Timeless Hockey League - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	6000 - $100 - 5,977 - 99.61%
Level 2:	5000 - $60 - 4,976 - 99.51%
Level 3:	2000 - $35 - 1,988 - 99.41%
Level 4:	4000 - $25 - 3,957 - 98.92%
Luxury :	1000 - $200 - 990 - 98.95%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17,887 - 99.37%
Average Income per Game	$1,843,378
Year to Date Revenue	$7,373,511
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$102,625,000
Farm Players Total Salaries	$2,192,500
Coaches Total Salaries	$5,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	($7,790,000)
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$20,861,246
Projected Bank Account	$20,861,246

Pro Players Salaries
Elias Pettersson (1 Way Contract)	$11,600,000 (5)
Travis Konecny (1 Way Contract)	$8,750,000 (8)
Ilya Sorokin (1 Way Contract)	$8,250,000 (5)
J.T. Miller (1 Way Contract)	$8,000,000 (5)
John Carlson (1 Way Contract)	$8,000,000 (3)
Jared Spurgeon (1 Way Contract)	$7,575,000 (2)
Shea Theodore (1 Way Contract)	$7,425,000 (7)
Clayton Keller (1 Way Contract)	$7,150,000 (3)
Zach Hyman (1 Way Contract)	$5,500,000 (3)
Jonathan Marchessault (1 Way Contract)	$5,500,000 (4)
Dylan Strome (1 Way Contract)	$5,000,000 (3)
Nick Paul (1 Way Contract)	$3,150,000 (3)
Tyler Myers (1 Way Contract)	$3,000,000 (2)
Jordan Staal (1 Way Contract)	$2,900,000 (2)
Nick Seeler (1 Way Contract)	$2,700,000 (3)
Brandon Duhaime (1 Way Contract)	$1,850,000 (4)
Jack Drury (1 Way Contract)	$1,725,000 (1)
Jonathan Quick (1 Way Contract)	$1,550,000 (1)
Jamie Benn	$1,000,000 (4)
Cale Fleury	$1,000,000 (3)
Brent Burns	$1,000,000 (1)
Total Pro Players	21
Salary Commitment
Year 2025 : $102,625,000
Year 2026 : $100,714,000
Year 2027 : $87,239,000
Year 2028 : $56,468,000
Salary Average Commitment
Year 2025 : $102,625,000
Year 2026 : $98,350,000
Year 2027 : $84,875,000
Year 2028 : $52,375,000
Salary Cap with 1 Way Contract
Year 2025 : $102,625,000
Year 2026 : $98,350,000
Year 2027 : $84,875,000
Year 2028 : $52,375,000

Farm Players Salaries
Connor Hughes	$100,000 (3)
Carl Lindbom	$100,000 (1)
Christopher Merisier-Ortiz	$100,000 (3)
Curtis McKenzie	$100,000 (3)
Daemon Hunt	$100,000 (3)
David Gustafsson	$100,000 (3)
Jesse Puljujarvi	$100,000 (3)
Jonathan Aspirot	$100,000 (3)
Joseph Gambardella	$100,000 (3)
Kieffer Bellows	$100,000 (3)
Liam Foudy	$100,000 (3)
Mason Morelli	$100,000 (3)
Michael Eyssimont	$100,000 (3)
Ryan Jones	$100,000 (3)
Xavier Parent	$100,000 (3)
Daniil Misyul	$100,000 (3)
Hunter Haight	$100,000 (1)
Jett Jones	$100,000 (3)
Kyle Mayhew	$100,000 (3)
Ryan Johnson	$100,000 (3)
Ashton Sautner	$100,000 (3)
Jet Greaves	$92,500 (2)
Total Farm Players	22
Salary Commitment
Year 2025 : $2,192,500
Year 2026 : $1,992,500
Year 2027 : $1,900,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,192,500
Year 2026 : $1,992,500
Year 2027 : $1,900,000
Year 2028 : $0

Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$85,499,998
Farm Players Total Salaries	$2,492,500
Coaches Total Salaries	$5,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$4,400,000
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$33,271,395
Projected Bank Account	$33,271,395

Pro Players Salaries
Moritz Seider (1 Way Contract)	$8,550,000 (5)
Owen Power (1 Way Contract)	$8,350,000 (5)
Jake Oettinger (1 Way Contract)	$8,250,000 (8)
Sean Couturier (1 Way Contract)	$7,750,000 (5)
Vladislav Gavrikov (1 Way Contract)	$7,000,000 (7)
Mikael Granlund (1 Way Contract)	$7,000,000 (3)
Casey Mittelstadt (1 Way Contract)	$5,750,000 (2)
Ukko-Pekka Luukkonen (1 Way Contract)	$4,750,000 (4)
Kaapo Kakko (1 Way Contract)	$4,525,000 (3)
Max Domi (1 Way Contract)	$3,750,000 (3)
Alex Kerfoot (1 Way Contract)	$3,000,000 (2)
Trevor van Riemsdyk (1 Way Contract)	$3,000,000 (1)
Ian Cole (1 Way Contract)	$2,800,000 (2)
Reilly Smith (1 Way Contract)	$2,000,000 (1)
Nico Sturm (1 Way Contract)	$2,000,000 (2)
William Carrier (1 Way Contract)	$2,000,000 (5)
Ross Johnston	$1,100,000 (1)
Travis Hamonic	$1,000,000 (1)
Vasily Ponomarev	$999,999 (1)
Alex Nylander	$999,999 (1)
Josh Doan	$925,000 (3)
Total Pro Players	21
Salary Commitment
Year 2025 : $85,499,998
Year 2026 : $76,352,000
Year 2027 : $63,654,000
Year 2028 : $46,650,000
Salary Average Commitment
Year 2025 : $85,499,998
Year 2026 : $76,400,000
Year 2027 : $62,850,000
Year 2028 : $46,650,000
Salary Cap with 1 Way Contract
Year 2025 : $85,499,998
Year 2026 : $76,400,000
Year 2027 : $62,850,000
Year 2028 : $46,650,000

Farm Players Salaries
Michael Simpson	$100,000 (2)
Zach Sawchenko	$100,000 (3)
Brandon Coe	$100,000 (3)
Dmitry Osipov	$100,000 (3)
Graham Slaggert	$100,000 (3)
Isaak Phillips	$100,000 (3)
Justin Kirkland	$100,000 (3)
Keaton Middleton	$100,000 (3)
Roland McKeown	$100,000 (3)
Yan Kuznetsov	$100,000 (3)
Avery Hayes	$100,000 (4)
Cameron Wright	$100,000 (3)
Colin Felix	$100,000 (3)
Dmitry Kuzmin	$100,000 (4)
Jaroslav Chmelar	$100,000 (1)
Jaxon Nelson	$100,000 (3)
Marcus Sylvegard	$100,000 (3)
Oliver Okuliar	$100,000 (3)
Rory Kerins	$100,000 (3)
Tristan Luneau	$100,000 (2)
Will Zmolek	$100,000 (3)
Aaron Ness	$100,000 (3)
Jan Jenik	$100,000 (1)
Ben Hutton	$97,500 (1)
Mikael Diotte	$95,000 (2)
Total Farm Players	25
Salary Commitment
Year 2025 : $2,492,500
Year 2026 : $2,195,000
Year 2027 : $1,900,000
Year 2028 : $200,000
Salary Average Commitment
Year 2025 : $2,492,500
Year 2026 : $2,195,000
Year 2027 : $1,900,000
Year 2028 : $200,000

Blue Jackets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	6000 - $100 - 6,000 - 100.00%
Level 2:	5000 - $60 - 5,000 - 100.00%
Level 3:	2000 - $35 - 1,993 - 99.64%
Level 4:	4000 - $25 - 4,000 - 100.00%
Luxury :	1000 - $200 - 999 - 99.91%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17,992 - 99.95%
Average Income per Game	$1,853,563
Year to Date Revenue	$20,389,192
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$98,667,857
Farm Players Total Salaries	$2,830,000
Coaches Total Salaries	$5,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	($4,000,000)
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$43,767,921
Projected Bank Account	$43,767,921

Pro Players Salaries
Artemi Panarin (1 Way Contract)	$11,642,860 (3)
William Nylander (1 Way Contract)	$11,500,000 (5)
Kirill Kaprizov (1 Way Contract)	$9,000,000 (6)
Jake Sanderson (1 Way Contract)	$8,050,000 (5)
Jesper Bratt (1 Way Contract)	$7,875,000 (5)
K'Andre Miller (1 Way Contract)	$7,500,000 (8)
Tom Wilson (1 Way Contract)	$6,500,000 (5)
Aaron Ekblad (1 Way Contract)	$6,100,000 (8)
Joel Eriksson Ek (1 Way Contract)	$5,250,000 (4)
Charlie Coyle (1 Way Contract)	$5,250,000 (3)
Artem Zub (1 Way Contract)	$4,600,000 (2)
Erik Haula (1 Way Contract)	$3,150,000 (1)
Charlie Lindgren (1 Way Contract)	$3,000,000 (3)
Mathieu Joseph (1 Way Contract)	$2,950,000 (1)
Mattias Janmark	$1,450,000 (2)
Jordan Oesterle	$1,000,000 (3)
Tomas Nosek	$1,000,000 (3)
Travis Dermott	$1,000,000 (3)
Max Pacioretty	$925,000 (1)
James Reimer	$925,000 (1)
Total Pro Players	20
Salary Commitment
Year 2025 : $98,667,857
Year 2026 : $87,868,000
Year 2027 : $81,818,000
Year 2028 : $63,395,000
Salary Average Commitment
Year 2025 : $100,017,857
Year 2026 : $92,067,857
Year 2027 : $86,017,857
Year 2028 : $63,125,000
Salary Cap with 1 Way Contract
Year 2025 : $98,667,857
Year 2026 : $90,717,857
Year 2027 : $84,667,857
Year 2028 : $61,775,000

Farm Players Salaries
Daniil Miromanov	$125,000 (1)
Lukas Reichel	$120,000 (1)
Jacob Ingham	$100,000 (3)
Matt Murray	$100,000 (1)
Andrew Agozzino	$100,000 (3)
Anton Blidh	$100,000 (3)
Chaz Lucius	$100,000 (1)
Corey Schueneman	$100,000 (3)
Dylan Gambrell	$100,000 (3)
Kyle Marino	$100,000 (3)
Mitchell Vande Sompel	$100,000 (3)
Pierre-Olivier Joseph	$100,000 (3)
Trey Fix-Wolansky	$100,000 (3)
William Villeneuve	$100,000 (3)
Andre Lee	$100,000 (3)
Garrett Roe	$100,000 (3)
Isaac Belliveau	$100,000 (1)
Landon Slaggert	$100,000 (3)
Leo Loof	$100,000 (3)
Marcel Marcel	$100,000 (1)
Mark Senden	$100,000 (3)
Mike Benning	$100,000 (3)
Nikita Nesterenko	$100,000 (3)
Sebastian D. Aho	$100,000 (3)
Tristan Allard	$100,000 (3)
Zachary Gallant	$100,000 (3)
Ryan Ufko	$92,500 (2)
Filip Mesar	$92,500 (2)
Total Farm Players	28
Salary Commitment
Year 2025 : $2,830,000
Year 2026 : $2,185,000
Year 2027 : $2,000,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,830,000
Year 2026 : $2,185,000
Year 2027 : $2,000,000
Year 2028 : $0

Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scottrade Center
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$70,508,999
Farm Players Total Salaries	$2,390,000
Coaches Total Salaries	$5,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$3,125,000
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$41,169,725
Projected Bank Account	$41,169,725

Pro Players Salaries
Roman Josi (1 Way Contract)	$9,059,000 (3)
Colton Parayko (1 Way Contract)	$6,500,000 (5)
Adin Hill (1 Way Contract)	$6,250,000 (6)
Ivan Barbashev (1 Way Contract)	$5,000,000 (3)
Spencer Knight (1 Way Contract)	$4,500,000 (2)
Mats Zuccarello (1 Way Contract)	$4,125,000 (1)
Johnathan Kovacevic (1 Way Contract)	$4,000,000 (5)
Will Cuylle (1 Way Contract)	$3,900,000 (2)
Kirill Marchenko (1 Way Contract)	$3,850,000 (2)
Matias Maccelli (1 Way Contract)	$3,425,000 (2)
Jack Roslovic (1 Way Contract)	$2,800,000 (5)
Michael Amadio (1 Way Contract)	$2,600,000 (2)
Juuso Valimaki (1 Way Contract)	$2,000,000 (1)
Erik Gustafsson (1 Way Contract)	$2,000,000 (1)
Justin Brazeau (1 Way Contract)	$1,500,000 (2)
Matt Grzelcyk	$1,000,000 (3)
Phillip Di Giuseppe	$1,000,000 (3)
Robert Bortuzzo	$1,000,000 (3)
Sam Carrick	$1,000,000 (2)
Gage Goncalves	$1,000,000 (3)
Arttu Hyry	$1,000,000 (3)
Chris Wagner	$1,000,000 (3)
Charles Hudon	$1,000,000 (3)
Robby Fabbri	$999,999 (1)
Total Pro Players	24
Salary Commitment
Year 2025 : $70,508,999
Year 2026 : $60,695,000
Year 2027 : $42,144,000
Year 2028 : $21,085,000
Salary Average Commitment
Year 2025 : $70,508,999
Year 2026 : $61,384,000
Year 2027 : $40,609,000
Year 2028 : $19,550,000
Salary Cap with 1 Way Contract
Year 2025 : $70,508,999
Year 2026 : $61,384,000
Year 2027 : $40,609,000
Year 2028 : $19,550,000

Farm Players Salaries
Parker Gahagen	$100,000 (3)
Nikita Tolopilo	$100,000 (3)
Cole Reinhardt	$100,000 (3)
Hunter Skinner	$100,000 (3)
Jacob Moverare	$100,000 (3)
Josh Mahura	$100,000 (3)
Josiah Didier	$100,000 (3)
Josiah Slavin	$100,000 (3)
Liam O'Brien	$100,000 (2)
Marc Johnstone	$100,000 (3)
Scott Sabourin	$100,000 (3)
Taylor Ward	$100,000 (3)
Turner Ottenbreit	$100,000 (3)
Carson Lambos	$100,000 (1)
Eetu Liukas	$100,000 (1)
Fraser Minten	$100,000 (1)
Niko Huuhtanen	$100,000 (1)
Roman Schmidt	$100,000 (1)
Topias Vilen	$100,000 (1)
Collin Delia	$100,000 (3)
Callum Tung	$100,000 (1)
Brandon Biro	$100,000 (3)
Karsen Dorwart	$97,500 (1)
Shai Buium	$92,500 (2)
Total Farm Players	24
Salary Commitment
Year 2025 : $2,390,000
Year 2026 : $1,592,500
Year 2027 : $1,400,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,390,000
Year 2026 : $1,592,500
Year 2027 : $1,400,000
Year 2028 : $0

Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Garden
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 2,000 - 100.00%
Farm Level 2:	1000 - $15 - 1,000 - 100.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	3,000 - 100.00%
Average Income per Game	$124,100
Year to Date Revenue	$372,300
Expense
Pro Players Total Salaries	$76,352,857
Farm Players Total Salaries	$2,685,000
Coaches Total Salaries	$5,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$6,000,000
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$48,131,827
Projected Bank Account	$48,131,827

