PSL - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	6000 - $102 - 5,993 - 99,88%
Level 2:	5000 - $62 - 4,642 - 92,85%
Level 3:	2000 - $38 - 2,000 - 100,00%
Level 4:	4000 - $30 - 3,221 - 80,52%
Luxury :	1000 - $240 - 797 - 79,72%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1,960 - 97,98%
Farm Level 2:	1000 - $15 - 982 - 98,16%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	16,653 - 92,52%
Average Income per Game	$1,831,403
Year to Date Revenue	$75,087,503
Farm
Home Games Left	-2
Average Attendance - %	2,941 - 98,04%
Average Income per Game	$79,143
Year to Date Revenue	$3,244,875
Expense
Pro Players Total Salaries	$76,487,809
Farm Players Total Salaries	$788,800
Coaches Total Salaries	$4,800,000
Luxury Taxe Total	$0
Special Salary Cap Value	($2,500,000)
Pro Year To Date Expenses	$85,094,121
Farm Year To Date Expenses	$1,688,832
Pro Salary Cap To Date	$81,079,245
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	($158,287)
Pro Remaining Season Days	0
Pro Expenses Per Days	$418,687
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$8,796
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$78,579,245
Estimate Under Maximum Salary Cap of $88,000,000	$9,420,755
Estimate Over Minimum Salary Cap of $65,000,000	$13,579,245
Current Bank Account	$24,036,558
Projected Bank Account	$23,878,271

Pro Players Salaries
Ryan O'Reilly (Out of Payroll)	$7,500,000 (1)
-Salary Average :	$7,500,000
Claude Giroux	$6,500,000 (4)
-Salary Average :	$6,500,000
Brock Nelson	$6,000,000 (3)
-Salary Average :	$6,000,000
Anthony Mantha	$5,700,000 (2)
-Salary Average :	$5,700,000
Kyle Palmieri	$5,000,000 (4)
-Salary Average :	$5,000,000
Frederik Andersen	$4,500,000 (2)
-Salary Average :	$5,000,000
Lars Eller	$4,500,000 (3)
-Salary Average :	$4,500,000
Adam Larsson	$4,166,666 (1)
-Salary Average :	$4,166,666
Shayne Gostisbehere	$4,125,000 (3)
-Salary Average :	$4,200,000
Marcus Pettersson	$3,899,000 (2)
-Salary Average :	$3,899,000
Brendan Gallagher	$3,750,000 (1)
-Salary Average :	$3,750,000
Ian Cole	$3,500,000 (3)
-Salary Average :	$3,500,000
Adam Lowry	$3,250,000 (4)
-Salary Average :	$3,250,000
Joel Edmundson	$3,200,000 (4)
-Salary Average :	$3,200,000
Brian Dumoulin	$3,150,000 (4)
-Salary Average :	$3,150,000
Matt Roy	$3,150,000 (3)
-Salary Average :	$2,741,667
Jared McCann	$2,940,000 (2)
-Salary Average :	$1,250,000
Colton Sissons	$2,857,143 (5)
-Salary Average :	$2,857,143
Mattias Janmark	$2,250,000 (1)
-Salary Average :	$2,250,000
David Perron	$1,800,000 (2)
-Salary Average :	$1,800,000
Owen Tippett	$1,500,000 (4)
-Salary Average :	$1,500,000
Dan Vladar	$750,000 (3)
-Salary Average :	$750,000
Total Pro Players	22
Salary Commitment
Year 2025 : $83,987,809
Year 2026 : $66,321,143
Year 2027 : $47,482,143
Year 2028 : $25,457,143
Salary Average Commitment
Year 2025 : $82,464,476
Year 2026 : $64,797,810
Year 2027 : $47,148,810
Year 2028 : $25,457,143
Salary Cap with 1 Way Contract
Year 2025 : $83,987,809
Year 2026 : $66,321,143
Year 2027 : $47,482,143
Year 2028 : $25,457,143

Farm Players Salaries
Drake Caggiula	$99,500 (1)
Salary Average :	$99,500
Matthew Phillips	$98,800 (4)
Salary Average :	$98,800
Alex Belzile	$93,000 (2)
Salary Average :	$93,000
Klim Kostin	$89,500 (5)
Salary Average :	$89,500
Cole Guttman	$89,500 (4)
Salary Average :	$89,500
Scott Perunovich	$85,000 (3)
Salary Average :	$85,000
Zayde Wisdom	$79,750 (2)
Salary Average :	$79,750
Dylan Wells	$77,500 (1)
Salary Average :	$77,500
Dryden Hunt	$76,250 (2)
Salary Average :	$76,250
Total Farm Players	9
Salary Commitment
Year 2025 : $788,800
Year 2026 : $611,800
Year 2027 : $362,800
Year 2028 : $277,800
Salary Average Commitment
Year 2025 : $788,800
Year 2026 : $611,800
Year 2027 : $362,800
Year 2028 : $277,800

Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	6000 - $200 - 3,147 - 52,44%
Level 2:	5000 - $150 - 2,006 - 40,11%
Level 3:	2000 - $100 - 1,264 - 63,21%
Level 4:	4000 - $90 - 1,600 - 40,00%
Luxury :	1000 - $300 - 623 - 62,25%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1,945 - 97,25%
Farm Level 2:	1000 - $15 - 971 - 97,07%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	8,639 - 47,99%
Average Income per Game	$2,011,606
Year to Date Revenue	$82,475,856
Farm
Home Games Left	-2
Average Attendance - %	2,916 - 97,19%
Average Income per Game	$78,504
Year to Date Revenue	$3,218,672
Expense
Pro Players Total Salaries	$65,099,167
Farm Players Total Salaries	$2,014,707
Coaches Total Salaries	$1,615,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$68,681,740
Farm Year To Date Expenses	$2,128,700
Pro Salary Cap To Date	$67,144,248
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	($157,008)
Pro Remaining Season Days	0
Pro Expenses Per Days	$346,871
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$11,092
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$67,144,248
Estimate Under Maximum Salary Cap of $88,000,000	$20,855,752
Estimate Over Minimum Salary Cap of $65,000,000	$2,144,248
Current Bank Account	$113,100,534
Projected Bank Account	$112,943,526

Pro Players Salaries
Jeff Skinner	$9,000,000 (4)
-Salary Average :	$9,000,000
Nikolaj Ehlers	$6,000,000 (2)
-Salary Average :	$6,000,000
Joel Farabee	$5,000,000 (1)
-Salary Average :	$3,641,667
Jesperi Kotkaniemi	$4,820,000 (1)
-Salary Average :	$5,246,678
Rasmus Andersson	$4,550,000 (5)
-Salary Average :	$4,550,000
Ryan Lindgren	$4,500,000 (5)
-Salary Average :	$4,500,000
Bowen Byram	$3,850,000 (2)
-Salary Average :	$3,850,000
Sean Walker	$3,600,000 (5)
-Salary Average :	$3,600,000
Pius Suter	$3,250,000 (1)
-Salary Average :	$3,250,000
Nick Jensen	$3,000,000 (2)
-Salary Average :	$3,000,000
Denis Gurianov	$2,550,000 (1)
-Salary Average :	$894,166
Philipp Kurashev	$2,250,000 (5)
-Salary Average :	$2,250,000
Braden Schneider	$2,200,000 (2)
-Salary Average :	$2,200,000
David Gustafsson	$2,000,000 (4)
-Salary Average :	$2,000,000
Brett Howden	$1,900,000 (5)
-Salary Average :	$1,900,000
Jack Campbell	$1,650,000 (1)
-Salary Average :	$1,650,000
Ivan Barbashev	$1,475,000 (1)
-Salary Average :	$1,475,000
Anton Lundell	$925,000 (1)
-Salary Average :	$925,000
Matty Beniers	$897,500 (1)
-Salary Average :	$897,500
Seth Jarvis	$894,167 (1)
-Salary Average :	$894,167
Filip Gustavsson	$787,500 (3)
-Salary Average :	$761,666
Total Pro Players	21
Salary Commitment
Year 2025 : $65,099,167
Year 2026 : $43,637,500
Year 2027 : $28,587,500
Year 2028 : $27,800,000
Salary Average Commitment
Year 2025 : $62,485,844
Year 2026 : $43,611,666
Year 2027 : $28,561,666
Year 2028 : $27,800,000
Salary Cap with 1 Way Contract
Year 2025 : $65,099,167
Year 2026 : $43,637,500
Year 2027 : $28,587,500
Year 2028 : $27,800,000

Farm Players Salaries
Riley Stillman	$135,000 (3)
Salary Average :	$135,000
Simon Benoit	$135,000 (5)
Salary Average :	$135,000
Ty Emberson	$130,000 (5)
Salary Average :	$130,000
Nick Abruzzese	$100,000 (2)
Salary Average :	$100,000
Rasmus Kupari	$100,000 (1)
Salary Average :	$95,444
Matvei Michkov	$95,000 (1)
Salary Average :	$95,000
Carter Savoie	$92,500 (1)
Salary Average :	$92,500
Marat Khusnutdinov	$92,500 (1)
Salary Average :	$70,000
Jesper Wallstedt	$92,500 (2)
Salary Average :	$92,500
Jaxson Stauber	$88,375 (1)
Salary Average :	$82,250
Ryan Suzuki	$86,333 (1)
Salary Average :	$86,333
Brayden Tracey	$86,333 (1)
Salary Average :	$86,333
Daniil Chayka	$84,750 (1)
Salary Average :	$84,750
Trent Miner	$82,833 (1)
Salary Average :	$82,833
Tuukka Tieksola	$82,333 (1)
Salary Average :	$82,333
Julien Gauthier	$80,000 (5)
Salary Average :	$80,000
Olivier Rodrigue	$77,500 (5)
Salary Average :	$77,500
Ty Smith	$77,500 (5)
Salary Average :	$77,500
Liam Foudy	$76,250 (1)
Salary Average :	$76,250
Sami Niku	$75,000 (2)
Salary Average :	$75,000
Derek Stepan	$75,000 (3)
Salary Average :	$170,833
Otto Leskinen	$70,000 (2)
Salary Average :	$70,000
Total Farm Players	22
Salary Commitment
Year 2025 : $2,014,707
Year 2026 : $1,047,500
Year 2027 : $710,000
Year 2028 : $500,000
Salary Average Commitment
Year 2025 : $2,077,359
Year 2026 : $1,143,333
Year 2027 : $805,833
Year 2028 : $500,000

Blue Jackets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	7825 - $100 - 6,560 - 83,83%
Level 2:	3900 - $60 - 3,900 - 100,00%
Level 3:	4900 - $40 - 3,106 - 63,39%
Level 4:	1900 - $30 - 1,900 - 100,00%
Luxury :	975 - $225 - 873 - 89,51%
Total Capacity :	19500
Farm
Farm Level 1:	2000 - $35 - 1,951 - 97,53%
Farm Level 2:	1000 - $15 - 976 - 97,57%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	16,339 - 83,79%
Average Income per Game	$1,837,998
Year to Date Revenue	$75,357,922
Farm
Home Games Left	-2
Average Attendance - %	2,926 - 97,54%
Average Income per Game	$78,762
Year to Date Revenue	$3,229,243
Expense
Pro Players Total Salaries	$69,871,111
Farm Players Total Salaries	$959,167
Coaches Total Salaries	$4,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$71,666,097
Farm Year To Date Expenses	$1,988,270
Pro Salary Cap To Date	$68,350,211
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	($157,524)
Pro Remaining Season Days	0
Pro Expenses Per Days	$379,537
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$10,204
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$68,350,211
Estimate Under Maximum Salary Cap of $88,000,000	$19,649,789
Estimate Over Minimum Salary Cap of $65,000,000	$3,350,211
Current Bank Account	$37,201,604
Projected Bank Account	$37,044,080

Pro Players Salaries
Andrew Cogliano	$10,000,000 (1)
-Salary Average :	$10,000,000
Joe Pavelski	$7,500,000 (1)
-Salary Average :	$7,500,000
Jakob Silfverberg	$5,250,000 (1)
-Salary Average :	$3,750,000
Jean-Gabriel Pageau	$5,000,000 (1)
-Salary Average :	$5,000,000
Garnet Hathaway	$4,800,000 (1)
-Salary Average :	$4,800,000
Christian Dvorak	$4,450,000 (1)
-Salary Average :	$4,450,000
Phil Kessel	$4,000,000 (1)
-Salary Average :	$4,000,000
Noel Acciari	$4,000,000 (1)
-Salary Average :	$4,000,000
Ryan Graves	$3,166,667 (3)
-Salary Average :	$3,305,556
Jesse Puljujarvi	$3,000,000 (1)
-Salary Average :	$3,000,000
Marco Scandella	$3,000,000 (2)
-Salary Average :	$3,000,000
Robert Bortuzzo	$2,200,000 (1)
-Salary Average :	$2,200,000
Jack Johnson	$2,200,000 (1)
-Salary Average :	$2,200,000
Zachary Sanford	$1,500,000 (1)
-Salary Average :	$1,500,000
Nicolas Deslauriers	$1,400,000 (3)
-Salary Average :	$1,400,000
Chris Wagner	$1,200,000 (1)
-Salary Average :	$1,200,000
Maxime Lagace	$1,000,000 (2)
-Salary Average :	$1,000,000
Kevin Connauton	$1,000,000 (1)
-Salary Average :	$1,000,000
Jaroslav Halak	$1,000,000 (1)
-Salary Average :	$1,000,000
Leo Carlsson	$950,000 (1)
-Salary Average :	$700,000
Louis Domingue	$875,000 (1)
-Salary Average :	$875,000
Tyson Hinds	$829,444 (2)
-Salary Average :	$829,444
Leon Gawanke	$775,000 (1)
-Salary Average :	$775,000
Adam Klapka	$775,000 (4)
-Salary Average :	$775,000
Total Pro Players	24
Salary Commitment
Year 2025 : $69,871,111
Year 2026 : $10,171,111
Year 2027 : $5,341,667
Year 2028 : $775,000
Salary Average Commitment
Year 2025 : $68,260,000
Year 2026 : $10,310,000
Year 2027 : $5,480,556
Year 2028 : $775,000
Salary Cap with 1 Way Contract
Year 2025 : $69,871,111
Year 2026 : $10,171,111
Year 2027 : $5,341,667
Year 2028 : $775,000

Farm Players Salaries
Jacob Peterson	$92,500 (2)
Salary Average :	$92,500
William Dufour	$85,917 (2)
Salary Average :	$85,917
Maxim Cajkovic	$85,083 (2)
Salary Average :	$85,083
Antonio Stranges	$84,667 (2)
Salary Average :	$84,667
Ronan Seeley	$81,000 (1)
Salary Average :	$81,000
Jakub Lauko	$78,750 (1)
Salary Average :	$78,750
Michael Carcone	$77,500 (3)
Salary Average :	$77,500
Gage Goncalves	$77,500 (2)
Salary Average :	$77,500
William Bitten	$76,250 (1)
Salary Average :	$76,250
Tanner Kaspick	$75,000 (2)
Salary Average :	$75,000
Nate Thompson	$75,000 (1)
Salary Average :	$75,000
Michael Stone	$70,000 (1)
Salary Average :	$70,000
Total Farm Players	12
Salary Commitment
Year 2025 : $959,167
Year 2026 : $578,167
Year 2027 : $77,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $959,167
Year 2026 : $578,167
Year 2027 : $77,500
Year 2028 : $0

Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scottrade Center
Level 1:	7825 - $200 - 3,203 - 40,94%
Level 2:	3900 - $150 - 1,888 - 48,41%
Level 3:	4900 - $100 - 1,960 - 40,00%
Level 4:	1900 - $90 - 1,081 - 56,88%
Luxury :	975 - $300 - 635 - 65,11%
Total Capacity :	19500
Farm
Farm Level 1:	2000 - $35 - 1,929 - 96,47%
Farm Level 2:	1000 - $15 - 977 - 97,74%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	8,767 - 44,96%
Average Income per Game	$2,040,914
Year to Date Revenue	$83,677,485
Farm
Home Games Left	-2
Average Attendance - %	2,907 - 96,89%
Average Income per Game	$78,081
Year to Date Revenue	$3,201,332
Expense
Pro Players Total Salaries	$61,141,668
Farm Players Total Salaries	$1,469,400
Coaches Total Salaries	$2,695,000
Luxury Taxe Total	$0
Special Salary Cap Value	$2,500,000
Pro Year To Date Expenses	$66,324,961
Farm Year To Date Expenses	$2,233,421
Pro Salary Cap To Date	$64,482,515
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	($156,163)
Pro Remaining Season Days	0
Pro Expenses Per Days	$327,691
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$12,445
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$66,982,515
Estimate Under Maximum Salary Cap of $88,000,000	$21,017,485
Estimate Over Minimum Salary Cap of $65,000,000	$1,982,515
Current Bank Account	$134,880,336
Projected Bank Account	$134,724,173

Pro Players Salaries
Nicklas Backstrom	$9,200,000 (2)
-Salary Average :	$9,200,000
Tyler Myers (Out of Payroll)	$6,000,000 (1)
-Salary Average :	$6,000,000
Jamie Oleksiak	$4,600,000 (3)
-Salary Average :	$4,107,500
Nikita Zaitsev	$4,500,000 (2)
-Salary Average :	$4,500,000
Viktor Arvidsson	$4,250,000 (3)
-Salary Average :	$4,250,000
Jeremy Swayman	$3,475,000 (2)
-Salary Average :	$2,837,500
Craig Smith	$3,425,000 (2)
-Salary Average :	$3,425,000
Matias Maccelli	$3,425,000 (2)
-Salary Average :	$3,425,000
Justin Schultz	$3,000,000 (2)
-Salary Average :	$3,625,000
Alex Newhook	$2,900,000 (2)
-Salary Average :	$2,900,000
Nathan Walker	$2,775,000 (2)
-Salary Average :	$2,775,000
Dante Fabbro	$2,500,000 (4)
-Salary Average :	$2,483,333
Dillon Dube	$2,300,000 (3)
-Salary Average :	$2,300,000
Hudson Fasching	$2,275,000 (4)
-Salary Average :	$2,275,000
Barrett Hayton	$2,000,000 (2)
-Salary Average :	$2,000,000
Rocco Grimaldi	$2,000,000 (2)
-Salary Average :	$925,000
Ryan Donato	$1,900,000 (1)
-Salary Average :	$1,900,000
Jan Rutta	$1,315,000 (2)
-Salary Average :	$1,315,000
Lane Hutson	$950,000 (2)
-Salary Average :	$950,000
Devon Levi	$925,000 (1)
-Salary Average :	$925,000
Lucas Raymond	$925,000 (1)
-Salary Average :	$925,000
Tyson Foerster	$863,334 (1)
-Salary Average :	$863,334
Kaiden Guhle	$863,334 (1)
-Salary Average :	$863,334
Kailer Yamamoto	$775,000 (5)
-Salary Average :	$775,000
Total Pro Players	24
Salary Commitment
Year 2025 : $67,141,668
Year 2026 : $55,665,000
Year 2027 : $16,700,000
Year 2028 : $5,550,000
Salary Average Commitment
Year 2025 : $65,545,001
Year 2026 : $54,068,333
Year 2027 : $16,190,833
Year 2028 : $5,533,333
Salary Cap with 1 Way Contract
Year 2025 : $67,141,668
Year 2026 : $55,665,000
Year 2027 : $16,700,000
Year 2028 : $5,550,000

Farm Players Salaries
Antti Raanta	$150,000 (4)
Salary Average :	$195,833
Anders Nilsson	$150,000 (3)
Salary Average :	$150,000
Kasper Bjorkqvist	$149,900 (2)
Salary Average :	$149,900
Austin Wagner	$127,500 (2)
Salary Average :	$127,500
Rafael Harvey-Pinard	$110,000 (4)
Salary Average :	$110,000
Ridly Greig	$86,333 (1)
Salary Average :	$86,333
Daniil Miromanov	$84,250 (2)
Salary Average :	$84,250
Alex Alexeyev	$82,500 (1)
Salary Average :	$83,778
Nikita Okhotiuk	$78,917 (2)
Salary Average :	$78,917
Jaret Anderson-Dolan	$77,500 (5)
Salary Average :	$77,500
Nikita Alexandrov	$77,500 (5)
Salary Average :	$77,500
Max Lajoie	$77,500 (4)
Salary Average :	$77,500
Ryan MacInnis	$75,000 (2)
Salary Average :	$75,000
Steven Lorentz	$72,500 (2)
Salary Average :	$72,833
Matthew Peca	$70,000 (1)
Salary Average :	$70,000
Total Farm Players	15
Salary Commitment
Year 2025 : $1,469,400
Year 2026 : $1,230,567
Year 2027 : $642,500
Year 2028 : $492,500
Salary Average Commitment
Year 2025 : $1,516,844
Year 2026 : $1,276,733
Year 2027 : $688,333
Year 2028 : $538,333

Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Banknorth Garden
Level 1:	6000 - $100 - 5,997 - 99,95%
Level 2:	5000 - $60 - 4,628 - 92,56%
Level 3:	2000 - $35 - 2,000 - 100,00%
Level 4:	4000 - $25 - 3,384 - 84,60%
Luxury :	1000 - $200 - 992 - 99,18%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1,958 - 97,90%
Farm Level 2:	1000 - $15 - 981 - 98,11%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17,001 - 94,45%
Average Income per Game	$1,783,987
Year to Date Revenue	$73,143,481
Farm
Home Games Left	-2
Average Attendance - %	2,939 - 97,97%
Average Income per Game	$79,082
Year to Date Revenue	$3,242,368
Expense
Pro Players Total Salaries	$89,755,023
Farm Players Total Salaries	$2,202,844
Coaches Total Salaries	$2,950,000
Luxury Taxe Total	$0
Special Salary Cap Value	($2,000,000)
Pro Year To Date Expenses	$88,761,019
Farm Year To Date Expenses	$2,859,107
Pro Salary Cap To Date	$86,553,449
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	($158,164)
Pro Remaining Season Days	0
Pro Expenses Per Days	$478,412
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$15,900
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$84,553,449
Estimate Under Maximum Salary Cap of $88,000,000	$3,446,551
Estimate Over Minimum Salary Cap of $65,000,000	$19,553,449
Current Bank Account	$59,668,246
Projected Bank Account	$59,510,082

