Ville Koivunen	$92,500 (3)
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)
Zach Benson	$92,500 (2)
Adam Beckman	$92,500 (1)
Total Farm Players	26
Salary Commitment
Year 2025 : $2,412,500
Year 2026 : $1,580,000
Year 2027 : $832,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,412,500
Year 2026 : $1,580,000
Year 2027 : $832,500
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	$15,835,057	$95,387,875	$112,125	$24,787,875	$2,080,530	$6,919,470	21	21	42
Bruins	$79,046,616	$96,334,695	-$834,695	$25,734,695	$2,166,500	$6,833,500	21	22	43
Canadiens	$60,559,460	$83,881,000	$11,619,000	$13,281,000	$2,287,900	$6,712,100	23	22	45
Capitals	$67,887,932	$73,271,999	$22,228,001	$2,671,999	$2,315,100	$6,684,900	22	24	46
Devils	$80,253,173	$88,844,000	$6,656,000	$18,244,000	$1,864,000	$7,136,000	22	20	42
Flyers	$83,730,500	$79,583,856	$15,916,144	$8,983,856	$2,405,500	$6,594,500	22	26	48
Hurricanes	$60,428,447	$93,402,000	$2,098,000	$22,802,000	$3,241,100	$5,758,900	22	30	52
Islanders	$91,257,539	$84,669,000	$10,831,000	$14,069,000	$2,191,300	$6,808,700	24	23	47
Lightning	$47,984,438	$93,204,999	$2,295,001	$22,604,999	$2,645,200	$6,354,800	22	27	49
Maple Leafs	$65,344,452	$75,414,500	$20,085,500	$4,814,500	$3,241,000	$5,759,000	23	35	58
Panthers	$65,180,953	$93,990,713	$1,509,287	$23,390,713	$2,728,333	$6,271,667	24	24	48
Penguins	$51,935,674	$84,299,500	$11,200,500	$13,699,500	$2,475,000	$6,525,000	22	24	46
Rangers	$42,284,821	$92,284,857	$3,215,143	$21,684,857	$3,921,460	$5,078,540	21	37	58
Red Wings	$90,457,598	$73,374,666	$22,125,334	$2,774,666	$2,146,570	$6,853,430	23	23	46
Sabres	$25,638,276	$91,932,333	$3,567,667	$21,332,333	$1,610,000	$7,390,000	24	17	41
Senators	$59,479,746	$90,750,000	$4,750,000	$20,150,000	$2,427,710	$6,572,290	22	25	47
Avalanche	$107,613,236	$84,076,000	$11,424,000	$13,476,000	$2,992,400	$6,007,600	21	31	52
Blackhawks	$72,156,471	$81,859,999	$13,640,001	$11,259,999	$2,151,200	$6,848,800	27	22	49
Blues	$71,568,246	$74,585,999	$20,914,001	$3,985,999	$2,747,800	$6,252,200	24	29	53
Canucks	$42,111,741	$91,470,857	$4,029,143	$20,870,857	$2,585,470	$6,414,530	21	27	48
Ducks	$80,525,826	$78,384,999	$17,115,001	$7,784,999	$2,807,498	$6,192,502	22	26	48
Flames	$69,883,577	$88,896,268	$6,603,732	$18,296,268	$2,923,500	$6,076,500	22	25	47
Golden Knights	$59,189,955	$77,283,000	$18,217,000	$6,683,000	$2,907,500	$6,092,500	24	30	54
Jets	$83,776,410	$79,711,856	$15,788,144	$9,111,856	$2,235,000	$6,765,000	24	24	48
Kings	$103,744,396	$78,599,498	$16,900,502	$7,999,498	$2,802,500	$6,197,500	27	30	57
Kraken	$59,884,554	$85,738,998	$9,761,002	$15,138,998	$1,687,200	$7,312,800	22	18	40
Mammoth	$99,497,068	$74,739,486	$20,760,514	$4,139,486	$2,741,500	$6,258,500	23	29	52
Oilers	$64,523,538	$89,388,998	$6,111,002	$18,788,998	$2,065,000	$6,935,000	20	22	42
Predators	$53,537,773	$93,900,393	$1,599,607	$23,300,393	$2,175,800	$6,824,200	22	23	45
Sharks	$92,018,480	$71,476,999	$24,023,001	$876,999	$2,335,000	$6,665,000	25	25	50
Stars	$60,023,786	$94,450,638	$1,049,362	$23,850,638	$2,155,000	$6,845,000	24	22	46
Wild	$77,841,194	$79,948,995	$15,551,005	$9,348,995	$2,412,500	$6,587,500	25	26	51

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Bruins is over or under the salary cap!

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 - %

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 - %