Pro Players Salaries
Wyatt Johnston (1 Way Contract)	$8,400,000 (5)
Matty Beniers (1 Way Contract)	$7,142,857 (5)
Dmitry Orlov (1 Way Contract)	$6,500,000 (2)
Owen Tippett (1 Way Contract)	$6,200,000 (5)
Andrew Copp (1 Way Contract)	$5,625,000 (2)
Erik Cernak (1 Way Contract)	$5,200,000 (5)
Conor Garland (1 Way Contract)	$4,950,000 (7)
Alex Laferriere (1 Way Contract)	$4,100,000 (3)
Yakov Trenin (1 Way Contract)	$3,500,000 (3)
Nate Schmidt (1 Way Contract)	$3,500,000 (3)
Joel Hofer (1 Way Contract)	$3,400,000 (2)
Ivan Fedotov (1 Way Contract)	$3,275,000 (1)
-1 Way Contract Salary Cap :	$3,275,000
Andrew Peeke (1 Way Contract)	$2,750,000 (6)
Anthony Stolarz (1 Way Contract)	$2,500,000 (6)
Pavel Dorofeyev (1 Way Contract)	$1,835,000 (2)
Eric Robinson (1 Way Contract)	$1,700,000 (4)
Vinnie Hinostroza	$1,000,000 (3)
Nick DeSimone	$1,000,000 (3)
Lane Hutson	$950,000 (1)
Will Smith	$950,000 (2)
Leo Carlsson	$950,000 (1)
Nathan Walker	$925,000 (1)
Total Pro Players	22
Salary Commitment
Year 2025 : $76,352,857
Year 2026 : $77,048,857
Year 2027 : $56,448,857
Year 2028 : $43,348,857
Salary Average Commitment
Year 2025 : $77,252,857
Year 2026 : $71,152,857
Year 2027 : $52,842,857
Year 2028 : $39,742,857
Salary Cap with 1 Way Contract
Year 2025 : $76,352,857
Year 2026 : $70,252,857
Year 2027 : $51,942,857
Year 2028 : $38,842,857

Farm Players Salaries
Vyacheslav Peksa	$100,000 (3)
Artur Akhtyamov	$100,000 (3)
Brandon Hickey	$100,000 (3)
Brendan Warren	$100,000 (3)
Cameron Hebig	$100,000 (3)
Cole Koepke	$100,000 (3)
Emilio Pettersen	$100,000 (3)
Grant Hutton	$100,000 (3)
James Hamblin	$100,000 (3)
Justin Bailey	$100,000 (3)
Kale Clague	$100,000 (3)
Marc Gatcomb	$100,000 (3)
Nikolas Brouillard	$100,000 (3)
Patrick Giles	$100,000 (3)
Spencer Smallman	$100,000 (3)
Braden Hache	$100,000 (1)
Drew Bavaro	$100,000 (3)
Jagger Joshua	$100,000 (3)
Joe Fleming	$100,000 (1)
Kaleb Lawrence	$100,000 (1)
Kyle McDonald	$100,000 (3)
Marek Alscher	$100,000 (1)
Sean Farrell	$100,000 (3)
Dylan Wells	$100,000 (3)
Ben McCartney	$100,000 (3)
David Jiricek	$92,500 (1)
Lian Bichsel	$92,500 (1)
Total Farm Players	27
Salary Commitment
Year 2025 : $2,685,000
Year 2026 : $2,100,000
Year 2027 : $2,100,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,685,000
Year 2026 : $2,100,000
Year 2027 : $2,100,000
Year 2028 : $0

Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell Centre
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 2,000 - 100.00%
Farm Level 2:	1000 - $15 - 1,000 - 100.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	3,000 - 100.00%
Average Income per Game	$124,100
Year to Date Revenue	$1,116,900
Expense
Pro Players Total Salaries	$75,618,023
Farm Players Total Salaries	$2,971,667
Coaches Total Salaries	$5,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$4,250,000
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$41,110,604
Projected Bank Account	$41,110,604

Pro Players Salaries
Luke Hughes	$9,000,000 (7)
Alexis Lafreniere (1 Way Contract)	$7,450,000 (7)
Vince Dunn (1 Way Contract)	$7,350,000 (2)
Kevin Hayes (1 Way Contract)	$7,142,857 (1)
Alex Killorn (1 Way Contract)	$6,250,000 (2)
Chris Tanev (1 Way Contract)	$4,500,000 (5)
Alex Iafallo (1 Way Contract)	$3,666,666 (3)
Kirby Dach (1 Way Contract)	$3,362,500 (2)
Mason Lohrei (1 Way Contract)	$3,200,000 (2)
Timothy Liljegren (1 Way Contract)	$3,000,000 (1)
Mathieu Olivier (1 Way Contract)	$3,000,000 (6)
Anthony Beauvillier (1 Way Contract)	$2,750,000 (2)
Arvid Soderblom (1 Way Contract)	$2,750,000 (2)
Nick Perbix (1 Way Contract)	$2,750,000 (2)
Alex Nedeljkovic (1 Way Contract)	$2,500,000 (4)
Tanner Jeannot (1 Way Contract)	$2,071,000 (3)
John Klingberg	$1,000,000 (3)
Joel Hanley	$1,000,000 (3)
Tanner Pearson	$1,000,000 (1)
Zach Benson	$950,000 (1)
Marco Kasper	$925,000 (2)
Total Pro Players	21
Salary Commitment
Year 2025 : $75,618,023
Year 2026 : $62,238,666
Year 2027 : $35,338,666
Year 2028 : $27,601,000
Salary Average Commitment
Year 2025 : $75,618,023
Year 2026 : $63,525,166
Year 2027 : $34,187,666
Year 2028 : $26,450,000
Salary Cap with 1 Way Contract
Year 2025 : $75,618,023
Year 2026 : $63,525,166
Year 2027 : $34,187,666
Year 2028 : $26,450,000

Farm Players Salaries
Bokondji Imama	$100,000 (3)
Ty Glover	$100,000 (3)
Craig Smith	$100,000 (3)
Declan Carlile	$100,000 (3)
Fabian Lysell	$100,000 (1)
Jimmy Schuldt	$100,000 (3)
Kyle MacLean	$100,000 (3)
Matthew Strome	$100,000 (3)
Max McCormick	$100,000 (3)
Michael Sgarbossa	$100,000 (3)
Nick Swaney	$100,000 (3)
Philip Kemp	$100,000 (3)
Rem Pitlick	$100,000 (3)
Sammy Blais	$100,000 (3)
Wyatt Aamodt	$100,000 (3)
Zayde Wisdom	$100,000 (3)
Carter Mazur	$100,000 (3)
Jorian Donovan	$100,000 (1)
Joseph Arntsen	$100,000 (1)
Luke Prokop	$100,000 (3)
Luke Rowe	$100,000 (3)
Matyas Sapovaliv	$100,000 (1)
Nikolas Matinpalo	$100,000 (3)
Sam Malinski	$100,000 (3)
Trey Taylor	$100,000 (3)
Cameron Whitehead	$100,000 (1)
Cam Lund	$94,167 (2)
Jacob Fowler	$92,500 (3)
Cayden Primeau	$92,500 (1)
Ruslan Khazheyev	$92,500 (3)
Total Farm Players	30
Salary Commitment
Year 2025 : $2,971,667
Year 2026 : $2,379,167
Year 2027 : $2,285,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,971,667
Year 2026 : $2,379,167
Year 2027 : $2,285,000
Year 2028 : $0

Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Arena
Level 1:	6000 - $100 - 5,956 - 99.27%
Level 2:	5000 - $60 - 5,000 - 100.00%
Level 3:	2000 - $35 - 1,968 - 98.40%
Level 4:	4000 - $25 - 4,000 - 100.00%
Luxury :	1000 - $200 - 1,000 - 100.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 2,000 - 100.00%
Farm Level 2:	1000 - $15 - 1,000 - 100.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17,924 - 99.58%
Average Income per Game	$1,846,189
Year to Date Revenue	$5,538,568
Farm
Home Games Left	0
Average Attendance - %	3,000 - 100.00%
Average Income per Game	$124,100
Year to Date Revenue	$1,116,900
Expense
Pro Players Total Salaries	$94,482,857
Farm Players Total Salaries	$3,010,000
Coaches Total Salaries	$5,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$31,100,178
Projected Bank Account	$31,100,178

Pro Players Salaries
Victor Hedman (1 Way Contract)	$8,000,000 (4)
Juuse Saros (1 Way Contract)	$7,740,000 (8)
Tage Thompson (1 Way Contract)	$7,142,857 (5)
Carter Verhaeghe (1 Way Contract)	$7,000,000 (8)
Ryan McDonagh (1 Way Contract)	$6,750,000 (1)
Brandon Hagel (1 Way Contract)	$6,500,000 (5)
Hampus Lindholm (1 Way Contract)	$6,500,000 (5)
Mattias Ekholm (1 Way Contract)	$6,250,000 (3)
Valeri Nichushkin (1 Way Contract)	$6,125,000 (5)
Kyle Palmieri (1 Way Contract)	$4,750,000 (2)
John Marino (1 Way Contract)	$4,400,000 (2)
Petr Mrazek (1 Way Contract)	$4,250,000 (1)
Will Borgen (1 Way Contract)	$4,100,000 (5)
Jordan Greenway (1 Way Contract)	$4,000,000 (2)
Adam Lowry (1 Way Contract)	$3,250,000 (1)
Casey Cizikas (1 Way Contract)	$2,500,000 (2)
Victor Olofsson (1 Way Contract)	$1,575,000 (1)
Steven Lorentz	$1,350,000 (3)
Ty Dellandrea	$1,300,000 (1)
Mackie Samoskevich	$1,000,000 (1)
Total Pro Players	20
Salary Commitment
Year 2025 : $94,482,857
Year 2026 : $76,004,857
Year 2027 : $60,354,857
Year 2028 : $53,107,857
Salary Average Commitment
Year 2025 : $94,247,523
Year 2026 : $76,122,523
Year 2027 : $60,472,523
Year 2028 : $53,107,857
Salary Cap with 1 Way Contract
Year 2025 : $94,482,857
Year 2026 : $76,357,857
Year 2027 : $60,707,857
Year 2028 : $53,107,857

Farm Players Salaries
Emil Heineman	$110,000 (2)
Samuel Hlavaj	$100,000 (3)
Matt Villalta	$100,000 (3)
Billy Sweezey	$100,000 (3)
Brad Lambert	$100,000 (1)
Brandon Baddock	$100,000 (3)
Cal O'Reilly	$100,000 (3)
Cavan Fitzgerald	$100,000 (3)
Chad Nychuk	$100,000 (3)
Chad Ruhwedel	$100,000 (3)
Christian Fischer	$100,000 (3)
Dakota Mermis	$100,000 (3)
Dan Renouf	$100,000 (3)
Egor Sokolov	$100,000 (3)
Helge Grans	$100,000 (3)
Jeremy Davies	$100,000 (3)
Kyle Clifford	$100,000 (3)
Mitchell McLain	$100,000 (3)
Nick Abruzzese	$100,000 (3)
Reese Johnson	$100,000 (3)
Riley Tufte	$100,000 (3)
Tyson Kozak	$100,000 (1)
Zack MacEwen	$100,000 (3)
Djibril Toure	$100,000 (1)
Dylan Duke	$100,000 (1)
Henry Thrun	$100,000 (1)
Nathan Gaucher	$100,000 (1)
Ondrej Becher	$100,000 (1)
Brett Brochu	$100,000 (1)
Adam Beckman	$100,000 (3)
Total Farm Players	30
Salary Commitment
Year 2025 : $3,010,000
Year 2026 : $2,210,000
Year 2027 : $2,100,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $3,010,000
Year 2026 : $2,210,000
Year 2027 : $2,100,000
Year 2028 : $0

Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Verizon Center
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 2,000 - 100.00%
Farm Level 2:	1000 - $15 - 1,000 - 100.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	3,000 - 100.00%
Average Income per Game	$124,100
Year to Date Revenue	$248,200
Expense
Pro Players Total Salaries	$74,200,000
Farm Players Total Salaries	$3,521,250
Coaches Total Salaries	$5,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$3,500,000
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$34,396,990
Projected Bank Account	$34,396,990

Pro Players Salaries
Matt Boldy (1 Way Contract)	$7,000,000 (5)
Marc-Edouard Vlasic (1 Way Contract)	$7,000,000 (1)
Damon Severson (1 Way Contract)	$6,250,000 (5)
Logan Stankoven (1 Way Contract)	$6,000,000 (8)
Andre Burakovsky (1 Way Contract)	$5,500,000 (2)
Ryan Strome (1 Way Contract)	$5,000,000 (2)
TJ Brodie (1 Way Contract)	$3,750,000 (1)
Justin Holl (1 Way Contract)	$3,400,000 (1)
Jack Quinn (1 Way Contract)	$3,375,000 (2)
Kaedan Korczak (1 Way Contract)	$3,250,000 (5)
Jalen Chatfield (1 Way Contract)	$3,000,000 (2)
Pierre Engvall (1 Way Contract)	$3,000,000 (5)
Nils Hoglander (1 Way Contract)	$3,000,000 (3)
Semyon Varlamov (1 Way Contract)	$2,750,000 (2)
Niko Mikkola (1 Way Contract)	$2,500,000 (1)
Joe Veleno (1 Way Contract)	$2,275,000 (1)
Ville Husso (1 Way Contract)	$2,200,000 (2)
Sam Gagner	$1,000,000 (3)
Jaycob Megna	$1,000,000 (3)
Tyler Pitlick	$1,000,000 (3)
Matthew Sop	$1,000,000 (1)
Connor Bedard	$950,000 (6)
Total Pro Players	22
Salary Commitment
Year 2025 : $74,200,000
Year 2026 : $62,018,000
Year 2027 : $40,193,000
Year 2028 : $34,193,000
Salary Average Commitment
Year 2025 : $74,200,000
Year 2026 : $54,275,000
Year 2027 : $32,450,000
Year 2028 : $26,450,000
Salary Cap with 1 Way Contract
Year 2025 : $74,200,000
Year 2026 : $54,275,000
Year 2027 : $32,450,000
Year 2028 : $26,450,000

Farm Players Salaries
Jayden Struble	$141,250 (2)
Juuso Parssinen	$125,000 (2)
Adam Ginning	$100,000 (3)
Jeremy Brodeur	$100,000 (3)
Alex Kannok-Leipert	$100,000 (3)
Henrik Rybinski	$100,000 (3)
Joakim Kemell	$100,000 (4)
Mike Vecchione	$100,000 (3)
Samuel Helenius	$100,000 (1)
Valtteri Puustinen	$100,000 (3)
William Lockwood	$100,000 (3)
Charles-Alexis Legault	$100,000 (1)
Emil Lilleberg	$100,000 (3)
Ethan Del Mastro	$100,000 (4)
Francesco Pinelli	$100,000 (1)
Harrison Brunicke	$100,000 (1)
Jack Matier	$100,000 (1)
James Malatesta	$100,000 (1)
Jani Nyman	$100,000 (3)
Brandon Halverson	$100,000 (3)
Leevi Merilainen	$100,000 (3)
Keith Petruzzelli	$100,000 (3)
Hunter Shepard	$100,000 (3)
Sasha Pastujov	$100,000 (1)
Santeri Hatakka	$100,000 (3)
Luke Tuch	$100,000 (3)
Kyle Masters	$100,000 (1)
Joni Jurmo	$100,000 (3)
Stian Solberg	$97,500 (2)
Matvei Michkov	$95,000 (2)
Maxim Tsyplakov	$92,500 (3)
Conor Geekie	$92,500 (3)
Denton Mateychuk	$92,500 (2)
Hendrix Lapierre	$92,500 (3)
Matt D. Murray	$92,500 (3)
Total Farm Players	35
Salary Commitment
Year 2025 : $3,521,250
Year 2026 : $2,840,250
Year 2027 : $2,289,000
Year 2028 : $227,200
Salary Average Commitment
Year 2025 : $3,521,250
Year 2026 : $2,721,250
Year 2027 : $2,170,000
Year 2028 : $200,000

Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	6000 - $100 - 5,981 - 99.68%
Level 2:	5000 - $60 - 4,923 - 98.46%
Level 3:	2000 - $35 - 1,985 - 99.24%
Level 4:	4000 - $25 - 4,000 - 100.00%
Luxury :	1000 - $200 - 1,000 - 100.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17,889 - 99.38%
Average Income per Game	$1,843,886
Year to Date Revenue	$9,219,432
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$87,124,999
Farm Players Total Salaries	$2,487,500
Coaches Total Salaries	$5,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$500,000
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$8,959,834
Projected Bank Account	$8,959,834