Pro Players Salaries
William Nylander	$11,500,000 (5)
-Salary Average :	$11,500,000
Mitch Marner	$10,903,000 (3)
-Salary Average :	$10,903,000
Kyle Connor	$7,142,857 (3)
-Salary Average :	$7,142,857
Sam Reinhart	$6,500,000 (2)
-Salary Average :	$3,650,000
Connor Hellebuyck	$6,166,666 (1)
-Salary Average :	$6,166,666
Jake Guentzel	$6,000,000 (3)
-Salary Average :	$6,000,000
Rasmus Dahlin	$6,000,000 (1)
-Salary Average :	$6,000,000
William Karlsson	$5,900,000 (2)
-Salary Average :	$5,737,500
Zach Werenski	$5,000,000 (2)
-Salary Average :	$5,000,000
Morgan Rielly	$5,000,000 (2)
-Salary Average :	$5,000,000
Drake Batherson	$4,975,000 (2)
-Salary Average :	$736,666
Erik Gudbranson	$4,000,000 (1)
-Salary Average :	$3,316,667
Alexandar Georgiev	$2,425,000 (1)
-Salary Average :	$2,425,000
Isac Lundestrom	$1,800,000 (1)
-Salary Average :	$1,491,375
Brandon Hagel	$1,500,000 (4)
-Salary Average :	$1,500,000
Michael Rasmussen	$1,460,000 (4)
-Salary Average :	$1,460,000
Will Smith	$950,000 (2)
-Salary Average :	$950,000
Simon Edvinsson	$894,167 (1)
-Salary Average :	$904,445
Moritz Seider	$863,333 (1)
-Salary Average :	$863,333
Danton Heinen	$775,000 (2)
-Salary Average :	$831,250
Total Pro Players	20
Salary Commitment
Year 2025 : $89,755,023
Year 2026 : $67,605,857
Year 2027 : $38,505,857
Year 2028 : $14,460,000
Salary Average Commitment
Year 2025 : $81,578,759
Year 2026 : $60,411,273
Year 2027 : $38,505,857
Year 2028 : $14,460,000
Salary Cap with 1 Way Contract
Year 2025 : $89,755,023
Year 2026 : $67,605,857
Year 2027 : $38,505,857
Year 2028 : $14,460,000

Farm Players Salaries
Pierre-Edouard Bellemare	$150,000 (3)
Salary Average :	$150,000
Barclay Goodrow	$150,000 (5)
Salary Average :	$150,000
Dmitry Kulikov	$150,000 (5)
Salary Average :	$150,000
Hunter Jones	$150,000 (5)
Salary Average :	$150,000
Henrik Borgstrom	$130,000 (2)
Salary Average :	$130,000
Tony DeAngelo	$100,000 (2)
Salary Average :	$92,500
Luca Del Bel Belluz	$95,000 (2)
Salary Average :	$95,000
Cam Lund	$94,200 (2)
Salary Average :	$94,200
Fedor Svechkov	$92,500 (1)
Salary Average :	$92,500
Alexander Holtz	$89,417 (1)
Salary Average :	$89,417
Denton Mateychuk	$88,700 (2)
Salary Average :	$88,700
Blake McLaughlin	$88,375 (1)
Salary Average :	$88,375
Aleksanteri Kaskimaki	$87,000 (2)
Salary Average :	$87,000
Dylan Duke	$86,800 (1)
Salary Average :	$86,800
Aleksandr Kisakov	$85,918 (1)
Salary Average :	$85,918
Tye Kartye	$85,917 (2)
Salary Average :	$85,917
Vadim Zherenko	$84,667 (3)
Salary Average :	$84,667
Samu Tuomaala	$83,100 (1)
Salary Average :	$83,100
Adam Ginning	$78,750 (3)
Salary Average :	$78,750
Adam Boqvist	$77,500 (4)
Salary Average :	$77,500
Jesse Ylonen	$77,500 (1)
Salary Average :	$81,028
Alex Nylander	$77,500 (4)
Salary Average :	$77,500
Total Farm Players	22
Salary Commitment
Year 2025 : $2,202,844
Year 2026 : $1,599,234
Year 2027 : $918,417
Year 2028 : $605,000
Salary Average Commitment
Year 2025 : $2,198,872
Year 2026 : $1,591,734
Year 2027 : $918,417
Year 2028 : $605,000

Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Bell
Level 1:	6000 - $100 - 5,998 - 99,96%
Level 2:	5000 - $60 - 4,663 - 93,26%
Level 3:	2000 - $35 - 2,000 - 100,00%
Level 4:	4000 - $25 - 3,361 - 84,02%
Luxury :	1000 - $200 - 985 - 98,46%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1,962 - 98,08%
Farm Level 2:	1000 - $15 - 979 - 97,94%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17,006 - 94,48%
Average Income per Game	$1,784,189
Year to Date Revenue	$73,151,765
Farm
Home Games Left	-2
Average Attendance - %	2,941 - 98,03%
Average Income per Game	$79,177
Year to Date Revenue	$3,246,242
Expense
Pro Players Total Salaries	$87,884,999
Farm Players Total Salaries	$1,329,500
Coaches Total Salaries	$2,150,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$87,570,114
Farm Year To Date Expenses	$2,299,111
Pro Salary Cap To Date	$86,073,717
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	($158,353)
Pro Remaining Season Days	0
Pro Expenses Per Days	$463,984
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$11,872
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$86,073,717
Estimate Under Maximum Salary Cap of $88,000,000	$1,926,283
Estimate Over Minimum Salary Cap of $65,000,000	$21,073,717
Current Bank Account	$39,331,307
Projected Bank Account	$39,172,954

Pro Players Salaries
John Tavares	$11,000,000 (1)
-Salary Average :	$11,000,000
Mikko Rantanen	$9,250,000 (3)
-Salary Average :	$9,250,000
Kirill Kaprizov	$9,000,000 (5)
-Salary Average :	$9,000,000
Matt Boldy	$7,000,000 (1)
-Salary Average :	$4,960,278
Anthony Cirelli	$6,250,000 (5)
-Salary Average :	$6,250,000
Vladimir Tarasenko	$5,000,000 (2)
-Salary Average :	$5,625,000
Linus Ullmark	$5,000,000 (2)
-Salary Average :	$3,937,500
Noah Hanifin	$4,950,000 (3)
-Salary Average :	$4,950,000
Sean Couturier	$4,333,333 (2)
-Salary Average :	$4,333,333
Mikey Anderson	$4,125,000 (1)
-Salary Average :	$4,125,000
Devon Toews	$4,100,000 (2)
-Salary Average :	$700,000
Jonathan Quick	$4,000,000 (1)
-Salary Average :	$4,000,000
Jonas Siegenthaler	$3,400,000 (4)
-Salary Average :	$3,400,000
Kaapo Kakko	$2,400,000 (2)
-Salary Average :	$2,400,000
Jacob Bryson	$1,999,999 (4)
-Salary Average :	$1,999,999
Curtis Lazar	$1,000,000 (1)
-Salary Average :	$1,000,000
Jackson LaCombe	$925,000 (1)
-Salary Average :	$700,000
Jarred Tinordi	$900,000 (1)
-Salary Average :	$900,000
Jack Quinn	$863,334 (1)
-Salary Average :	$863,334
Hendrix Lapierre	$863,333 (1)
-Salary Average :	$863,333
Justin Brazeau	$775,000 (3)
-Salary Average :	$775,000
Jake Evans	$750,000 (1)
-Salary Average :	$750,000
Total Pro Players	22
Salary Commitment
Year 2025 : $87,884,999
Year 2026 : $56,458,332
Year 2027 : $35,624,999
Year 2028 : $20,649,999
Salary Average Commitment
Year 2025 : $81,782,777
Year 2026 : $52,620,832
Year 2027 : $35,624,999
Year 2028 : $20,649,999
Salary Cap with 1 Way Contract
Year 2025 : $87,884,999
Year 2026 : $56,458,332
Year 2027 : $35,624,999
Year 2028 : $20,649,999

Farm Players Salaries
Alex Stalock	$150,000 (1)
Salary Average :	$150,000
Morgan Barron	$135,000 (2)
Salary Average :	$135,000
Daniil Tarasov	$110,000 (1)
Salary Average :	$110,000
Sebastian D. Aho	$100,000 (1)
Salary Average :	$100,000
Drew Commesso	$92,500 (1)
Salary Average :	$85,000
Calle Clang	$87,833 (1)
Salary Average :	$87,833
Kristian Reichel	$87,500 (1)
Salary Average :	$87,500
Conor Geekie	$86,667 (2)
Salary Average :	$86,667
Calen Addison	$82,500 (1)
Salary Average :	$81,500
Nolan Foote	$82,500 (2)
Salary Average :	$82,500
Tyce Thompson	$80,000 (1)
Salary Average :	$80,000
Jonah Gadjovich	$80,000 (2)
Salary Average :	$80,000
Tyson Jost	$80,000 (1)
Salary Average :	$80,000
Jack Dugan	$75,000 (3)
Salary Average :	$77,917
Total Farm Players	14
Salary Commitment
Year 2025 : $1,329,500
Year 2026 : $459,167
Year 2027 : $75,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,323,917
Year 2026 : $462,084
Year 2027 : $77,917
Year 2028 : $0

Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Arena
Level 1:	6000 - $100 - 5,995 - 99,92%
Level 2:	5000 - $60 - 4,668 - 93,36%
Level 3:	2000 - $35 - 2,000 - 100,00%
Level 4:	4000 - $25 - 3,389 - 84,73%
Luxury :	1000 - $200 - 981 - 98,05%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1,969 - 98,43%
Farm Level 2:	1000 - $15 - 986 - 98,63%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17,033 - 94,63%
Average Income per Game	$1,784,129
Year to Date Revenue	$73,149,295
Farm
Home Games Left	-2
Average Attendance - %	2,955 - 98,50%
Average Income per Game	$79,513
Year to Date Revenue	$3,260,048
Expense
Pro Players Total Salaries	$81,141,667
Farm Players Total Salaries	$1,399,412
Coaches Total Salaries	$6,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$89,160,234
Farm Year To Date Expenses	$2,436,694
Pro Salary Cap To Date	$84,007,651
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	($159,027)
Pro Remaining Season Days	0
Pro Expenses Per Days	$448,655
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$12,497
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$84,007,651
Estimate Under Maximum Salary Cap of $88,000,000	$3,992,349
Estimate Over Minimum Salary Cap of $65,000,000	$19,007,651
Current Bank Account	$16,823,930
Projected Bank Account	$16,664,903

Pro Players Salaries
Drew Doughty	$11,000,000 (1)
-Salary Average :	$11,000,000
Thomas Chabot	$8,000,000 (2)
-Salary Average :	$863,333
Ryan Pulock (Out of Payroll)	$8,000,000 (5)
-Salary Average :	$8,000,000
Jason Robertson	$7,750,000 (4)
-Salary Average :	$6,590,834
Chris Kreider	$6,500,000 (4)
-Salary Average :	$6,500,000
Evgeni Malkin	$6,100,000 (1)
-Salary Average :	$6,950,000
Kris Letang	$6,100,000 (3)
-Salary Average :	$6,100,000
Nick Schmaltz	$5,850,000 (5)
-Salary Average :	$5,850,000
Igor Shesterkin	$5,666,667 (4)
-Salary Average :	$4,876,390
Mario Ferraro	$3,250,000 (3)
-Salary Average :	$2,785,000
Yegor Sharangovich	$3,100,000 (1)
-Salary Average :	$3,100,000
Matt Duchene	$3,000,000 (3)
-Salary Average :	$3,000,000
Jeremy Lauzon	$2,000,000 (4)
-Salary Average :	$2,000,000
Pyotr Kochetkov	$2,000,000 (2)
-Salary Average :	$2,000,000
Adrian Kempe	$2,000,000 (1)
-Salary Average :	$2,000,000
Jack Drury	$1,725,000 (3)
-Salary Average :	$1,725,000
Blake Lizotte	$1,675,000 (2)
-Salary Average :	$1,456,250
Alexandre Texier	$1,525,000 (2)
-Salary Average :	$1,525,000
Tage Thompson	$1,400,000 (3)
-Salary Average :	$1,400,000
Cole Caufield	$925,000 (1)
-Salary Average :	$910,278
Nick Blankenburg	$825,000 (4)
-Salary Average :	$825,000
Brandon Duhaime	$750,000 (2)
-Salary Average :	$750,000
Total Pro Players	22
Salary Commitment
Year 2025 : $89,141,667
Year 2026 : $66,016,667
Year 2027 : $52,066,667
Year 2028 : $36,591,667
Salary Average Commitment
Year 2025 : $80,207,085
Year 2026 : $56,246,807
Year 2027 : $49,652,224
Year 2028 : $34,642,224
Salary Cap with 1 Way Contract
Year 2025 : $89,141,667
Year 2026 : $66,016,667
Year 2027 : $52,066,667
Year 2028 : $36,591,667

Farm Players Salaries
Max Jones	$129,500 (4)
Salary Average :	$129,500
Michael Hutchinson	$100,000 (2)
Salary Average :	$100,000
Mason Shaw	$100,000 (4)
Salary Average :	$100,000
Brett Seney	$100,000 (3)
Salary Average :	$100,000
Blake Murray	$98,000 (3)
Salary Average :	$98,000
Oliver Wahlstrom	$87,413 (1)
Salary Average :	$88,081
Tucker Robertson	$87,000 (2)
Salary Average :	$87,000
Eduard Sale	$86,667 (2)
Salary Average :	$86,667
Urho Vaakanainen	$85,000 (4)
Salary Average :	$85,000
Wyatt Kalynuk	$77,500 (4)
Salary Average :	$77,500
Jamieson Rees	$77,500 (2)
Salary Average :	$77,500
Jan Jenik	$77,500 (1)
Salary Average :	$78,167
Jonathan Gruden	$77,500 (1)
Salary Average :	$77,944
Boris Katchouk	$75,833 (4)
Salary Average :	$75,833
Jan Bednar	$70,000 (1)
Salary Average :	$70,000
Jake Wise	$70,000 (2)
Salary Average :	$70,000
Total Farm Players	16
Salary Commitment
Year 2025 : $1,399,412
Year 2026 : $1,087,000
Year 2027 : $665,833
Year 2028 : $467,833
Salary Average Commitment
Year 2025 : $1,401,192
Year 2026 : $1,087,000
Year 2027 : $665,833
Year 2028 : $467,833

Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Verizon Centre
Level 1:	8200 - $76 - 7,023 - 85,65%
Level 2:	4000 - $74 - 3,943 - 98,57%
Level 3:	5000 - $30 - 3,274 - 65,47%
Level 4:	2100 - $29 - 2,100 - 100,00%
Luxury :	1200 - $163 - 1,083 - 90,26%
Total Capacity :	20500
Farm
Farm Level 1:	2000 - $25 - 1,990 - 99,49%
Farm Level 2:	1000 - $15 - 980 - 97,97%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17,422 - 84,99%
Average Income per Game	$1,689,931
Year to Date Revenue	$69,287,182
Farm
Home Games Left	-2
Average Attendance - %	2,969 - 98,98%
Average Income per Game	$61,718
Year to Date Revenue	$2,530,440
Expense
Pro Players Total Salaries	$81,315,833
Farm Players Total Salaries	$1,435,932
Coaches Total Salaries	$1,600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$84,408,172
Farm Year To Date Expenses	$1,987,810
Pro Salary Cap To Date	$83,408,153
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	($123,436)
Pro Remaining Season Days	0
Pro Expenses Per Days	$428,728
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$10,604
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$83,408,153
Estimate Under Maximum Salary Cap of $88,000,000	$4,591,847
Estimate Over Minimum Salary Cap of $65,000,000	$18,408,153
Current Bank Account	$33,769,717
Projected Bank Account	$33,646,281

Pro Players Salaries
Sergei Bobrovsky	$10,000,000 (1)
-Salary Average :	$7,425,000
Matthew Tkachuk	$9,500,000 (1)
-Salary Average :	$8,875,000
Brayden Point	$9,500,000 (4)
-Salary Average :	$9,041,667
Alex Pietrangelo	$8,800,000 (1)
-Salary Average :	$8,800,000
John Carlson	$8,000,000 (2)
-Salary Average :	$3,967,000
Nazem Kadri	$7,000,000 (3)
-Salary Average :	$7,000,000
Blake Coleman	$5,000,000 (2)
-Salary Average :	$5,000,000
Evan Bouchard	$3,900,000 (5)
-Salary Average :	$3,900,000
Pavel Zacha	$3,500,000 (3)
-Salary Average :	$3,500,000
Pavel Buchnevich	$3,250,000 (1)
-Salary Average :	$3,250,000
Scott Laughton	$3,000,000 (2)
-Salary Average :	$3,000,000
Oskar Sundqvist	$2,200,000 (3)
-Salary Average :	$2,200,000
Pat Maroon	$950,000 (2)
-Salary Average :	$950,000
Alex Vlasic	$916,667 (1)
-Salary Average :	$916,667
Mason Appleton	$900,000 (1)
-Salary Average :	$900,000
Emil Heineman	$897,500 (2)
-Salary Average :	$897,500
Oskar Back	$850,833 (1)
-Salary Average :	$850,833
Lukas Dostal	$812,500 (3)
-Salary Average :	$812,500
Jacob Bernard-Docker	$805,000 (3)
-Salary Average :	$805,000
Mark Giordano	$800,000 (1)
-Salary Average :	$2,287,500
Alexandre Carrier	$733,333 (2)
-Salary Average :	$733,333
Total Pro Players	21
Salary Commitment
Year 2025 : $81,315,833
Year 2026 : $46,298,333
Year 2027 : $27,717,500
Year 2028 : $13,400,000
Salary Average Commitment
Year 2025 : $75,112,000
Year 2026 : $41,807,000
Year 2027 : $27,259,167
Year 2028 : $12,941,667
Salary Cap with 1 Way Contract
Year 2025 : $81,315,833
Year 2026 : $46,298,333
Year 2027 : $27,717,500
Year 2028 : $13,400,000

Farm Players Salaries
Nikolai Knyzhov	$125,000 (1)
Salary Average :	$109,889
Dustin Tokarski	$95,000 (2)
Salary Average :	$95,000
Kenneth Appleby	$95,000 (2)
Salary Average :	$95,000
Justin Barron	$92,500 (1)
Salary Average :	$92,500
Tristan Broz	$92,500 (1)
Salary Average :	$92,500
Thomas Bordeleau	$91,667 (1)
Salary Average :	$91,667
Nico Myatovic	$89,667 (1)
Salary Average :	$89,667
Aku Raty	$89,625 (2)
Salary Average :	$89,625
Waltteri Ignatjew	$87,000 (1)
Salary Average :	$87,000
Maxim Groshev	$86,750 (2)
Salary Average :	$86,750
Carter Gylander	$85,500 (1)
Salary Average :	$85,500
Uvis Balinskis	$85,000 (1)
Salary Average :	$85,000
Jean-Luc Foudy	$84,750 (2)
Salary Average :	$84,750
Dmitry Kuzmin	$79,556 (2)
Salary Average :	$79,556
Artemi Kniazev	$78,917 (2)
Salary Average :	$78,917
Ian Mitchell	$77,500 (2)
Salary Average :	$77,500
Total Farm Players	16
Salary Commitment
Year 2025 : $1,435,932
Year 2026 : $687,098
Year 2027 : $0
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,420,821
Year 2026 : $687,098
Year 2027 : $0
Year 2028 : $0

Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	8000 - $93 - 6,656 - 83,20%
Level 2:	4000 - $70 - 4,000 - 100,00%
Level 3:	5000 - $36 - 3,141 - 62,81%
Level 4:	2000 - $35 - 2,000 - 100,00%
Luxury :	1500 - $160 - 1,078 - 71,85%
Total Capacity :	20500
Farm
Farm Level 1:	2000 - $31 - 1,957 - 97,84%
Farm Level 2:	1000 - $10 - 999 - 99,94%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	16,875 - 82,32%
Average Income per Game	$1,819,100
Year to Date Revenue	$74,583,093
Farm
Home Games Left	-2
Average Attendance - %	2,956 - 98,54%
Average Income per Game	$67,121
Year to Date Revenue	$2,751,958
Expense
Pro Players Total Salaries	$66,369,283
Farm Players Total Salaries	$1,364,583
Coaches Total Salaries	$3,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$68,783,420
Farm Year To Date Expenses	$2,274,325
Pro Salary Cap To Date	$66,089,517
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	($134,242)
Pro Remaining Season Days	0
Pro Expenses Per Days	$358,694
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$12,316
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$66,089,517
Estimate Under Maximum Salary Cap of $88,000,000	$21,910,483
Estimate Over Minimum Salary Cap of $65,000,000	$1,089,517
Current Bank Account	$64,953,254
Projected Bank Account	$64,819,012