Pro Players Salaries
Leon Draisaitl (1 Way Contract)	$14,000,000 (8)
Nazem Kadri (1 Way Contract)	$7,000,000 (4)
Chris Kreider (1 Way Contract)	$6,500,000 (2)
Chandler Stephenson (1 Way Contract)	$6,250,000 (5)
Quinton Byfield (1 Way Contract)	$6,250,000 (4)
MacKenzie Weegar (1 Way Contract)	$6,250,000 (5)
Kris Letang (1 Way Contract)	$6,100,000 (3)
Dylan Samberg (1 Way Contract)	$5,750,000 (3)
Joey Daccord (1 Way Contract)	$5,000,000 (5)
Mason Marchment (1 Way Contract)	$4,500,000 (4)
Jake Walman (1 Way Contract)	$3,400,000 (4)
Adam Henrique (1 Way Contract)	$3,000,000 (3)
Jake Evans (1 Way Contract)	$2,850,000 (4)
Derek Forbort (1 Way Contract)	$2,000,000 (1)
Tony DeAngelo (1 Way Contract)	$1,750,000 (1)
Beck Malenstyn	$1,350,000 (1)
Logan Stanley	$1,250,000 (1)
Joey Anderson	$1,000,000 (3)
Brendan Brisson	$1,000,000 (3)
Marc-Andre Fleury	$999,999 (1)
Luke Glendening	$925,000 (3)
Total Pro Players	21
Salary Commitment
Year 2025 : $87,124,999
Year 2026 : $81,410,000
Year 2027 : $74,910,000
Year 2028 : $57,240,000
Salary Average Commitment
Year 2025 : $87,226,749
Year 2026 : $79,876,750
Year 2027 : $73,376,750
Year 2028 : $55,671,750
Salary Cap with 1 Way Contract
Year 2025 : $87,124,999
Year 2026 : $79,775,000
Year 2027 : $73,275,000
Year 2028 : $55,500,000

Farm Players Salaries
Mark Sinclair	$100,000 (3)
Samuel Bolduc	$100,000 (3)
Colton White	$100,000 (3)
Daniel D'Amato	$100,000 (3)
Dino Kambeitz	$100,000 (3)
Dryden Hunt	$100,000 (3)
Hunter McKown	$100,000 (3)
Jonas Rondbjerg	$100,000 (3)
Marc McLaughlin	$100,000 (3)
Michael Callahan	$100,000 (3)
Michael Karow	$100,000 (3)
Ryan McGregor	$100,000 (3)
Simon Lundmark	$100,000 (3)
Vadim Zherenko	$100,000 (3)
Xavier Bernard	$100,000 (3)
Chad Hillebrand	$100,000 (3)
Dylan Roobroeck	$100,000 (1)
Maxwell Crozier	$100,000 (3)
Roman Kinal	$100,000 (3)
Sammy Walker	$100,000 (3)
Will MacKinnon	$100,000 (3)
Isaac Poulter	$100,000 (3)
Chase DeLeo	$100,000 (3)
Mikulas Hovorka	$95,000 (1)
Jett Luchanko	$92,500 (3)
Total Farm Players	25
Salary Commitment
Year 2025 : $2,487,500
Year 2026 : $2,292,500
Year 2027 : $2,292,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,487,500
Year 2026 : $2,292,500
Year 2027 : $2,292,500
Year 2028 : $0

Ducks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 2,000 - 100.00%
Farm Level 2:	1000 - $15 - 1,000 - 100.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	3,000 - 100.00%
Average Income per Game	$124,100
Year to Date Revenue	$620,500
Expense
Pro Players Total Salaries	$93,604,167
Farm Players Total Salaries	$2,887,500
Coaches Total Salaries	$5,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	($2,000,000)
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$25,350,641
Projected Bank Account	$25,350,641

Pro Players Salaries
Roope Hintz (1 Way Contract)	$8,450,000 (5)
Tomas Hertl (1 Way Contract)	$8,137,500 (5)
Brady Skjei (1 Way Contract)	$7,000,000 (5)
Anders Lee (1 Way Contract)	$7,000,000 (5)
Justin Faulk (1 Way Contract)	$6,500,000 (2)
Tyler Bertuzzi (1 Way Contract)	$5,500,000 (3)
Marcus Pettersson (1 Way Contract)	$5,500,000 (6)
Teuvo Teravainen (1 Way Contract)	$5,400,000 (2)
Darcy Kuemper (1 Way Contract)	$5,250,000 (2)
Cam York (1 Way Contract)	$5,150,000 (5)
Vladimir Tarasenko (1 Way Contract)	$4,750,000 (1)
Nick Foligno (1 Way Contract)	$4,500,000 (1)
Thomas Harley (1 Way Contract)	$4,000,000 (5)
Joseph Woll (1 Way Contract)	$3,666,667 (3)
Jamie Drysdale (1 Way Contract)	$2,300,000 (5)
Claude Giroux (1 Way Contract)	$2,000,000 (3)
Ryan Poehling (1 Way Contract)	$1,900,000 (4)
Philip Tomasino (1 Way Contract)	$1,750,000 (1)
Zachary Sanford	$1,000,000 (3)
Patrick Brown	$1,000,000 (3)
Matthew Peca	$1,000,000 (3)
Erik Johnson	$925,000 (1)
Zemgus Girgensons	$925,000 (2)
Total Pro Players	23
Salary Commitment
Year 2025 : $93,604,167
Year 2026 : $91,043,167
Year 2027 : $72,968,167
Year 2028 : $53,976,500
Salary Average Commitment
Year 2025 : $93,604,167
Year 2026 : $81,679,167
Year 2027 : $63,604,167
Year 2028 : $49,437,500
Salary Cap with 1 Way Contract
Year 2025 : $93,604,167
Year 2026 : $81,679,167
Year 2027 : $63,604,167
Year 2028 : $49,437,500

Farm Players Salaries
Vyacheslav Buteyets	$100,000 (3)
Chris Harpur	$100,000 (3)
Drew Helleson	$100,000 (3)
Hugh McGing	$100,000 (3)
Hunter Drew	$100,000 (3)
Jakub Lauko	$100,000 (3)
Jaret Anderson-Dolan	$100,000 (3)
Lane Pederson	$100,000 (3)
Louis Crevier	$100,000 (3)
Madison Bowey	$100,000 (3)
Mason Geertsen	$100,000 (3)
Noah Philp	$100,000 (3)
Trevor Carrick	$100,000 (3)
Dylan Wendt	$100,000 (3)
Eduard Sale	$100,000 (4)
Jacob Quillan	$100,000 (3)
Jason Polin	$100,000 (3)
Juha Jaaska	$100,000 (3)
Milo Roelens	$100,000 (1)
Nikita Novikov	$100,000 (1)
Nolan Allan	$100,000 (4)
Scott Walford	$100,000 (3)
Calle Clang	$100,000 (3)
Filip Larsson	$100,000 (3)
Carsen Twarynski	$100,000 (3)
Dennis Hildeby	$100,000 (1)
Donovan Sebrango	$100,000 (1)
Rutger McGroarty	$95,000 (2)
Nikke Kokko	$92,500 (3)
Total Farm Players	29
Salary Commitment
Year 2025 : $2,887,500
Year 2026 : $2,487,500
Year 2027 : $2,392,500
Year 2028 : $200,000
Salary Average Commitment
Year 2025 : $2,887,500
Year 2026 : $2,487,500
Year 2027 : $2,392,500
Year 2028 : $200,000

Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Saddledome
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$72,194,018
Farm Players Total Salaries	$2,400,000
Coaches Total Salaries	$5,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$1,500,000
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$37,587,160
Projected Bank Account	$37,587,160

Pro Players Salaries
Tim Stutzle (1 Way Contract)	$8,350,000 (6)
Devon Toews (1 Way Contract)	$7,250,000 (5)
William Karlsson (1 Way Contract)	$5,900,000 (2)
Joel Farabee (1 Way Contract)	$5,000,000 (3)
Blake Coleman (1 Way Contract)	$4,900,000 (2)
Ben Chiarot (1 Way Contract)	$4,750,000 (1)
Philip Broberg (1 Way Contract)	$4,580,917 (1)
Jake McCabe (1 Way Contract)	$4,513,102 (5)
Fabian Zetterlund (1 Way Contract)	$4,275,000 (3)
Anthony Duclair (1 Way Contract)	$3,500,000 (3)
Michael Rasmussen (1 Way Contract)	$3,200,000 (3)
Nicolas Roy (1 Way Contract)	$3,000,000 (2)
Scott Wedgewood (1 Way Contract)	$1,500,000 (1)
Isac Lundestrom	$1,300,000 (2)
Adam Klapka	$1,250,000 (2)
Jesse Ylonen	$1,000,000 (3)
Dalibor Dvorsky	$1,000,000 (1)
Oliver Kylington	$1,000,000 (3)
Christian Wolanin	$1,000,000 (3)
Reid Schaefer	$1,000,000 (1)
Scott Morrow	$1,000,000 (1)
Colten Ellis	$1,000,000 (3)
Alexandar Georgiev	$999,999 (1)
Jackson LaCombe	$925,000 (1)
Total Pro Players	24
Salary Commitment
Year 2025 : $72,194,018
Year 2026 : $56,438,102
Year 2027 : $40,088,102
Year 2028 : $20,113,102
Salary Average Commitment
Year 2025 : $72,194,018
Year 2026 : $56,438,102
Year 2027 : $40,088,102
Year 2028 : $20,113,102
Salary Cap with 1 Way Contract
Year 2025 : $72,194,018
Year 2026 : $56,438,102
Year 2027 : $40,088,102
Year 2028 : $20,113,102

Farm Players Salaries
Henrik Tikkanen	$100,000 (3)
Connor D. Murphy	$100,000 (3)
Brogan Rafferty	$100,000 (3)
Ian Mitchell	$100,000 (3)
Jeff Malott	$100,000 (3)
Jeremie Poirier	$100,000 (3)
Klim Kostin	$100,000 (3)
Mark Friedman	$100,000 (3)
Oskar Olausson	$100,000 (1)
Tobias Bjornfot	$100,000 (3)
Tye Felhaber	$100,000 (3)
Wyatte Wylie	$100,000 (3)
Xavier Bourgault	$100,000 (1)
Braeden Bowman	$100,000 (1)
Chase Wheatcroft	$100,000 (3)
Cole Krygier	$100,000 (3)
Connor Mayer	$100,000 (3)
Jacob Melanson	$100,000 (1)
John Farinacci	$100,000 (3)
Roni Hirvonen	$100,000 (3)
Scooter Brickey	$100,000 (3)
Cal Petersen	$100,000 (3)
Arthur Kaliyev	$100,000 (3)
Judd Caulfield	$100,000 (1)
Total Farm Players	24
Salary Commitment
Year 2025 : $2,400,000
Year 2026 : $1,900,000
Year 2027 : $1,900,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,400,000
Year 2026 : $1,900,000
Year 2027 : $1,900,000
Year 2028 : $0

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wells Fargo Center
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$91,308,333
Farm Players Total Salaries	$2,637,500
Coaches Total Salaries	$5,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	($6,000,000)
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$34,752,348
Projected Bank Account	$34,752,348

Pro Players Salaries
Mitch Marner (1 Way Contract)	$12,000,000 (8)
Sebastian Aho (1 Way Contract)	$9,750,000 (5)
Connor Hellebuyck (1 Way Contract)	$8,500,000 (5)
Noah Hanifin (1 Way Contract)	$7,350,000 (5)
Brock Boeser (1 Way Contract)	$7,250,000 (7)
Evgeni Malkin (1 Way Contract)	$6,100,000 (1)
Gustav Forsling (1 Way Contract)	$5,750,000 (5)
Connor Murphy (1 Way Contract)	$4,400,000 (1)
Joonas Korpisalo (1 Way Contract)	$4,000,000 (3)
Shayne Gostisbehere (1 Way Contract)	$3,200,000 (2)
Taylor Hall (1 Way Contract)	$3,166,667 (3)
Brandon Tanev (1 Way Contract)	$2,500,000 (3)
Martin Pospisil	$2,500,000 (3)
Frederick Gaudreau (1 Way Contract)	$2,100,000 (3)
Conor Sheary (1 Way Contract)	$2,000,000 (1)
Mark Kastelic (1 Way Contract)	$1,566,667 (3)
Urho Vaakanainen (1 Way Contract)	$1,550,000 (2)
Colin Miller (1 Way Contract)	$1,500,000 (1)
Philipp Kurashev	$1,200,000 (1)
Alexander Wennberg	$1,000,000 (3)
Maveric Lamoureux	$1,000,000 (1)
Brendan Gaunce	$1,000,000 (3)
Luke Evangelista	$999,999 (1)
Julien Gauthier	$925,000 (1)
Total Pro Players	24
Salary Commitment
Year 2025 : $91,308,333
Year 2026 : $73,183,334
Year 2027 : $68,433,334
Year 2028 : $50,600,000
Salary Average Commitment
Year 2025 : $91,308,333
Year 2026 : $73,183,334
Year 2027 : $68,433,334
Year 2028 : $50,600,000
Salary Cap with 1 Way Contract
Year 2025 : $91,308,333
Year 2026 : $73,183,334
Year 2027 : $68,433,334
Year 2028 : $50,600,000

Farm Players Salaries
Peyton Krebs	$145,000 (1)
Thomas Milic	$100,000 (1)
Jaxson Stauber	$100,000 (3)
Connor Carrick	$100,000 (3)
Dillon Heatherington	$100,000 (3)
Gemel Smith	$100,000 (3)
Jean-Luc Foudy	$100,000 (3)
Rasmus Kupari	$100,000 (3)
Samuel Laberge	$100,000 (3)
Seth Griffith	$100,000 (3)
Spencer Stastney	$100,000 (3)
Vladislav Kolyachonok	$100,000 (3)
Adam Sykora	$100,000 (1)
Aleksanteri Kaskimaki	$100,000 (1)
Andrew Lucas	$100,000 (3)
Jake Furlong	$100,000 (1)
Justin Hryckowian	$100,000 (3)
Logan Morrison	$100,000 (3)
Nikita Chibrikov	$100,000 (1)
Ondrej Pavel	$100,000 (3)
Rodrigo Abols	$100,000 (3)
Ryan Mast	$100,000 (1)
Skyler Brind'Amour	$100,000 (3)
Topi Niemela	$100,000 (3)
Axel Jonsson-Fjallby	$100,000 (3)
Luca Del Bel Belluz	$92,500 (2)
Total Farm Players	26
Salary Commitment
Year 2025 : $2,637,500
Year 2026 : $1,892,500
Year 2027 : $1,800,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,637,500
Year 2026 : $1,892,500
Year 2027 : $1,800,000
Year 2028 : $0

Golden Knights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T-Mobile Arena
Level 1:	6000 - $100 - 5,983 - 99.71%
Level 2:	5000 - $60 - 5,000 - 100.00%
Level 3:	2000 - $35 - 1,994 - 99.71%
Level 4:	4000 - $25 - 3,993 - 99.83%
Luxury :	1000 - $200 - 1,000 - 100.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 2,000 - 100.00%
Farm Level 2:	1000 - $15 - 1,000 - 99.97%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17,970 - 99.83%
Average Income per Game	$1,851,096
Year to Date Revenue	$24,064,253
Farm
Home Games Left	0
Average Attendance - %	3,000 - 99.99%
Average Income per Game	$124,093
Year to Date Revenue	$1,489,112
Expense
Pro Players Total Salaries	$85,705,356
Farm Players Total Salaries	$2,400,000
Coaches Total Salaries	$5,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$375,000
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$59,960,605
Projected Bank Account	$59,960,605