Pro Players Salaries
Blake Wheeler	$8,250,000 (2)
-Salary Average :	$8,250,000
Kevin Hayes	$7,142,857 (1)
-Salary Average :	$7,142,858
Cam Atkinson	$5,875,000 (1)
-Salary Average :	$5,875,000
Gabriel Landeskog	$5,571,429 (1)
-Salary Average :	$5,571,429
Derek Grant	$3,750,000 (1)
-Salary Average :	$3,750,000
Cole Perfetti	$3,250,000 (2)
-Salary Average :	$3,250,000
Tyler Pitlick	$3,000,000 (1)
-Salary Average :	$3,000,000
Jalen Chatfield	$3,000,000 (4)
-Salary Average :	$3,000,000
Nick Ritchie	$2,500,000 (2)
-Salary Average :	$2,500,000
John Leonard	$2,100,000 (4)
-Salary Average :	$2,100,000
Ryan McLeod	$2,100,000 (1)
-Salary Average :	$1,678,056
Colin Miller	$2,000,000 (1)
-Salary Average :	$2,000,000
Mike Hoffman	$2,000,000 (4)
-Salary Average :	$2,000,000
Juuso Valimaki	$2,000,000 (3)
-Salary Average :	$2,000,000
Dysin Mayo	$1,999,999 (4)
-Salary Average :	$1,999,999
Mattias Norlinder	$1,999,999 (4)
-Salary Average :	$1,999,999
Jack Ahcan	$1,999,999 (4)
-Salary Average :	$1,999,999
Connor Ingram	$1,950,000 (4)
-Salary Average :	$1,950,000
Sam Lafferty	$1,850,000 (2)
-Salary Average :	$1,850,000
Calvin de Haan	$1,499,999 (4)
-Salary Average :	$1,499,999
Maxim Tsyplakov	$950,000 (2)
-Salary Average :	$950,000
Marco Rossi	$863,334 (2)
-Salary Average :	$863,334
Vitek Vanecek	$716,667 (2)
-Salary Average :	$716,667
Total Pro Players	23
Salary Commitment
Year 2025 : $66,369,283
Year 2026 : $36,929,997
Year 2027 : $18,549,996
Year 2028 : $16,549,996
Salary Average Commitment
Year 2025 : $65,947,340
Year 2026 : $36,929,997
Year 2027 : $18,549,996
Year 2028 : $16,549,996
Salary Cap with 1 Way Contract
Year 2025 : $66,369,283
Year 2026 : $36,929,997
Year 2027 : $18,549,996
Year 2028 : $16,549,996

Farm Players Salaries
William Carrier	$140,000 (3)
Salary Average :	$140,000
Tyler Motte	$135,000 (3)
Salary Average :	$135,000
Logan Stanley	$100,000 (4)
Salary Average :	$98,333
Fabian Lysell	$86,333 (2)
Salary Average :	$86,333
Philip Tomasino	$86,333 (1)
Salary Average :	$86,333
Ville Heinola	$86,333 (1)
Salary Average :	$86,333
Lucas Edmonds	$86,167 (1)
Salary Average :	$86,167
Roni Hirvonen	$85,667 (2)
Salary Average :	$85,667
Markus Nurmi	$84,250 (2)
Salary Average :	$84,250
Ty Young	$82,500 (2)
Salary Average :	$82,500
Ville Koivunen	$80,583 (2)
Salary Average :	$80,583
Aliaksei Protas	$78,917 (1)
Salary Average :	$78,917
Kevin Labanc	$77,500 (4)
Salary Average :	$77,500
Tobias Bjornfot	$77,500 (2)
Salary Average :	$77,500
Sam Poulin	$77,500 (2)
Salary Average :	$77,500
Total Farm Players	15
Salary Commitment
Year 2025 : $1,364,583
Year 2026 : $1,026,833
Year 2027 : $452,500
Year 2028 : $177,500
Salary Average Commitment
Year 2025 : $1,362,916
Year 2026 : $1,025,166
Year 2027 : $450,833
Year 2028 : $175,833

Ducks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	8000 - $95 - 6,701 - 83,77%
Level 2:	4000 - $85 - 3,330 - 83,24%
Level 3:	4500 - $60 - 2,085 - 46,33%
Level 4:	1800 - $50 - 1,796 - 99,78%
Luxury :	1200 - $225 - 913 - 76,11%
Total Capacity :	19500
Farm
Farm Level 1:	2000 - $30 - 1,973 - 98,66%
Farm Level 2:	1000 - $11 - 998 - 99,83%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	14,825 - 76,03%
Average Income per Game	$1,943,052
Year to Date Revenue	$79,665,118
Farm
Home Games Left	-2
Average Attendance - %	2,972 - 99,05%
Average Income per Game	$66,671
Year to Date Revenue	$2,733,500
Expense
Pro Players Total Salaries	$85,650,000
Farm Players Total Salaries	$2,201,416
Coaches Total Salaries	$2,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$87,602,076
Farm Year To Date Expenses	$3,268,681
Pro Salary Cap To Date	$85,827,379
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	($133,341)
Pro Remaining Season Days	0
Pro Expenses Per Days	$453,906
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$16,674
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$85,827,379
Estimate Under Maximum Salary Cap of $88,000,000	$2,172,621
Estimate Over Minimum Salary Cap of $65,000,000	$20,827,379
Current Bank Account	$93,847,991
Projected Bank Account	$93,714,650

Pro Players Salaries
Connor McDavid	$12,500,000 (1)
-Salary Average :	$12,500,000
Nikita Kucherov	$9,500,000 (2)
-Salary Average :	$4,500,000
Cale Makar	$9,000,000 (2)
-Salary Average :	$9,000,000
Mikhail Sergachev	$8,500,000 (1)
-Salary Average :	$7,266,666
Victor Hedman	$7,875,000 (3)
-Salary Average :	$7,875,000
Brad Marchand	$6,125,000 (1)
-Salary Average :	$6,125,000
Darcy Kuemper	$5,250,000 (3)
-Salary Average :	$5,250,000
Joel Eriksson Ek	$5,250,000 (4)
-Salary Average :	$5,250,000
Chris Tanev	$4,500,000 (2)
-Salary Average :	$4,500,000
Roope Hintz	$3,150,000 (3)
-Salary Average :	$3,150,000
Valeri Nichushkin (Out of Payroll)	$2,500,000 (1)
-Salary Average :	$2,500,000
Erik Haula	$2,375,000 (1)
-Salary Average :	$2,750,000
Ryan Hartman	$1,700,000 (2)
-Salary Average :	$1,900,000
Eetu Luostarinen	$1,500,000 (4)
-Salary Average :	$1,399,583
Laurent Brossoit	$1,500,000 (1)
-Salary Average :	$1,500,000
Logan O'Connor	$1,050,000 (1)
-Salary Average :	$1,050,000
Andrei Kuzmenko	$950,000 (1)
-Salary Average :	$950,000
Brock Faber	$925,000 (1)
-Salary Average :	$700,000
Kaedan Korczak	$825,000 (1)
-Salary Average :	$825,000
Ty Rattie	$800,000 (3)
-Salary Average :	$800,000
Joey Laleggia	$800,000 (3)
-Salary Average :	$800,000
Dennis Cholowski	$800,000 (2)
-Salary Average :	$800,000
Cole Smith	$775,000 (1)
-Salary Average :	$775,000
Total Pro Players	23
Salary Commitment
Year 2025 : $88,150,000
Year 2026 : $50,125,000
Year 2027 : $24,625,000
Year 2028 : $6,750,000
Salary Average Commitment
Year 2025 : $82,166,249
Year 2026 : $45,224,583
Year 2027 : $24,524,583
Year 2028 : $6,649,583
Salary Cap with 1 Way Contract
Year 2025 : $88,150,000
Year 2026 : $50,125,000
Year 2027 : $24,625,000
Year 2028 : $6,750,000

Farm Players Salaries
Bobby Brink	$150,000 (2)
Salary Average :	$150,000
Pekka Rinne	$150,000 (3)
Salary Average :	$150,000
Adam Gaudette	$99,750 (2)
Salary Average :	$99,750
Jonatan Berggren	$92,500 (1)
Salary Average :	$92,500
Xavier Bourgault	$92,500 (1)
Salary Average :	$92,500
Shane Wright	$91,833 (1)
Salary Average :	$92,889
Jiri Kulich	$88,667 (2)
Salary Average :	$88,667
Lassi Thomson	$86,333 (2)
Salary Average :	$86,333
Ryder Korczak	$85,917 (1)
Salary Average :	$70,000
Ethan Del Mastro	$85,583 (1)
Salary Average :	$70,000
Rory Kerins	$84,667 (1)
Salary Average :	$70,000
Danila Klimovich	$83,333 (2)
Salary Average :	$83,333
Jan Mysak	$82,833 (2)
Salary Average :	$82,833
Joe Veleno	$82,500 (1)
Salary Average :	$84,806
Cole Hults	$80,000 (2)
Salary Average :	$80,000
Blake Speers	$80,000 (1)
Salary Average :	$80,000
Andrew Oglevie	$80,000 (3)
Salary Average :	$80,000
Veini Vehvilainen	$80,000 (2)
Salary Average :	$80,000
Jett Woo	$80,000 (3)
Salary Average :	$80,000
Matej Pekar	$80,000 (3)
Salary Average :	$80,000
Tucker Poolman	$77,500 (1)
Salary Average :	$77,500
Tye Felhaber	$75,000 (1)
Salary Average :	$75,000
Matthew Highmore	$72,500 (1)
Salary Average :	$72,500
Chase Wouters	$70,000 (1)
Salary Average :	$70,000
Xavier Bouchard	$70,000 (1)
Salary Average :	$70,000
Total Farm Players	25
Salary Commitment
Year 2025 : $2,201,416
Year 2026 : $1,140,916
Year 2027 : $390,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,158,611
Year 2026 : $1,140,916
Year 2027 : $390,000
Year 2028 : $0

Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Saddledome
Level 1:	7450 - $177 - 3,534 - 47,43%
Level 2:	3600 - $101 - 2,798 - 77,71%
Level 3:	4500 - $91 - 1,800 - 40,00%
Level 4:	1800 - $50 - 1,798 - 99,88%
Luxury :	1150 - $235 - 826 - 71,86%
Total Capacity :	18500
Farm
Farm Level 1:	2000 - $35 - 1,946 - 97,31%
Farm Level 2:	1000 - $18 - 738 - 73,79%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	10,756 - 58,14%
Average Income per Game	$1,966,058
Year to Date Revenue	$80,608,394
Farm
Home Games Left	-2
Average Attendance - %	2,684 - 89,47%
Average Income per Game	$77,330
Year to Date Revenue	$3,170,511
Expense
Pro Players Total Salaries	$69,944,056
Farm Players Total Salaries	$985,420
Coaches Total Salaries	$1,905,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$67,777,167
Farm Year To Date Expenses	$1,973,603
Pro Salary Cap To Date	$66,368,319
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	($154,659)
Pro Remaining Season Days	0
Pro Expenses Per Days	$370,308
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$9,039
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$66,368,319
Estimate Under Maximum Salary Cap of $88,000,000	$21,631,681
Estimate Over Minimum Salary Cap of $65,000,000	$1,368,319
Current Bank Account	$95,047,598
Projected Bank Account	$94,892,939

Pro Players Salaries
Justin Faulk	$6,500,000 (1)
-Salary Average :	$6,500,000
Brayden Schenn	$6,500,000 (3)
-Salary Average :	$6,500,000
Jonathan Drouin	$5,500,000 (1)
-Salary Average :	$5,500,000
Conor Garland	$4,950,000 (5)
-Salary Average :	$4,950,000
Mike Matheson	$4,875,000 (2)
-Salary Average :	$4,875,000
Tyler Bertuzzi	$4,750,000 (2)
-Salary Average :	$1,400,000
James van Riemsdyk	$4,250,000 (2)
-Salary Average :	$4,250,000
Jake McCabe	$4,000,000 (2)
-Salary Average :	$4,000,000
Max Domi	$3,000,000 (3)
-Salary Average :	$3,000,000
Luke Kunin	$2,750,000 (4)
-Salary Average :	$2,675,000
Zach Whitecloud	$2,750,000 (3)
-Salary Average :	$2,412,500
Cam Talbot	$2,500,000 (4)
-Salary Average :	$2,500,000
Oliver Bjorkstrand	$2,500,000 (1)
-Salary Average :	$2,500,000
Andrew Mangiapane	$2,425,000 (2)
-Salary Average :	$715,000
Alexander Wennberg	$2,250,000 (1)
-Salary Average :	$2,250,000
Martin Jones	$2,000,000 (1)
-Salary Average :	$3,000,000
Rasmus Sandin	$1,400,000 (1)
-Salary Average :	$1,231,389
Carl Grundstrom	$1,300,000 (2)
-Salary Average :	$1,300,000
Jake Allen	$1,266,000 (3)
-Salary Average :	$1,266,000
Nathan Beaulieu	$1,250,000 (1)
-Salary Average :	$1,250,000
Tomas Nosek	$875,555 (4)
-Salary Average :	$875,555
Jake Neighbours	$835,834 (1)
-Salary Average :	$835,834
Johnathan Kovacevic	$766,667 (3)
-Salary Average :	$766,667
Nicolas Roy	$750,000 (2)
-Salary Average :	$720,000
Total Pro Players	24
Salary Commitment
Year 2025 : $69,944,056
Year 2026 : $47,708,222
Year 2027 : $25,358,222
Year 2028 : $11,075,555
Salary Average Commitment
Year 2025 : $65,272,945
Year 2026 : $42,205,722
Year 2027 : $24,945,722
Year 2028 : $11,000,555
Salary Cap with 1 Way Contract
Year 2025 : $69,944,056
Year 2026 : $47,708,222
Year 2027 : $25,358,222
Year 2028 : $11,075,555

Farm Players Salaries
Brian Elliott	$100,000 (1)
Salary Average :	$100,000
Kevin Shattenkirk	$92,525 (2)
Salary Average :	$92,525
Antoine Bibeau	$85,500 (1)
Salary Average :	$85,500
Laurent Dauphin	$85,500 (1)
Salary Average :	$85,500
Connor Carrick	$85,500 (1)
Salary Average :	$85,500
John Moore	$78,779 (2)
Salary Average :	$78,779
Peter Abbandonato	$78,779 (2)
Salary Average :	$78,779
Jake Lucchini	$78,779 (2)
Salary Average :	$78,779
Philippe Maillet	$78,779 (2)
Salary Average :	$78,779
Daniel Audette	$78,779 (2)
Salary Average :	$78,779
Charles Hudon	$72,500 (3)
Salary Average :	$72,500
Brennan Menell	$70,000 (1)
Salary Average :	$70,000
Total Farm Players	12
Salary Commitment
Year 2025 : $985,420
Year 2026 : $558,920
Year 2027 : $72,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $985,420
Year 2026 : $558,920
Year 2027 : $72,500
Year 2028 : $0

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wells Fargo Center
Level 1:	8200 - $250 - 5,425 - 66,16%
Level 2:	4300 - $150 - 3,430 - 79,76%
Level 3:	5000 - $100 - 2,726 - 54,53%
Level 4:	2000 - $90 - 1,686 - 84,30%
Luxury :	1000 - $500 - 775 - 77,51%
Total Capacity :	20500
Farm
Farm Level 1:	2000 - $50 - 1,657 - 82,83%
Farm Level 2:	1000 - $30 - 785 - 78,46%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	14,042 - 68,50%
Average Income per Game	$2,035,141
Year to Date Revenue	$83,440,767
Farm
Home Games Left	-2
Average Attendance - %	2,441 - 81,37%
Average Income per Game	$74,733
Year to Date Revenue	$3,064,046
Expense
Pro Players Total Salaries	$73,601,500
Farm Players Total Salaries	$1,062,500
Coaches Total Salaries	$5,800,000
Luxury Taxe Total	$0
Special Salary Cap Value	$4,750,000
Pro Year To Date Expenses	$86,118,092
Farm Year To Date Expenses	$1,992,128
Pro Salary Cap To Date	$80,370,055
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	($149,466)
Pro Remaining Season Days	0
Pro Expenses Per Days	$409,383
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$9,701
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$85,120,055
Estimate Under Maximum Salary Cap of $88,000,000	$2,879,945
Estimate Over Minimum Salary Cap of $65,000,000	$20,120,055
Current Bank Account	$49,171,525
Projected Bank Account	$49,022,059

Pro Players Salaries
Mark Stone	$9,500,000 (1)
-Salary Average :	$9,500,000
Jonas Brodin	$6,000,000 (5)
-Salary Average :	$6,000,000
Andrew Copp	$5,625,000 (3)
-Salary Average :	$5,625,000
TJ Brodie	$5,000,000 (4)
-Salary Average :	$4,941,666
Michael Bunting	$4,500,000 (4)
-Salary Average :	$4,500,000
John Marino	$4,400,000 (4)
-Salary Average :	$4,400,000
Brenden Dillon	$4,000,000 (3)
-Salary Average :	$4,000,000
Elvis Merzlikins	$4,000,000 (2)
-Salary Average :	$874,125
Tyson Barrie	$3,750,000 (1)
-Salary Average :	$3,750,000
Kirby Dach	$3,362,500 (1)
-Salary Average :	$3,362,500
Matt Grzelcyk	$3,100,000 (5)
-Salary Average :	$3,100,000
Robby Fabbri	$2,950,000 (2)
-Salary Average :	$900,000
Anton Forsberg	$2,750,000 (1)
-Salary Average :	$2,166,666
Brock McGinn	$2,750,000 (2)
-Salary Average :	$2,620,000
Tanner Jeannot	$2,665,000 (4)
-Salary Average :	$2,665,000
Brayden McNabb	$2,500,000 (1)
-Salary Average :	$2,500,000
Evgenii Dadonov	$2,000,000 (1)
-Salary Average :	$2,000,000
Tyler Johnson	$1,499,000 (2)
-Salary Average :	$1,499,000
Jakob Stukel	$1,000,000 (1)
-Salary Average :	$1,000,000
Gustav Lindstrom	$800,000 (5)
-Salary Average :	$800,000
Kevin Stenlund	$750,000 (1)
-Salary Average :	$750,000
Cal Clutterbuck	$700,000 (1)
-Salary Average :	$700,000
Total Pro Players	22
Salary Commitment
Year 2025 : $73,601,500
Year 2026 : $47,289,000
Year 2027 : $36,090,000
Year 2028 : $26,465,000
Salary Average Commitment
Year 2025 : $67,653,957
Year 2026 : $41,924,791
Year 2027 : $36,031,666
Year 2028 : $26,406,666
Salary Cap with 1 Way Contract
Year 2025 : $73,601,500
Year 2026 : $47,289,000
Year 2027 : $36,090,000
Year 2028 : $26,465,000

Farm Players Salaries
Aaron Dell	$150,000 (1)
Salary Average :	$150,000
Egor Yakovlev	$150,000 (1)
Salary Average :	$150,000
Reid Gardiner	$150,000 (1)
Salary Average :	$150,000
Hunter Miska	$100,000 (1)
Salary Average :	$100,000
Eamon McAdam	$100,000 (1)
Salary Average :	$100,000
Hunter Warner	$100,000 (1)
Salary Average :	$100,000
Oscar Fantenberg	$95,000 (1)
Salary Average :	$95,000
Nick Holden	$75,000 (1)
Salary Average :	$75,000
Byron Froese	$72,500 (1)
Salary Average :	$72,500
Damien Giroux	$70,000 (1)
Salary Average :	$73,944
Total Farm Players	10
Salary Commitment
Year 2025 : $1,062,500
Year 2026 : $0
Year 2027 : $0
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,066,444
Year 2026 : $0
Year 2027 : $0
Year 2028 : $0

Golden Knights

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6000 - $115 - 5,993 - 99,89%
Level 2:	5000 - $96 - 2,928 - 58,56%
Level 3:	2000 - $84 - 1,478 - 73,90%
Level 4:	4000 - $60 - 1,639 - 40,98%
Luxury :	1000 - $299 - 641 - 64,15%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $37 - 1,573 - 78,67%
Farm Level 2:	1000 - $17 - 779 - 77,94%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	12,680 - 70,45%
Average Income per Game	$2,007,729
Year to Date Revenue	$82,316,891
Farm
Home Games Left	0
Average Attendance - %	2,353 - 78,43%
Average Income per Game	$67,894
Year to Date Revenue	$2,783,669
Expense
Pro Players Total Salaries	$89,319,998
Farm Players Total Salaries	$2,605,999
Coaches Total Salaries	$2,350,000
Luxury Taxe Total	$0
Special Salary Cap Value	($4,350,000)
Pro Year To Date Expenses	$89,995,424
Farm Year To Date Expenses	$3,815,371
Pro Salary Cap To Date	$88,951,728
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$470,417
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$20,604
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$84,601,728
Estimate Under Maximum Salary Cap of $88,000,000	$3,398,272
Estimate Over Minimum Salary Cap of $65,000,000	$19,601,728
Current Bank Account	$21,405,735
Projected Bank Account	$21,405,735

Pro Players Salaries
Tyler Seguin	$9,850,000 (2)
-Salary Average :	$5,750,000
Patrik Laine	$8,700,000 (2)
-Salary Average :	$8,700,000
Pierre-Luc Dubois	$8,500,000 (1)
-Salary Average :	$8,500,000
Alex DeBrincat	$7,875,000 (1)
-Salary Average :	$7,875,000
Teuvo Teravainen	$5,400,000 (1)
-Salary Average :	$4,553,334
Brady Skjei	$5,250,000 (2)
-Salary Average :	$5,250,000
Juuse Saros	$5,000,000 (4)
-Salary Average :	$4,416,666
Ilya Mikheyev	$4,750,000 (3)
-Salary Average :	$4,750,000
Alex Tuch	$4,750,000 (2)
-Salary Average :	$4,750,000
Filip Chytil	$4,437,500 (2)
-Salary Average :	$4,437,500
Filip Hronek	$4,400,000 (4)
-Salary Average :	$4,400,000
Brett Pesce	$4,020,000 (3)
-Salary Average :	$4,020,000
Trevor van Riemsdyk	$4,000,000 (4)
-Salary Average :	$4,000,000
Gabriel Vilardi	$3,437,500 (4)
-Salary Average :	$3,013,611
Martin Fehervary	$2,675,000 (1)
-Salary Average :	$2,047,222
Jack McBain	$1,599,999 (1)
-Salary Average :	$1,361,249
Alex Lyon	$1,499,999 (1)
-Salary Average :	$1,499,999
Alexey Toropchenko	$1,250,000 (2)
-Salary Average :	$1,250,000
Justin Danforth	$975,000 (3)
-Salary Average :	$975,000
Marc-Edouard Vlasic	$950,000 (3)
-Salary Average :	$950,000
Total Pro Players	20
Salary Commitment
Year 2025 : $89,319,998
Year 2026 : $61,770,000
Year 2027 : $27,532,500
Year 2028 : $16,837,500
Salary Average Commitment
Year 2025 : $82,499,581
Year 2026 : $56,662,777
Year 2027 : $26,525,277
Year 2028 : $15,830,277
Salary Cap with 1 Way Contract
Year 2025 : $89,319,998
Year 2026 : $61,770,000
Year 2027 : $27,532,500
Year 2028 : $16,837,500

Farm Players Salaries
Eric Robinson	$150,000 (4)
Salary Average :	$150,000
Zach Fucale	$150,000 (1)
Salary Average :	$150,000
Zack Kassian	$150,000 (2)
Salary Average :	$150,000
Bokondji Imama	$150,000 (4)
Salary Average :	$150,000
Ryan Lomberg	$150,000 (5)
Salary Average :	$150,000
Jimmy Schuldt	$150,000 (1)
Salary Average :	$150,000
Brendan Lemieux	$150,000 (1)
Salary Average :	$150,000
Anthony Richard	$130,000 (1)
Salary Average :	$130,000
Mackenzie MacEachern	$110,000 (1)
Salary Average :	$110,000
Daniel Sprong	$97,500 (4)
Salary Average :	$97,500
Jake Christiansen	$97,500 (5)
Salary Average :	$97,500
Tyler Tucker	$92,500 (2)
Salary Average :	$92,500
Elmer Soderblom	$87,833 (2)
Salary Average :	$87,833
Sebastian Cossa	$86,333 (1)
Salary Average :	$87,361
Tyler Angle	$85,083 (1)
Salary Average :	$85,083
Samuel Knazko	$84,750 (2)
Salary Average :	$84,750
Tristen Robins	$79,750 (1)
Salary Average :	$79,750
Martin Pospisil	$77,500 (1)
Salary Average :	$78,222
Matej Blumel	$77,500 (5)
Salary Average :	$77,500
Egor Zamula	$77,500 (1)
Salary Average :	$76,889
Raphael Lavoie	$77,500 (2)
Salary Average :	$77,500
Kyle Capobianco	$76,250 (2)
Salary Average :	$77,500
Christian Wolanin	$75,000 (2)
Salary Average :	$90,000
Xavier Ouellet	$73,500 (1)
Salary Average :	$73,500
Brendan Perlini	$70,000 (1)
Salary Average :	$70,000
Total Farm Players	25
Salary Commitment
Year 2025 : $2,605,999
Year 2026 : $1,366,333
Year 2027 : $722,500
Year 2028 : $722,500
Salary Average Commitment
Year 2025 : $2,623,388
Year 2026 : $1,382,583
Year 2027 : $722,500
Year 2028 : $722,500

Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	PNC Arena
Level 1:	9500 - $95 - 6,646 - 69,96%
Level 2:	5000 - $59 - 4,648 - 92,96%
Level 3:	6000 - $30 - 3,273 - 54,54%
Level 4:	3000 - $25 - 3,000 - 100,00%
Luxury :	1500 - $195 - 1,049 - 69,95%
Total Capacity :	25000
Farm
Farm Level 1:	2000 - $35 - 1,949 - 97,45%
Farm Level 2:	1000 - $15 - 977 - 97,73%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18,616 - 74,46%
Average Income per Game	$1,860,870
Year to Date Revenue	$76,295,661
Farm
Home Games Left	-2
Average Attendance - %	2,926 - 97,54%
Average Income per Game	$78,729
Year to Date Revenue	$3,227,886
Expense
Pro Players Total Salaries	$84,084,168
Farm Players Total Salaries	$1,855,783
Coaches Total Salaries	$2,410,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$82,904,258
Farm Year To Date Expenses	$2,639,762
Pro Salary Cap To Date	$81,134,387
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	($157,458)
Pro Remaining Season Days	0
Pro Expenses Per Days	$446,584
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$13,572
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$81,134,387
Estimate Under Maximum Salary Cap of $88,000,000	$6,865,613
Estimate Over Minimum Salary Cap of $65,000,000	$16,134,387
Current Bank Account	$62,081,071
Projected Bank Account	$61,923,613

Pro Players Salaries
Adam Fox	$9,500,000 (4)
-Salary Average :	$925,000
Jesper Bratt	$7,875,000 (4)
-Salary Average :	$2,750,000
Ivan Provorov	$6,750,000 (2)
-Salary Average :	$6,750,000
Tom Wilson	$6,500,000 (5)
-Salary Average :	$6,500,000
David Savard	$6,000,000 (1)
-Salary Average :	$6,000,000
Adam Pelech	$5,750,000 (2)
-Salary Average :	$5,750,000
Reilly Smith	$5,000,000 (1)
-Salary Average :	$5,000,000
Elias Lindholm	$4,850,000 (3)
-Salary Average :	$4,850,000
Carter Verhaeghe	$4,166,667 (4)
-Salary Average :	$3,638,889
Nic Dowd	$4,000,000 (3)
-Salary Average :	$4,000,000
Jordan Staal	$4,000,000 (3)
-Salary Average :	$4,000,000
Travis Sanheim	$3,250,000 (1)
-Salary Average :	$3,250,000
Warren Foegele	$2,750,000 (3)
-Salary Average :	$2,750,000
Anthony Stolarz	$2,500,000 (5)
-Salary Average :	$2,500,000
Artturi Lehkonen	$2,450,000 (1)
-Salary Average :	$2,450,000
Jesper Fast	$2,000,000 (2)
-Salary Average :	$1,950,000
Sean Durzi	$1,700,000 (4)
-Salary Average :	$1,551,528
Frank Nazar	$950,000 (2)
-Salary Average :	$950,000
Vasily Podkolzin	$925,000 (1)
-Salary Average :	$925,000
Connor Zary	$863,334 (2)
-Salary Average :	$863,334
Brett Leason	$775,000 (4)
-Salary Average :	$775,000
Joseph Woll	$766,667 (3)
-Salary Average :	$772,222
Vincent Desharnais	$762,500 (2)
-Salary Average :	$762,500
Total Pro Players	23
Salary Commitment
Year 2025 : $84,084,168
Year 2026 : $66,459,168
Year 2027 : $49,383,334
Year 2028 : $33,016,667
Salary Average Commitment
Year 2025 : $69,663,473
Year 2026 : $52,038,473
Year 2027 : $35,012,639
Year 2028 : $18,640,417
Salary Cap with 1 Way Contract
Year 2025 : $84,084,168
Year 2026 : $66,459,168
Year 2027 : $49,383,334
Year 2028 : $33,016,667

Farm Players Salaries
Ryder Rolston	$89,500 (1)
Salary Average :	$70,000
Joel Blomqvist	$88,667 (1)
Salary Average :	$70,000
Karl Henriksson	$87,000 (1)
Salary Average :	$87,000
Brett Berard	$86,750 (1)
Salary Average :	$70,000
Oskar Olausson	$86,333 (1)
Salary Average :	$86,333
Filip Cederqvist	$85,000 (1)
Salary Average :	$85,000
Aatu Raty	$83,667 (2)
Salary Average :	$83,667
Donovan Sebrango	$82,833 (2)
Salary Average :	$82,833
Ryan Winterton	$82,833 (1)
Salary Average :	$70,000
Stanislav Svozil	$82,500 (1)
Salary Average :	$70,000
Albert Johansson	$82,000 (1)
Salary Average :	$82,000
MacKenzie Entwistle	$80,000 (4)
Salary Average :	$80,000
Reilly Walsh	$77,500 (3)
Salary Average :	$77,500
Brett Murray	$77,500 (4)
Salary Average :	$77,500
Egor Sokolov	$77,500 (1)
Salary Average :	$77,500
William Lockwood	$77,500 (4)
Salary Average :	$77,500
Axel Jonsson-Fjallby	$77,500 (2)
Salary Average :	$77,500
Dennis Gilbert	$76,200 (1)
Salary Average :	$76,200
Jonas Johansson	$75,000 (2)
Salary Average :	$75,000
Josh Mahura	$75,000 (2)
Salary Average :	$74,900
Trevor Carrick	$75,000 (1)
Salary Average :	$75,000
Connor Bunnaman	$75,000 (1)
Salary Average :	$75,000
Eric Staal	$75,000 (2)
Salary Average :	$130,000
Total Farm Players	23
Salary Commitment
Year 2025 : $1,855,783
Year 2026 : $781,500
Year 2027 : $312,500
Year 2028 : $235,000
Salary Average Commitment
Year 2025 : $1,830,433
Year 2026 : $836,400
Year 2027 : $312,500
Year 2028 : $235,000

Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	Brooklyn Centre
Level 1:	6000 - $125 - 5,029 - 83,81%
Level 2:	5000 - $65 - 4,556 - 91,12%
Level 3:	2000 - $55 - 2,000 - 100,00%
Level 4:	4000 - $35 - 3,206 - 80,15%
Luxury :	1000 - $220 - 979 - 97,89%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $45 - 1,311 - 65,54%
Farm Level 2:	1000 - $20 - 670 - 67,03%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	15,770 - 87,61%
Average Income per Game	$1,961,146
Year to Date Revenue	$80,406,994
Farm
Home Games Left	-2
Average Attendance - %	1,981 - 66,03%
Average Income per Game	$68,768
Year to Date Revenue	$2,819,500
Expense
Pro Players Total Salaries	$88,002,482
Farm Players Total Salaries	$2,115,334
Coaches Total Salaries	$1,485,000
Luxury Taxe Total	$0
Special Salary Cap Value	($1,500,000)
Pro Year To Date Expenses	$87,335,681
Farm Year To Date Expenses	$2,969,700
Pro Salary Cap To Date	$86,651,203
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	($137,537)
Pro Remaining Season Days	0
Pro Expenses Per Days	$461,654
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$15,444
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$85,151,203
Estimate Under Maximum Salary Cap of $88,000,000	$2,848,797
Estimate Over Minimum Salary Cap of $65,000,000	$20,151,203
Current Bank Account	$18,634,229
Projected Bank Account	$18,496,692

Pro Players Salaries
Sebastian Aho	$9,750,000 (5)
-Salary Average :	$9,750,000
Ryan Strome	$8,000,000 (4)
-Salary Average :	$8,000,000
Andrei Svechnikov	$7,750,000 (1)
-Salary Average :	$7,750,000
Nico Hischier	$7,250,000 (2)
-Salary Average :	$7,250,000
Sean Monahan	$5,500,000 (4)
-Salary Average :	$5,500,000
Shea Theodore	$5,200,000 (3)
-Salary Average :	$5,200,000
Yanni Gourde	$5,166,666 (1)
-Salary Average :	$4,125,000
Damon Severson	$4,166,666 (2)
-Salary Average :	$7,000,000
Jake Oettinger	$4,000,000 (5)
-Salary Average :	$4,000,000
David Rittich	$3,500,000 (2)
-Salary Average :	$3,500,000
Brandon Montour	$3,500,000 (3)
-Salary Average :	$3,477,500
Yakov Trenin	$3,500,000 (3)
-Salary Average :	$3,500,000
Nick Foligno	$3,000,000 (2)
-Salary Average :	$3,000,000
Stefan Noesen	$2,750,000 (5)
-Salary Average :	$2,750,000
Will Borgen	$2,700,000 (5)
-Salary Average :	$2,700,000
Jason Dickinson	$2,650,000 (1)
-Salary Average :	$2,650,000
Jordan Martinook	$2,500,000 (2)
-Salary Average :	$2,500,000
Niko Mikkola	$2,500,000 (4)
-Salary Average :	$2,500,000
Alexis Lafreniere	$2,325,000 (1)
-Salary Average :	$2,325,000
Nicolas Hague	$2,294,150 (5)
-Salary Average :	$2,294,150
Total Pro Players	20
Salary Commitment
Year 2025 : $88,002,482
Year 2026 : $70,110,816
Year 2027 : $49,694,150
Year 2028 : $37,494,150
Salary Average Commitment
Year 2025 : $89,771,650
Year 2026 : $72,921,650
Year 2027 : $49,671,650
Year 2028 : $37,494,150
Salary Cap with 1 Way Contract
Year 2025 : $88,002,482
Year 2026 : $70,110,816
Year 2027 : $49,694,150
Year 2028 : $37,494,150

Farm Players Salaries
Jean-Sebastien Dea	$150,000 (1)
Salary Average :	$150,000
Ben Hutton	$92,500 (5)
Salary Average :	$92,500
Layton Ahac	$89,750 (1)
Salary Average :	$89,750
Roby Jarventie	$89,417 (1)
Salary Average :	$90,445
Noel Gunler	$86,250 (1)
Salary Average :	$86,250
Henri Nikkanen	$85,917 (2)
Salary Average :	$85,917
Isaiah Saville	$84,967 (2)
Salary Average :	$84,967
Dylan Garand	$82,833 (1)
Salary Average :	$82,833
Martin Chromiak	$82,000 (1)
Salary Average :	$82,000
Keith Petruzzelli	$81,750 (2)
Salary Average :	$81,750
Mike Hardman	$80,000 (2)
Salary Average :	$80,000
Lucas Carlsson	$80,000 (5)
Salary Average :	$80,000
Jared McIsaac	$78,750 (1)
Salary Average :	$77,972
Noah Gregor	$77,500 (4)
Salary Average :	$77,500
Samuel Fagemo	$77,500 (1)
Salary Average :	$78,167
Karson Kuhlman	$77,500 (4)
Salary Average :	$77,500
Colten Ellis	$77,500 (2)
Salary Average :	$77,500
Spencer Martin	$76,200 (3)
Salary Average :	$76,200
Nick Merkley	$75,000 (2)
Salary Average :	$75,000
Dillon Simpson	$70,000 (1)
Salary Average :	$70,000
Andrew Nielsen	$70,000 (3)
Salary Average :	$70,000
Reid Boucher	$70,000 (1)
Salary Average :	$70,000
Julien Nantel	$70,000 (1)
Salary Average :	$70,000
Thomas Schemitsch	$70,000 (3)
Salary Average :	$70,000
Alex Beaucage	$70,000 (2)
Salary Average :	$70,000
Jonny Brodzinski	$70,000 (1)
Salary Average :	$70,000
Total Farm Players	26
Salary Commitment
Year 2025 : $2,115,334
Year 2026 : $1,098,834
Year 2027 : $543,700
Year 2028 : $327,500
Salary Average Commitment
Year 2025 : $2,116,250
Year 2026 : $1,098,834
Year 2027 : $543,700
Year 2028 : $327,500

Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	MTS Centre
Level 1:	9200 - $100 - 6,648 - 72,26%
Level 2:	4900 - $60 - 4,674 - 95,40%
Level 3:	5600 - $35 - 3,191 - 56,98%
Level 4:	2225 - $25 - 2,225 - 100,00%
Luxury :	1075 - $200 - 1,009 - 93,82%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - $35 - 1,969 - 98,46%
Farm Level 2:	1000 - $15 - 969 - 96,93%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17,747 - 77,16%
Average Income per Game	$1,905,682
Year to Date Revenue	$78,132,977
Farm
Home Games Left	-2
Average Attendance - %	2,939 - 97,95%
Average Income per Game	$79,289
Year to Date Revenue	$3,250,862
Expense
Pro Players Total Salaries	$66,274,163
Farm Players Total Salaries	$1,748,084
Coaches Total Salaries	$3,999,999
Luxury Taxe Total	$0
Special Salary Cap Value	$2,160,000
Pro Year To Date Expenses	$70,273,280
Farm Year To Date Expenses	$2,780,520
Pro Salary Cap To Date	$67,144,112
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	($158,579)
Pro Remaining Season Days	0
Pro Expenses Per Days	$360,803
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$14,313
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$69,304,112
Estimate Under Maximum Salary Cap of $88,000,000	$18,695,888
Estimate Over Minimum Salary Cap of $65,000,000	$4,304,112
Current Bank Account	$56,070,282
Projected Bank Account	$55,911,703

Pro Players Salaries
Karel Vejmelka	$10,000,000 (5)
-Salary Average :	$10,000,000
Ryan McDonagh	$6,750,000 (1)
-Salary Average :	$6,750,000
Jonathan Huberdeau	$5,900,000 (1)
-Salary Average :	$5,900,000
Gustav Nyquist	$5,500,000 (1)
-Salary Average :	$5,312,500
Jaden Schwartz	$5,500,000 (1)
-Salary Average :	$5,500,000
Samuel Girard	$5,000,000 (4)
-Salary Average :	$5,000,000
Andre Burakovsky	$4,900,000 (1)
-Salary Average :	$4,900,000
Nick Leddy	$4,000,000 (2)
-Salary Average :	$4,000,000
Petr Mrazek	$3,950,000 (5)
-Salary Average :	$3,950,000
Pheonix Copley	$2,500,000 (2)
-Salary Average :	$2,500,000
Zack MacEwen	$1,499,999 (1)
-Salary Average :	$1,499,999
Kole Lind	$1,499,999 (4)
-Salary Average :	$1,499,999
Tanner Pearson	$1,499,999 (5)
-Salary Average :	$1,499,999
Nicolas Aube-Kubel	$1,225,000 (4)
-Salary Average :	$1,225,000
Brendan Brisson	$925,000 (1)
-Salary Average :	$925,000
Arber Xhekaj	$828,333 (1)
-Salary Average :	$828,333
Justin Robidas	$825,000 (1)
-Salary Average :	$825,000
Jeremie Poirier	$823,333 (1)
-Salary Average :	$700,000
Alex Barre-Boulet	$800,000 (1)
-Salary Average :	$800,000
Jack Finley	$797,500 (2)
-Salary Average :	$797,500
Alex Turcotte	$775,000 (2)
-Salary Average :	$775,000
Louis Crevier	$775,000 (2)
-Salary Average :	$775,000
Total Pro Players	22
Salary Commitment
Year 2025 : $66,274,163
Year 2026 : $32,022,498
Year 2027 : $23,174,998
Year 2028 : $23,174,998
Salary Average Commitment
Year 2025 : $65,963,330
Year 2026 : $32,022,498
Year 2027 : $23,174,998
Year 2028 : $23,174,998
Salary Cap with 1 Way Contract
Year 2025 : $66,274,163
Year 2026 : $32,022,498
Year 2027 : $23,174,998
Year 2028 : $23,174,998

Farm Players Salaries
Miikka Salomaki	$150,000 (1)
Salary Average :	$150,000
Jake Leschyshyn	$150,000 (4)
Salary Average :	$150,000
Austin Poganski	$92,500 (2)
Salary Average :	$92,500
Vladislav Kamenev	$92,500 (2)
Salary Average :	$92,500
Michael Dal Colle	$92,500 (2)
Salary Average :	$92,500
Ben Thomas	$92,500 (2)
Salary Average :	$92,500
Phelix Martineau	$92,500 (2)
Salary Average :	$92,500
Max Comtois	$90,000 (5)
Salary Average :	$90,000
William Trudeau	$85,667 (2)
Salary Average :	$85,667
Zach Dean	$85,250 (1)
Salary Average :	$70,000
Jon Gillies	$85,000 (1)
Salary Average :	$85,000
Xavier Parent	$85,000 (1)
Salary Average :	$85,000
Mikko Kokkonen	$84,667 (1)
Salary Average :	$84,667
Nico Daws	$81,250 (2)
Salary Average :	$81,250
Zac Jones	$81,250 (2)
Salary Average :	$81,250
Jacob Moverare	$77,500 (4)
Salary Average :	$77,500
John Ludvig	$77,500 (5)
Salary Average :	$77,500
Riley Sutter	$77,500 (1)
Salary Average :	$77,139
Gavin Bayreuther	$75,000 (2)
Salary Average :	$100,000
Total Farm Players	19
Salary Commitment
Year 2025 : $1,748,084
Year 2026 : $1,180,667
Year 2027 : $395,000
Year 2028 : $395,000
Salary Average Commitment
Year 2025 : $1,757,473
Year 2026 : $1,205,667
Year 2027 : $395,000
Year 2028 : $395,000

Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	6000 - $160 - 3,962 - 66,04%
Level 2:	5000 - $100 - 2,881 - 57,62%
Level 3:	2000 - $85 - 1,477 - 73,83%
Level 4:	4000 - $55 - 1,796 - 44,89%
Luxury :	1000 - $333 - 579 - 57,89%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $50 - 1,153 - 57,64%
Farm Level 2:	1000 - $25 - 533 - 53,33%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	10,695 - 59,42%
Average Income per Game	$1,941,756
Year to Date Revenue	$79,611,999
Farm
Home Games Left	-2
Average Attendance - %	1,686 - 56,20%
Average Income per Game	$67,425
Year to Date Revenue	$2,764,426
Expense
Pro Players Total Salaries	$92,354,064
Farm Players Total Salaries	$857,082
Coaches Total Salaries	$2,525,000
Luxury Taxe Total	$0
Special Salary Cap Value	($4,750,000)
Pro Year To Date Expenses	$84,517,137
Farm Year To Date Expenses	$1,621,266
Pro Salary Cap To Date	$82,759,838
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	($134,850)
Pro Remaining Season Days	0
Pro Expenses Per Days	$489,995
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$8,631
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$78,009,838
Estimate Under Maximum Salary Cap of $88,000,000	$9,990,162
Estimate Over Minimum Salary Cap of $65,000,000	$13,009,838
Current Bank Account	$44,707,937
Projected Bank Account	$44,573,087