Pro Players Salaries
Nathan MacKinnon (1 Way Contract)	$12,600,000 (5)
Filip Forsberg (1 Way Contract)	$8,500,000 (5)
Josh Norris (1 Way Contract)	$7,950,000 (5)
Brandon Montour (1 Way Contract)	$7,142,857 (5)
Dylan Cozens (1 Way Contract)	$7,100,000 (5)
Josh Morrissey (1 Way Contract)	$6,250,000 (3)
Mackenzie Blackwood (1 Way Contract)	$5,250,000 (5)
Rasmus Sandin (1 Way Contract)	$4,600,000 (4)
Artturi Lehkonen (1 Way Contract)	$4,500,000 (2)
Filip Chytil (1 Way Contract)	$4,437,500 (2)
Cole Perfetti (1 Way Contract)	$3,250,000 (1)
Patrick Kane (1 Way Contract)	$3,000,000 (5)
Radek Faksa (1 Way Contract)	$2,000,000 (3)
Jordan Spence (1 Way Contract)	$1,500,000 (2)
Tyler Kleven	$1,499,999 (2)
Bobby McMann	$1,350,000 (6)
Casey DeSmith	$1,000,000 (2)
Vasily Podkolzin	$1,000,000 (6)
Fedor Svechkov	$925,000 (4)
Olen Zellweger	$925,000 (2)
Pavel Mintyukov	$925,000 (2)
Total Pro Players	21
Salary Commitment
Year 2025 : $85,705,356
Year 2026 : $95,236,356
Year 2027 : $77,677,857
Year 2028 : $69,427,857
Salary Average Commitment
Year 2025 : $85,705,356
Year 2026 : $82,455,356
Year 2027 : $67,667,857
Year 2028 : $59,417,857
Salary Cap with 1 Way Contract
Year 2025 : $85,705,356
Year 2026 : $82,455,356
Year 2027 : $67,667,857
Year 2028 : $59,417,857

Farm Players Salaries
Gabriel Carriere	$100,000 (3)
Pavel Cajan	$100,000 (1)
Ben Harpur	$100,000 (3)
Boris Katchouk	$100,000 (3)
Derrick Pouliot	$100,000 (3)
Jack Thompson	$100,000 (3)
Marc Del Gaizo	$100,000 (3)
Mathias Laferriere	$100,000 (3)
Matthew Highmore	$100,000 (3)
Nicolas Aube-Kubel	$100,000 (3)
Robbie Russo	$100,000 (3)
Xavier Simoneau	$100,000 (3)
Angus Booth	$100,000 (1)
Filip Bystedt	$100,000 (2)
Frederic Brunet	$100,000 (1)
Hunter Johannes	$100,000 (3)
Nikita Grebenkin	$100,000 (1)
Sam Lipkin	$100,000 (1)
Sandis Vilmanis	$100,000 (1)
Yegor Sidorov	$100,000 (1)
Zack Ostapchuk	$100,000 (1)
Adam Scheel	$100,000 (3)
Arturs Silovs	$100,000 (3)
Austin Poganski	$100,000 (3)
Total Farm Players	24
Salary Commitment
Year 2025 : $2,400,000
Year 2026 : $1,592,500
Year 2027 : $1,500,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,400,000
Year 2026 : $1,600,000
Year 2027 : $1,500,000
Year 2028 : $0

Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	RBC Center
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 2,000 - 100.00%
Farm Level 2:	1000 - $15 - 1,000 - 100.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	3,000 - 100.00%
Average Income per Game	$124,100
Year to Date Revenue	$372,300
Expense
Pro Players Total Salaries	$69,045,000
Farm Players Total Salaries	$2,605,000
Coaches Total Salaries	$5,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$6,000,000
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$38,912,650
Projected Bank Account	$38,912,650

Pro Players Salaries
Andrei Svechnikov (1 Way Contract)	$7,750,000 (4)
Adam Pelech (1 Way Contract)	$5,750,000 (4)
Josh Anderson (1 Way Contract)	$5,500,000 (2)
Marco Rossi (1 Way Contract)	$5,000,000 (3)
Jesperi Kotkaniemi (1 Way Contract)	$4,820,000 (5)
Ryan Lindgren (1 Way Contract)	$4,500,000 (4)
Dmitri Voronkov (1 Way Contract)	$4,175,000 (2)
Jake Neighbours (1 Way Contract)	$3,750,000 (2)
Aliaksei Protas (1 Way Contract)	$3,375,000 (4)
Dan Vladar (1 Way Contract)	$3,350,000 (2)
Mario Ferraro (1 Way Contract)	$3,250,000 (6)
Cody Glass (1 Way Contract)	$2,500,000 (2)
Logan O'Connor (1 Way Contract)	$2,500,000 (6)
Conor Timmins (1 Way Contract)	$2,200,000 (2)
Ryker Evans (1 Way Contract)	$2,050,000 (2)
Yaroslav Askarov (1 Way Contract)	$2,000,000 (2)
Alexey Toropchenko (1 Way Contract)	$1,700,000 (5)
Zachary Hayes	$1,000,000 (3)
Anthony Vincent	$1,000,000 (3)
Marat Khusnutdinov	$1,000,000 (3)
Frank Nazar	$950,000 (8)
Brandt Clarke	$925,000 (1)
Total Pro Players	22
Salary Commitment
Year 2025 : $69,045,000
Year 2026 : $75,534,991
Year 2027 : $50,009,991
Year 2028 : $42,009,991
Salary Average Commitment
Year 2025 : $73,953,742
Year 2026 : $73,028,742
Year 2027 : $47,503,742
Year 2028 : $39,503,742
Salary Cap with 1 Way Contract
Year 2025 : $69,045,000
Year 2026 : $68,120,000
Year 2027 : $42,595,000
Year 2028 : $34,595,000

Farm Players Salaries
Joel Kiviranta	$125,000 (1)
Waltteri Ignatjew	$100,000 (3)
Tanner Laczynski	$100,000 (3)
Andreas Englund	$100,000 (3)
Brett Murray	$100,000 (3)
Garrett Pilon	$100,000 (3)
Garrett Wilson	$100,000 (3)
Gerry Mayhew	$100,000 (3)
Jake Leschyshyn	$100,000 (3)
Martin Frk	$100,000 (3)
Matthew Robertson	$100,000 (3)
Michael Dipietro	$100,000 (3)
Ryan Schmelzer	$100,000 (3)
Tobie Paquette-Bisson	$100,000 (3)
Travis Boyd	$100,000 (3)
Tyrel Bauer	$100,000 (3)
Brennan Othmann	$100,000 (1)
Cade Webber	$100,000 (3)
Caedan Bankier	$100,000 (1)
Jake Wise	$100,000 (3)
Jakub Dvorak	$100,000 (1)
Wilmer Skoog	$100,000 (3)
Adam Boqvist	$100,000 (3)
Cooper Black	$95,000 (1)
Jordan Harris	$92,500 (3)
Corson Ceulemans	$92,500 (1)
Total Farm Players	26
Salary Commitment
Year 2025 : $2,605,000
Year 2026 : $2,033,800
Year 2027 : $2,033,800
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,605,000
Year 2026 : $1,992,500
Year 2027 : $1,992,500
Year 2028 : $0

Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	Barclays Center
Level 1:	6000 - $100 - 5,936 - 98.93%
Level 2:	5000 - $60 - 5,000 - 100.00%
Level 3:	2000 - $35 - 1,970 - 98.52%
Level 4:	4000 - $25 - 4,000 - 100.00%
Luxury :	1000 - $200 - 996 - 99.60%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 2,000 - 100.00%
Farm Level 2:	1000 - $15 - 1,000 - 100.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17,902 - 99.46%
Average Income per Game	$1,842,123
Year to Date Revenue	$5,526,370
Farm
Home Games Left	0
Average Attendance - %	3,000 - 100.00%
Average Income per Game	$124,100
Year to Date Revenue	$1,116,900
Expense
Pro Players Total Salaries	$93,758,332
Farm Players Total Salaries	$2,700,000
Coaches Total Salaries	$5,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$36,183,010
Projected Bank Account	$36,183,010

Pro Players Salaries
Jack Eichel (1 Way Contract)	$10,000,000 (6)
Cale Makar (1 Way Contract)	$9,000,000 (2)
Sam Bennett (1 Way Contract)	$8,000,000 (8)
Brock Nelson (1 Way Contract)	$7,500,000 (3)
Filip Hronek (1 Way Contract)	$7,250,000 (5)
Travis Sanheim (1 Way Contract)	$6,250,000 (5)
Logan Thompson (1 Way Contract)	$5,850,000 (6)
Vincent Trocheck (1 Way Contract)	$5,625,000 (4)
Adrian Kempe (1 Way Contract)	$5,500,000 (6)
Mike Matheson (1 Way Contract)	$4,875,000 (5)
Trevor Moore (1 Way Contract)	$4,200,000 (3)
Mikey Anderson (1 Way Contract)	$4,125,000 (5)
Jordan Martinook (1 Way Contract)	$3,050,000 (2)
Jeff Skinner (1 Way Contract)	$3,000,000 (1)
Anthony Mantha (1 Way Contract)	$2,500,000 (4)
Yanni Gourde (1 Way Contract)	$2,333,333 (6)
Parker Kelly (1 Way Contract)	$1,700,000 (5)
Jeff Petry	$1,000,000 (1)
Jansen Harkins	$1,000,000 (3)
Ilya Samsonov	$999,999 (1)
Total Pro Players	20
Salary Commitment
Year 2025 : $93,758,332
Year 2026 : $95,785,333
Year 2027 : $83,735,333
Year 2028 : $71,035,333
Salary Average Commitment
Year 2025 : $93,758,332
Year 2026 : $88,758,333
Year 2027 : $76,708,333
Year 2028 : $64,008,333
Salary Cap with 1 Way Contract
Year 2025 : $93,758,332
Year 2026 : $88,758,333
Year 2027 : $76,708,333
Year 2028 : $64,008,333

Farm Players Salaries
Jakub Dobes	$100,000 (3)
Noel Hoefenmayer	$100,000 (3)
Ben Meyers	$100,000 (3)
Calle Rosen	$100,000 (3)
Chase Priskie	$100,000 (3)
Cole Bardreau	$100,000 (3)
Dylan McIlrath	$100,000 (3)
Gabriel Dumont	$100,000 (3)
Gabriel Fortier	$100,000 (3)
John Ludvig	$100,000 (3)
Justin Dowling	$100,000 (3)
Matej Blumel	$100,000 (3)
Matt Martin	$100,000 (3)
Owen Sillinger	$100,000 (3)
Chris Driedger	$100,000 (3)
T.J. Tynan	$100,000 (3)
Adam Engstrom	$100,000 (1)
Bo Groulx	$100,000 (3)
Charlie Wright	$100,000 (1)
Dylan Anhorn	$100,000 (3)
Kai Uchacz	$100,000 (1)
Nick Leivermann	$100,000 (3)
Vsevolod Komarov	$100,000 (1)
Zach Dean	$100,000 (1)
Aaron Dell	$100,000 (3)
Alex Limoges	$100,000 (3)
Wyatt Kaiser	$100,000 (3)
Total Farm Players	27
Salary Commitment
Year 2025 : $2,700,000
Year 2026 : $2,249,200
Year 2027 : $2,249,200
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,700,000
Year 2026 : $2,200,000
Year 2027 : $2,200,000
Year 2028 : $0

Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	MTS Centre
Level 1:	6000 - $100 - 5,932 - 98.87%
Level 2:	5000 - $60 - 4,935 - 98.69%
Level 3:	2000 - $35 - 2,000 - 100.00%
Level 4:	4000 - $25 - 3,941 - 98.53%
Luxury :	1000 - $200 - 1,000 - 100.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 2,000 - 100.00%
Farm Level 2:	1000 - $15 - 1,000 - 100.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17,808 - 98.94%
Average Income per Game	$1,836,456
Year to Date Revenue	$5,509,368
Farm
Home Games Left	0
Average Attendance - %	3,000 - 100.00%
Average Income per Game	$124,100
Year to Date Revenue	$372,300
Expense
Pro Players Total Salaries	$101,701,190
Farm Players Total Salaries	$2,815,000
Coaches Total Salaries	$5,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	($5,500,000)
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$19,794,281
Projected Bank Account	$19,794,281

Pro Players Salaries
Connor McDavid (1 Way Contract)	$12,500,000 (6)
Rasmus Dahlin (1 Way Contract)	$11,000,000 (5)
Tyler Seguin (1 Way Contract)	$9,850,000 (2)
Zach Werenski (1 Way Contract)	$9,583,333 (3)
Patrik Laine (1 Way Contract)	$8,700,000 (5)
Brock Faber (1 Way Contract)	$8,500,000 (8)
Kevin Fiala (1 Way Contract)	$7,875,000 (4)
Kyle Connor (1 Way Contract)	$7,142,857 (6)
Lukas Dostal (1 Way Contract)	$6,500,000 (5)
Alexander Romanov (1 Way Contract)	$6,250,000 (8)
Calle Jarnkrok (1 Way Contract)	$2,100,000 (4)
Pontus Holmberg (1 Way Contract)	$1,550,000 (2)
Nils Lundkvist	$1,250,000 (4)
David Rittich	$1,000,000 (1)
Trevor Lewis	$1,000,000 (3)
Kevin Rooney	$1,000,000 (3)
Kailer Yamamoto	$1,000,000 (3)
Jayson Megna	$1,000,000 (3)
Brandon Bussi	$1,000,000 (3)
Cole Smith	$1,000,000 (1)
Macklin Celebrini	$975,000 (2)
Nick Blankenburg	$925,000 (1)
Total Pro Players	22
Salary Commitment
Year 2025 : $101,701,190
Year 2026 : $101,890,333
Year 2027 : $89,515,333
Year 2028 : $74,932,000
Salary Average Commitment
Year 2025 : $101,948,942
Year 2026 : $99,023,942
Year 2027 : $86,648,942
Year 2028 : $72,065,609
Salary Cap with 1 Way Contract
Year 2025 : $101,701,190
Year 2026 : $98,776,190
Year 2027 : $86,401,190
Year 2028 : $71,817,857

Farm Players Salaries
Kaapo Kahkonen	$115,000 (1)
Benjamin Gaudreau	$100,000 (1)
Magnus Hellberg	$100,000 (3)
Brian Halonen	$100,000 (3)
Calen Addison	$100,000 (3)
Connor Mackey	$100,000 (3)
Devante Stephens	$100,000 (3)
Gage Quinney	$100,000 (3)
Joel Teasdale	$100,000 (3)
Jujhar Khaira	$100,000 (3)
Mason Shaw	$100,000 (3)
Sam Poulin	$100,000 (3)
Scott Perunovich	$100,000 (3)
William Lagesson	$100,000 (3)
Aidan Fulp	$100,000 (3)
Aleksi Heimosalmi	$100,000 (1)
Alex Jefferies	$100,000 (3)
Bogdan Trineyev	$100,000 (3)
Ethan Cardwell	$100,000 (3)
Gabriel Szturc	$100,000 (1)
Jackson Edward	$100,000 (1)
Michael Buchinger	$100,000 (1)
Riley Fiddler-Schultz	$100,000 (3)
Riley Hughes	$100,000 (3)
Samu Tuomaala	$100,000 (1)
Kevin Mandolese	$100,000 (3)
Blake Hillman	$100,000 (3)
Eemil Viro	$100,000 (1)
Total Farm Players	28
Salary Commitment
Year 2025 : $2,815,000
Year 2026 : $2,000,000
Year 2027 : $2,000,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,815,000
Year 2026 : $2,000,000
Year 2027 : $2,000,000
Year 2028 : $0

Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$88,200,000
Farm Players Total Salaries	$2,192,500
Coaches Total Salaries	$5,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$4,062,500
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$23,906,009
Projected Bank Account	$23,906,009