Pro Players Salaries
Artemi Panarin	$11,642,860 (5)
-Salary Average :	$11,642,857
Erik Karlsson	$11,500,000 (2)
-Salary Average :	$10,250,000
Alex Ovechkin	$9,500,000 (1)
-Salary Average :	$9,540,000
Andrei Vasilevskiy	$9,500,000 (4)
-Salary Average :	$8,500,000
Mika Zibanejad	$8,500,000 (5)
-Salary Average :	$8,500,000
Jacob Trouba	$8,000,000 (2)
-Salary Average :	$8,000,000
Trevor Moore	$4,200,000 (5)
-Salary Average :	$4,200,000
Patrick Kane	$4,000,000 (2)
-Salary Average :	$4,000,000
K'Andre Miller	$3,872,000 (5)
-Salary Average :	$3,872,000
Shane Pinto	$3,750,000 (2)
-Salary Average :	$3,750,000
Joel Armia	$3,400,000 (2)
-Salary Average :	$975,000
Marcus Foligno	$3,100,000 (2)
-Salary Average :	$2,800,000
Alexander Romanov	$2,500,000 (2)
-Salary Average :	$2,500,000
Morgan Geekie	$2,499,999 (4)
-Salary Average :	$2,499,999
Christian Fischer	$1,125,875 (3)
-Salary Average :	$1,104,896
Dmitri Voronkov	$925,000 (1)
-Salary Average :	$700,000
Mason Lohrei	$925,000 (1)
-Salary Average :	$925,000
Michael Kesselring	$925,000 (1)
-Salary Average :	$850,000
Thomas Harley	$863,333 (1)
-Salary Average :	$863,333
Dakota Joshua	$825,000 (4)
-Salary Average :	$812,500
Calvin Pickard	$800,000 (1)
-Salary Average :	$800,000
Total Pro Players	21
Salary Commitment
Year 2025 : $92,354,064
Year 2026 : $78,415,731
Year 2027 : $42,165,731
Year 2028 : $41,039,856
Salary Average Commitment
Year 2025 : $87,085,585
Year 2026 : $73,407,252
Year 2027 : $41,132,252
Year 2028 : $40,027,356
Salary Cap with 1 Way Contract
Year 2025 : $92,354,064
Year 2026 : $78,415,731
Year 2027 : $42,165,731
Year 2028 : $41,039,856

Farm Players Salaries
Ondrej Kase	$150,000 (3)
Salary Average :	$168,333
David Jiricek	$91,833 (1)
Salary Average :	$92,889
Arthur Kaliyev	$82,500 (2)
Salary Average :	$82,500
Maxence Guenette	$81,333 (1)
Salary Average :	$81,333
Samuel Helenius	$80,583 (2)
Salary Average :	$80,583
Michael Dipietro	$77,500 (5)
Salary Average :	$77,500
Fredrik Olofsson	$77,500 (2)
Salary Average :	$75,625
Taylor Raddysh	$75,833 (3)
Salary Average :	$75,833
Duncan Siemens	$70,000 (1)
Salary Average :	$70,000
Matt Puempel	$70,000 (1)
Salary Average :	$70,000
Total Farm Players	10
Salary Commitment
Year 2025 : $857,082
Year 2026 : $543,916
Year 2027 : $303,333
Year 2028 : $77,500
Salary Average Commitment
Year 2025 : $874,596
Year 2026 : $560,374
Year 2027 : $321,666
Year 2028 : $77,500

Kraken

Arena Capacity - Ticket Price Attendance - %
Arena Name	Climate Pledge Arena
Level 1:	5750 - $125 - 5,014 - 87,20%
Level 2:	4750 - $75 - 4,512 - 94,99%
Level 3:	3750 - $50 - 2,995 - 79,87%
Level 4:	2750 - $45 - 2,193 - 79,76%
Luxury :	1000 - $250 - 757 - 75,65%
Total Capacity :	18000
Farm
Farm Level 1:	3000 - $25 - 2,980 - 99,32%
Farm Level 2:	2000 - $15 - 1,955 - 97,75%
Farm Total Capacity :	5000
Income
Home Games Left	0
Average Attendance - %	15,471 - 85,95%
Average Income per Game	$2,033,969
Year to Date Revenue	$83,392,745
Farm
Home Games Left	0
Average Attendance - %	4,935 - 98,70%
Average Income per Game	$98,628
Year to Date Revenue	$4,043,758
Expense
Pro Players Total Salaries	$72,931,662
Farm Players Total Salaries	$3,981,000
Coaches Total Salaries	$6,100,000
Luxury Taxe Total	$0
Special Salary Cap Value	($3,925,000)
Pro Year To Date Expenses	$77,937,414
Farm Year To Date Expenses	$5,675,199
Pro Salary Cap To Date	$73,327,667
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$403,811
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$28,547
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$69,402,667
Estimate Under Maximum Salary Cap of $88,000,000	$18,597,333
Estimate Over Minimum Salary Cap of $65,000,000	$4,402,667
Current Bank Account	$78,324,508
Projected Bank Account	$78,324,508

Pro Players Salaries
Jack Eichel	$10,000,000 (3)
-Salary Average :	$10,000,000
Miro Heiskanen	$8,450,000 (3)
-Salary Average :	$8,450,000
Robert Thomas	$8,125,000 (5)
-Salary Average :	$8,125,000
Quinn Hughes	$7,850,000 (1)
-Salary Average :	$7,850,000
Nathan MacKinnon	$6,300,000 (3)
-Salary Average :	$6,300,000
Josh Morrissey	$6,250,000 (4)
-Salary Average :	$6,250,000
Spencer Knight	$4,500,000 (1)
-Salary Average :	$4,500,000
Ilya Sorokin	$4,000,000 (4)
-Salary Average :	$3,666,667
Calle Jarnkrok	$3,000,000 (1)
-Salary Average :	$3,000,000
Colin Blackwell	$1,500,000 (1)
-Salary Average :	$1,500,000
Brendan Smith	$1,499,999 (5)
-Salary Average :	$1,499,999
Tanner Laczynski	$1,499,999 (3)
-Salary Average :	$1,499,999
Ryan Carpenter	$1,499,999 (4)
-Salary Average :	$1,499,999
Noah Juulsen	$1,499,999 (2)
-Salary Average :	$1,499,999
Connor Bedard	$950,000 (1)
-Salary Average :	$700,000
Luke Hughes	$925,000 (1)
-Salary Average :	$700,000
Jake Sanderson	$925,000 (1)
-Salary Average :	$700,000
Kent Johnson	$925,000 (1)
-Salary Average :	$925,000
Connor McMichael	$863,333 (1)
-Salary Average :	$863,333
JJ Peterka	$855,833 (1)
-Salary Average :	$866,111
Bobby McMann	$762,500 (4)
-Salary Average :	$762,500
Drew O'Connor	$750,000 (2)
-Salary Average :	$750,000
Total Pro Players	22
Salary Commitment
Year 2025 : $72,931,662
Year 2026 : $50,637,496
Year 2027 : $48,387,497
Year 2028 : $22,137,498
Salary Average Commitment
Year 2025 : $71,908,607
Year 2026 : $50,304,163
Year 2027 : $48,054,164
Year 2028 : $21,804,165
Salary Cap with 1 Way Contract
Year 2025 : $72,931,662
Year 2026 : $50,637,496
Year 2027 : $48,387,497
Year 2028 : $22,137,498

Farm Players Salaries
Eric Comrie	$150,000 (5)
Salary Average :	$150,000
Otto Koivula	$150,000 (3)
Salary Average :	$150,000
Milan Lucic	$150,000 (1)
Salary Average :	$150,000
Ethan Bear	$150,000 (3)
Salary Average :	$150,000
Anttoni Honka	$150,000 (4)
Salary Average :	$150,000
Oskar Lindblom	$150,000 (4)
Salary Average :	$150,000
Steven Fogarty	$150,000 (1)
Salary Average :	$150,000
Dylan Coghlan	$150,000 (3)
Salary Average :	$150,000
Jackson Cates	$150,000 (3)
Salary Average :	$150,000
Jordan Gross	$150,000 (4)
Salary Average :	$150,000
Felix Sandstrom	$150,000 (4)
Salary Average :	$150,000
Nick Caamano	$150,000 (3)
Salary Average :	$150,000
Kale Clague	$150,000 (4)
Salary Average :	$150,000
Alexander Petrovic	$150,000 (5)
Salary Average :	$150,000
Robin Salo	$150,000 (3)
Salary Average :	$150,000
Justin Bailey	$150,000 (1)
Salary Average :	$150,000
Sheldon Rempal	$150,000 (1)
Salary Average :	$150,000
Daniel Torgersson	$150,000 (4)
Salary Average :	$150,000
Matt Nieto	$150,000 (5)
Salary Average :	$150,000
Jon Merrill	$150,000 (4)
Salary Average :	$150,000
Andreas Englund	$150,000 (3)
Salary Average :	$150,000
Haydn Fleury	$130,000 (2)
Salary Average :	$130,000
Ryan Haggerty	$95,000 (1)
Salary Average :	$95,000
Michael Mersch	$95,000 (1)
Salary Average :	$95,000
Markus Niemelainen	$92,500 (1)
Salary Average :	$92,500
Joakim Kemell	$91,833 (1)
Salary Average :	$92,889
Noah Ostlund	$88,667 (1)
Salary Average :	$88,667
Clay Stevenson	$85,500 (4)
Salary Average :	$85,500
Devin Shore	$77,500 (3)
Salary Average :	$108,000
Ben Harpur	$75,000 (3)
Salary Average :	$75,000
Total Farm Players	30
Salary Commitment
Year 2025 : $3,981,000
Year 2026 : $2,918,000
Year 2027 : $2,788,000
Year 2028 : $1,585,500
Salary Average Commitment
Year 2025 : $4,012,556
Year 2026 : $2,948,500
Year 2027 : $2,818,500
Year 2028 : $1,585,500

Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	Amalie Arena
Level 1:	6000 - $125 - 5,044 - 84,07%
Level 2:	5000 - $75 - 4,487 - 89,74%
Level 3:	2000 - $60 - 1,988 - 99,40%
Level 4:	4000 - $18 - 3,665 - 91,64%
Luxury :	1000 - $215 - 979 - 97,89%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1,950 - 97,49%
Farm Level 2:	1000 - $15 - 972 - 97,18%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	16,164 - 89,80%
Average Income per Game	$1,976,005
Year to Date Revenue	$81,016,199
Farm
Home Games Left	-2
Average Attendance - %	2,922 - 97,39%
Average Income per Game	$78,680
Year to Date Revenue	$3,225,893
Expense
Pro Players Total Salaries	$89,684,964
Farm Players Total Salaries	$3,877,582
Coaches Total Salaries	$2,700,000
Luxury Taxe Total	$0
Special Salary Cap Value	($2,537,500)
Pro Year To Date Expenses	$88,449,094
Farm Year To Date Expenses	$4,672,428
Pro Salary Cap To Date	$86,377,194
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	($157,361)
Pro Remaining Season Days	0
Pro Expenses Per Days	$477,005
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$24,362
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$83,839,694
Estimate Under Maximum Salary Cap of $88,000,000	$4,160,306
Estimate Over Minimum Salary Cap of $65,000,000	$18,839,694
Current Bank Account	$90,247,516
Projected Bank Account	$90,090,155

Pro Players Salaries
Jamie Benn	$9,500,000 (3)
-Salary Average :	$9,500,000
Charlie McAvoy	$9,500,000 (1)
-Salary Average :	$7,966,666
J.T. Miller	$8,000,000 (5)
-Salary Average :	$8,000,000
Quinton Byfield	$6,250,000 (1)
-Salary Average :	$6,250,000
Dylan Larkin	$6,100,000 (2)
-Salary Average :	$6,100,000
Timo Meier	$6,000,000 (3)
-Salary Average :	$6,000,000
Trevor Zegras	$5,750,000 (1)
-Salary Average :	$4,141,667
Thatcher Demko	$5,000,000 (2)
-Salary Average :	$1,050,000
Philip Broberg	$4,580,917 (2)
-Salary Average :	$4,580,917
Mattias Samuelsson	$4,285,714 (5)
-Salary Average :	$4,285,714
MacKenzie Weegar	$3,250,000 (3)
-Salary Average :	$2,975,000
Phillip Danault	$3,083,333 (1)
-Salary Average :	$3,083,333
Kevin Fiala	$3,000,000 (1)
-Salary Average :	$3,000,000
Andrew Peeke	$2,750,000 (4)
-Salary Average :	$2,750,000
Philipp Grubauer	$2,500,000 (3)
-Salary Average :	$2,500,000
Vladislav Namestnikov	$2,000,000 (2)
-Salary Average :	$1,937,500
Vladislav Gavrikov	$2,000,000 (1)
-Salary Average :	$2,000,000
Pavel Dorofeyev	$1,835,000 (2)
-Salary Average :	$1,835,000
Fabian Zetterlund	$1,450,000 (1)
-Salary Average :	$1,236,389
Victor Olofsson	$1,075,000 (5)
-Salary Average :	$1,075,000
Kevin Rooney	$1,000,000 (3)
-Salary Average :	$1,000,000
Paul Cotter	$775,000 (1)
-Salary Average :	$770,000
Total Pro Players	22
Salary Commitment
Year 2025 : $89,684,964
Year 2026 : $57,876,631
Year 2027 : $38,360,714
Year 2028 : $16,110,714
Salary Average Commitment
Year 2025 : $82,037,186
Year 2026 : $53,589,131
Year 2027 : $38,085,714
Year 2028 : $16,110,714
Salary Cap with 1 Way Contract
Year 2025 : $89,684,964
Year 2026 : $57,876,631
Year 2027 : $38,360,714
Year 2028 : $16,110,714

Farm Players Salaries
Keaton Middleton	$150,000 (3)
Salary Average :	$150,000
Taro Hirose	$150,000 (2)
Salary Average :	$150,000
Cooper Marody	$150,000 (3)
Salary Average :	$150,000
Garrett Pilon	$150,000 (1)
Salary Average :	$150,000
Grigori Denisenko	$150,000 (5)
Salary Average :	$150,000
Mark Friedman	$150,000 (2)
Salary Average :	$150,000
Ben Jones	$150,000 (2)
Salary Average :	$150,000
Maxim Mamin	$150,000 (2)
Salary Average :	$150,000
Mac Hollowell	$150,000 (2)
Salary Average :	$150,000
Victor Soderstrom	$150,000 (5)
Salary Average :	$150,000
Scott Reedy	$150,000 (2)
Salary Average :	$150,000
Denis Malgin	$150,000 (3)
Salary Average :	$150,000
Steven Santini	$150,000 (1)
Salary Average :	$150,000
Mitchell Stephens	$95,000 (3)
Salary Average :	$95,000
Rutger McGroarty	$95,000 (1)
Salary Average :	$95,000
Corson Ceulemans	$92,500 (1)
Salary Average :	$92,500
John Hayden	$92,500 (2)
Salary Average :	$92,500
Adam Scheel	$92,500 (2)
Salary Average :	$92,500
Seth Griffith	$92,500 (3)
Salary Average :	$92,500
John Beecher	$92,500 (1)
Salary Average :	$92,500
Akira Schmid	$85,083 (1)
Salary Average :	$85,083
Angus Crookshank	$83,833 (3)
Salary Average :	$83,833
Alex Steeves	$83,833 (1)
Salary Average :	$83,694
Mark Kastelic	$83,500 (2)
Salary Average :	$83,167
Leevi Merilainen	$82,000 (1)
Salary Average :	$82,000
Roman Schmidt	$80,583 (1)
Salary Average :	$80,583
Michael Eyssimont	$80,000 (3)
Salary Average :	$80,000
Brandon Scanlin	$77,500 (2)
Salary Average :	$77,500
Colton White	$77,500 (3)
Salary Average :	$77,500
Ryan Fanti	$77,500 (3)
Salary Average :	$77,500
Akil Thomas	$77,500 (3)
Salary Average :	$77,500
Gustav Olofsson	$77,500 (2)
Salary Average :	$77,500
Isaac Ratcliffe	$77,500 (2)
Salary Average :	$77,500
Alex Limoges	$77,500 (3)
Salary Average :	$77,500
Vladislav Kolyachonok	$77,500 (1)
Salary Average :	$77,500
Matt Kiersted	$76,250 (1)
Salary Average :	$76,250
Total Farm Players	36
Salary Commitment
Year 2025 : $3,877,582
Year 2026 : $2,812,333
Year 2027 : $1,411,333
Year 2028 : $300,000
Salary Average Commitment
Year 2025 : $3,877,110
Year 2026 : $2,812,000
Year 2027 : $1,411,333
Year 2028 : $300,000

Mammoth

Arena Capacity - Ticket Price Attendance - %
Arena Name	Delta Center
Level 1:	6000 - $100 - 5,999 - 99,98%
Level 2:	5000 - $60 - 4,647 - 92,94%
Level 3:	2000 - $35 - 2,000 - 100,00%
Level 4:	4000 - $25 - 3,359 - 83,97%
Luxury :	1000 - $200 - 988 - 98,76%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1,955 - 97,76%
Farm Level 2:	1000 - $15 - 980 - 98,04%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	16,992 - 94,40%
Average Income per Game	$1,783,765
Year to Date Revenue	$73,134,365
Farm
Home Games Left	-2
Average Attendance - %	2,936 - 97,85%
Average Income per Game	$78,982
Year to Date Revenue	$3,238,242
Expense
Pro Players Total Salaries	$77,880,000
Farm Players Total Salaries	$1,554,500
Coaches Total Salaries	$2,100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$1,848,000
Pro Year To Date Expenses	$85,203,412
Farm Year To Date Expenses	$2,683,661
Pro Salary Cap To Date	$83,878,999
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	($157,963)
Pro Remaining Season Days	0
Pro Expenses Per Days	$411,875
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$12,784
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$85,726,999
Estimate Under Maximum Salary Cap of $88,000,000	$2,273,001
Estimate Over Minimum Salary Cap of $65,000,000	$20,726,999
Current Bank Account	$76,926,245
Projected Bank Account	$76,768,282

Pro Players Salaries
Leon Draisaitl	$8,500,000 (1)
-Salary Average :	$8,500,000
Tomas Hertl	$8,137,500 (4)
-Salary Average :	$8,137,500
Josh Norris (Out of Payroll)	$7,950,000 (5)
-Salary Average :	$7,950,000
Nick Suzuki	$7,875,000 (4)
-Salary Average :	$6,706,388
Aaron Ekblad	$7,500,000 (1)
-Salary Average :	$7,500,000
Jonathan Marchessault	$5,000,000 (2)
-Salary Average :	$5,000,000
Adin Hill	$4,900,000 (4)
-Salary Average :	$4,216,666
Lawson Crouse	$4,300,000 (3)
-Salary Average :	$3,838,889
Jack Roslovic	$4,000,000 (2)
-Salary Average :	$4,000,000
Sam Carrick	$4,000,000 (3)
-Salary Average :	$4,000,000
Connor Brown	$3,600,000 (2)
-Salary Average :	$3,600,000
Ben Chiarot	$3,500,000 (1)
-Salary Average :	$3,500,000
J.J. Moser	$3,375,000 (5)
-Salary Average :	$3,375,000
Cody Ceci	$3,250,000 (2)
-Salary Average :	$3,512,500
Beck Malenstyn	$3,000,000 (4)
-Salary Average :	$3,000,000
Jake Middleton	$2,500,000 (4)
-Salary Average :	$2,500,000
A.J. Greer	$950,000 (3)
-Salary Average :	$950,000
Wyatt Kaiser	$916,667 (1)
-Salary Average :	$700,000
Alex Laferriere	$875,000 (1)
-Salary Average :	$700,000
Juuso Parssinen	$850,833 (1)
-Salary Average :	$850,833
Logan Thompson	$850,000 (4)
-Salary Average :	$850,000
Total Pro Players	21
Salary Commitment
Year 2025 : $85,830,000
Year 2026 : $63,687,500
Year 2027 : $47,837,500
Year 2028 : $38,587,500
Salary Average Commitment
Year 2025 : $83,387,776
Year 2026 : $61,636,943
Year 2027 : $45,524,443
Year 2028 : $36,735,554
Salary Cap with 1 Way Contract
Year 2025 : $85,830,000
Year 2026 : $63,687,500
Year 2027 : $47,837,500
Year 2028 : $38,587,500

Farm Players Salaries
Hunter McKown	$95,000 (2)
Salary Average :	$95,000
Nikke Kokko	$89,167 (2)
Salary Average :	$89,167
Matthew Maggio	$87,000 (1)
Salary Average :	$87,000
Yan Kuznetsov	$87,000 (1)
Salary Average :	$87,000
Jayden Struble	$86,750 (2)
Salary Average :	$86,750
Alex Jefferies	$86,750 (2)
Salary Average :	$86,750
Yegor Sidorov	$86,500 (2)
Salary Average :	$86,500
Frederic Brunet	$86,000 (2)
Salary Average :	$86,000
Parker Bell	$85,750 (1)
Salary Average :	$85,750
Reece Newkirk	$82,833 (2)
Salary Average :	$82,833
Patrick Giles	$81,250 (1)
Salary Average :	$79,167
Travis Barron	$80,000 (2)
Salary Average :	$80,000
Luke Prokop	$79,333 (2)
Salary Average :	$79,333
Mathias Laferriere	$78,667 (3)
Salary Average :	$78,667
Nathan Legare	$77,500 (2)
Salary Average :	$77,500
Cedric Pare	$75,000 (1)
Salary Average :	$75,000
Thomas Milic	$70,000 (1)
Salary Average :	$70,000
Brandon Gignac	$70,000 (1)
Salary Average :	$70,000
Jared Davidson	$70,000 (1)
Salary Average :	$70,000
Total Farm Players	19
Salary Commitment
Year 2025 : $1,554,500
Year 2026 : $928,500
Year 2027 : $78,667
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,552,417
Year 2026 : $928,500
Year 2027 : $78,667
Year 2028 : $0

Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Centre
Level 1:	6000 - $100 - 5,997 - 99,95%
Level 2:	5000 - $60 - 4,618 - 92,35%
Level 3:	2000 - $35 - 2,000 - 100,00%
Level 4:	4000 - $25 - 3,369 - 84,23%
Luxury :	1000 - $200 - 982 - 98,20%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1,945 - 97,26%
Farm Level 2:	1000 - $15 - 977 - 97,73%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	16,966 - 94,25%
Average Income per Game	$1,779,693
Year to Date Revenue	$72,967,406
Farm
Home Games Left	-2
Average Attendance - %	2,922 - 97,41%
Average Income per Game	$78,602
Year to Date Revenue	$3,222,669
Expense
Pro Players Total Salaries	$80,813,334
Farm Players Total Salaries	$362,833
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$80,459,413
Farm Year To Date Expenses	$1,348,593
Pro Salary Cap To Date	$79,081,138
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	($157,203)
Pro Remaining Season Days	0
Pro Expenses Per Days	$426,111
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$7,098
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$79,081,138
Estimate Under Maximum Salary Cap of $88,000,000	$8,918,862
Estimate Over Minimum Salary Cap of $65,000,000	$14,081,138
Current Bank Account	$8,467,635
Projected Bank Account	$8,310,432

Pro Players Salaries
Marc-Andre Fleury	$15,000,000 (1)
-Salary Average :	$15,000,000
Filip Forsberg	$8,500,000 (3)
-Salary Average :	$8,500,000
Tim Stutzle	$8,350,000 (2)
-Salary Average :	$8,350,000
Vince Dunn	$7,350,000 (4)
-Salary Average :	$6,791,666
Jaccob Slavin	$5,300,000 (4)
-Salary Average :	$5,300,000
Erik Cernak	$5,200,000 (5)
-Salary Average :	$5,200,000
Radko Gudas	$4,000,000 (3)
-Salary Average :	$3,870,000
Dylan DeMelo	$4,000,000 (1)
-Salary Average :	$4,000,000
Noah Dobson	$4,000,000 (1)
-Salary Average :	$2,964,722
Mikael Granlund	$3,750,000 (1)
-Salary Average :	$3,750,000
Casey Cizikas	$3,500,000 (2)
-Salary Average :	$3,500,000
Teddy Blueger	$1,900,000 (2)
-Salary Average :	$1,975,000
Nico Sturm	$1,600,000 (2)
-Salary Average :	$1,600,000
Troy Terry	$1,450,000 (3)
-Salary Average :	$1,450,000
Sam Steel	$1,200,000 (3)
-Salary Average :	$1,200,000
Sam Montembeault	$1,000,000 (3)
-Salary Average :	$950,000
Nick Bjugstad	$1,000,000 (2)
-Salary Average :	$1,000,000
Macklin Celebrini	$975,000 (2)
-Salary Average :	$975,000
Logan Cooley	$950,000 (1)
-Salary Average :	$950,000
Mason McTavish	$894,167 (1)
-Salary Average :	$894,167
Wyatt Johnston	$894,167 (2)
-Salary Average :	$894,167
Total Pro Players	21
Salary Commitment
Year 2025 : $80,813,334
Year 2026 : $52,219,167
Year 2027 : $34,000,000
Year 2028 : $17,850,000
Salary Average Commitment
Year 2025 : $79,114,722
Year 2026 : $51,555,833
Year 2027 : $33,261,666
Year 2028 : $17,291,666
Salary Cap with 1 Way Contract
Year 2025 : $80,813,334
Year 2026 : $52,219,167
Year 2027 : $34,000,000
Year 2028 : $17,850,000

Farm Players Salaries
Dylan Gambrell	$110,000 (1)
Salary Average :	$70,000
Yaroslav Askarov	$92,500 (2)
Salary Average :	$92,500
Jack Thompson	$82,833 (2)
Salary Average :	$82,833
Brandon Bussi	$77,500 (1)
Salary Average :	$77,500
Total Farm Players	4
Salary Commitment
Year 2025 : $362,833
Year 2026 : $175,333
Year 2027 : $0
Year 2028 : $0
Salary Average Commitment
Year 2025 : $322,833
Year 2026 : $175,333
Year 2027 : $0
Year 2028 : $0

Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rexall Place
Level 1:	6000 - $100 - 6,000 - 100,00%
Level 2:	5000 - $60 - 4,656 - 93,12%
Level 3:	2000 - $35 - 2,000 - 100,00%
Level 4:	4000 - $25 - 3,387 - 84,67%
Luxury :	1000 - $200 - 991 - 99,13%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1,954 - 97,71%
Farm Level 2:	1000 - $15 - 983 - 98,30%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17,034 - 94,63%
Average Income per Game	$1,786,814
Year to Date Revenue	$73,259,364
Farm
Home Games Left	-2
Average Attendance - %	2,937 - 97,91%
Average Income per Game	$78,988
Year to Date Revenue	$3,238,494
Expense
Pro Players Total Salaries	$86,711,916
Farm Players Total Salaries	$1,251,000
Coaches Total Salaries	$3,972,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$89,420,143
Farm Year To Date Expenses	$2,214,857
Pro Salary Cap To Date	$86,346,183
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	($157,975)
Pro Remaining Season Days	0
Pro Expenses Per Days	$467,250
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$11,578
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$86,346,183
Estimate Under Maximum Salary Cap of $88,000,000	$1,653,817
Estimate Over Minimum Salary Cap of $65,000,000	$21,346,183
Current Bank Account	$96,491,781
Projected Bank Account	$96,333,806

Pro Players Salaries
Auston Matthews	$11,640,250 (4)
-Salary Average :	$11,640,249
Dylan Cozens	$7,100,000 (2)
-Salary Average :	$7,100,000
Cam Fowler	$6,500,000 (5)
-Salary Average :	$6,500,000
Mark Scheifele	$6,125,000 (1)
-Salary Average :	$6,125,000
Neal Pionk	$5,875,000 (5)
-Salary Average :	$5,875,000
Ryan Nugent-Hopkins	$5,125,000 (2)
-Salary Average :	$6,000,000
Jakob Chychrun	$4,600,000 (1)
-Salary Average :	$4,600,000
Kirill Marchenko	$3,850,000 (5)
-Salary Average :	$3,850,000
Connor Murphy	$3,850,000 (2)
-Salary Average :	$3,850,000
Boone Jenner	$3,750,000 (2)
-Salary Average :	$2,900,000
Bryan Rust	$3,500,000 (1)
-Salary Average :	$3,500,000
Oliver Ekman-Larsson	$3,500,000 (3)
-Salary Average :	$3,500,000
Stuart Skinner	$3,000,000 (4)
-Salary Average :	$3,000,000
Jordan Greenway	$3,000,000 (2)
-Salary Average :	$3,000,000
Mackenzie Blackwood	$2,800,000 (1)
-Salary Average :	$2,800,000
Jordan Kyrou	$2,800,000 (1)
-Salary Average :	$2,289,583
Frank Vatrano	$2,533,333 (1)
-Salary Average :	$2,533,333
Trent Frederic	$2,300,000 (1)
-Salary Average :	$1,883,333
Nate Schmidt	$2,100,000 (4)
-Salary Average :	$2,100,000
Ryan Poehling	$1,900,000 (4)
-Salary Average :	$1,900,000
Zack Bolduc	$863,333 (1)
-Salary Average :	$700,000
Total Pro Players	21
Salary Commitment
Year 2025 : $86,711,916
Year 2026 : $61,190,250
Year 2027 : $38,365,250
Year 2028 : $34,865,250
Salary Average Commitment
Year 2025 : $85,646,498
Year 2026 : $61,215,249
Year 2027 : $38,365,249
Year 2028 : $34,865,249
Salary Cap with 1 Way Contract
Year 2025 : $86,711,916
Year 2026 : $61,190,250
Year 2027 : $38,365,250
Year 2028 : $34,865,250

Farm Players Salaries
Malcolm Subban	$150,000 (4)
Salary Average :	$150,000
Michael Pezzetta	$149,500 (2)
Salary Average :	$149,500
Nathan Bastian	$135,000 (4)
Salary Average :	$135,000
Joonas Korpisalo	$130,000 (2)
Salary Average :	$160,000
Ty Dellandrea	$130,000 (5)
Salary Average :	$130,000
Xavier Simoneau	$85,500 (2)
Salary Average :	$85,500
Brett Harrison	$83,667 (1)
Salary Average :	$70,000
Ozzy Wiesblatt	$83,583 (2)
Salary Average :	$83,583
Noel Hoefenmayer	$80,000 (1)
Salary Average :	$80,000
Alec Regula	$77,500 (1)
Salary Average :	$80,556
Jaycob Megna	$76,250 (2)
Salary Average :	$76,250
Ben King	$70,000 (1)
Salary Average :	$70,000
Total Farm Players	12
Salary Commitment
Year 2025 : $1,251,000
Year 2026 : $939,833
Year 2027 : $415,000
Year 2028 : $415,000
Salary Average Commitment
Year 2025 : $1,270,389
Year 2026 : $969,833
Year 2027 : $415,000
Year 2028 : $415,000

Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	BB and T Centre
Level 1:	8000 - $100 - 6,648 - 83,11%
Level 2:	4000 - $60 - 4,000 - 100,00%
Level 3:	5000 - $35 - 3,149 - 62,98%
Level 4:	2000 - $25 - 2,000 - 100,00%
Luxury :	1000 - $200 - 985 - 98,47%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - $35 - 1,953 - 97,65%
Farm Level 2:	1000 - $15 - 980 - 98,05%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	16,782 - 83,91%
Average Income per Game	$1,829,889
Year to Date Revenue	$75,025,462
Farm
Home Games Left	-2
Average Attendance - %	2,933 - 97,78%
Average Income per Game	$78,909
Year to Date Revenue	$3,235,280
Expense
Pro Players Total Salaries	$50,757,498
Farm Players Total Salaries	$1,351,333
Coaches Total Salaries	$2,130,000
Luxury Taxe Total	$0
Special Salary Cap Value	$500,000
Pro Year To Date Expenses	$70,929,999
Farm Year To Date Expenses	$1,938,100
Pro Salary Cap To Date	$69,448,784
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	($157,819)
Pro Remaining Season Days	0
Pro Expenses Per Days	$271,549
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$10,944
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$69,948,784
Estimate Under Maximum Salary Cap of $88,000,000	$18,051,216
Estimate Over Minimum Salary Cap of $65,000,000	$4,948,784
Current Bank Account	$46,537,163
Projected Bank Account	$46,379,344

Pro Players Salaries
Jeff Petry (Out of Payroll)	$6,100,000 (1)
-Salary Average :	$6,100,000
Mathew Dumba	$6,000,000 (2)
-Salary Average :	$6,000,000
Tomas Tatar	$5,500,000 (3)
-Salary Average :	$5,500,000
Rasmus Ristolainen	$5,400,000 (1)
-Salary Average :	$5,400,000
Brandon Saad	$4,500,000 (2)
-Salary Average :	$4,800,000
Kasperi Kapanen	$3,200,000 (1)
-Salary Average :	$3,200,000
Evan Rodrigues	$3,000,000 (2)
-Salary Average :	$2,425,000
Tristan Jarry	$2,950,000 (5)
-Salary Average :	$2,950,000
Jake Bean	$2,333,333 (1)
-Salary Average :	$1,965,833
Ryan Suter	$2,300,000 (1)
-Salary Average :	$2,300,000
Morgan Frost	$2,100,000 (4)
-Salary Average :	$1,893,889
Conor Sheary	$2,000,000 (3)
-Salary Average :	$2,000,000
Ilya Samsonov	$1,800,000 (3)
-Salary Average :	$1,654,167
Matt Murray	$1,499,999 (4)
-Salary Average :	$1,499,999
Zach Bogosian	$1,200,000 (2)
-Salary Average :	$1,200,000
Nils Hoglander	$1,100,000 (1)
-Salary Average :	$1,100,000
Zach Benson	$950,000 (1)
-Salary Average :	$700,000
Sam Colangelo	$925,000 (2)
-Salary Average :	$925,000
Marco Kasper	$886,666 (1)
-Salary Average :	$886,666
Colton Dach	$825,000 (2)
-Salary Average :	$825,000
Andreas Athanasiou	$775,000 (5)
-Salary Average :	$775,000
Michael Amadio	$762,500 (3)
-Salary Average :	$762,500
Marc Staal	$750,000 (2)
-Salary Average :	$5,700,000
Total Pro Players	23
Salary Commitment
Year 2025 : $56,857,498
Year 2026 : $34,587,499
Year 2027 : $17,387,499
Year 2028 : $7,324,999
Salary Average Commitment
Year 2025 : $60,563,054
Year 2026 : $38,910,555
Year 2027 : $17,035,555
Year 2028 : $7,118,888
Salary Cap with 1 Way Contract
Year 2025 : $56,857,498
Year 2026 : $34,587,499
Year 2027 : $17,387,499
Year 2028 : $7,324,999

Farm Players Salaries
Justin Kirkland	$150,000 (5)
Salary Average :	$150,000
Josh Leivo	$100,000 (1)
Salary Average :	$100,000
Alexander Barabanov	$92,500 (5)
Salary Average :	$92,500
Jack Studnicka	$92,000 (5)
Salary Average :	$92,000
Landon Slaggert	$91,250 (1)
Salary Average :	$91,250
Mack Guzda	$89,750 (1)
Salary Average :	$89,750
Cal Petersen	$85,833 (1)
Salary Average :	$85,833
Kevin Mandolese	$77,500 (5)
Salary Average :	$77,500
Jujhar Khaira	$77,500 (3)
Salary Average :	$77,500
Joey Anderson	$75,000 (1)
Salary Average :	$75,000
David Farrance	$70,000 (5)
Salary Average :	$70,000
Jack Rathbone	$70,000 (5)
Salary Average :	$70,000
Rem Pitlick	$70,000 (5)
Salary Average :	$70,000
Brogan Rafferty	$70,000 (3)
Salary Average :	$70,000
Patrick Guay	$70,000 (1)
Salary Average :	$70,000
Dylan Sikura	$70,000 (5)
Salary Average :	$70,000
Total Farm Players	16
Salary Commitment
Year 2025 : $1,351,333
Year 2026 : $839,500
Year 2027 : $839,500
Year 2028 : $692,000
Salary Average Commitment
Year 2025 : $1,351,333
Year 2026 : $839,500
Year 2027 : $839,500
Year 2028 : $692,000

Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Consol Energy Center
Level 1:	6000 - $200 - 3,137 - 52,28%
Level 2:	5000 - $120 - 2,344 - 46,88%
Level 3:	2000 - $80 - 1,560 - 78,00%
Level 4:	4000 - $60 - 1,652 - 41,29%
Luxury :	1000 - $200 - 976 - 97,59%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1,953 - 97,66%
Farm Level 2:	1000 - $15 - 987 - 98,69%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	9,668 - 53,71%
Average Income per Game	$1,925,103
Year to Date Revenue	$78,929,242
Farm
Home Games Left	-2
Average Attendance - %	2,940 - 98,00%
Average Income per Game	$79,004
Year to Date Revenue	$3,239,179
Expense
Pro Players Total Salaries	$67,235,834
Farm Players Total Salaries	$140,000
Coaches Total Salaries	$920,400
Luxury Taxe Total	$0
Special Salary Cap Value	$9,325,000
Pro Year To Date Expenses	$71,662,982
Farm Year To Date Expenses	$193,399
Pro Salary Cap To Date	$70,477,521
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	($158,009)
Pro Remaining Season Days	0
Pro Expenses Per Days	$354,978
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$731
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$79,802,521
Estimate Under Maximum Salary Cap of $88,000,000	$8,197,479
Estimate Over Minimum Salary Cap of $65,000,000	$14,802,521
Current Bank Account	$102,126,532
Projected Bank Account	$101,968,523

Pro Players Salaries
Dougie Hamilton	$9,000,000 (4)
-Salary Average :	$8,458,333
David Pastrnak	$6,666,667 (2)
-Salary Average :	$6,666,666
Jacob Markstrom	$6,000,000 (4)
-Salary Average :	$6,000,000
Aleksander Barkov	$5,900,000 (2)
-Salary Average :	$5,900,000
Jake DeBrusk	$5,500,000 (5)
-Salary Average :	$5,500,000
Mason Marchment	$4,500,000 (5)
-Salary Average :	$4,500,000
Nikita Zadorov	$3,750,000 (1)
-Salary Average :	$3,200,000
Tommy Novak	$3,500,000 (4)
-Salary Average :	$3,500,000
Martin Necas	$3,000,000 (4)
-Salary Average :	$3,000,000
Kaapo Kahkonen	$2,750,000 (4)
-Salary Average :	$2,412,500
Henri Jokiharju	$2,500,000 (4)
-Salary Average :	$2,500,000
Ondrej Palat	$2,500,000 (4)
-Salary Average :	$2,500,000
Sean Kuraly	$2,500,000 (1)
-Salary Average :	$808,750
David Kampf	$1,500,000 (4)
-Salary Average :	$1,500,000
Scott Mayfield	$1,450,000 (2)
-Salary Average :	$1,450,000
Timothy Liljegren	$1,400,000 (2)
-Salary Average :	$1,400,000
Josh Brown	$1,275,000 (1)
-Salary Average :	$1,275,000
Michael McLeod	$975,000 (2)
-Salary Average :	$952,667
Owen Power	$916,667 (1)
-Salary Average :	$916,667
Dawson Mercer	$894,167 (1)
-Salary Average :	$894,167
Reese Johnson	$758,333 (1)
-Salary Average :	$758,333
Total Pro Players	21
Salary Commitment
Year 2025 : $67,235,834
Year 2026 : $57,141,667
Year 2027 : $40,750,000
Year 2028 : $40,750,000
Salary Average Commitment
Year 2025 : $64,093,083
Year 2026 : $56,240,166
Year 2027 : $39,870,833
Year 2028 : $39,870,833
Salary Cap with 1 Way Contract
Year 2025 : $67,235,834
Year 2026 : $57,141,667
Year 2027 : $40,750,000
Year 2028 : $40,750,000

Farm Players Salaries
ECHL Player	$70,000 (1)
Salary Average :	$70,000
ECHL Player	$70,000 (1)
Salary Average :	$70,000
Total Farm Players	2
Salary Commitment
Year 2025 : $140,000
Year 2026 : $0
Year 2027 : $0
Year 2028 : $0
Salary Average Commitment
Year 2025 : $140,000
Year 2026 : $0
Year 2027 : $0
Year 2028 : $0

Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone Arena
Level 1:	6000 - $112 - 5,990 - 99,84%
Level 2:	5000 - $60 - 4,577 - 91,54%
Level 3:	2000 - $38 - 2,000 - 100,00%
Level 4:	4000 - $28 - 3,254 - 81,35%
Luxury :	1000 - $205 - 989 - 98,93%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1,953 - 97,66%
Farm Level 2:	1000 - $15 - 973 - 97,27%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	16,810 - 93,39%
Average Income per Game	$1,907,372
Year to Date Revenue	$78,202,254
Farm
Home Games Left	-2
Average Attendance - %	2,926 - 97,53%
Average Income per Game	$78,805
Year to Date Revenue	$3,231,011
Expense
Pro Players Total Salaries	$86,564,714
Farm Players Total Salaries	$911,167
Coaches Total Salaries	$5,200,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$89,522,042
Farm Year To Date Expenses	$1,979,817
Pro Salary Cap To Date	$85,219,177
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	($157,610)
Pro Remaining Season Days	0
Pro Expenses Per Days	$472,733
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$9,954
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$85,219,177
Estimate Under Maximum Salary Cap of $88,000,000	$2,780,823
Estimate Over Minimum Salary Cap of $65,000,000	$20,219,177
Current Bank Account	$79,874,974
Projected Bank Account	$79,717,364

Pro Players Salaries
Elias Pettersson	$11,600,000 (5)
-Salary Average :	$11,600,000
Roman Josi	$9,059,000 (4)
-Salary Average :	$8,215,834
Brady Tkachuk	$8,205,714 (2)
-Salary Average :	$8,205,714
Jack Hughes	$8,000,000 (2)
-Salary Average :	$8,000,000
Clayton Keller	$7,150,000 (4)
-Salary Average :	$7,150,000
Anze Kopitar	$7,000,000 (3)
-Salary Average :	$7,000,000
Colton Parayko	$6,500,000 (4)
-Salary Average :	$6,333,334
Travis Konecny	$5,500,000 (2)
-Salary Average :	$5,500,000
Seth Jones	$5,400,000 (2)
-Salary Average :	$5,400,000
Jordan Binnington	$4,400,000 (1)
-Salary Average :	$4,400,000
Derek Forbort	$3,000,000 (3)
-Salary Average :	$3,000,000
Philippe Myers	$1,400,000 (2)
-Salary Average :	$1,400,000
Zach Aston-Reese	$1,000,000 (1)
-Salary Average :	$1,000,000
Dylan Holloway	$925,000 (1)
-Salary Average :	$925,000
Pavel Mintyukov	$918,333 (1)
-Salary Average :	$700,000
Ryker Evans	$897,500 (1)
-Salary Average :	$897,500
Samuel Ersson	$859,167 (1)
-Salary Average :	$859,167
Kevin Lankinen	$850,000 (1)
-Salary Average :	$850,000
Simon Holmstrom	$850,000 (2)
-Salary Average :	$850,000
Connor Dewar	$800,000 (4)
-Salary Average :	$800,000
Jake Walman	$750,000 (1)
-Salary Average :	$750,000
Mark Jankowski	$750,000 (1)
-Salary Average :	$750,000
Dominic Toninato	$750,000 (1)
-Salary Average :	$750,000
Total Pro Players	23
Salary Commitment
Year 2025 : $86,564,714
Year 2026 : $74,464,714
Year 2027 : $45,109,000
Year 2028 : $35,109,000
Salary Average Commitment
Year 2025 : $85,336,549
Year 2026 : $73,454,882
Year 2027 : $44,099,168
Year 2028 : $34,099,168
Salary Cap with 1 Way Contract
Year 2025 : $86,564,714
Year 2026 : $74,464,714
Year 2027 : $45,109,000
Year 2028 : $35,109,000

Farm Players Salaries
Kieffer Bellows	$120,000 (3)
Salary Average :	$120,000
Arvid Soderblom	$96,250 (2)
Salary Average :	$96,250
Vincent Iorio	$81,417 (1)
Salary Average :	$81,417
Wade Allison	$78,500 (1)
Salary Average :	$78,500
Ivan Prosvetov	$77,500 (2)
Salary Average :	$77,500
Matthew Robertson	$77,500 (2)
Salary Average :	$77,500
Emilio Pettersen	$77,500 (5)
Salary Average :	$77,500
Lias Andersson	$77,500 (2)
Salary Average :	$77,500
Jeremy Davies	$75,000 (2)
Salary Average :	$75,000
Saku Maenalanen	$75,000 (1)
Salary Average :	$75,000
Frederic Allard	$75,000 (2)
Salary Average :	$75,000
Total Farm Players	11
Salary Commitment
Year 2025 : $911,167
Year 2026 : $676,250
Year 2027 : $197,500
Year 2028 : $77,500
Salary Average Commitment
Year 2025 : $911,167
Year 2026 : $676,250
Year 2027 : $197,500
Year 2028 : $77,500

Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	6000 - $115 - 5,979 - 99,64%
Level 2:	5000 - $75 - 4,493 - 89,87%
Level 3:	2000 - $45 - 2,000 - 100,00%
Level 4:	4000 - $32 - 3,197 - 79,92%
Luxury :	1000 - $220 - 979 - 97,91%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $40 - 1,471 - 73,53%
Farm Level 2:	1000 - $25 - 534 - 53,39%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	16,648 - 92,49%
Average Income per Game	$2,076,747
Year to Date Revenue	$85,146,610
Farm
Home Games Left	-2
Average Attendance - %	2,004 - 66,81%
Average Income per Game	$68,559
Year to Date Revenue	$2,810,934
Expense
Pro Players Total Salaries	$85,336,943
Farm Players Total Salaries	$835,084
Coaches Total Salaries	$2,690,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$79,632,844
Farm Year To Date Expenses	$1,552,161
Pro Salary Cap To Date	$77,632,833
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	($137,119)
Pro Remaining Season Days	0
Pro Expenses Per Days	$454,880
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$7,943
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$77,632,833
Estimate Under Maximum Salary Cap of $88,000,000	$10,367,167
Estimate Over Minimum Salary Cap of $65,000,000	$12,632,833
Current Bank Account	$85,912,646
Projected Bank Account	$85,775,527

Pro Players Salaries
Travis Hamonic	$10,000,000 (1)
-Salary Average :	$10,000,000
Jared Spurgeon	$9,000,000 (2)
-Salary Average :	$9,000,000
Sidney Crosby	$8,700,000 (1)
-Salary Average :	$8,700,000
Pierre Engvall	$5,000,000 (4)
-Salary Average :	$4,375,000
Dylan Strome	$5,000,000 (4)
-Salary Average :	$4,666,666
Olli Maatta	$5,000,000 (1)
-Salary Average :	$5,000,000
Jason Zucker	$5,000,000 (2)
-Salary Average :	$5,000,000
Alex Iafallo	$4,500,000 (5)
-Salary Average :	$4,500,000
Mats Zuccarello	$4,125,000 (2)
-Salary Average :	$4,125,000
Frederick Gaudreau	$4,000,000 (2)
-Salary Average :	$4,000,000
Jani Hakanpaa	$3,800,000 (4)
-Salary Average :	$3,800,000
Rickard Rakell	$3,789,444 (1)
-Salary Average :	$3,789,444
Casey DeSmith	$3,000,000 (1)
-Salary Average :	$3,000,000
Artem Zub	$2,500,000 (3)
-Salary Average :	$2,237,500
James Reimer	$2,250,000 (1)
-Salary Average :	$4,000,000
Alec Martinez	$2,000,000 (1)
-Salary Average :	$2,000,000
Zemgus Girgensons	$1,499,999 (3)
-Salary Average :	$1,499,999
Lukas Reichel	$1,200,000 (1)
-Salary Average :	$1,200,000
Erik Brannstrom	$900,000 (2)
-Salary Average :	$900,000
Dylan Guenther	$894,167 (1)
-Salary Average :	$894,167
Will Cuylle	$828,333 (1)
-Salary Average :	$828,333
Cale Fleury	$800,000 (2)
-Salary Average :	$787,500
Riley Tufte	$775,000 (1)
-Salary Average :	$775,000
Jesper Boqvist	$775,000 (2)
-Salary Average :	$799,781
Total Pro Players	24
Salary Commitment
Year 2025 : $85,336,943
Year 2026 : $46,899,999
Year 2027 : $22,299,999
Year 2028 : $18,300,000
Salary Average Commitment
Year 2025 : $85,878,390
Year 2026 : $45,691,446
Year 2027 : $21,079,165
Year 2028 : $17,341,666
Salary Cap with 1 Way Contract
Year 2025 : $85,336,943
Year 2026 : $46,899,999
Year 2027 : $22,299,999
Year 2028 : $18,300,000

Farm Players Salaries
Chaz Lucius	$89,417 (1)
Salary Average :	$90,445
Topi Niemela	$85,667 (1)
Salary Average :	$70,000
Brandon Coe	$85,083 (1)
Salary Average :	$85,083
Justin Sourdif	$84,750 (1)
Salary Average :	$84,750
Pavel Novak	$84,667 (1)
Salary Average :	$70,000
Danil Gushchin	$82,833 (1)
Salary Average :	$70,000
Alexander Pashin	$82,667 (1)
Salary Average :	$82,667
Zack Ostapchuk	$82,500 (1)
Salary Average :	$70,000
Cole Schwindt	$80,000 (2)
Salary Average :	$80,000
Jakub Skarek	$77,500 (1)
Salary Average :	$77,139
Total Farm Players	10
Salary Commitment
Year 2025 : $835,084
Year 2026 : $80,000
Year 2027 : $0
Year 2028 : $0
Salary Average Commitment
Year 2025 : $780,083
Year 2026 : $80,000
Year 2027 : $0
Year 2028 : $0

Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Little Caesars Arena
Level 1:	6000 - $100 - 5,995 - 99,92%
Level 2:	5000 - $70 - 4,592 - 91,84%
Level 3:	2000 - $50 - 2,000 - 100,00%
Level 4:	4000 - $40 - 2,443 - 61,08%
Luxury :	1000 - $300 - 647 - 64,69%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $45 - 1,296 - 64,81%
Farm Level 2:	1000 - $25 - 532 - 53,19%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	15,677 - 87,10%
Average Income per Game	$1,903,516
Year to Date Revenue	$78,044,159
Farm
Home Games Left	-2
Average Attendance - %	1,828 - 60,93%
Average Income per Game	$68,041
Year to Date Revenue	$2,789,671
Expense
Pro Players Total Salaries	$59,714,167
Farm Players Total Salaries	$2,075,360
Coaches Total Salaries	$4,850,000
Luxury Taxe Total	$0
Special Salary Cap Value	$8,496,433
Pro Year To Date Expenses	$66,659,618
Farm Year To Date Expenses	$3,022,039
Pro Salary Cap To Date	$62,606,795
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	($136,082)
Pro Remaining Season Days	0
Pro Expenses Per Days	$331,324
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$15,757
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$71,103,228
Estimate Under Maximum Salary Cap of $88,000,000	$16,896,772
Estimate Over Minimum Salary Cap of $65,000,000	$6,103,228
Current Bank Account	$36,827,540
Projected Bank Account	$36,691,458

Pro Players Salaries
Alex Killorn	$7,000,000 (2)
-Salary Average :	$7,000,000
John Gibson	$6,400,000 (3)
-Salary Average :	$6,400,000
Jordan Eberle	$5,500,000 (2)
-Salary Average :	$5,500,000
Brett Kulak	$5,500,000 (2)
-Salary Average :	$5,500,000
Ville Husso	$4,750,000 (3)
-Salary Average :	$4,750,000
Anthony Beauvillier	$4,150,000 (1)
-Salary Average :	$4,150,000
Ryan Reaves	$3,500,000 (2)
-Salary Average :	$3,500,000
Nick Cousins	$3,000,000 (3)
-Salary Average :	$3,000,000
Erik Johnson	$3,000,000 (3)
-Salary Average :	$3,000,000
Jakub Vrana	$2,500,000 (4)
-Salary Average :	$2,500,000
Cody Glass	$2,500,000 (1)
-Salary Average :	$1,954,444
Filip Zadina	$1,825,000 (1)
-Salary Average :	$1,592,292
Anthony Duclair	$1,700,000 (1)
-Salary Average :	$1,700,000
Ross Colton	$1,125,000 (1)
-Salary Average :	$700,000
Nick Perbix	$1,125,000 (1)
-Salary Average :	$750,000
Adam Fantilli	$950,000 (1)
-Salary Average :	$700,000
Cutter Gauthier	$950,000 (2)
-Salary Average :	$950,000
Mavrik Bourque	$894,167 (1)
-Salary Average :	$894,167
Jani Nyman	$891,666 (2)
-Salary Average :	$891,666
Olen Zellweger	$844,167 (1)
-Salary Average :	$700,000
Logan Stankoven	$814,167 (1)
-Salary Average :	$700,000
Kevin Bahl	$795,000 (1)
-Salary Average :	$795,000
Total Pro Players	22
Salary Commitment
Year 2025 : $59,714,167
Year 2026 : $42,991,666
Year 2027 : $19,650,000
Year 2028 : $2,500,000
Salary Average Commitment
Year 2025 : $57,627,569
Year 2026 : $42,991,666
Year 2027 : $19,650,000
Year 2028 : $2,500,000
Salary Cap with 1 Way Contract
Year 2025 : $59,714,167
Year 2026 : $42,991,666
Year 2027 : $19,650,000
Year 2028 : $2,500,000

Farm Players Salaries
Seamus Casey	$95,000 (2)
Salary Average :	$95,000
Bobby Trivigno	$92,500 (1)
Salary Average :	$86,875
Corey Andonovski	$92,500 (1)
Salary Average :	$92,500
Jakub Dobes	$92,500 (2)
Salary Average :	$92,500
Maveric Lamoureux	$88,667 (2)
Salary Average :	$88,667
Ryan O'Rourke	$85,583 (1)
Salary Average :	$85,583
Akito Hirose	$85,000 (2)
Salary Average :	$85,000
Nick Wolff	$85,000 (1)
Salary Average :	$85,000
Jacob Ingham	$85,000 (2)
Salary Average :	$85,000
Brandon Biro	$85,000 (1)
Salary Average :	$85,000
Ronnie Attard	$85,000 (1)
Salary Average :	$86,125
Ben Gleason	$85,000 (1)
Salary Average :	$85,000
Eemil Viro	$82,833 (1)
Salary Average :	$82,833
Daemon Hunt	$82,833 (1)
Salary Average :	$82,833
Matt Rempe	$82,000 (2)
Salary Average :	$82,000
Mikhail Abramov	$80,944 (1)
Salary Average :	$80,944
Valtteri Puustinen	$77,500 (1)
Salary Average :	$77,500
Connor Mackey	$77,500 (2)
Salary Average :	$77,500
Curtis Douglas	$77,500 (3)
Salary Average :	$77,500
Cameron Hughes	$77,500 (2)
Salary Average :	$77,500
Declan Chisholm	$77,500 (1)
Salary Average :	$78,833
Jake Livingstone	$77,500 (3)
Salary Average :	$77,500
Shane Bowers	$75,000 (1)
Salary Average :	$79,375
Jayce Hawryluk	$75,000 (1)
Salary Average :	$73,750
Cam Dineen	$75,000 (1)
Salary Average :	$74,875
Total Farm Players	25
Salary Commitment
Year 2025 : $2,075,360
Year 2026 : $838,167
Year 2027 : $155,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,075,193
Year 2026 : $838,167
Year 2027 : $155,000
Year 2028 : $0

Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	First Niagara Center
Level 1:	6000 - $100 - 5,996 - 99,93%
Level 2:	5000 - $70 - 4,519 - 90,39%
Level 3:	2000 - $65 - 1,883 - 94,14%
Level 4:	4000 - $30 - 3,263 - 81,58%
Luxury :	1000 - $300 - 645 - 64,47%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $40 - 1,452 - 72,60%
Farm Level 2:	1000 - $20 - 666 - 66,56%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	16,306 - 90,59%
Average Income per Game	$1,927,982
Year to Date Revenue	$79,047,244
Farm
Home Games Left	-2
Average Attendance - %	2,118 - 70,59%
Average Income per Game	$67,821
Year to Date Revenue	$2,780,669
Expense
Pro Players Total Salaries	$65,447,333
Farm Players Total Salaries	$3,397,733
Coaches Total Salaries	$2,525,000
Luxury Taxe Total	$0
Special Salary Cap Value	$3,925,000
Pro Year To Date Expenses	$67,355,008
Farm Year To Date Expenses	$4,153,130
Pro Salary Cap To Date	$65,615,748
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	($135,642)
Pro Remaining Season Days	0
Pro Expenses Per Days	$349,856
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$21,863
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$69,540,748
Estimate Under Maximum Salary Cap of $88,000,000	$18,459,252
Estimate Over Minimum Salary Cap of $65,000,000	$4,540,748
Current Bank Account	$102,162,882
Projected Bank Account	$102,027,240

Pro Players Salaries
Parker Kelly	$7,500,000 (5)
-Salary Average :	$7,500,000
Brock Boeser	$6,650,000 (5)
-Salary Average :	$6,650,000
Esa Lindell	$5,800,000 (2)
-Salary Average :	$2,200,000
Conor Timmins	$5,500,000 (5)
-Salary Average :	$5,500,000
Colin White	$4,750,000 (1)
-Salary Average :	$4,750,000
Jimmy Vesey	$3,800,000 (3)
-Salary Average :	$3,800,000
Michael McCarron	$3,700,000 (3)
-Salary Average :	$3,700,000
Radek Faksa	$3,500,000 (3)
-Salary Average :	$3,500,000
Mathieu Joseph	$2,950,000 (3)
-Salary Average :	$2,581,250
Semyon Varlamov	$2,750,000 (1)
-Salary Average :	$3,800,000
Noah Cates	$2,625,000 (4)
-Salary Average :	$2,625,000
Luke Glendening	$2,500,000 (2)
-Salary Average :	$2,500,000
Joel Kiviranta	$2,000,000 (3)
-Salary Average :	$2,000,000
Travis Dermott	$2,000,000 (3)
-Salary Average :	$2,000,000
Alex Nedeljkovic	$1,500,000 (4)
-Salary Average :	$1,500,000
Nick Seeler	$1,499,999 (1)
-Salary Average :	$1,499,999
Trevor Lewis	$1,499,000 (1)
-Salary Average :	$1,499,000
Cole Sillinger	$925,000 (1)
-Salary Average :	$925,000
Brandt Clarke	$863,334 (2)
-Salary Average :	$863,334
William Eklund	$863,333 (1)
-Salary Average :	$873,611
Nicholas Robertson	$796,667 (1)
-Salary Average :	$796,667
Justus Annunen	$775,000 (1)
-Salary Average :	$810,278
Gustav Forsling	$700,000 (1)
-Salary Average :	$700,000
Total Pro Players	23
Salary Commitment
Year 2025 : $65,447,333
Year 2026 : $50,888,334
Year 2027 : $41,725,000
Year 2028 : $23,775,000
Salary Average Commitment
Year 2025 : $62,574,139
Year 2026 : $46,919,584
Year 2027 : $41,356,250
Year 2028 : $23,775,000
Salary Cap with 1 Way Contract
Year 2025 : $65,447,333
Year 2026 : $50,888,334
Year 2027 : $41,725,000
Year 2028 : $23,775,000

Farm Players Salaries
Anders Bjork	$150,000 (2)
Salary Average :	$150,000
Brendan Gaunce	$150,000 (2)
Salary Average :	$150,000
Thomas Greiss	$150,000 (2)
Salary Average :	$150,000
Lucas Johansen	$150,000 (4)
Salary Average :	$150,000
Gerry Mayhew	$150,000 (3)
Salary Average :	$150,000
Cameron Morrison	$150,000 (3)
Salary Average :	$150,000
Buddy Robinson	$150,000 (3)
Salary Average :	$150,000
Danny O'Regan	$150,000 (2)
Salary Average :	$150,000
Glenn Gawdin	$150,000 (2)
Salary Average :	$150,000
Steven Kampfer	$149,900 (1)
Salary Average :	$149,900
Andrew Agozzino	$140,000 (3)
Salary Average :	$140,000
Joe Thornton	$120,000 (1)
Salary Average :	$120,000
Mike Vecchione	$100,000 (1)
Salary Average :	$100,000
David Backes	$100,000 (1)
Salary Average :	$100,000
Roland McKeown	$100,000 (3)
Salary Average :	$100,000
Simon Nemec	$91,833 (2)
Salary Average :	$91,833
Isak Rosen	$89,417 (1)
Salary Average :	$90,445
Helge Grans	$84,750 (1)
Salary Average :	$85,500
Arnaud Durandeau	$80,000 (4)
Salary Average :	$80,000
Matthew Strome	$80,000 (4)
Salary Average :	$80,000
Josiah Slavin	$80,000 (4)
Salary Average :	$80,000
Lukas Cormier	$79,333 (1)
Salary Average :	$79,333
Josh Dunne	$77,500 (4)
Salary Average :	$77,500
Nathan Smith	$77,500 (4)
Salary Average :	$77,500
Mikhail Maltsev	$77,500 (4)
Salary Average :	$77,500
Ben Meyers	$77,500 (4)
Salary Average :	$77,500
Marc McLaughlin	$77,500 (5)
Salary Average :	$77,500
Chase Priskie	$75,000 (1)
Salary Average :	$75,000
Joseph Duszak	$75,000 (1)
Salary Average :	$75,000
Chase DeLeo	$75,000 (1)
Salary Average :	$75,000
Timur Ibragimov	$70,000 (1)
Salary Average :	$73,778
Jack LaFontaine	$70,000 (4)
Salary Average :	$70,000
Total Farm Players	32
Salary Commitment
Year 2025 : $3,397,733
Year 2026 : $2,379,333
Year 2027 : $1,537,500
Year 2028 : $847,500
Salary Average Commitment
Year 2025 : $3,403,289
Year 2026 : $2,379,333
Year 2027 : $1,537,500
Year 2028 : $847,500

Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Canadian Tire Centre
Level 1:	6000 - $110 - 5,985 - 99,76%
Level 2:	5000 - $65 - 4,601 - 92,02%
Level 3:	2000 - $50 - 2,000 - 100,00%
Level 4:	4000 - $42 - 2,328 - 58,21%
Luxury :	1000 - $200 - 985 - 98,47%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $20 - 2,000 - 100,00%
Farm Level 2:	1000 - $10 - 1,000 - 99,96%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	15,899 - 88,33%
Average Income per Game	$1,960,679
Year to Date Revenue	$80,387,846
Farm
Home Games Left	-2
Average Attendance - %	3,000 - 99,99%
Average Income per Game	$47,497
Year to Date Revenue	$1,947,358
Expense
Pro Players Total Salaries	$66,366,663
Farm Players Total Salaries	$2,647,500
Coaches Total Salaries	$1,440,400
Luxury Taxe Total	$0
Special Salary Cap Value	$7,012,500
Pro Year To Date Expenses	$66,852,918
Farm Year To Date Expenses	$2,618,917
Pro Salary Cap To Date	$65,059,273
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	($94,993)
Pro Remaining Season Days	0
Pro Expenses Per Days	$353,160
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$13,791
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$72,071,773
Estimate Under Maximum Salary Cap of $88,000,000	$15,928,227
Estimate Over Minimum Salary Cap of $65,000,000	$7,071,773
Current Bank Account	$39,256,600
Projected Bank Account	$39,161,607

Pro Players Salaries
Logan Couture	$8,000,000 (1)
-Salary Average :	$8,000,000
Max Pacioretty	$7,000,000 (2)
-Salary Average :	$4,500,000
Mikael Backlund	$6,500,000 (3)
-Salary Average :	$6,500,000
Taylor Hall	$6,000,000 (5)
-Salary Average :	$6,000,000
Casey Mittelstadt	$5,750,000 (5)
-Salary Average :	$5,750,000
Matt Benning	$5,000,000 (4)
-Salary Average :	$5,000,000
Ukko-Pekka Luukkonen	$4,750,000 (4)
-Salary Average :	$4,750,000
Jeff Carter	$3,125,000 (1)
-Salary Average :	$3,661,932
Marcus Johansson	$2,700,000 (5)
-Salary Average :	$2,700,000
Oliver Kylington	$2,500,000 (3)
-Salary Average :	$2,500,000
Jamie Drysdale	$2,300,000 (1)
-Salary Average :	$2,300,000
Cam York	$1,600,000 (1)
-Salary Average :	$1,360,278
Sammy Blais	$1,499,999 (3)
-Salary Average :	$1,499,999
Sam Gagner	$1,499,999 (4)
-Salary Average :	$1,499,999
Austin Watson	$1,499,999 (3)
-Salary Average :	$1,499,999
Peyton Krebs	$1,450,000 (4)
-Salary Average :	$1,450,000
Shakir Mukhamadullin	$925,000 (1)
-Salary Average :	$925,000
Jacob Fowler	$923,333 (1)
-Salary Average :	$923,333
Kevin Korchinski	$918,333 (1)
-Salary Average :	$700,000
Logan Mailloux	$875,000 (1)
-Salary Average :	$700,000
Jakob Pelletier	$800,000 (4)
-Salary Average :	$800,000
Mathieu Olivier	$750,000 (3)
-Salary Average :	$750,000
Total Pro Players	22
Salary Commitment
Year 2025 : $66,366,663
Year 2026 : $47,699,997
Year 2027 : $40,699,997
Year 2028 : $27,949,999
Salary Average Commitment
Year 2025 : $63,770,540
Year 2026 : $45,199,997
Year 2027 : $40,699,997
Year 2028 : $27,949,999
Salary Cap with 1 Way Contract
Year 2025 : $66,366,663
Year 2026 : $47,699,997
Year 2027 : $40,699,997
Year 2028 : $27,949,999

Farm Players Salaries
Michael Raffl	$150,000 (1)
Salary Average :	$150,000
Alex Galchenyuk	$150,000 (3)
Salary Average :	$150,000
Martin Kaut	$150,000 (4)
Salary Average :	$150,000
Serron Noel	$150,000 (5)
Salary Average :	$150,000
Gianni Fairbrother	$150,000 (5)
Salary Average :	$150,000
Julius Honka	$150,000 (3)
Salary Average :	$150,000
Robert Hagg	$150,000 (3)
Salary Average :	$150,000
Chris Tierney	$150,000 (3)
Salary Average :	$150,000
Gabriel Fortier	$150,000 (5)
Salary Average :	$150,000
Corey Schueneman	$150,000 (3)
Salary Average :	$150,000
Hugo Alnefelt	$150,000 (5)
Salary Average :	$150,000
Rudolfs Balcers	$150,000 (3)
Salary Average :	$150,000
German Rubtsov	$150,000 (4)
Salary Average :	$150,000
Matt Niskanen	$150,000 (3)
Salary Average :	$150,000
David Krejci	$100,000 (1)
Salary Average :	$256,250
Greg Pateryn	$100,000 (1)
Salary Average :	$100,000
David Reinbacher	$95,000 (1)
Salary Average :	$70,000
Matt Savoie	$88,667 (1)
Salary Average :	$88,667
Carson Lambos	$86,333 (1)
Salary Average :	$86,333
Mads Sogaard	$77,500 (3)
Salary Average :	$77,500
Total Farm Players	20
Salary Commitment
Year 2025 : $2,647,500
Year 2026 : $2,027,500
Year 2027 : $2,027,500
Year 2028 : $900,000
Salary Average Commitment
Year 2025 : $2,778,750
Year 2026 : $2,027,500
Year 2027 : $2,027,500
Year 2028 : $900,000

Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Centre
Level 1:	7700 - $100 - 6,601 - 85,73%
Level 2:	4100 - $60 - 4,100 - 100,00%
Level 3:	4750 - $45 - 2,973 - 62,58%
Level 4:	2050 - $35 - 2,050 - 100,00%
Luxury :	1400 - $175 - 1,070 - 76,41%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - $35 - 1,948 - 97,40%
Farm Level 2:	1000 - $15 - 982 - 98,23%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	16,793 - 83,97%
Average Income per Game	$1,883,251
Year to Date Revenue	$77,213,290
Farm
Home Games Left	-2
Average Attendance - %	2,930 - 97,68%
Average Income per Game	$78,769
Year to Date Revenue	$3,229,515
Expense
Pro Players Total Salaries	$63,022,499
Farm Players Total Salaries	$870,916
Coaches Total Salaries	$6,840,000
Luxury Taxe Total	$0
Special Salary Cap Value	$3,500,000
Pro Year To Date Expenses	$69,111,922
Farm Year To Date Expenses	$2,832,290
Pro Salary Cap To Date	$64,078,285
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	($157,537)
Pro Remaining Season Days	0
Pro Expenses Per Days	$354,284
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$14,119
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$67,578,285
Estimate Under Maximum Salary Cap of $88,000,000	$20,421,715
Estimate Over Minimum Salary Cap of $65,000,000	$2,578,285
Current Bank Account	$40,977,559
Projected Bank Account	$40,820,022

Pro Players Salaries
Evgeny Kuznetsov	$7,800,000 (1)
-Salary Average :	$7,800,000
Evander Kane	$7,000,000 (1)
-Salary Average :	$7,000,000
Johnny Gaudreau	$6,750,000 (1)
-Salary Average :	$6,750,000
Torey Krug	$6,500,000 (2)
-Salary Average :	$6,187,500
Chris Driedger	$4,899,999 (1)
-Salary Average :	$4,899,999
John Klingberg	$4,250,000 (1)
-Salary Average :	$4,250,000
Brandon Carlo	$4,100,000 (1)
-Salary Average :	$3,787,500
Mike Reilly	$3,000,000 (2)
-Salary Average :	$725,000
Luke Schenn	$3,000,000 (1)
-Salary Average :	$3,000,000
Dominik Kubalik	$2,500,000 (1)
-Salary Average :	$2,500,000
Yegor Chinakhov	$2,100,000 (2)
-Salary Average :	$2,100,000
Justin Holl	$2,050,000 (4)
-Salary Average :	$2,050,000
Jordan Spence	$1,500,000 (2)
-Salary Average :	$1,500,000
Matt Luff	$1,000,000 (2)
-Salary Average :	$1,000,000
Stephen Halliday	$950,000 (2)
-Salary Average :	$950,000
Mackie Samoskevich	$925,000 (2)
-Salary Average :	$925,000
Bo Groulx	$800,000 (3)
-Salary Average :	$800,000
Luke Evangelista	$797,500 (2)
-Salary Average :	$797,500
Emil Bemstrom	$775,000 (3)
-Salary Average :	$775,000
Max Willman	$775,000 (4)
-Salary Average :	$775,000
Vinnie Hinostroza	$775,000 (4)
-Salary Average :	$775,000
Jiri Patera	$775,000 (1)
-Salary Average :	$750,000
Total Pro Players	22
Salary Commitment
Year 2025 : $63,022,499
Year 2026 : $21,947,500
Year 2027 : $5,175,000
Year 2028 : $3,600,000
Salary Average Commitment
Year 2025 : $60,097,499
Year 2026 : $19,360,000
Year 2027 : $5,175,000
Year 2028 : $3,600,000
Salary Cap with 1 Way Contract
Year 2025 : $63,022,499
Year 2026 : $21,947,500
Year 2027 : $5,175,000
Year 2028 : $3,600,000

Farm Players Salaries
Jordan Harris	$140,000 (1)
Salary Average :	$121,417
Nils Lundkvist	$92,500 (1)
Salary Average :	$92,500
Brad Lambert	$91,833 (1)
Salary Average :	$92,889
Henry Thrun	$91,250 (1)
Salary Average :	$91,250
Emil Andrae	$90,333 (2)
Salary Average :	$90,333
Matthew Seminoff	$85,000 (2)
Salary Average :	$85,000
Olle Eriksson Ek	$70,000 (4)
Salary Average :	$70,000
Cale Morris	$70,000 (4)
Salary Average :	$70,000
Jiri Smejkal	$70,000 (4)
Salary Average :	$70,000
Cal Foote	$70,000 (4)
Salary Average :	$70,000
Total Farm Players	10
Salary Commitment
Year 2025 : $870,916
Year 2026 : $455,333
Year 2027 : $280,000
Year 2028 : $280,000
Salary Average Commitment
Year 2025 : $853,389
Year 2026 : $455,333
Year 2027 : $280,000
Year 2028 : $280,000

Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	6000 - $100 - 5,999 - 99,98%
Level 2:	5000 - $60 - 4,604 - 92,08%
Level 3:	2000 - $35 - 2,000 - 100,00%
Level 4:	4000 - $25 - 3,384 - 84,60%
Luxury :	1000 - $200 - 984 - 98,44%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1,935 - 96,75%
Farm Level 2:	1000 - $15 - 981 - 98,11%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	16,971 - 94,28%
Average Income per Game	$1,779,985
Year to Date Revenue	$72,979,370
Farm
Home Games Left	-2
Average Attendance - %	2,916 - 97,20%
Average Income per Game	$78,318
Year to Date Revenue	$3,211,040
Expense
Pro Players Total Salaries	$80,450,000
Farm Players Total Salaries	$1,696,917
Coaches Total Salaries	$2,200,000
Luxury Taxe Total	$0
Special Salary Cap Value	$1,650,000
Pro Year To Date Expenses	$75,505,516
Farm Year To Date Expenses	$2,167,821
Pro Salary Cap To Date	$73,865,412
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	($156,636)
Pro Remaining Season Days	0
Pro Expenses Per Days	$426,823
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$12,484
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$75,515,412
Estimate Under Maximum Salary Cap of $88,000,000	$12,484,588
Estimate Over Minimum Salary Cap of $65,000,000	$10,515,412
Current Bank Account	$37,516,477
Projected Bank Account	$37,359,841

Pro Players Salaries
Charlie Lindgren	$12,000,000 (1)
-Salary Average :	$12,000,000
Anders Lee (Out of Payroll)	$7,000,000 (2)
-Salary Average :	$7,000,000
Brandon Tanev	$6,500,000 (3)
-Salary Average :	$6,500,000
Dmitry Orlov	$6,500,000 (5)
-Salary Average :	$6,500,000
Adam Henrique	$5,825,000 (1)
-Salary Average :	$5,825,000
Carson Soucy	$5,500,000 (3)
-Salary Average :	$5,500,000
Josh Anderson	$5,500,000 (5)
-Salary Average :	$5,500,000
Charlie Coyle	$5,250,000 (1)
-Salary Average :	$5,250,000
Erik Gustafsson	$4,000,000 (2)
-Salary Average :	$4,000,000
Alex Kerfoot	$3,500,000 (2)
-Salary Average :	$3,500,000
Connor Clifton	$3,500,000 (5)
-Salary Average :	$3,500,000
Ilya Lyubushkin	$2,750,000 (1)
-Salary Average :	$2,283,333
Miles Wood	$2,500,000 (3)
-Salary Average :	$2,500,000
Ryan Murray	$2,000,000 (2)
-Salary Average :	$4,600,000
Eeli Tolvanen	$1,450,000 (3)
-Salary Average :	$1,450,000
Nick Paul	$1,350,000 (1)
-Salary Average :	$1,350,000
Matthew Schaefer	$975,000 (1)
-Salary Average :	$975,000
Juraj Slafkovsky	$950,000 (2)
-Salary Average :	$950,000
Josh Doan	$925,000 (1)
-Salary Average :	$850,000
Matthew Knies	$925,000 (1)
-Salary Average :	$700,000
Corey Perry	$775,000 (1)
-Salary Average :	$775,000
Joel Hofer	$775,000 (1)
-Salary Average :	$781,667
Total Pro Players	22
Salary Commitment
Year 2025 : $80,450,000
Year 2026 : $48,900,000
Year 2027 : $31,450,000
Year 2028 : $15,500,000
Salary Average Commitment
Year 2025 : $82,290,000
Year 2026 : $51,500,000
Year 2027 : $31,450,000
Year 2028 : $15,500,000
Salary Cap with 1 Way Contract
Year 2025 : $80,450,000
Year 2026 : $48,900,000
Year 2027 : $31,450,000
Year 2028 : $15,500,000

Farm Players Salaries
Linus Karlsson	$150,000 (3)
Salary Average :	$150,000
Riley Nash	$150,000 (2)
Salary Average :	$150,000
Caleb Jones	$135,000 (1)
Salary Average :	$135,000
Lian Bichsel	$95,000 (1)
Salary Average :	$70,000
Drew Helleson	$92,500 (2)
Salary Average :	$92,500
Filip Hallander	$90,000 (3)
Salary Average :	$90,000
Cayden Primeau	$89,000 (2)
Salary Average :	$88,771
Matthew Poitras	$87,000 (1)
Salary Average :	$70,000
Luke Toporowski	$87,000 (2)
Salary Average :	$87,000
Taylor Gauthier	$85,917 (2)
Salary Average :	$85,917
Pavol Regenda	$85,500 (1)
Salary Average :	$80,333
Dustin Wolf	$85,000 (2)
Salary Average :	$85,000
Samuel Bolduc	$80,000 (1)
Salary Average :	$81,417
Simon Lundmark	$77,500 (2)
Salary Average :	$77,500
Tyler Madden	$77,500 (1)
Salary Average :	$82,500
Adam Wilsby	$77,500 (3)
Salary Average :	$77,500
Adam Beckman	$77,500 (2)
Salary Average :	$77,500
Lauri Pajuniemi	$75,000 (3)
Salary Average :	$75,000
Total Farm Players	18
Salary Commitment
Year 2025 : $1,696,917
Year 2026 : $1,136,917
Year 2027 : $392,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,655,938
Year 2026 : $1,136,688
Year 2027 : $392,500
Year 2028 : $0

Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	6000 - $105 - 5,988 - 99,81%
Level 2:	5000 - $65 - 4,632 - 92,64%
Level 3:	2000 - $40 - 2,000 - 100,00%
Level 4:	4000 - $23 - 3,417 - 85,42%
Luxury :	1000 - $225 - 878 - 87,79%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1,949 - 97,45%
Farm Level 2:	1000 - $15 - 974 - 97,42%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	16,915 - 93,97%
Average Income per Game	$1,864,646
Year to Date Revenue	$76,450,485
Farm
Home Games Left	-2
Average Attendance - %	2,923 - 97,44%
Average Income per Game	$78,686
Year to Date Revenue	$3,226,113
Expense
Pro Players Total Salaries	$97,158,333
Farm Players Total Salaries	$1,983,520
Coaches Total Salaries	$4,145,000
Luxury Taxe Total	$0
Special Salary Cap Value	($6,437,500)
Pro Year To Date Expenses	$89,766,718
Farm Year To Date Expenses	$4,754,477
Pro Salary Cap To Date	$88,072,461
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	($157,371)
Pro Remaining Season Days	0
Pro Expenses Per Days	$513,845
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$24,107
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$81,634,961
Estimate Under Maximum Salary Cap of $88,000,000	$6,365,039
Estimate Over Minimum Salary Cap of $65,000,000	$16,634,961
Current Bank Account	$64,595,826
Projected Bank Account	$64,438,455

Pro Players Salaries
Darnell Nurse	$9,250,000 (3)
-Salary Average :	$9,250,000
Mathew Barzal	$9,150,000 (5)
-Salary Average :	$9,150,000
Bo Horvat	$8,500,000 (4)
-Salary Average :	$8,000,000
Steven Stamkos	$8,000,000 (4)
-Salary Average :	$8,000,000
Brent Burns	$8,000,000 (2)
-Salary Average :	$8,000,000
Hampus Lindholm	$6,500,000 (4)
-Salary Average :	$6,500,000
Chandler Stephenson	$6,250,000 (5)
-Salary Average :	$6,250,000
Zach Hyman	$5,500,000 (5)
-Salary Average :	$5,500,000
Vincent Trocheck	$4,750,000 (1)
-Salary Average :	$4,750,000
Sam Bennett	$4,425,000 (4)
-Salary Average :	$4,425,000
Tyler Toffoli	$4,250,000 (1)
-Salary Average :	$4,250,000
Nino Niederreiter	$4,000,000 (3)
-Salary Average :	$4,000,000
Mattias Ekholm	$3,750,000 (2)
-Salary Average :	$3,750,000
Josh Manson	$3,500,000 (3)
-Salary Average :	$3,500,000
J.T. Compher	$3,500,000 (3)
-Salary Average :	$3,500,000
Dylan Samberg	$2,000,000 (5)
-Salary Average :	$2,000,000
Keegan Kolesar	$1,400,000 (4)
-Salary Average :	$1,400,000
Joey Daccord	$1,200,000 (3)
-Salary Average :	$1,200,000
Scott Wedgewood	$900,000 (2)
-Salary Average :	$900,000
Pontus Holmberg	$800,000 (1)
-Salary Average :	$800,000
Kiefer Sherwood	$775,000 (4)
-Salary Average :	$775,000
Darren Raddysh	$758,333 (4)
-Salary Average :	$758,333
Total Pro Players	22
Salary Commitment
Year 2025 : $97,158,333
Year 2026 : $87,358,333
Year 2027 : $74,708,333
Year 2028 : $53,258,333
Salary Average Commitment
Year 2025 : $96,658,333
Year 2026 : $86,858,333
Year 2027 : $74,208,333
Year 2028 : $52,758,333
Salary Cap with 1 Way Contract
Year 2025 : $97,158,333
Year 2026 : $87,358,333
Year 2027 : $74,708,333
Year 2028 : $53,258,333

Farm Players Salaries
Brayden Pachal	$118,700 (2)
Salary Average :	$118,700
Justin Richards	$95,000 (1)
Salary Average :	$95,000
Collin Graf	$94,167 (2)
Salary Average :	$94,167
Filip Roos	$92,500 (1)
Salary Average :	$92,500
Georgi Romanov	$91,000 (1)
Salary Average :	$91,000
Ilya Usau	$89,750 (2)
Salary Average :	$89,750
Mikael Pyyhtia	$89,750 (1)
Salary Average :	$89,750
Ville Petman	$88,375 (3)
Salary Average :	$88,375
Emil Lilleberg	$87,000 (2)
Salary Average :	$87,000
Jacob Perreault	$86,333 (2)
Salary Average :	$86,333
Cross Hanas	$85,917 (1)
Salary Average :	$85,917
Zach Uens	$85,917 (2)
Salary Average :	$85,917
Pierre-Olivier Joseph	$82,500 (2)
Salary Average :	$82,500
Ole Bjorgvik-Holm	$82,500 (1)
Salary Average :	$82,500
Nils Aman	$82,500 (3)
Salary Average :	$82,500
Ty Tullio	$82,333 (1)
Salary Average :	$82,333
William Villeneuve	$81,778 (1)
Salary Average :	$81,778
Magnus Hellberg	$80,000 (2)
Salary Average :	$80,000
Mitchell Chaffee	$80,000 (3)
Salary Average :	$80,000
Isaak Phillips	$77,500 (1)
Salary Average :	$77,500
Louie Belpedio	$77,500 (3)
Salary Average :	$77,500
Radim Zohorna	$77,500 (2)
Salary Average :	$77,500
Sonny Milano	$75,000 (1)
Salary Average :	$98,750
Total Farm Players	23
Salary Commitment
Year 2025 : $1,983,520
Year 2026 : $1,130,242
Year 2027 : $328,375
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,007,270
Year 2026 : $1,130,242
Year 2027 : $328,375
Year 2028 : $0

Team	Current Fund	Estimated Season Salary Cap	Under Maximum of $88,000,000 Available Cap Space	Over Minimum of $65,000,000	Pro Players	Farm Players	Total Players
Avalanche	$24,036,558	$78,579,245	$9,420,755	$13,579,245	22	9	31
Blackhawks	$113,100,534	$67,144,248	$20,855,752	$2,144,248	21	22	43
Blue Jackets	$37,201,604	$68,350,211	$19,649,789	$3,350,211	24	12	36
Blues	$134,880,336	$66,982,515	$21,017,485	$1,982,515	24	15	39
Bruins	$59,668,246	$84,553,449	$3,446,551	$19,553,449	20	22	42
Canadiens	$39,331,307	$86,073,717	$1,926,283	$21,073,717	22	14	36
Canucks	$16,823,930	$84,007,651	$3,992,349	$19,007,651	22	16	38
Capitals	$33,769,717	$83,408,153	$4,591,847	$18,408,153	21	16	37
Devils	$64,953,254	$66,089,517	$21,910,483	$1,089,517	23	15	38
Ducks	$93,847,991	$85,827,379	$2,172,621	$20,827,379	23	25	48
Flames	$95,047,598	$66,368,319	$21,631,681	$1,368,319	24	12	36
Flyers	$49,171,525	$85,120,055	$2,879,945	$20,120,055	22	10	32
Golden Knights	$21,405,735	$84,601,728	$3,398,272	$19,601,728	20	25	45
Hurricanes	$62,081,071	$81,134,387	$6,865,613	$16,134,387	23	23	46
Islanders	$18,634,229	$85,151,203	$2,848,797	$20,151,203	20	26	46
Jets	$56,070,282	$69,304,112	$18,695,888	$4,304,112	22	19	41
Kings	$44,707,937	$78,009,838	$9,990,162	$13,009,838	21	10	31
Kraken	$78,324,508	$69,402,667	$18,597,333	$4,402,667	22	30	52
Lightning	$90,247,516	$83,839,694	$4,160,306	$18,839,694	22	36	58
Mammoth	$76,926,245	$85,726,999	$2,273,001	$20,726,999	21	19	40
Maple Leafs	$8,467,635	$79,081,138	$8,918,862	$14,081,138	21	4	25
Oilers	$96,491,781	$86,346,183	$1,653,817	$21,346,183	21	12	33
Panthers	$46,537,163	$69,948,784	$18,051,216	$4,948,784	23	16	39
Penguins	$102,126,532	$79,802,521	$8,197,479	$14,802,521	21	2	23
Predators	$79,874,974	$85,219,177	$2,780,823	$20,219,177	23	11	34
Rangers	$85,912,646	$77,632,833	$10,367,167	$12,632,833	24	10	34
Red Wings	$36,827,540	$71,103,228	$16,896,772	$6,103,228	22	25	47
Sabres	$102,162,882	$69,540,748	$18,459,252	$4,540,748	23	32	55
Senators	$39,256,600	$72,071,773	$15,928,227	$7,071,773	22	20	42
Sharks	$40,977,559	$67,578,285	$20,421,715	$2,578,285	22	10	32
Stars	$37,516,477	$75,515,412	$12,484,588	$10,515,412	22	18	40
Wild	$64,595,826	$81,634,961	$6,365,039	$16,634,961	22	23	45

Team Finance for PROSIMLEAGUE.ca

Update - 6 avril 2026 at 12:11

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket 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 - %