Pro Players Salaries
Drew Doughty (1 Way Contract)	$11,000,000 (2)
Seth Jones (1 Way Contract)	$9,500,000 (5)
Cole Caufield (1 Way Contract)	$7,850,000 (5)
Gabriel Vilardi (1 Way Contract)	$7,500,000 (6)
Kevin Bahl (1 Way Contract)	$5,300,000 (6)
Rasmus Ristolainen (1 Way Contract)	$5,100,000 (2)
Thatcher Demko (1 Way Contract)	$5,000,000 (4)
Pavel Zacha (1 Way Contract)	$4,750,000 (2)
Jake Middleton (1 Way Contract)	$4,350,000 (4)
Dante Fabbro (1 Way Contract)	$4,125,000 (4)
David Perron (1 Way Contract)	$4,000,000 (1)
Filip Gustavsson (1 Way Contract)	$3,750,000 (4)
Dakota Joshua (1 Way Contract)	$3,250,000 (3)
Kent Johnson (1 Way Contract)	$1,800,000 (2)
Brett Leason	$1,000,000 (3)
Cameron Hughes	$1,000,000 (3)
Chris Terry	$1,000,000 (3)
Andrew Poturalski	$1,000,000 (3)
Jack Johnson	$1,000,000 (3)
Lucas Carlsson	$1,000,000 (3)
Matt Rempe	$1,000,000 (3)
Mitchell Chaffee	$1,000,000 (3)
Ryan Carpenter	$1,000,000 (3)
Bradly Nadeau	$1,000,000 (2)
Jonny Brodzinski	$925,000 (1)
Total Pro Players	25
Salary Commitment
Year 2025 : $88,200,000
Year 2026 : $90,478,000
Year 2027 : $66,828,000
Year 2028 : $54,578,000
Salary Average Commitment
Year 2025 : $90,825,000
Year 2026 : $85,900,000
Year 2027 : $62,250,000
Year 2028 : $50,000,000
Salary Cap with 1 Way Contract
Year 2025 : $88,200,000
Year 2026 : $83,275,000
Year 2027 : $59,625,000
Year 2028 : $47,375,000

Farm Players Salaries
Marcus Hogberg	$100,000 (3)
Joel Blomqvist	$100,000 (3)
Ben Gleason	$100,000 (3)
Corey Andonovski	$100,000 (3)
Kevin Connauton	$100,000 (3)
Lucas Condotta	$100,000 (3)
Luke Toporowski	$100,000 (3)
Mason Jobst	$100,000 (3)
Max Willman	$100,000 (3)
Mitchell Stephens	$100,000 (3)
Ronan Seeley	$100,000 (3)
Wyatt Bongiovanni	$100,000 (3)
Anton Malmstrom	$100,000 (3)
Christoffer Sedoff	$100,000 (3)
Donovan Houle-Villeneuve	$100,000 (3)
Jalen Luypen	$100,000 (3)
Ryan McAllister	$100,000 (3)
Tyson Hinds	$100,000 (1)
Viktor Neuchev	$100,000 (1)
Eetu Makiniemi	$100,000 (3)
Adam Wilsby	$100,000 (3)
Ian Moore	$92,500 (1)
Total Farm Players	22
Salary Commitment
Year 2025 : $2,192,500
Year 2026 : $1,900,000
Year 2027 : $1,900,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,192,500
Year 2026 : $1,900,000
Year 2027 : $1,900,000
Year 2028 : $0

Kraken

Arena Capacity - Ticket Price Attendance - %
Arena Name	New Arena Seattle Center
Level 1:	6000 - $100 - 5,999 - 99.99%
Level 2:	5000 - $60 - 5,000 - 100.00%
Level 3:	2000 - $35 - 2,000 - 100.00%
Level 4:	4000 - $25 - 3,982 - 99.56%
Luxury :	1000 - $200 - 1,000 - 100.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1,991 - 99.55%
Farm Level 2:	1000 - $15 - 1,000 - 99.97%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17,982 - 99.90%
Average Income per Game	$1,853,478
Year to Date Revenue	$16,681,303
Farm
Home Games Left	0
Average Attendance - %	2,991 - 99.69%
Average Income per Game	$123,633
Year to Date Revenue	$370,898
Expense
Pro Players Total Salaries	$84,095,086
Farm Players Total Salaries	$2,389,167
Coaches Total Salaries	$5,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$54,129,540
Projected Bank Account	$54,129,540

Pro Players Salaries
Sergei Bobrovsky (1 Way Contract)	$10,000,000 (3)
Morgan Rielly (1 Way Contract)	$7,500,000 (5)
Seth Jarvis (1 Way Contract)	$7,420,087 (5)
Troy Terry (1 Way Contract)	$7,000,000 (5)
John Gibson (1 Way Contract)	$6,400,000 (2)
Bryan Rust (1 Way Contract)	$5,125,000 (3)
Rasmus Andersson (1 Way Contract)	$4,550,000 (6)
Brandon Carlo (1 Way Contract)	$4,100,000 (2)
Ross Colton (1 Way Contract)	$4,000,000 (2)
Shane Pinto (1 Way Contract)	$3,750,000 (6)
Brayden McNabb (1 Way Contract)	$3,650,000 (3)
Vladislav Namestnikov (1 Way Contract)	$3,000,000 (2)
Brett Howden (1 Way Contract)	$2,500,000 (5)
Miles Wood (1 Way Contract)	$2,500,000 (4)
Yegor Chinakhov (1 Way Contract)	$2,100,000 (1)
Adam Gaudette (1 Way Contract)	$2,000,000 (2)
Egor Zamula (1 Way Contract)	$1,700,000 (1)
Nick Cousins	$1,000,000 (3)
Jake Christiansen	$1,000,000 (3)
Noah Juulsen	$1,000,000 (3)
Cam Atkinson	$999,999 (1)
Cutter Gauthier	$950,000 (1)
Zac Jones	$925,000 (1)
Paul Cotter	$925,000 (1)
Total Pro Players	24
Salary Commitment
Year 2025 : $84,095,086
Year 2026 : $76,401,087
Year 2027 : $56,901,087
Year 2028 : $40,568,087
Salary Average Commitment
Year 2025 : $84,095,086
Year 2026 : $76,495,087
Year 2027 : $56,995,087
Year 2028 : $35,220,087
Salary Cap with 1 Way Contract
Year 2025 : $84,095,086
Year 2026 : $76,495,087
Year 2027 : $56,995,087
Year 2028 : $35,220,087

Farm Players Salaries
Carter Gylander	$100,000 (3)
Jakub Skarek	$100,000 (3)
Drake Caggiula	$100,000 (3)
Ethan Keppen	$100,000 (3)
Filip Roos	$100,000 (3)
Jackson Cates	$100,000 (3)
Joe Snively	$100,000 (3)
Joona Koppanen	$100,000 (3)
Josh Jacobs	$100,000 (3)
Josh Lopina	$100,000 (3)
Nathan Smith	$100,000 (3)
Oliver Wahlstrom	$100,000 (3)
Ryan Shea	$100,000 (3)
Thomas Miller	$100,000 (3)
Artem Grushnikov	$100,000 (1)
Christian Felton	$100,000 (3)
Ivan Ivan	$100,000 (3)
Jared Davidson	$100,000 (3)
Liam Ohgren	$100,000 (1)
Luca Cagnoni	$100,000 (1)
Noah Laba	$100,000 (1)
Ben Jones	$100,000 (3)
Artem Duda	$95,000 (2)
Collin Graf	$94,167 (1)
Total Farm Players	24
Salary Commitment
Year 2025 : $2,389,167
Year 2026 : $1,895,000
Year 2027 : $1,800,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,389,167
Year 2026 : $1,895,000
Year 2027 : $1,800,000
Year 2028 : $0

Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	St. Pete Times Forum
Level 1:	6000 - $100 - 6,000 - 100.00%
Level 2:	5000 - $60 - 4,984 - 99.68%
Level 3:	2000 - $35 - 1,997 - 99.85%
Level 4:	4000 - $25 - 4,000 - 100.00%
Luxury :	1000 - $200 - 998 - 99.83%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17,979 - 99.89%
Average Income per Game	$1,852,168
Year to Date Revenue	$16,669,513
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$112,525,000
Farm Players Total Salaries	$2,300,000
Coaches Total Salaries	$5,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	($13,462,500)
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$29,376,192
Projected Bank Account	$29,376,192

Pro Players Salaries
Auston Matthews (1 Way Contract)	$13,250,000 (3)
Alex Ovechkin (1 Way Contract)	$9,500,000 (2)
Brayden Point (1 Way Contract)	$9,500,000 (5)
Alex Pietrangelo (1 Way Contract)	$8,800,000 (2)
Sam Reinhart (1 Way Contract)	$8,625,000 (5)
Pavel Buchnevich (1 Way Contract)	$8,000,000 (6)
Jonas Brodin (1 Way Contract)	$6,000,000 (3)
Matt Roy (1 Way Contract)	$5,750,000 (5)
Esa Lindell (1 Way Contract)	$5,250,000 (5)
Samuel Girard (1 Way Contract)	$5,000,000 (2)
Alex Tuch (1 Way Contract)	$4,750,000 (6)
Karel Vejmelka (1 Way Contract)	$4,750,000 (5)
Ryan O'Reilly (1 Way Contract)	$4,500,000 (2)
Andrei Kuzmenko (1 Way Contract)	$4,300,000 (1)
Warren Foegele (1 Way Contract)	$3,500,000 (2)
Cole Sillinger (1 Way Contract)	$2,250,000 (1)
Jake Allen (1 Way Contract)	$1,800,000 (5)
Noah Gregor	$1,000,000 (3)
Jarred Tinordi	$1,000,000 (3)
Ty Emberson	$1,000,000 (3)
Tyler Motte	$1,000,000 (3)
Vinni Lettieri	$1,000,000 (3)
Jackson Blake	$1,000,000 (9)
Mike Hardman	$1,000,000 (3)
Total Pro Players	24
Salary Commitment
Year 2025 : $112,525,000
Year 2026 : $110,681,000
Year 2027 : $83,045,000
Year 2028 : $57,795,000
Salary Average Commitment
Year 2025 : $116,187,222
Year 2026 : $109,637,222
Year 2027 : $78,337,222
Year 2028 : $53,087,222
Salary Cap with 1 Way Contract
Year 2025 : $112,525,000
Year 2026 : $105,975,000
Year 2027 : $74,675,000
Year 2028 : $49,425,000

Farm Players Salaries
Yaniv Perets	$100,000 (3)
Tim Gettinger	$100,000 (3)
C.J. Smith	$100,000 (3)
Dysin Mayo	$100,000 (3)
Emil Andrae	$100,000 (3)
Henri Nikkanen	$100,000 (3)
Montana Onyebuchi	$100,000 (3)
Pavol Regenda	$100,000 (3)
Reilly Walsh	$100,000 (3)
Rhett Gardner	$100,000 (3)
Riley Stillman	$100,000 (3)
Cam McDonald	$100,000 (3)
Benjamin Kraws	$100,000 (3)
Dawson Barteaux	$100,000 (3)
Felix Unger Sorum	$100,000 (1)
Grant Gabriele	$100,000 (3)
Justin Ertel	$100,000 (1)
Oscar Eklind	$100,000 (3)
Simon Robertsson	$100,000 (1)
Victor Mancini	$100,000 (3)
Felix Sandstrom	$100,000 (3)
Ales Stezka	$100,000 (3)
Brandon Scanlin	$100,000 (3)
Total Farm Players	23
Salary Commitment
Year 2025 : $2,300,000
Year 2026 : $2,000,000
Year 2027 : $2,000,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,300,000
Year 2026 : $2,000,000
Year 2027 : $2,000,000
Year 2028 : $0

Mammoth

Arena Capacity - Ticket Price Attendance - %
Arena Name	Delta Center
Level 1:	6000 - $100 - 5,916 - 98.59%
Level 2:	5000 - $60 - 4,988 - 99.76%
Level 3:	2000 - $35 - 1,988 - 99.39%
Level 4:	4000 - $25 - 3,997 - 99.93%
Luxury :	1000 - $200 - 1,000 - 100.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 2,000 - 100.00%
Farm Level 2:	1000 - $15 - 1,000 - 100.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17,888 - 99.38%
Average Income per Game	$1,840,085
Year to Date Revenue	$12,880,595
Farm
Home Games Left	0
Average Attendance - %	3,000 - 100.00%
Average Income per Game	$124,100
Year to Date Revenue	$248,200
Expense
Pro Players Total Salaries	$96,275,000
Farm Players Total Salaries	$2,677,500
Coaches Total Salaries	$5,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$2,000,000
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$43,078,203
Projected Bank Account	$43,078,203

Pro Players Salaries
Jonathan Huberdeau (1 Way Contract)	$10,500,000 (5)
Evan Bouchard (1 Way Contract)	$10,500,000 (4)
Linus Ullmark (1 Way Contract)	$8,250,000 (4)
Juraj Slafkovsky (1 Way Contract)	$7,600,000 (8)
Mason McTavish	$7,000,000 (6)
Nick Schmaltz (1 Way Contract)	$5,850,000 (6)
Yegor Sharangovich (1 Way Contract)	$5,750,000 (5)
Kaiden Guhle (1 Way Contract)	$5,500,000 (6)
Trent Frederic (1 Way Contract)	$3,850,000 (8)
Joel Edmundson (1 Way Contract)	$3,850,000 (3)
Simon Holmstrom (1 Way Contract)	$3,625,000 (2)
Sean Walker (1 Way Contract)	$3,600,000 (4)
Tommy Novak (1 Way Contract)	$3,500,000 (2)
Eeli Tolvanen (1 Way Contract)	$3,475,000 (5)
Anton Forsberg (1 Way Contract)	$2,250,000 (2)
Kevin Stenlund (1 Way Contract)	$2,000,000 (4)
Ryan Lomberg (1 Way Contract)	$2,000,000 (1)
-1 Way Contract Salary Cap :	$2,000,000
Arber Xhekaj	$1,300,000 (4)
John Leonard	$1,000,000 (3)
Michael Carcone	$1,000,000 (3)
Erik Brannstrom	$1,000,000 (3)
Emil Bemstrom	$1,000,000 (3)
Haydn Fleury	$950,000 (2)
Matthew Poitras	$925,000 (4)
Total Pro Players	24
Salary Commitment
Year 2025 : $96,275,000
Year 2026 : $99,068,000
Year 2027 : $88,743,000
Year 2028 : $80,893,000
Salary Average Commitment
Year 2025 : $96,275,000
Year 2026 : $94,275,000
Year 2027 : $83,950,000
Year 2028 : $76,100,000
Salary Cap with 1 Way Contract
Year 2025 : $96,275,000
Year 2026 : $94,275,000
Year 2027 : $83,950,000
Year 2028 : $76,100,000

Farm Players Salaries
Will Cranley	$100,000 (3)
Linus Karlsson	$100,000 (3)
Albert Johansson	$100,000 (3)
Callahan Burke	$100,000 (3)
Curtis Douglas	$100,000 (3)
Darren Brady	$100,000 (3)
Dylan Coghlan	$100,000 (3)
Gustav Olofsson	$100,000 (3)
Jack Finley	$100,000 (1)
Jakob Pelletier	$100,000 (3)
John Stevens	$100,000 (3)
Joseph Cecconi	$100,000 (3)
Kyle Capobianco	$100,000 (3)
Lucas Johansen	$100,000 (3)
Ozzy Wiesblatt	$100,000 (3)
Pierrick Dube	$100,000 (3)
Roman Ahcan	$100,000 (3)
Vincent Arseneau	$100,000 (3)
William Trudeau	$100,000 (1)
Florian Xhekaj	$100,000 (1)
Kyle Looft	$100,000 (3)
Owen Beck	$100,000 (1)
Domenic DiVincentiis	$100,000 (1)
Adam Erne	$100,000 (3)
Ty Young	$92,500 (3)
Tristan Broz	$92,500 (2)
Carter George	$92,500 (3)
Total Farm Players	27
Salary Commitment
Year 2025 : $2,677,500
Year 2026 : $2,177,500
Year 2027 : $2,085,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,677,500
Year 2026 : $2,177,500
Year 2027 : $2,085,000
Year 2028 : $0

Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Centre
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$94,250,000
Farm Players Total Salaries	$2,395,000
Coaches Total Salaries	$5,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$28,423,848
Projected Bank Account	$28,423,848

Pro Players Salaries
David Pastrnak (1 Way Contract)	$11,250,000 (5)
Adam Fox (1 Way Contract)	$9,500,000 (4)
Andrei Vasilevskiy (1 Way Contract)	$9,500,000 (3)
Nick Suzuki (1 Way Contract)	$7,875,000 (5)
Neal Pionk (1 Way Contract)	$7,000,000 (6)
Brett Pesce (1 Way Contract)	$5,500,000 (5)
Phillip Danault (1 Way Contract)	$5,500,000 (2)
Ryan Nugent-Hopkins (1 Way Contract)	$5,125,000 (4)
Drake Batherson (1 Way Contract)	$4,975,000 (2)
Jordan Eberle (1 Way Contract)	$4,750,000 (3)
Ryan Hartman (1 Way Contract)	$4,000,000 (2)
Josh Manson (1 Way Contract)	$3,950,000 (2)
Alex Newhook (1 Way Contract)	$2,900,000 (2)
Jesper Wallstedt (1 Way Contract)	$2,000,000 (2)
-1 Way Contract Salary Cap :	$2,000,000
Vitek Vanecek (1 Way Contract)	$1,500,000 (1)
Rocco Grimaldi	$1,000,000 (3)
Evgenii Dadonov	$1,000,000 (1)
Shakir Mukhamadullin	$1,000,000 (3)
Derek Ryan	$1,000,000 (3)
Alex Alexeyev	$1,000,000 (3)
Caleb Jones	$1,000,000 (3)
Anthony Richard	$1,000,000 (3)
Anders Bjork	$1,000,000 (3)
Kevin Korchinski	$925,000 (1)
Total Pro Players	24
Salary Commitment
Year 2025 : $94,250,000
Year 2026 : $90,216,000
Year 2027 : $66,891,000
Year 2028 : $46,250,000
Salary Average Commitment
Year 2025 : $94,250,000
Year 2026 : $90,825,000
Year 2027 : $67,500,000
Year 2028 : $46,250,000
Salary Cap with 1 Way Contract
Year 2025 : $94,250,000
Year 2026 : $90,825,000
Year 2027 : $67,500,000
Year 2028 : $46,250,000

Farm Players Salaries
Connor Dewar	$110,000 (4)
Victor Ostman	$100,000 (3)
Tristan Lennox	$100,000 (1)
Carson Meyer	$100,000 (3)
CJ Suess	$100,000 (3)
Graeme Clarke	$100,000 (3)
Guillaume Brisebois	$100,000 (3)
Isak Rosen	$100,000 (1)
Jake Bischoff	$100,000 (3)
Luke Philp	$100,000 (3)
Martin Chromiak	$100,000 (3)
Samuel Knazko	$100,000 (3)
Cam Dineen	$100,000 (3)
Anton Johansson	$100,000 (1)
Dyllan Gill	$100,000 (1)
Ethan Frisch	$100,000 (3)
Jacob Doty	$100,000 (3)
Joshua Roy	$100,000 (1)
Justin Lee	$100,000 (3)
Otto Stenberg	$100,000 (1)
Stanislav Svozil	$100,000 (1)
William Stromgren	$100,000 (1)
Drew Commesso	$92,500 (3)
Tory Dello	$92,500 (1)
Total Farm Players	24
Salary Commitment
Year 2025 : $2,395,000
Year 2026 : $1,552,000
Year 2027 : $1,552,000
Year 2028 : $159,500
Salary Average Commitment
Year 2025 : $2,395,000
Year 2026 : $1,502,500
Year 2027 : $1,502,500
Year 2028 : $110,000

Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rexall Place
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$88,925,000
Farm Players Total Salaries	$2,395,000
Coaches Total Salaries	$5,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$33,379,982
Projected Bank Account	$33,379,982

Pro Players Salaries
Charlie McAvoy (1 Way Contract)	$9,500,000 (5)
Pierre-Luc Dubois (1 Way Contract)	$8,500,000 (5)
Mikhail Sergachev (1 Way Contract)	$8,500,000 (5)
Jason Robertson (1 Way Contract)	$7,750,000 (6)
Bowen Byram (1 Way Contract)	$6,250,000 (2)
Jordan Binnington (1 Way Contract)	$6,000,000 (2)
Tyler Toffoli (1 Way Contract)	$6,000,000 (3)
Jake DeBrusk (1 Way Contract)	$5,500,000 (5)
Ryan McLeod (1 Way Contract)	$5,000,000 (4)
Jack McBain (1 Way Contract)	$4,250,000 (5)
Henri Jokiharju (1 Way Contract)	$3,000,000 (3)
Evan Rodrigues (1 Way Contract)	$3,000,000 (2)
Cam Talbot (1 Way Contract)	$2,500,000 (1)
Sam Steel (1 Way Contract)	$2,100,000 (2)
Taylor Raddysh (1 Way Contract)	$1,500,000 (2)
Michael Kesselring	$1,400,000 (4)
Zach Bogosian	$1,250,000 (1)
James van Riemsdyk	$1,000,000 (1)
Rafael Harvey-Pinard	$1,000,000 (3)
Jacob MacDonald	$1,000,000 (3)
Hudson Fasching	$1,000,000 (3)
Elmer Soderblom	$1,000,000 (3)
Laurent Dauphin	$1,000,000 (3)
Michael McCarron	$925,000 (3)
Total Pro Players	24
Salary Commitment
Year 2025 : $88,925,000
Year 2026 : $89,280,000
Year 2027 : $70,430,000
Year 2028 : $54,788,000
Salary Average Commitment
Year 2025 : $88,925,000
Year 2026 : $84,175,000
Year 2027 : $65,325,000
Year 2028 : $50,400,000
Salary Cap with 1 Way Contract
Year 2025 : $88,925,000
Year 2026 : $84,175,000
Year 2027 : $65,325,000
Year 2028 : $50,400,000

Farm Players Salaries
Trent Miner	$100,000 (3)
Matt Tomkins	$100,000 (3)
Clark Bishop	$100,000 (3)
Dominic Toninato	$100,000 (3)
Jack Rathbone	$100,000 (3)
Jake Gaudet	$100,000 (3)
Kole Lind	$100,000 (3)
Matthew Kessel	$100,000 (3)
Nate Sucese	$100,000 (3)
Riley Sutter	$100,000 (3)
Ronnie Attard	$100,000 (3)
Ryan Suzuki	$100,000 (3)
Shane Bowers	$100,000 (3)
Tristen Nielsen	$100,000 (3)
Tyler Madden	$100,000 (3)
Amadeus Lombardi	$100,000 (2)
Christian Kyrou	$100,000 (4)
Cole McWard	$100,000 (3)
Kirill Kudryavtsev	$100,000 (2)
Patrik Koch	$100,000 (3)
Ryan Winterton	$100,000 (2)
Ryan Fanti	$100,000 (3)
Austin Strand	$100,000 (3)
Stephen Halliday	$95,000 (1)
Total Farm Players	24
Salary Commitment
Year 2025 : $2,395,000
Year 2026 : $2,300,000
Year 2027 : $2,000,000
Year 2028 : $100,000
Salary Average Commitment
Year 2025 : $2,395,000
Year 2026 : $2,300,000
Year 2027 : $2,000,000
Year 2028 : $100,000

Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	BankAtlantic Center
Level 1:	6000 - $100 - 6,000 - 100.00%
Level 2:	5000 - $60 - 4,938 - 98.75%
Level 3:	2000 - $35 - 2,000 - 100.00%
Level 4:	4000 - $25 - 4,000 - 100.00%
Luxury :	1000 - $200 - 996 - 99.63%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17,934 - 99.63%
Average Income per Game	$1,847,630
Year to Date Revenue	$7,390,520
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$96,811,412
Farm Players Total Salaries	$2,800,000
Coaches Total Salaries	$5,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	($3,125,000)
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$33,371,497
Projected Bank Account	$33,371,497

Pro Players Salaries
Noah Dobson (1 Way Contract)	$9,500,000 (8)
Ivan Provorov (1 Way Contract)	$8,500,000 (7)
Jeremy Swayman (1 Way Contract)	$8,250,000 (5)
Jordan Kyrou (1 Way Contract)	$8,125,000 (5)
Matthew Knies (1 Way Contract)	$7,750,000 (6)
Nico Hischier (1 Way Contract)	$7,250,000 (2)
Jaccob Slavin (1 Way Contract)	$6,395,955 (8)
Anthony Cirelli (1 Way Contract)	$6,250,000 (5)
Oliver Bjorkstrand (1 Way Contract)	$5,400,000 (4)
Brian Dumoulin (1 Way Contract)	$4,000,000 (3)
Connor Zary	$3,900,000 (3)
Tyson Foerster (1 Way Contract)	$3,750,000 (2)
J.J. Moser (1 Way Contract)	$3,375,000 (6)
Mason Appleton (1 Way Contract)	$2,900,000 (2)
David Kampf (1 Way Contract)	$2,400,000 (2)
Dylan Holloway (1 Way Contract)	$2,290,457 (4)
Brandon Saad (1 Way Contract)	$2,000,000 (2)
Tomas Tatar	$1,000,000 (3)
Tyson Barrie	$1,000,000 (3)
Simon Edvinsson	$925,000 (1)
Devon Levi	$925,000 (2)
Marcus Johansson	$925,000 (1)
Total Pro Players	22
Salary Commitment
Year 2025 : $96,811,412
Year 2026 : $98,645,955
Year 2027 : $79,484,955
Year 2028 : $69,584,955
Salary Average Commitment
Year 2025 : $96,811,413
Year 2026 : $94,961,413
Year 2027 : $75,736,413
Year 2028 : $65,836,413
Salary Cap with 1 Way Contract
Year 2025 : $96,811,412
Year 2026 : $94,961,412
Year 2027 : $75,736,412
Year 2028 : $65,836,412

Farm Players Salaries
Mitchell Weeks	$100,000 (3)
Dylan Garand	$100,000 (3)
Brad Hunt	$100,000 (3)
Dominik Shine	$100,000 (3)
Gustav Lindstrom	$100,000 (3)
Jonah Gadjovich	$100,000 (3)
Justin Sourdif	$100,000 (3)
Maxence Guenette	$100,000 (3)
Mikko Kokkonen	$100,000 (3)
Thomas Bordeleau	$100,000 (3)
Tyler Tucker	$100,000 (3)
Aku Raty	$100,000 (3)
Alex Swetlikoff	$100,000 (3)
Antti Tuomisto	$100,000 (3)
Bradley Marek	$100,000 (3)
Brett Harrison	$100,000 (1)
Domenick Fensore	$100,000 (3)
Ethan Edwards	$100,000 (3)
Joakim Ryan	$100,000 (3)
Joey Keane	$100,000 (3)
Lleyton Moore	$100,000 (3)
Lleyton Roed	$100,000 (3)
Mikael Pyyhtia	$100,000 (3)
Noah Ostlund	$100,000 (1)
Ryder Rolston	$100,000 (3)
Akira Schmid	$100,000 (3)
Dylan Ferguson	$100,000 (3)
Anthony Angello	$100,000 (3)
Total Farm Players	28
Salary Commitment
Year 2025 : $2,800,000
Year 2026 : $2,600,000
Year 2027 : $2,600,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,800,000
Year 2026 : $2,600,000
Year 2027 : $2,600,000
Year 2028 : $0

Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Consol Energy Center
Level 1:	6000 - $100 - 6,000 - 100.00%
Level 2:	5000 - $60 - 4,947 - 98.93%
Level 3:	2000 - $35 - 2,000 - 100.00%
Level 4:	4000 - $25 - 3,963 - 99.08%
Luxury :	1000 - $200 - 990 - 99.03%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17,900 - 99.44%
Average Income per Game	$1,845,316
Year to Date Revenue	$7,381,263
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$95,224,999
Farm Players Total Salaries	$2,707,500
Coaches Total Salaries	$5,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	($1,500,000)
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$27,070,521
Projected Bank Account	$27,070,521

Pro Players Salaries
Mark Stone (1 Way Contract)	$9,500,000 (2)
Nikita Kucherov (1 Way Contract)	$9,500,000 (2)
Dylan Larkin (1 Way Contract)	$8,700,000 (5)
Cam Fowler (1 Way Contract)	$6,500,000 (1)
Jacob Markstrom (1 Way Contract)	$6,000,000 (3)
Trevor Zegras (1 Way Contract)	$5,750,000 (6)
Brad Marchand (1 Way Contract)	$5,250,000 (6)
Adam Larsson (1 Way Contract)	$5,250,000 (4)
J.T. Compher (1 Way Contract)	$5,100,000 (3)
Jared McCann (1 Way Contract)	$5,000,000 (2)
Jean-Gabriel Pageau (1 Way Contract)	$5,000,000 (4)
Jamie Oleksiak (1 Way Contract)	$4,600,000 (1)
Radko Gudas (1 Way Contract)	$4,000,000 (1)
Alexandre Carrier (1 Way Contract)	$3,750,000 (2)
Nic Dowd (1 Way Contract)	$3,000,000 (2)
Simon Benoit	$1,350,000 (2)
Daniil Tarasov	$1,050,000 (4)
Matt Nieto	$1,000,000 (3)
Luke Kunin	$1,000,000 (3)
Curtis Lazar	$1,000,000 (3)
Zach Aston-Reese	$1,000,000 (3)
Daniel Sprong	$999,999 (1)
Jan Rutta	$925,000 (1)
Total Pro Players	23
Salary Commitment
Year 2025 : $95,224,999
Year 2026 : $75,957,000
Year 2027 : $43,857,000
Year 2028 : $31,247,000
Salary Average Commitment
Year 2025 : $95,439,999
Year 2026 : $78,415,000
Year 2027 : $46,315,000
Year 2028 : $31,215,000
Salary Cap with 1 Way Contract
Year 2025 : $95,224,999
Year 2026 : $78,200,000
Year 2027 : $46,100,000
Year 2028 : $31,000,000

Farm Players Salaries
Kurtis MacDermid	$115,000 (2)
William Rousseau	$100,000 (1)
Kyle Criscuolo	$100,000 (3)
Arshdeep Bains	$100,000 (3)
Austin Wagner	$100,000 (3)
Blade Jenkins	$100,000 (3)
Declan Chisholm	$100,000 (3)
Dennis Cesana	$100,000 (3)
Drew Callin	$100,000 (3)
Ethan Prow	$100,000 (3)
Fredrik Karlstrom	$100,000 (3)
Jack Studnicka	$100,000 (3)
Jonathan Gruden	$100,000 (3)
Lukas Cormier	$100,000 (3)
Georgi Romanov	$100,000 (3)
Mac Hollowell	$100,000 (3)
Samuel Fagemo	$100,000 (3)
William Dufour	$100,000 (3)
Akito Hirose	$100,000 (3)
Jeremie Biakabutuka	$100,000 (3)
Marshall Warren	$100,000 (3)
Nikolai Kovalenko	$100,000 (3)
Riese Gaber	$100,000 (3)
Ville Ottavainen	$100,000 (3)
Mads Sogaard	$100,000 (3)
Angus Crookshank	$100,000 (3)
Jack Peart	$92,500 (2)
Total Farm Players	27
Salary Commitment
Year 2025 : $2,707,500
Year 2026 : $2,607,500
Year 2027 : $2,400,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,707,500
Year 2026 : $2,607,500
Year 2027 : $2,400,000
Year 2028 : $0

Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone Arena
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 2,000 - 100.00%
Farm Level 2:	1000 - $15 - 1,000 - 100.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	3,000 - 100.00%
Average Income per Game	$124,100
Year to Date Revenue	$620,500
Expense
Pro Players Total Salaries	$69,083,332
Farm Players Total Salaries	$2,975,000
Coaches Total Salaries	$5,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$4,312,500
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$50,745,519
Projected Bank Account	$50,745,519

Pro Players Salaries
Jack Hughes (1 Way Contract)	$8,000,000 (5)
JJ Peterka (1 Way Contract)	$7,700,000 (5)
Brendan Gallagher (1 Way Contract)	$6,500,000 (2)
Elvis Merzlikins (1 Way Contract)	$5,400,000 (2)
Erik Gudbranson (1 Way Contract)	$4,000,000 (3)
Marcus Foligno (1 Way Contract)	$4,000,000 (3)
Andrew Mangiapane (1 Way Contract)	$3,600,000 (2)
Scott Mayfield (1 Way Contract)	$3,500,000 (5)
Connor Clifton (1 Way Contract)	$3,333,333 (1)
Ridly Greig (1 Way Contract)	$3,250,000 (4)
Scott Laughton (1 Way Contract)	$3,000,000 (4)
Joel Armia (1 Way Contract)	$2,500,000 (2)
Danton Heinen (1 Way Contract)	$2,250,000 (3)
Sam Lafferty (1 Way Contract)	$2,000,000 (1)
Jonatan Berggren (1 Way Contract)	$1,825,000 (4)
Ryan Reaves	$1,350,000 (1)
Austin Watson	$1,000,000 (3)
Troy Stecher	$1,000,000 (3)
Hardy Haman Aktell	$1,000,000 (3)
Rodwin Dionicio	$1,000,000 (1)
Andreas Athanasiou	$999,999 (1)
Adam Fantilli	$950,000 (1)
Eric Comrie	$925,000 (1)
Total Pro Players	23
Salary Commitment
Year 2025 : $69,083,332
Year 2026 : $56,903,000
Year 2027 : $38,903,000
Year 2028 : $28,237,000
Salary Average Commitment
Year 2025 : $69,430,582
Year 2026 : $58,872,250
Year 2027 : $40,872,250
Year 2028 : $27,622,250
Salary Cap with 1 Way Contract
Year 2025 : $69,083,332
Year 2026 : $58,525,000
Year 2027 : $40,525,000
Year 2028 : $27,275,000

Farm Players Salaries
Luke Cavallin	$100,000 (3)
Pheonix Copley	$100,000 (3)
Dennis Gilbert	$100,000 (3)
Ethen Frank	$100,000 (3)
Isaac Ratcliffe	$100,000 (3)
Jacob Bernard-Docker	$100,000 (3)
Joe Hicketts	$100,000 (3)
Joseph Blandisi	$100,000 (3)
Logan Shaw	$100,000 (3)
Nolan Foote	$100,000 (3)
Philippe Myers	$100,000 (3)
Ryan O'Rourke	$100,000 (3)
Tyson Jost	$100,000 (3)
Walker Duehr	$100,000 (3)
Anton Wahlberg	$100,000 (1)
Chase Bradley	$100,000 (3)
Elias D. Pettersson	$100,000 (1)
Jake Lucchini	$100,000 (3)
Jakub Brabenec	$100,000 (1)
Jonathan Lekkerimaki	$100,000 (1)
Jonathan McDonald	$100,000 (3)
Justin Robidas	$100,000 (1)
Lucas Ciona	$100,000 (1)
Matt Savoie	$100,000 (1)
Nate Danielson	$100,000 (1)
Dustin Tokarski	$100,000 (3)
Artyom Levshunov	$97,500 (2)
Simon Nemec	$92,500 (1)
Dustin Wolf	$92,500 (6)
Alex Steeves	$92,500 (1)
Total Farm Players	30
Salary Commitment
Year 2025 : $2,975,000
Year 2026 : $2,451,800
Year 2027 : $2,354,300
Year 2028 : $554,300
Salary Average Commitment
Year 2025 : $2,975,000
Year 2026 : $1,990,000
Year 2027 : $1,892,500
Year 2028 : $92,500

Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	6000 - $100 - 6,000 - 100.00%
Level 2:	5000 - $60 - 5,000 - 100.00%
Level 3:	2000 - $35 - 2,000 - 100.00%
Level 4:	4000 - $25 - 3,966 - 99.14%
Luxury :	1000 - $200 - 1,000 - 100.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 2,000 - 100.00%
Farm Level 2:	1000 - $15 - 1,000 - 100.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17,966 - 99.81%
Average Income per Game	$1,852,941
Year to Date Revenue	$3,705,881
Farm
Home Games Left	0
Average Attendance - %	3,000 - 100.00%
Average Income per Game	$124,100
Year to Date Revenue	$620,500
Expense
Pro Players Total Salaries	$98,157,154
Farm Players Total Salaries	$2,597,500
Coaches Total Salaries	$5,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	($4,625,000)
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$19,069,322
Projected Bank Account	$19,069,322

Pro Players Salaries
Darnell Nurse (1 Way Contract)	$9,250,000 (5)
Sidney Crosby (1 Way Contract)	$8,700,000 (2)
Steven Stamkos (1 Way Contract)	$8,000,000 (3)
Alex DeBrincat (1 Way Contract)	$7,875,000 (2)
Quinn Hughes (1 Way Contract)	$7,850,000 (2)
Dylan Guenther (1 Way Contract)	$7,142,875 (8)
Sean Monahan (1 Way Contract)	$5,500,000 (4)
Christian Dvorak (1 Way Contract)	$5,400,000 (5)
Jason Zucker (1 Way Contract)	$4,750,000 (2)
Kevin Lankinen (1 Way Contract)	$4,500,000 (5)
John Tavares (1 Way Contract)	$4,389,279 (4)
Ryan Donato (1 Way Contract)	$4,000,000 (4)
Jonathan Drouin (1 Way Contract)	$4,000,000 (2)
Boone Jenner (1 Way Contract)	$3,750,000 (2)
Brett Kulak (1 Way Contract)	$2,750,000 (1)
Barrett Hayton (1 Way Contract)	$2,650,000 (6)
Vincent Desharnais (1 Way Contract)	$2,000,000 (1)
Connor Ingram (1 Way Contract)	$1,950,000 (3)
Teddy Blueger (1 Way Contract)	$1,800,000 (1)
Darren Raddysh	$975,000 (5)
Ryan Suter	$925,000 (1)
Total Pro Players	21
Salary Commitment
Year 2025 : $98,157,154
Year 2026 : $94,690,154
Year 2027 : $59,260,154
Year 2028 : $47,890,154
Salary Average Commitment
Year 2025 : $98,157,155
Year 2026 : $90,682,155
Year 2027 : $53,757,155
Year 2028 : $43,807,155
Salary Cap with 1 Way Contract
Year 2025 : $98,157,154
Year 2026 : $90,682,154
Year 2027 : $53,757,154
Year 2028 : $43,807,154

Farm Players Salaries
Kyle Burroughs	$110,000 (1)
Hunter Miska	$100,000 (3)
Damian Clara	$100,000 (1)
Alex Beaucage	$100,000 (3)
Andrew Perrott	$100,000 (3)
Antonio Stranges	$100,000 (3)
Brett Seney	$100,000 (3)
Chase Wouters	$100,000 (3)
Colin White	$100,000 (3)
Colton Poolman	$100,000 (3)
Dennis Cholowski	$100,000 (3)
Glenn Gawdin	$100,000 (3)
Hayden Hodgson	$100,000 (3)
Matt Kiersted	$100,000 (3)
Carl Berglund	$100,000 (3)
Max Lajoie	$100,000 (3)
Maxim Groshev	$100,000 (3)
Nico Myatovic	$100,000 (1)
Parker Ford	$100,000 (3)
Ty Gallagher	$100,000 (1)
Devin Cooley	$100,000 (3)
Malcolm Subban	$100,000 (3)
Spencer Martin	$100,000 (3)
A.J. Greer	$100,000 (3)
Hunter McDonald	$95,000 (1)
Zack Bolduc	$92,500 (1)
Total Farm Players	26
Salary Commitment
Year 2025 : $2,597,500
Year 2026 : $2,000,000
Year 2027 : $2,000,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,597,500
Year 2026 : $2,000,000
Year 2027 : $2,000,000
Year 2028 : $0

Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Little Ceasars Arena
Level 1:	6000 - $100 - 5,998 - 99.96%
Level 2:	5000 - $60 - 4,978 - 99.56%
Level 3:	2000 - $35 - 1,994 - 99.69%
Level 4:	4000 - $25 - 3,933 - 98.33%
Luxury :	1000 - $200 - 995 - 99.48%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1,992 - 99.62%
Farm Level 2:	1000 - $15 - 1,000 - 100.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17,898 - 99.43%
Average Income per Game	$1,847,696
Year to Date Revenue	$9,238,479
Farm
Home Games Left	0
Average Attendance - %	2,992 - 99.74%
Average Income per Game	$123,708
Year to Date Revenue	$371,125
Expense
Pro Players Total Salaries	$94,750,000
Farm Players Total Salaries	$2,703,750
Coaches Total Salaries	$5,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	($62,500)
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$34,173,256
Projected Bank Account	$34,173,256

Pro Players Salaries
Jake Guentzel (1 Way Contract)	$9,000,000 (5)
Mika Zibanejad (1 Way Contract)	$8,500,000 (5)
Miro Heiskanen (1 Way Contract)	$8,450,000 (4)
Robert Thomas (1 Way Contract)	$8,125,000 (5)
Lucas Raymond (1 Way Contract)	$8,075,000 (5)
Anze Kopitar (1 Way Contract)	$7,000,000 (2)
Brayden Schenn (1 Way Contract)	$6,500,000 (3)
Ryan Pulock (1 Way Contract)	$6,150,000 (5)
Morgan Geekie (1 Way Contract)	$5,500,000 (6)
Anton Lundell (1 Way Contract)	$5,000,000 (5)
Cody Ceci (1 Way Contract)	$4,500,000 (4)
Martin Fehervary (1 Way Contract)	$2,675,000 (8)
Garnet Hathaway (1 Way Contract)	$2,400,000 (2)
Braden Schneider (1 Way Contract)	$2,200,000 (5)
Noel Acciari (1 Way Contract)	$2,000,000 (4)
Pyotr Kochetkov (1 Way Contract)	$2,000,000 (2)
Nick Bjugstad (1 Way Contract)	$1,750,000 (2)
Alex Lyon (1 Way Contract)	$1,500,000 (2)
Oskar Sundqvist (1 Way Contract)	$1,500,000 (1)
Colin Blackwell	$1,000,000 (3)
Brendan Smith	$925,000 (1)
Total Pro Players	21
Salary Commitment
Year 2025 : $94,750,000
Year 2026 : $95,779,000
Year 2027 : $81,945,000
Year 2028 : $74,445,000
Salary Average Commitment
Year 2025 : $97,659,375
Year 2026 : $95,234,375
Year 2027 : $80,584,375
Year 2028 : $73,084,375
Salary Cap with 1 Way Contract
Year 2025 : $94,750,000
Year 2026 : $92,325,000
Year 2027 : $77,675,000
Year 2028 : $70,175,000

Farm Players Salaries
Brayden Pachal	$118,750 (2)
Talyn Boyko	$100,000 (1)
Brett Berard	$100,000 (1)
Alexander Petrovic	$100,000 (3)
Danil Gushchin	$100,000 (3)
Ethan Bear	$100,000 (3)
Jan Mysak	$100,000 (3)
Nikolai Knyzhov	$100,000 (3)
Nils Aman	$100,000 (3)
Olle Lycksell	$100,000 (3)
Raphael Lavoie	$100,000 (3)
Scott Harrington	$100,000 (3)
Travis Barron	$100,000 (3)
Dalton Smith	$100,000 (3)
Gabriel Seger	$100,000 (3)
Garrett Pyke	$100,000 (3)
Jack Millar	$100,000 (3)
Maksymilian Szuber	$100,000 (3)
Matt Stienburg	$100,000 (3)
Maximus Wanner	$100,000 (1)
Nikita Prishchepov	$100,000 (1)
Samuel Johannesson	$100,000 (3)
Clay Stevenson	$100,000 (3)
Olivier Rodrigue	$100,000 (3)
Alexander Holtz	$100,000 (1)
Aleksei Kolosov	$92,500 (1)
Justus Annunen	$92,500 (1)
Total Farm Players	27
Salary Commitment
Year 2025 : $2,703,750
Year 2026 : $2,018,750
Year 2027 : $1,900,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,703,750
Year 2026 : $2,018,750
Year 2027 : $1,900,000
Year 2028 : $0

Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	HSBC Arena
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$71,500,000
Farm Players Total Salaries	$2,597,500
Coaches Total Salaries	$5,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$3,790,000
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$45,249,563
Projected Bank Account	$45,249,563

Pro Players Salaries
Timo Meier (1 Way Contract)	$8,800,000 (5)
Ondrej Palat (1 Way Contract)	$6,000,000 (2)
Nicolas Hague (1 Way Contract)	$5,500,000 (4)
Tristan Jarry (1 Way Contract)	$5,375,000 (3)
Mikael Backlund (1 Way Contract)	$4,500,000 (1)
Brenden Dillon (1 Way Contract)	$4,000,000 (2)
Noah Cates (1 Way Contract)	$4,000,000 (4)
Oliver Ekman-Larsson (1 Way Contract)	$3,500,000 (3)
Jonas Siegenthaler (1 Way Contract)	$3,400,000 (3)
Eetu Luostarinen (1 Way Contract)	$3,000,000 (2)
Luke Schenn (1 Way Contract)	$2,750,000 (1)
Alexandre Texier (1 Way Contract)	$2,100,000 (4)
Connor McMichael (1 Way Contract)	$2,100,000 (6)
Morgan Barron (1 Way Contract)	$1,850,000 (2)
Carl Grundstrom (1 Way Contract)	$1,800,000 (1)
-1 Way Contract Salary Cap :	$1,800,000
Jake Bean (1 Way Contract)	$1,750,000 (1)
Jesper Boqvist (1 Way Contract)	$1,500,000 (2)
Bobby Brink (1 Way Contract)	$1,500,000 (1)
Kasperi Kapanen	$1,300,000 (1)
Oskar Back	$1,000,000 (3)
Jack Campbell	$1,000,000 (3)
Jimmy Vesey	$1,000,000 (3)
Jacob Bryson	$1,000,000 (3)
Shane Wright	$925,000 (2)
Jiri Kulich	$925,000 (2)
Logan Mailloux	$925,000 (1)
Total Pro Players	26
Salary Commitment
Year 2025 : $71,500,000
Year 2026 : $61,218,000
Year 2027 : $43,018,000
Year 2028 : $26,743,000
Salary Average Commitment
Year 2025 : $75,007,334
Year 2026 : $60,482,334
Year 2027 : $42,282,334
Year 2028 : $26,007,334
Salary Cap with 1 Way Contract
Year 2025 : $71,500,000
Year 2026 : $56,975,000
Year 2027 : $38,775,000
Year 2028 : $22,500,000

Farm Players Salaries
Magnus Chrona	$100,000 (3)
Jan Bednar	$100,000 (3)
Cedric Pare	$100,000 (3)
Cole Clayton	$100,000 (3)
Cole Schwindt	$100,000 (3)
Jack Ahcan	$100,000 (3)
Jack St. Ivany	$100,000 (3)
John Hayden	$100,000 (3)
Max Jones	$100,000 (1)
Peter DiLiberatore	$100,000 (3)
Sheldon Dries	$100,000 (3)
Steven Santini	$100,000 (3)
Tyce Thompson	$100,000 (3)
Ben King	$100,000 (3)
Brendan Furry	$100,000 (3)
David Reinbacher	$100,000 (1)
Elias Salomonsson	$100,000 (1)
Jack Becker	$100,000 (3)
Jagger Firkus	$100,000 (1)
Jesse Pulkkinen	$100,000 (1)
Noah Warren	$100,000 (1)
Samuel Honzek	$100,000 (1)
Ty Mueller	$100,000 (1)
Erik Portillo	$100,000 (3)
Akil Thomas	$100,000 (3)
Konsta Helenius	$97,500 (2)
Total Farm Players	26
Salary Commitment
Year 2025 : $2,597,500
Year 2026 : $1,797,500
Year 2027 : $1,700,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,597,500
Year 2026 : $1,797,500
Year 2027 : $1,700,000
Year 2028 : $0

Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Place
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 2,000 - 100.00%
Farm Level 2:	1000 - $15 - 1,000 - 100.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	3,000 - 100.00%
Average Income per Game	$124,100
Year to Date Revenue	$620,500
Expense
Pro Players Total Salaries	$69,916,667
Farm Players Total Salaries	$2,705,000
Coaches Total Salaries	$5,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$4,750,000
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$52,366,912
Projected Bank Account	$52,366,912

Pro Players Salaries
Erik Karlsson (1 Way Contract)	$11,500,000 (2)
Philipp Grubauer (1 Way Contract)	$5,900,000 (2)
Jaden Schwartz (1 Way Contract)	$5,500,000 (4)
Morgan Frost (1 Way Contract)	$4,375,000 (2)
Nick Jensen (1 Way Contract)	$4,050,000 (1)
Nino Niederreiter (1 Way Contract)	$4,000,000 (2)
Viktor Arvidsson (1 Way Contract)	$4,000,000 (4)
Barclay Goodrow (1 Way Contract)	$3,641,667 (2)
Carson Soucy (1 Way Contract)	$3,250,000 (1)
Stefan Noesen (1 Way Contract)	$2,750,000 (2)
Keegan Kolesar (1 Way Contract)	$2,500,000 (3)
Corey Perry (1 Way Contract)	$2,000,000 (1)
Sean Kuraly (1 Way Contract)	$1,850,000 (2)
Justin Danforth (1 Way Contract)	$1,800,000 (2)
Nicolas Deslauriers (1 Way Contract)	$1,750,000 (1)
Justin Barron	$1,150,000 (5)
Mike Reilly	$1,100,000 (1)
Calvin Pickard	$1,000,000 (1)
Robert Hagg	$1,000,000 (3)
Uvis Balinskis	$1,000,000 (3)
Devin Shore	$1,000,000 (3)
Calvin de Haan	$1,000,000 (3)
Nathan Bastian	$1,000,000 (3)
Logan Cooley	$950,000 (1)
Logan Brown	$925,000 (1)
Sam Colangelo	$925,000 (2)
Total Pro Players	26
Salary Commitment
Year 2025 : $69,916,667
Year 2026 : $57,410,667
Year 2027 : $20,669,000
Year 2028 : $13,169,000
Salary Average Commitment
Year 2025 : $69,916,667
Year 2026 : $54,891,667
Year 2027 : $18,150,000
Year 2028 : $10,650,000
Salary Cap with 1 Way Contract
Year 2025 : $69,916,667
Year 2026 : $54,891,667
Year 2027 : $18,150,000
Year 2028 : $10,650,000

Farm Players Salaries
Tye Kartye	$125,000 (2)
Kenneth Appleby	$100,000 (3)
Jesper Vikman	$100,000 (3)
Grigori Denisenko	$100,000 (3)
Jake Massie	$100,000 (3)
Jon Merrill	$100,000 (3)
Josh Dunne	$100,000 (3)
Lukas Rousek	$100,000 (3)
Nikita Alexandrov	$100,000 (3)
Noel Gunler	$100,000 (3)
Rasmus Asplund	$100,000 (3)
Tristen Robins	$100,000 (3)
Ville Koivunen	$100,000 (1)
Calle Odelius	$100,000 (1)
Case McCarthy	$100,000 (3)
David Spacek	$100,000 (1)
Jordan Dumais	$100,000 (1)
Matthew Maggio	$100,000 (1)
Travis Mitchell	$100,000 (3)
Ty Nelson	$100,000 (1)
Zach Metsa	$100,000 (3)
Oscar Dansk	$100,000 (3)
Remi Poirier	$100,000 (3)
Alex Barre-Boulet	$100,000 (3)
Ivan Miroshnichenko	$95,000 (1)
Oliver Kapanen	$92,500 (2)
Connor Corcoran	$92,500 (1)
Total Farm Players	27
Salary Commitment
Year 2025 : $2,705,000
Year 2026 : $1,917,500
Year 2027 : $1,700,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,705,000
Year 2026 : $1,917,500
Year 2027 : $1,700,000
Year 2028 : $0

Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	HP Pavillon
Level 1:	6000 - $100 - 5,945 - 99.08%
Level 2:	5000 - $60 - 5,000 - 100.00%
Level 3:	2000 - $35 - 1,988 - 99.40%
Level 4:	4000 - $25 - 4,000 - 100.00%
Luxury :	1000 - $200 - 984 - 98.43%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 2,000 - 100.00%
Farm Level 2:	1000 - $15 - 1,000 - 99.95%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17,917 - 99.54%
Average Income per Game	$1,840,921
Year to Date Revenue	$7,363,685
Farm
Home Games Left	0
Average Attendance - %	3,000 - 99.98%
Average Income per Game	$124,089
Year to Date Revenue	$248,178
Expense
Pro Players Total Salaries	$95,973,571
Farm Players Total Salaries	$2,492,500
Coaches Total Salaries	$5,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$23,334,298
Projected Bank Account	$23,334,298

Pro Players Salaries
Matthew Tkachuk (1 Way Contract)	$9,500,000 (5)
Bo Horvat (1 Way Contract)	$8,500,000 (5)
Nikolaj Ehlers (1 Way Contract)	$8,500,000 (6)
Brady Tkachuk (1 Way Contract)	$8,205,714 (3)
Jacob Trouba (1 Way Contract)	$8,000,000 (4)
Martin Necas (1 Way Contract)	$6,500,000 (6)
Rickard Rakell (1 Way Contract)	$5,000,000 (3)
Nikita Zadorov (1 Way Contract)	$5,000,000 (5)
Dylan DeMelo (1 Way Contract)	$4,900,000 (3)
Lawson Crouse (1 Way Contract)	$4,300,000 (2)
Mattias Samuelsson (1 Way Contract)	$4,285,714 (5)
Pius Suter (1 Way Contract)	$4,125,000 (2)
Dawson Mercer (1 Way Contract)	$4,000,000 (2)
Ilya Lyubushkin (1 Way Contract)	$3,250,000 (2)
Colton Sissons (1 Way Contract)	$2,857,143 (3)
Stuart Skinner (1 Way Contract)	$2,600,000 (4)
Jeremy Lauzon (1 Way Contract)	$2,000,000 (4)
Samuel Ersson	$1,450,000 (3)
John Beecher	$1,000,000 (3)
Adam Edstrom	$1,000,000 (3)
Aatu Raty	$1,000,000 (1)
Total Pro Players	21
Salary Commitment
Year 2025 : $95,973,571
Year 2026 : $99,483,428
Year 2027 : $83,808,428
Year 2028 : $58,303,714
Salary Average Commitment
Year 2025 : $96,292,154
Year 2026 : $95,292,154
Year 2027 : $79,617,154
Year 2028 : $55,204,297
Salary Cap with 1 Way Contract
Year 2025 : $95,973,571
Year 2026 : $94,973,571
Year 2027 : $79,298,571
Year 2028 : $54,885,714

Farm Players Salaries
Garin Bjorklund	$100,000 (3)
Milos Kelemen	$100,000 (3)
Cole Guttman	$100,000 (3)
Daniel Walcott	$100,000 (3)
Danila Klimovich	$100,000 (1)
Elliot Desnoyers	$100,000 (3)
Givani Smith	$100,000 (3)
Kevin Gravel	$100,000 (3)
Kevin Labanc	$100,000 (3)
Louie Belpedio	$100,000 (3)
Mackenzie MacEachern	$100,000 (3)
Matthew Phillips	$100,000 (3)
Parker Wotherspoon	$100,000 (3)
Jordan Papirny	$100,000 (3)
Tyler Wotherspoon	$100,000 (3)
Wyatt Newpower	$100,000 (3)
Aidan McDonough	$100,000 (3)
Bryan Yoon	$100,000 (3)
Ethan Samson	$100,000 (1)
Justin Pearson	$100,000 (3)
Mason Millman	$100,000 (3)
Tyler Boucher	$100,000 (1)
Jiri Patera	$100,000 (3)
Brandon Gignac	$100,000 (3)
William Wallinder	$92,500 (1)
Total Farm Players	25
Salary Commitment
Year 2025 : $2,492,500
Year 2026 : $2,100,000
Year 2027 : $2,100,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,492,500
Year 2026 : $2,100,000
Year 2027 : $2,100,000
Year 2028 : $0

Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	6000 - $100 - 6,000 - 100.00%
Level 2:	5000 - $60 - 5,000 - 100.00%
Level 3:	2000 - $35 - 1,986 - 99.31%
Level 4:	4000 - $25 - 4,000 - 100.00%
Luxury :	1000 - $200 - 1,000 - 100.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17,986 - 99.92%
Average Income per Game	$1,853,495
Year to Date Revenue	$9,267,475
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$102,100,000
Farm Players Total Salaries	$2,485,000
Coaches Total Salaries	$5,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	($6,000,000)
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$28,007,521
Projected Bank Account	$28,007,521

Pro Players Salaries
Mikko Rantanen (1 Way Contract)	$12,000,000 (8)
Igor Shesterkin (1 Way Contract)	$11,500,000 (8)
Aleksander Barkov (1 Way Contract)	$10,000,000 (5)
Mathew Barzal (1 Way Contract)	$9,150,000 (5)
Jakob Chychrun (1 Way Contract)	$9,000,000 (8)
Mark Scheifele (1 Way Contract)	$8,500,000 (5)
Thomas Chabot (1 Way Contract)	$8,000,000 (3)
Elias Lindholm (1 Way Contract)	$7,750,000 (5)
Alex Vlasic (1 Way Contract)	$4,600,000 (5)
Matt Duchene (1 Way Contract)	$4,500,000 (4)
Sam Montembeault (1 Way Contract)	$3,150,000 (2)
Zach Whitecloud (1 Way Contract)	$2,750,000 (3)
Drew O'Connor (1 Way Contract)	$2,500,000 (2)
Kiefer Sherwood (1 Way Contract)	$1,500,000 (4)
Lars Eller	$1,250,000 (2)
Dmitry Kulikov	$1,150,000 (3)
Brock McGinn	$1,000,000 (3)
Matt Coronato	$1,000,000 (3)
Seamus Casey	$950,000 (2)
William Eklund	$925,000 (4)
Alec Martinez	$925,000 (1)
Total Pro Players	21
Salary Commitment
Year 2025 : $102,100,000
Year 2026 : $111,037,000
Year 2027 : $102,550,000
Year 2028 : $86,059,000
Salary Average Commitment
Year 2025 : $105,606,250
Year 2026 : $104,681,250
Year 2027 : $96,831,250
Year 2028 : $82,931,250
Salary Cap with 1 Way Contract
Year 2025 : $102,100,000
Year 2026 : $101,175,000
Year 2027 : $93,325,000
Year 2028 : $79,425,000

Farm Players Salaries
Alex Belzile	$100,000 (3)
Ty Smith	$100,000 (3)
Brian Pinho	$100,000 (3)
Casey Fitzgerald	$100,000 (3)
Jakub Vrana	$100,000 (3)
Jeffrey Viel	$100,000 (3)
Marshall Rifai	$100,000 (3)
Matt Pietroniro	$100,000 (3)
Michael Milne	$100,000 (1)
Nathan Legare	$100,000 (3)
Ole Bjorgvik-Holm	$100,000 (3)
Scott Reedy	$100,000 (3)
Ville Heinola	$100,000 (3)
Michael Houser	$100,000 (3)
Vincent Iorio	$100,000 (1)
Atley Calvert	$100,000 (1)
Isaiah George	$100,000 (1)
Jacob Gaucher	$100,000 (3)
Jake Livingstone	$100,000 (3)
Jere Innala	$100,000 (3)
Oskar Pettersson	$100,000 (1)
Sam Morton	$100,000 (3)
Louis Domingue	$100,000 (3)
Colton Dach	$92,500 (2)
Nico Daws	$92,500 (1)
Total Farm Players	25
Salary Commitment
Year 2025 : $2,485,000
Year 2026 : $1,892,500
Year 2027 : $1,800,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,485,000
Year 2026 : $1,892,500
Year 2027 : $1,800,000
Year 2028 : $0

Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$70,946,189
Farm Players Total Salaries	$2,472,500
Coaches Total Salaries	$5,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$5,500,000
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$50,660,671
Projected Bank Account	$50,660,671

Pro Players Salaries
Dougie Hamilton (1 Way Contract)	$9,000,000 (3)
Sean Durzi (1 Way Contract)	$6,000,000 (3)
Ilya Mikheyev (1 Way Contract)	$4,750,000 (1)
Frank Vatrano (1 Way Contract)	$4,571,189 (3)
Ryan Graves (1 Way Contract)	$4,500,000 (4)
Michael Bunting (1 Way Contract)	$4,500,000 (1)
Jason Dickinson (1 Way Contract)	$4,250,000 (1)
Nick Leddy (1 Way Contract)	$4,000,000 (1)
Mathew Dumba (1 Way Contract)	$3,750,000 (1)
Olli Maatta (1 Way Contract)	$3,500,000 (3)
Gustav Nyquist (1 Way Contract)	$3,250,000 (1)
Connor Brown (1 Way Contract)	$3,000,000 (4)
Frederik Andersen (1 Way Contract)	$2,750,000 (1)
Blake Lizotte (1 Way Contract)	$1,850,000 (1)
Nicholas Robertson (1 Way Contract)	$1,825,000 (1)
Jonas Johansson	$1,250,000 (2)
Matt Benning	$1,250,000 (1)
Josh Brown	$1,000,000 (2)
Joseph LaBate	$1,000,000 (3)
Mark Jankowski	$1,000,000 (1)
Matt Luff	$1,000,000 (3)
Michael Pezzetta	$1,000,000 (3)
Pat Maroon	$1,000,000 (3)
Mavrik Bourque	$950,000 (1)
Total Pro Players	24
Salary Commitment
Year 2025 : $70,946,189
Year 2026 : $36,821,189
Year 2027 : $34,571,189
Year 2028 : $7,500,000
Salary Average Commitment
Year 2025 : $70,946,189
Year 2026 : $36,821,189
Year 2027 : $34,571,189
Year 2028 : $7,500,000
Salary Cap with 1 Way Contract
Year 2025 : $70,946,189
Year 2026 : $36,821,189
Year 2027 : $34,571,189
Year 2028 : $7,500,000

Farm Players Salaries
Filip Kral	$100,000 (3)
Cameron Crotty	$100,000 (3)
Georgii Merkulov	$100,000 (3)
Ilya Solovyov	$100,000 (3)
Jett Woo	$100,000 (3)
Nate Clurman	$100,000 (3)
Nikita Pavlychev	$100,000 (3)
Danny Katic	$100,000 (3)
Dylan Peterson	$100,000 (3)
Gavin White	$100,000 (1)
Brendan Lemieux	$100,000 (3)
Jakub Demek	$100,000 (1)
Luke Krys	$100,000 (3)
Matvey Petrov	$100,000 (1)
Max Sasson	$100,000 (3)
Nicolas Mattinen	$100,000 (3)
Owen Pickering	$100,000 (1)
Riley Duran	$100,000 (3)
Stefan Matteau	$100,000 (3)
Zachary L'Heureux	$100,000 (1)
Jack LaFontaine	$100,000 (3)
Hunter Brzustewicz	$95,000 (2)
Sergei Murashov	$92,500 (3)
Sebastian Cossa	$92,500 (1)
Alex Turcotte	$92,500 (2)
Total Farm Players	25
Salary Commitment
Year 2025 : $2,472,500
Year 2026 : $1,880,000
Year 2027 : $1,692,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,472,500
Year 2026 : $1,880,000
Year 2027 : $1,692,500
Year 2028 : $0

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

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 - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %