National sim Hockey League

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	6000 - $65 - 5,336 - 88.93%
Level 2:	5000 - $35 - 4,517 - 90.34%
Level 3:	2000 - $20 - 1,947 - 97.36%
Level 4:	3174 - $13 - 2,991 - 94.23%
Luxury :	1000 - $147 - 1,000 - 100.00%
Total Capacity :	17174
Team Popularity :	116.00%
Income
Home Games Left	2
Average Attendance - %	15,791 - 91.95%
Average Income per Game	$1,089,279
Year to Date Revenue	$42,481,882
Expense
Pro Players Total Salaries	$68,700,000
Farm Players Total Salaries	$2,244,400
Coaches Total Salaries	$4,250,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$65,359,375
Farm Year To Date Expenses	$3,287,503
Pro Salary Cap To Date	$62,621,875
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$2,178,558
Pro Remaining Season Days	14
Pro Expenses Per Days	$448,125
Pro Estimated Expenses	$6,273,750
Farm Remaining Season Days	9
Farm Expenses Per Days	$22,545
Farm Estimated Expenses	$202,905
Estimated Season Expenses	$6,476,655
Estimated Season Salary Cap	$68,633,125
Estimate Under Maximum Salary Cap of $72,500,000	$3,866,875
Estimate Over Minimum Salary Cap of $47,000,000	$21,633,125
Current Bank Account	$22,398,247
Projected Bank Account	$18,100,150

Pro Players Salaries
Artemi Panarin	$6,000,000 (3)
Mathew Barzal	$5,000,000 (2)
Mattias Ekholm	$5,000,000 (2)
Teuvo Teravainen	$5,000,000 (4)
Pavel Buchnevich	$4,750,000 (5)
Shea Theodore	$4,500,000 (1)
Nazem Kadri	$4,500,000 (2)
Erik Johnson	$4,250,000 (1)
Adrian Kempe	$4,000,000 (1)
Olli Maatta	$4,000,000 (2)
Mats Zuccarello	$3,750,000 (2)
Brett Pesce	$3,250,000 (4)
Vasily Podkolzin	$2,600,000 (2)
Vitek Vanecek	$2,500,000 (1)
Chris Driedger	$2,250,000 (1)
Colton Sissons	$2,000,000 (3)
Philipp Kurashev	$1,750,000 (2)
Jesper Fast	$1,500,000 (1)
Rasmus Asplund	$1,100,000 (3)
Jake Walman (1 Way Contract)	$1,000,000 (1)
Total Pro Players	20
Salary Commitment
Year 2025 : $68,700,000
Year 2026 : $49,200,000
Year 2027 : $21,850,000
Year 2028 : $12,600,000
Salary Average Commitment
Year 2025 : $68,700,000
Year 2026 : $48,700,000
Year 2027 : $22,100,000
Year 2028 : $13,000,000
Salary Cap with 1 Way Contract
Year 2025 : $68,700,000
Year 2026 : $48,700,000
Year 2027 : $22,100,000
Year 2028 : $13,000,000

Farm Players Salaries
Benoit-Olivier Groulx	$100,000 (2)
Karson Kuhlman	$99,500 (1)
Phil Di Giuseppe	$97,500 (1)
MacKenzie MacEachern	$97,500 (2)
Isak Rosen	$97,500 (1)
Vinni Lettieri	$97,500 (1)
Denton Mateychuk	$97,500 (3)
Devin Cooley	$95,000 (1)
Tristan Luneau	$90,000 (2)
Donovan Sebrango	$90,000 (3)
Albert Johansson	$90,000 (1)
Dominik Shine	$87,500 (2)
Trevor Carrick	$87,500 (2)
Daniil Chayka	$85,500 (1)
Roby Jarventie	$85,000 (2)
Jack Ahcan	$83,050 (1)
Kyle Burroughs	$75,000 (2)
Colten Ellis	$75,000 (1)
Roni Hirvonen	$74,000 (2)
Jackson Cates	$69,850 (1)
Maxime Lajoie	$66,500 (1)
Tanner Kaspick	$63,500 (1)
Jakub Dobes	$63,500 (2)
Olivier Nadeau	$60,000 (3)
Jake Wise	$57,500 (1)
Isaiah Saville	$57,500 (1)
Judd Caulfield	$56,500 (1)
Ronan Seeley	$45,000 (1)
Total Farm Players	28
Salary Commitment
Year 2025 : $2,244,400
Year 2026 : $1,007,500
Year 2027 : $247,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,244,400
Year 2026 : $1,007,500
Year 2027 : $247,500
Year 2028 : $0

Boston Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Garden
Level 1:	6000 - $58 - 5,572 - 92.86%
Level 2:	5000 - $33 - 4,807 - 96.13%
Level 3:	2000 - $19 - 1,987 - 99.34%
Level 4:	3565 - $10 - 3,565 - 100.00%
Luxury :	1000 - $300 - 800 - 80.00%
Total Capacity :	17565
Team Popularity :	118.00%
Income
Home Games Left	4
Average Attendance - %	16,730 - 95.25%
Average Income per Game	$1,217,146
Year to Date Revenue	$45,034,401
Expense
Pro Players Total Salaries	$70,950,000
Farm Players Total Salaries	$2,263,500
Coaches Total Salaries	$2,900,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$64,797,264
Farm Year To Date Expenses	$2,959,391
Pro Salary Cap To Date	$63,017,904
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$4,868,584
Pro Remaining Season Days	14
Pro Expenses Per Days	$455,625
Pro Estimated Expenses	$6,378,750
Farm Remaining Season Days	9
Farm Expenses Per Days	$20,732
Farm Estimated Expenses	$186,588
Estimated Season Expenses	$6,565,338
Estimated Season Salary Cap	$69,226,036
Estimate Under Maximum Salary Cap of $72,500,000	$3,273,964
Estimate Over Minimum Salary Cap of $47,000,000	$22,226,036
Current Bank Account	$9,748,514
Projected Bank Account	$8,051,760

Pro Players Salaries
John Klingberg	$6,250,000 (3)
Darnell Nurse	$5,500,000 (2)
Chris Kreider	$5,375,000 (3)
Matthew Tkachuk	$5,200,000 (6)
Alex Pietrangelo	$5,000,000 (1)
Robin Lehner	$5,000,000 (1)
Boone Jenner	$4,850,000 (3)
Ivan Barbashev	$4,250,000 (5)
Nino Niederreiter	$3,850,000 (3)
Anze Kopitar	$3,800,000 (1)
Jalen Chatfield	$3,500,000 (4)
Quinn Hughes	$2,950,000 (5)
Tim Stutzle	$2,500,000 (5)
Matthew Boldy	$2,500,000 (7)
Lars Eller	$2,100,000 (1)
Samuel Blais	$1,925,000 (2)
Yakov Trenin	$1,850,000 (3)
Dylan DeMelo	$1,750,000 (2)
Logan Thompson	$1,400,000 (5)
Ryan McLeod	$1,400,000 (5)
Total Pro Players	20
Salary Commitment
Year 2025 : $70,950,000
Year 2026 : $65,675,000
Year 2027 : $56,550,000
Year 2028 : $35,250,000
Salary Average Commitment
Year 2025 : $70,950,000
Year 2026 : $55,050,000
Year 2027 : $45,875,000
Year 2028 : $23,700,000
Salary Cap with 1 Way Contract
Year 2025 : $70,950,000
Year 2026 : $55,050,000
Year 2027 : $45,875,000
Year 2028 : $23,700,000

Farm Players Salaries
Logan Shaw	$125,000 (1)
Greg McKegg	$125,000 (1)
Justin Holl	$120,000 (3)
Mads Sogaard	$120,000 (3)
Kale Clague	$100,000 (1)
Brett Leason	$97,500 (4)
Nico Sturm	$97,500 (2)
Kole Lind	$97,500 (4)
Matthew Poitras	$95,000 (3)
Connor Mackey	$95,000 (3)
Alexander Alexeyev	$95,000 (1)
Lucas Johansen	$95,000 (3)
Mike Hardman	$89,500 (3)
Michael Amadio	$89,000 (5)
Carsen Twarynski	$85,000 (1)
Spencer Smallman	$85,000 (1)
Declan Carlile	$85,000 (2)
Jaxsen Wiebe	$85,000 (1)
Oscar Eklind	$85,000 (1)
Dustin Tokarski	$85,000 (1)
Ashton Sautner	$85,000 (1)
James Malatesta	$65,000 (2)
Eetu Liukas	$65,000 (2)
Vyacheslav Buteyets	$50,000 (2)
Robbie Stucker	$47,500 (1)
Total Farm Players	25
Salary Commitment
Year 2025 : $2,263,500
Year 2026 : $1,311,000
Year 2027 : $984,500
Year 2028 : $340,000
Salary Average Commitment
Year 2025 : $2,263,500
Year 2026 : $1,261,000
Year 2027 : $898,500
Year 2028 : $284,000

Buffalo Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	HSBC Arena
Level 1:	6000 - $60 - 5,784 - 96.40%
Level 2:	5000 - $32 - 4,846 - 96.91%
Level 3:	2500 - $14 - 2,472 - 98.87%
Level 4:	4000 - $11 - 3,772 - 94.29%
Luxury :	1190 - $160 - 1,168 - 98.11%
Total Capacity :	18690
Team Popularity :	114.00%
Income
Home Games Left	3
Average Attendance - %	18,040 - 96.52%
Average Income per Game	$1,101,308
Year to Date Revenue	$41,849,688
Expense
Pro Players Total Salaries	$72,075,000
Farm Players Total Salaries	$2,188,175
Coaches Total Salaries	$3,900,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$65,266,904
Farm Year To Date Expenses	$2,999,094
Pro Salary Cap To Date	$62,529,404
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$3,303,923
Pro Remaining Season Days	14
Pro Expenses Per Days	$469,219
Pro Estimated Expenses	$6,569,066
Farm Remaining Season Days	9
Farm Expenses Per Days	$19,924
Farm Estimated Expenses	$179,316
Estimated Season Expenses	$6,748,382
Estimated Season Salary Cap	$68,835,970
Estimate Under Maximum Salary Cap of $72,500,000	$3,664,030
Estimate Over Minimum Salary Cap of $47,000,000	$21,835,970
Current Bank Account	($5,916,412)
Projected Bank Account	($9,360,871)

Pro Players Salaries
Mikko Rantanen	$7,000,000 (7)
Brayden Point	$6,600,000 (2)
Kyle Connor	$6,250,000 (3)
Victor Hedman	$5,500,000 (3)
Connor Hellebuyck	$5,250,000 (5)
Chandler Stephenson	$5,000,000 (2)
Tyler Seguin	$5,000,000 (4)
Charlie McAvoy	$4,800,000 (9)
Kevin Fiala	$4,700,000 (5)
Carter Verhaeghe	$4,000,000 (4)
Blake Coleman (1 Way Contract)	$4,000,000 (2)
Matt Roy	$3,150,000 (4)
Tyler Motte	$1,750,000 (3)
Sean Walker	$1,450,000 (1)
Eetu Luostarinen	$1,250,000 (6)
Cal Petersen	$1,250,000 (1)
Simon Benoit	$1,200,000 (2)
A.J. Greer	$1,000,000 (3)
Carl Grundstrom	$1,000,000 (1)
Cam York	$975,000 (1)
Shane Pinto	$950,000 (6)
Total Pro Players	21
Salary Commitment
Year 2025 : $72,075,000
Year 2026 : $69,300,000
Year 2027 : $53,000,000
Year 2028 : $38,100,000
Salary Average Commitment
Year 2025 : $72,075,000
Year 2026 : $67,400,000
Year 2027 : $50,600,000
Year 2028 : $36,100,000
Salary Cap with 1 Way Contract
Year 2025 : $72,075,000
Year 2026 : $67,400,000
Year 2027 : $50,600,000
Year 2028 : $36,100,000

Farm Players Salaries
Isaac Poulter	$150,000 (1)
Georgi Romanov	$150,000 (2)
Brendan Lemieux	$115,000 (2)
Josh Mahura	$105,875 (1)
Garrett Pilon	$100,000 (1)
Alec Regula	$96,800 (1)
Emil Andrae	$92,500 (2)
Walker Duehr	$90,000 (2)
Cooper Marody	$80,000 (2)
Tucker Poolman	$80,000 (1)
Landon Slaggert	$77,500 (2)
Lleyton Roed	$75,000 (3)
Mattias Norlinder	$75,000 (1)
Ben Kraws	$75,000 (2)
Anton Blidh	$75,000 (1)
Luke Toporowski	$72,500 (2)
Luke Henman	$71,500 (1)
Jeffrey Truchon-Viel	$70,000 (1)
Jackson Blake	$68,000 (3)
Shawn Element	$66,000 (1)
Nick Cicek	$65,000 (2)
Ryan McAllister	$65,000 (3)
Thomas Miller	$65,000 (2)
Aidan McDonough	$60,000 (1)
Santeri Hatakka	$50,000 (1)
Jack Beck	$50,000 (3)
Kaleb Lawrence	$47,500 (3)
Total Farm Players	27
Salary Commitment
Year 2025 : $2,188,175
Year 2026 : $1,188,000
Year 2027 : $305,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,188,175
Year 2026 : $1,188,000
Year 2027 : $305,500
Year 2028 : $0

Calgary Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pengrowth Saddledome
Level 1:	6000 - $58 - 5,995 - 99.91%
Level 2:	5000 - $30 - 4,997 - 99.95%
Level 3:	2200 - $15 - 2,200 - 100.00%
Level 4:	5000 - $6 - 4,783 - 95.65%
Luxury :	1089 - $128 - 1,089 - 100.00%
Total Capacity :	19289
Team Popularity :	108.00%
Income
Home Games Left	4
Average Attendance - %	19,064 - 98.83%
Average Income per Game	$1,041,054
Year to Date Revenue	$38,519,008
Expense
Pro Players Total Salaries	$45,740,000
Farm Players Total Salaries	$2,445,000
Coaches Total Salaries	$2,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$46,464,198
Farm Year To Date Expenses	$3,267,627
Pro Salary Cap To Date	$45,095,450
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$4,164,217
Pro Remaining Season Days	14
Pro Expenses Per Days	$295,250
Pro Estimated Expenses	$4,133,500
Farm Remaining Season Days	9
Farm Expenses Per Days	$22,226
Farm Estimated Expenses	$200,034
Estimated Season Expenses	$4,333,534
Estimated Season Salary Cap	$49,097,700
Estimate Under Maximum Salary Cap of $72,500,000	$23,402,300
Estimate Over Minimum Salary Cap of $47,000,000	$2,097,700
Current Bank Account	$37,182,435
Projected Bank Account	$37,013,118

Pro Players Salaries
Charlie Coyle	$6,000,000 (5)
Semyon Varlamov	$5,000,000 (2)
Robby Fabbri	$4,000,000 (2)
Dylan Cozens	$3,750,000 (4)
Dante Fabbro	$3,500,000 (2)
Nick Cousins	$2,750,000 (1)
Karel Vejmelka	$2,670,000 (4)
Alexandre Carrier	$2,500,000 (2)
Timothy Liljegren	$2,500,000 (5)
Braden Schneider	$2,250,000 (5)
Nick Leddy	$1,850,000 (1)
Kaapo Kakko	$1,750,000 (9)
Ridly Greig	$1,000,000 (7)
Lukas Reichel	$1,000,000 (1)
Connor Bedard	$1,000,000 (2)
Nicolas Deslauriers	$1,000,000 (1)
Will Cuylle	$925,000 (1)
Alex Laferriere	$800,000 (9)
Ronnie Attard	$770,000 (1)
Leo Loof	$725,000 (2)
Total Pro Players	20
Salary Commitment
Year 2025 : $45,740,000
Year 2026 : $43,395,000
Year 2027 : $28,170,000
Year 2028 : $29,920,000
Salary Average Commitment
Year 2025 : $45,740,000
Year 2026 : $37,445,000
Year 2027 : $20,720,000
Year 2028 : $20,720,000
Salary Cap with 1 Way Contract
Year 2025 : $45,740,000
Year 2026 : $37,445,000
Year 2027 : $20,720,000
Year 2028 : $20,720,000

Farm Players Salaries
Sonny Milano	$350,000 (1)
Jake Christiansen	$165,000 (1)
Joona Koppanen	$110,000 (1)
Joshua Brown	$100,000 (1)
Kevin Korchinski	$100,000 (2)
Owen Pickering	$100,000 (3)
Liam Ohgren	$100,000 (3)
Jonathan Gruden	$100,000 (1)
Nikita Alexandrov	$95,000 (1)
Joel Blomqvist	$90,000 (2)
William Stromgren	$87,500 (3)
Braeden Bowman	$87,500 (3)
Hunter Brzustewicz	$80,000 (3)
Jeremy Davies	$77,500 (1)
Cole Schwindt	$75,000 (1)
Jacob Ingham	$75,000 (1)
Alex Jefferies	$70,000 (2)
Dennis Cesana	$70,000 (1)
Ben King	$70,000 (2)
Emil Lilleberg	$70,000 (1)
Sam Morton	$60,000 (2)
Olle Lycksell	$60,000 (1)
Cole Reinhardt	$55,000 (1)
Henrik Tikkanen	$52,500 (1)
Dylan Roobroeck	$50,000 (3)
Trent Miner	$47,500 (2)
Andre Lee	$47,500 (1)
Total Farm Players	27
Salary Commitment
Year 2025 : $2,445,000
Year 2026 : $942,500
Year 2027 : $505,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,445,000
Year 2026 : $942,500
Year 2027 : $505,000
Year 2028 : $0

Carolina Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	RBC Center
Level 1:	6000 - $58 - 5,824 - 97.07%
Level 2:	5000 - $28 - 5,000 - 100.00%
Level 3:	2000 - $18 - 2,000 - 100.00%
Level 4:	4580 - $8 - 4,417 - 96.43%
Luxury :	1100 - $151 - 1,100 - 99.98%
Total Capacity :	18680
Team Popularity :	108.00%
Income
Home Games Left	5
Average Attendance - %	18,341 - 98.18%
Average Income per Game	$1,058,886
Year to Date Revenue	$38,119,887
Expense
Pro Players Total Salaries	$53,700,000
Farm Players Total Salaries	$2,172,500
Coaches Total Salaries	$2,750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$53,883,149
Farm Year To Date Expenses	$2,689,218
Pro Salary Cap To Date	$52,058,149
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$5,294,429
Pro Remaining Season Days	14
Pro Expenses Per Days	$348,125
Pro Estimated Expenses	$4,873,750
Farm Remaining Season Days	9
Farm Expenses Per Days	$18,855
Farm Estimated Expenses	$169,695
Estimated Season Expenses	$5,043,445
Estimated Season Salary Cap	$56,756,899
Estimate Under Maximum Salary Cap of $72,500,000	$15,743,101
Estimate Over Minimum Salary Cap of $47,000,000	$9,756,899
Current Bank Account	$53,578,028
Projected Bank Account	$53,829,012

Pro Players Salaries
Marcus Johansson	$6,000,000 (2)
Carter Hart	$4,000,000 (5)
Jared Spurgeon	$4,000,000 (2)
Robert Thomas	$4,000,000 (4)
Jake Virtanen	$4,000,000 (2)
Jake Allen	$3,750,000 (2)
Jaden Schwartz	$3,500,000 (1)
Noah Dobson	$3,000,000 (9)
Will Butcher	$3,000,000 (2)
Joel Armia	$2,500,000 (1)
Brendan Gallagher	$2,500,000 (1)
Kasperi Kapanen	$2,500,000 (2)
Stefan Noesen (1 Way Contract)	$1,500,000 (3)
Adam Boqvist	$1,500,000 (1)
Collin Graf	$1,500,000 (2)
Connor Brown	$1,250,000 (2)
Michael McLeod	$1,250,000 (1)
Dylan Guenther	$1,000,000 (2)
David Kampf	$1,000,000 (3)
Simon Edvinsson	$1,000,000 (1)
Jayden Struble	$950,000 (1)
Total Pro Players	21
Salary Commitment
Year 2025 : $53,700,000
Year 2026 : $42,800,000
Year 2027 : $18,500,000
Year 2028 : $14,500,000
Salary Average Commitment
Year 2025 : $53,700,000
Year 2026 : $40,500,000
Year 2027 : $13,500,000
Year 2028 : $11,000,000
Salary Cap with 1 Way Contract
Year 2025 : $53,700,000
Year 2026 : $40,500,000
Year 2027 : $13,500,000
Year 2028 : $11,000,000

Farm Players Salaries
Thomas Bordeleau	$125,000 (3)
Ben Meyers	$120,000 (2)
Brandon Halverson	$100,000 (1)
Malcolm Subban	$100,000 (1)
Liam Foudy	$100,000 (2)
Hendrix Lapierre	$100,000 (2)
Brendan Brisson	$100,000 (1)
Cross Hanas	$95,000 (2)
Colton Dach	$95,000 (2)
Ryan O'Rourke	$95,000 (1)
Jack Peart	$95,000 (3)
Jakub Dvorak	$95,000 (3)
Oliver Kapanen	$95,000 (3)
Jakob Pelletier	$92,500 (3)
Jack Rathbone	$85,000 (1)
Viktor Neuchev	$80,000 (3)
Elias D. Pettersson	$80,000 (3)
Valtteri Puustinen	$75,000 (2)
Ethan Edwards	$70,000 (2)
William Trudeau	$70,000 (2)
Ruslan Khazheyev	$65,000 (3)
Elliot Desnoyers	$65,000 (1)
Alex Bump	$65,000 (3)
Scott Harrington	$60,000 (1)
Cole Guttman	$50,000 (1)
Total Farm Players	25
Salary Commitment
Year 2025 : $2,172,500
Year 2026 : $1,527,500
Year 2027 : $792,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,172,500
Year 2026 : $1,517,500
Year 2027 : $792,500
Year 2028 : $0

Chicago Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	6000 - $59 - 5,924 - 98.74%
Level 2:	5400 - $30 - 5,357 - 99.21%
Level 3:	3000 - $5 - 2,784 - 92.80%
Level 4:	5000 - $4 - 4,954 - 99.07%
Luxury :	1100 - $163 - 1,093 - 99.37%
Total Capacity :	20500
Team Popularity :	112.00%
Income
Home Games Left	2
Average Attendance - %	20,112 - 98.11%
Average Income per Game	$1,069,700
Year to Date Revenue	$41,718,307
Expense
Pro Players Total Salaries	$71,525,000
Farm Players Total Salaries	$1,815,750
Coaches Total Salaries	$3,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$64,891,098
Farm Year To Date Expenses	$2,725,826
Pro Salary Cap To Date	$62,609,809
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$2,139,400
Pro Remaining Season Days	14
Pro Expenses Per Days	$462,656
Pro Estimated Expenses	$6,477,184
Farm Remaining Season Days	9
Farm Expenses Per Days	$18,166
Farm Estimated Expenses	$163,494
Estimated Season Expenses	$6,640,678
Estimated Season Salary Cap	$68,868,243
Estimate Under Maximum Salary Cap of $72,500,000	$3,631,757
Estimate Over Minimum Salary Cap of $47,000,000	$21,868,243
Current Bank Account	$1,308,663
Projected Bank Account	($3,192,615)

Pro Players Salaries
Roman Josi	$7,000,000 (3)
Sean Couturier	$6,500,000 (2)
Jack Hughes	$6,000,000 (8)
Linus Ullmark	$5,000,000 (3)
Brandon Hagel	$5,000,000 (4)
Jesper Bratt	$5,000,000 (4)
Anthony DeAngelo	$4,250,000 (3)
Devon Toews	$4,000,000 (2)
Kevin Lankinen	$4,000,000 (3)
Jake McCabe	$4,000,000 (3)
Casey Mittelstadt	$3,500,000 (3)
Jordan Eberle	$2,750,000 (1)
Evan Rodrigues	$2,750,000 (1)
Garnet Hathaway	$2,500,000 (1)
Nils Hoglander	$2,500,000 (2)
Barclay Goodrow	$1,500,000 (1)
Conor Timmins	$1,400,000 (2)
Cole Sillinger	$1,375,000 (4)
Jan Rutta	$1,250,000 (1)
Alex Killorn	$1,250,000 (1)
Total Pro Players	20
Salary Commitment
Year 2025 : $71,525,000
Year 2026 : $59,700,000
Year 2027 : $47,650,000
Year 2028 : $22,850,000
Salary Average Commitment
Year 2025 : $71,525,000
Year 2026 : $59,525,000
Year 2027 : $45,125,000
Year 2028 : $17,375,000
Salary Cap with 1 Way Contract
Year 2025 : $71,525,000
Year 2026 : $59,525,000
Year 2027 : $45,125,000
Year 2028 : $17,375,000

Farm Players Salaries
Nicolas Aube-Kubel	$150,000 (1)
Andreas Englund	$120,000 (2)
Jonathan Aspirot	$110,000 (2)
Olivier Rodrigue	$104,500 (1)
Hudson Fasching	$100,000 (2)
Michael Eyssimont	$95,000 (3)
Mason Shaw	$90,750 (1)
Tyce Thompson	$88,000 (1)
Arshdeep Bains	$87,500 (1)
Zachary Uens	$80,000 (1)
Trevor Kuntar	$75,000 (1)
Reece Newkirk	$70,000 (1)
Patrick Guay	$70,000 (1)
Calle Clang	$70,000 (1)
Tyson Hinds	$65,000 (3)
Frederic Brunet	$65,000 (3)
Cavan Fitzgerald	$60,000 (1)
Ben Hemmerling	$45,000 (3)
Miko Matikka	$45,000 (3)
Cole Krygier	$45,000 (1)
Tanner Dickinson	$40,000 (2)
Luke Loheit	$35,000 (1)
Jaydon Dureau	$35,000 (2)
Samuel Houde	$35,000 (1)
Tyler Brennan	$35,000 (3)
Total Farm Players	25
Salary Commitment
Year 2025 : $1,815,750
Year 2026 : $766,000
Year 2027 : $350,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,815,750
Year 2026 : $755,000
Year 2027 : $350,000
Year 2028 : $0

Colorado Avalanche

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	6000 - $58 - 5,954 - 99.23%
Level 2:	5000 - $32 - 4,977 - 99.54%
Level 3:	2000 - $19 - 1,987 - 99.34%
Level 4:	4000 - $10 - 3,952 - 98.80%
Luxury :	1007 - $163 - 1,006 - 99.88%
Total Capacity :	18007
Team Popularity :	120.00%
Income
Home Games Left	4
Average Attendance - %	17,876 - 99.27%
Average Income per Game	$1,112,004
Year to Date Revenue	$41,144,161
Expense
Pro Players Total Salaries	$63,900,000
Farm Players Total Salaries	$1,880,000
Coaches Total Salaries	$2,900,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$63,448,448
Farm Year To Date Expenses	$2,568,662
Pro Salary Cap To Date	$61,623,448
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$4,448,017
Pro Remaining Season Days	14
Pro Expenses Per Days	$411,875
Pro Estimated Expenses	$5,766,250
Farm Remaining Season Days	9
Farm Expenses Per Days	$17,935
Farm Estimated Expenses	$161,415
Estimated Season Expenses	$5,927,665
Estimated Season Salary Cap	$67,214,698
Estimate Under Maximum Salary Cap of $72,500,000	$5,285,302
Estimate Over Minimum Salary Cap of $47,000,000	$20,214,698
Current Bank Account	$34,531,892
Projected Bank Account	$33,052,244

Pro Players Salaries
Timo Meier	$6,600,000 (2)
J.T. Miller	$5,500,000 (4)
James Reimer	$4,800,000 (1)
Andrei Svechnikov	$4,250,000 (5)
Adam Fox	$4,200,000 (6)
Joel Eriksson Ek	$4,100,000 (3)
Rasmus Dahlin	$4,000,000 (1)
Hampus Lindholm	$4,000,000 (4)
Jeremy Swayman	$3,000,000 (5)
Justin Faulk	$2,800,000 (2)
Morgan Geekie	$2,750,000 (4)
Yanni Gourde	$2,750,000 (1)
Radko Gudas	$2,600,000 (1)
Michael Bunting	$2,500,000 (2)
Michael McCarron	$2,250,000 (3)
Philip Tomasino	$1,800,000 (2)
Miles Wood	$1,750,000 (1)
Kailer Yamamoto	$1,750,000 (1)
Sean Kuraly	$1,550,000 (2)
Lane Hutson	$950,000 (2)
Total Pro Players	20
Salary Commitment
Year 2025 : $63,900,000
Year 2026 : $51,350,000
Year 2027 : $35,750,000
Year 2028 : $28,250,000
Salary Average Commitment
Year 2025 : $63,900,000
Year 2026 : $46,250,000
Year 2027 : $30,050,000
Year 2028 : $23,700,000
Salary Cap with 1 Way Contract
Year 2025 : $63,900,000
Year 2026 : $46,250,000
Year 2027 : $30,050,000
Year 2028 : $23,700,000

Farm Players Salaries
Filip Gustavsson	$200,000 (3)
Gage Goncalves	$120,000 (2)
Ivan Miroshnichenko	$100,000 (2)
Ivan Fedotov	$95,000 (1)
Fedor Svechkov	$95,000 (2)
Logan Mailloux	$90,000 (2)
Luke Prokop	$87,500 (1)
Raphael Lavoie	$85,000 (3)
Tyler Spezia	$80,000 (1)
Andy Welinski	$80,000 (1)
Curtis McKenzie	$80,000 (1)
T.J. Tynan	$80,000 (1)
Jason Polin	$75,000 (1)
Colton White	$75,000 (1)
James Stefan	$70,000 (2)
Cameron Wright	$65,000 (2)
Tyler Benson	$65,000 (2)
Dmitry Osipov	$65,000 (1)
Reese Johnson	$60,000 (1)
Jonas Rondbjerg	$60,000 (2)
Pavel Cajan	$55,000 (2)
Matvey Petrov	$50,000 (2)
Aidan Fulp	$47,500 (2)
Total Farm Players	23
Salary Commitment
Year 2025 : $1,880,000
Year 2026 : $1,125,000
Year 2027 : $285,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,880,000
Year 2026 : $1,102,500
Year 2027 : $285,000
Year 2028 : $0

Columbus Blue Jackets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	6000 - $55 - 5,977 - 99.61%
Level 2:	5000 - $31 - 4,996 - 99.91%
Level 3:	2000 - $18 - 1,984 - 99.18%
Level 4:	4000 - $10 - 3,824 - 95.59%
Luxury :	1144 - $136 - 1,143 - 99.88%
Total Capacity :	18144
Team Popularity :	108.00%
Income
Home Games Left	3
Average Attendance - %	17,922 - 98.78%
Average Income per Game	$1,058,178
Year to Date Revenue	$40,210,749
Expense
Pro Players Total Salaries	$55,850,000
Farm Players Total Salaries	$2,784,000
Coaches Total Salaries	$2,850,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$57,430,078
Farm Year To Date Expenses	$2,808,875
Pro Salary Cap To Date	$55,605,078
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$3,174,533
Pro Remaining Season Days	14
Pro Expenses Per Days	$361,562
Pro Estimated Expenses	$5,061,868
Farm Remaining Season Days	9
Farm Expenses Per Days	$23,445
Farm Estimated Expenses	$211,005
Estimated Season Expenses	$5,272,873
Estimated Season Salary Cap	$60,491,946
Estimate Under Maximum Salary Cap of $72,500,000	$12,008,054
Estimate Over Minimum Salary Cap of $47,000,000	$13,491,946
Current Bank Account	$2,406,202
Projected Bank Account	$307,862

Pro Players Salaries
Josh Morrissey	$6,000,000 (4)
Nathan MacKinnon	$6,000,000 (10)
Jonathan Huberdeau	$5,250,000 (3)
Anton Lundell	$5,000,000 (5)
Morgan Rielly	$5,000,000 (5)
Jakob Chychrun	$4,500,000 (2)
Tanner Jeannot	$3,500,000 (4)
Jacob Trouba	$3,000,000 (4)
Jamie Drysdale	$2,500,000 (3)
Spencer Knight	$2,500,000 (3)
Evgenii Dadonov	$2,500,000 (1)
Michael Carcone	$2,250,000 (1)
Matias Maccelli	$1,600,000 (2)
Cayden Primeau	$1,000,000 (1)
Jesper Boqvist	$1,000,000 (1)
Martin Pospisil	$1,000,000 (1)
Marat Khusnutdinov	$950,000 (2)
Paul Ludwinski	$900,000 (3)
Nick Jensen	$900,000 (1)
Matt Rempe	$500,000 (2)
Total Pro Players	20
Salary Commitment
Year 2025 : $55,850,000
Year 2026 : $51,050,000
Year 2027 : $42,400,000
Year 2028 : $31,250,000
Salary Average Commitment
Year 2025 : $55,850,000
Year 2026 : $47,200,000
Year 2027 : $39,650,000
Year 2028 : $28,500,000
Salary Cap with 1 Way Contract
Year 2025 : $55,850,000
Year 2026 : $47,200,000
Year 2027 : $39,650,000
Year 2028 : $28,500,000

Farm Players Salaries
Lian Bichsel	$1,000,000 (3)
Derek Forbort	$150,000 (2)
Oscar Dansk	$100,000 (1)
Brayden Pachal	$100,000 (1)
William Lockwood	$89,000 (2)
Riley Bezeau	$85,000 (2)
Noah Gregor	$80,000 (1)
Mikko Kokkonen	$80,000 (1)
Kevin Rooney	$75,000 (1)
Akito Hirose	$75,000 (2)
Alex Kannok-Leipert	$75,000 (3)
William Villeneuve	$70,000 (2)
Stanislav Demin	$67,500 (1)
Jake McLaughlin	$65,000 (1)
Jack LaFontaine	$65,000 (1)
Graham McPhee	$65,000 (1)
Ian McKinnon	$65,000 (1)
Tommy Miller	$65,000 (1)
Brad Morrison	$65,000 (1)
Jacob Graves	$60,000 (2)
Jacob Doty	$60,000 (1)
Brennan Saulnier	$60,000 (1)
Alex Gallant	$60,000 (1)
Curtis Hall	$60,000 (1)
Jalen Luypen	$47,500 (2)
Total Farm Players	25
Salary Commitment
Year 2025 : $2,784,000
Year 2026 : $726,500
Year 2027 : $175,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,784,000
Year 2026 : $751,500
Year 2027 : $175,000
Year 2028 : $0

Dallas Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	6000 - $58 - 5,809 - 96.82%
Level 2:	5000 - $30 - 4,918 - 98.36%
Level 3:	2300 - $18 - 2,276 - 98.94%
Level 4:	4000 - $10 - 3,888 - 97.20%
Luxury :	1232 - $147 - 1,220 - 98.99%
Total Capacity :	18532
Team Popularity :	114.00%
Income
Home Games Left	2
Average Attendance - %	18,110 - 97.73%
Average Income per Game	$1,124,283
Year to Date Revenue	$43,847,032
Expense
Pro Players Total Salaries	$71,025,000
Farm Players Total Salaries	$1,808,500
Coaches Total Salaries	$3,350,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$66,635,276
Farm Year To Date Expenses	$2,965,768
Pro Salary Cap To Date	$64,810,276
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$2,248,566
Pro Remaining Season Days	14
Pro Expenses Per Days	$456,406
Pro Estimated Expenses	$6,389,684
Farm Remaining Season Days	9
Farm Expenses Per Days	$20,377
Farm Estimated Expenses	$183,393
Estimated Season Expenses	$6,573,077
Estimated Season Salary Cap	$71,024,960
Estimate Under Maximum Salary Cap of $72,500,000	$1,475,040
Estimate Over Minimum Salary Cap of $47,000,000	$24,024,960
Current Bank Account	($1,282,654)
Projected Bank Account	($5,607,165)

Pro Players Salaries
Ryan Nugent-Hopkins	$6,750,000 (1)
Leon Draisaitl	$6,750,000 (8)
David Pastrnak	$6,500,000 (6)
Miro Heiskanen	$5,250,000 (5)
Ryan Ellis	$5,000,000 (4)
Jordan Binnington	$5,000,000 (3)
Phillip Danault	$4,750,000 (2)
Mika Zibanejad	$4,500,000 (1)
Colton Parayko	$4,500,000 (4)
Noah Hanifin	$4,000,000 (1)
Lucas Raymond	$3,800,000 (8)
Thomas Chabot	$3,400,000 (1)
Pavel Zacha	$3,250,000 (3)
Jonas Siegenthaler	$1,750,000 (4)
Alex Newhook	$1,500,000 (2)
Michael DiPietro	$975,000 (2)
Bobby Brink	$900,000 (1)
Frederick Gaudreau	$900,000 (2)
Sam Carrick	$850,000 (1)
Dmitri Voronkov	$700,000 (1)
Total Pro Players	20
Salary Commitment
Year 2025 : $71,025,000
Year 2026 : $51,100,000
Year 2027 : $42,450,000
Year 2028 : $33,950,000
Salary Average Commitment
Year 2025 : $71,025,000
Year 2026 : $49,925,000
Year 2027 : $41,800,000
Year 2028 : $33,550,000
Salary Cap with 1 Way Contract
Year 2025 : $71,025,000
Year 2026 : $49,925,000
Year 2027 : $41,800,000
Year 2028 : $33,550,000

Farm Players Salaries
Givani Smith	$110,000 (1)
Matt Villalta	$95,000 (3)
Emil Bemstrom	$94,500 (1)
Adam Sykora	$91,500 (2)
Dylan Coghlan	$90,000 (2)
Simon Lundmark	$85,000 (2)
Matthew Seminoff	$82,500 (3)
Maxim Groshev	$77,500 (1)
Gabe Klassen	$77,500 (3)
Jack Thompson	$75,000 (1)
Danil Gushchin	$75,000 (1)
Milo Roelens	$75,000 (3)
Luke Cavallin	$72,500 (1)
Blake McLaughlin	$72,500 (1)
Zac Funk	$70,000 (3)
Atley Calvert	$70,000 (3)
Chris Ortiz	$70,000 (2)
Jakub Brabenec	$70,000 (3)
Ben Jones	$65,000 (1)
Wilmer Skoog	$65,000 (2)
Isaac Belliveau	$60,000 (2)
Ryan Bednard	$60,000 (1)
Dawson Barteaux	$60,000 (2)
Braden Hache	$45,000 (3)
Total Farm Players	24
Salary Commitment
Year 2025 : $1,808,500
Year 2026 : $1,106,500
Year 2027 : $585,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,808,500
Year 2026 : $1,106,500
Year 2027 : $585,000
Year 2028 : $0

Detroit Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Joe Louis Arena
Level 1:	6000 - $57 - 6,000 - 100.00%
Level 2:	5000 - $37 - 4,375 - 87.49%
Level 3:	3000 - $20 - 2,400 - 80.00%
Level 4:	5000 - $16 - 4,000 - 80.00%
Luxury :	1066 - $100 - 1,066 - 100.00%
Total Capacity :	20066
Team Popularity :	118.00%
Income
Home Games Left	3
Average Attendance - %	17,841 - 88.91%
Average Income per Game	$1,076,469
Year to Date Revenue	$40,905,820
Expense
Pro Players Total Salaries	$69,850,000
Farm Players Total Salaries	$1,890,000
Coaches Total Salaries	$4,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$69,378,769
Farm Year To Date Expenses	$2,788,406
Pro Salary Cap To Date	$66,184,981
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$3,229,407
Pro Remaining Season Days	14
Pro Expenses Per Days	$458,438
Pro Estimated Expenses	$6,418,132
Farm Remaining Season Days	9
Farm Expenses Per Days	$18,645
Farm Estimated Expenses	$167,805
Estimated Season Expenses	$6,585,937
Estimated Season Salary Cap	$72,296,849
Estimate Under Maximum Salary Cap of $72,500,000	$203,151
Estimate Over Minimum Salary Cap of $47,000,000	$25,296,849
Current Bank Account	$9,826,710
Projected Bank Account	$6,470,180

Pro Players Salaries
Mark Scheifele	$6,500,000 (1)
Brock Boeser	$6,250,000 (4)
Max Domi	$6,000,000 (3)
Bo Horvat	$5,500,000 (2)
Travis Konecny	$5,000,000 (3)
Cam Talbot	$4,750,000 (1)
Calvin De Haan	$4,000,000 (1)
Sean Durzi	$3,500,000 (4)
Brendan Smith	$3,500,000 (2)
Cody Ceci	$3,250,000 (3)
Trevor Zegras	$3,000,000 (3)
Thatcher Demko	$3,000,000 (1)
Zach Sanford	$2,750,000 (2)
Alexis Lafreniere	$2,500,000 (2)
Haydn Fleury	$2,500,000 (3)
Evan Bouchard	$2,500,000 (1)
Cody Glass	$2,500,000 (1)
Marco Kasper	$950,000 (3)
Emil Heineman	$950,000 (1)
Ryker Evans	$950,000 (1)
Total Pro Players	20
Salary Commitment
Year 2025 : $69,850,000
Year 2026 : $44,700,000
Year 2027 : $30,450,000
Year 2028 : $9,750,000
Salary Average Commitment
Year 2025 : $69,850,000
Year 2026 : $44,700,000
Year 2027 : $30,450,000
Year 2028 : $9,750,000
Salary Cap with 1 Way Contract
Year 2025 : $69,850,000
Year 2026 : $44,700,000
Year 2027 : $30,450,000
Year 2028 : $9,750,000

Farm Players Salaries
Dennis Cholowski	$250,000 (1)
Matt Benning	$150,000 (1)
Dillon Heatherington	$80,000 (2)
Luca Del Bel Belluz	$80,000 (3)
Cameron Johnson	$80,000 (2)
Hunter Haight	$80,000 (3)
Mitch McLain	$75,000 (2)
Riley Sutter	$70,000 (1)
Jayden Grubbe	$65,000 (2)
Dominic Toninato	$65,000 (2)
Jett Woo	$65,000 (1)
Matthew Robertson	$65,000 (1)
Dalton Smith	$60,000 (1)
Ryan Jones	$60,000 (1)
David Silye	$60,000 (1)
Derek Daschke	$60,000 (1)
Austin Magera	$60,000 (1)
Seth Helgeson	$60,000 (1)
Jordan Frasca	$60,000 (1)
Lucas Vanroboys	$60,000 (1)
Scott Sabourin	$60,000 (1)
Nathan Noel	$60,000 (1)
Parker Gahagen	$60,000 (1)
Joe Carroll	$55,000 (2)
Marco Costantini	$50,000 (1)
Total Farm Players	25
Salary Commitment
Year 2025 : $1,890,000
Year 2026 : $580,000
Year 2027 : $160,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,890,000
Year 2026 : $580,000
Year 2027 : $160,000
Year 2028 : $0

Edmonton Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Place
Level 1:	6000 - $62 - 5,550 - 92.49%
Level 2:	4839 - $34 - 4,218 - 87.17%
Level 3:	2000 - $21 - 1,731 - 86.54%
Level 4:	3000 - $13 - 2,599 - 86.65%
Luxury :	1000 - $152 - 1,000 - 100.00%
Total Capacity :	16839
Team Popularity :	120.00%
Income
Home Games Left	3
Average Attendance - %	15,098 - 89.66%
Average Income per Game	$1,121,352
Year to Date Revenue	$42,611,373
Expense
Pro Players Total Salaries	$69,810,000
Farm Players Total Salaries	$2,535,000
Coaches Total Salaries	$5,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$67,351,552
Farm Year To Date Expenses	$3,331,733
Pro Salary Cap To Date	$63,701,552
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$3,364,056
Pro Remaining Season Days	14
Pro Expenses Per Days	$461,312
Pro Estimated Expenses	$6,458,368
Farm Remaining Season Days	9
Farm Expenses Per Days	$22,806
Farm Estimated Expenses	$205,254
Estimated Season Expenses	$6,663,622
Estimated Season Salary Cap	$69,809,920
Estimate Under Maximum Salary Cap of $72,500,000	$2,690,080
Estimate Over Minimum Salary Cap of $47,000,000	$22,809,920
Current Bank Account	$25,874,729
Projected Bank Account	$22,575,163

Pro Players Salaries
Connor McDavid	$10,000,000 (8)
Cale Makar	$6,500,000 (6)
Patrick Kane	$5,000,000 (1)
Jaccob Slavin	$5,000,000 (4)
Zach Werenski	$5,000,000 (3)
Alex DeBrincat	$4,800,000 (2)
Tom Wilson	$4,250,000 (1)
Tristan Jarry	$4,000,000 (2)
Philippe Myers	$3,500,000 (2)
Anthony Stolarz	$3,500,000 (3)
Lawson Crouse	$3,250,000 (3)
Jason Dickinson	$2,500,000 (2)
Chris Tanev	$2,500,000 (1)
Dakota Joshua	$2,000,000 (3)
Tyson Jost	$2,000,000 (4)
Michael Kesselring	$1,500,000 (2)
Joey Anderson	$1,460,000 (2)
Alex Steeves	$1,250,000 (2)
Logan Cooley	$1,000,000 (2)
Cole Koepke	$800,000 (1)
Total Pro Players	20
Salary Commitment
Year 2025 : $69,810,000
Year 2026 : $59,710,000
Year 2027 : $39,600,000
Year 2028 : $25,250,000
Salary Average Commitment
Year 2025 : $69,810,000
Year 2026 : $57,260,000
Year 2027 : $37,250,000
Year 2028 : $23,500,000
Salary Cap with 1 Way Contract
Year 2025 : $69,810,000
Year 2026 : $57,260,000
Year 2027 : $37,250,000
Year 2028 : $23,500,000

Farm Players Salaries
Scott Wedgewood	$142,500 (2)
Alex Turcotte	$110,000 (3)
Xavier Bourgault	$100,000 (1)
Chase De Leo	$100,000 (1)
Keegan Kolesar	$100,000 (1)
Samuel Poulin	$100,000 (3)
Sam Malinski	$100,000 (2)
Kyle Criscuolo	$100,000 (2)
John Hayden	$100,000 (2)
Colin Blackwell	$100,000 (2)
Joe Hicketts	$100,000 (2)
Cale Fleury	$95,000 (1)
Nathan Bastian	$92,500 (3)
Angus Crookshank	$85,000 (2)
Matt Kiersted	$85,000 (2)
Brett Harrison	$80,000 (2)
John Farinacci	$80,000 (4)
Michael Milne	$80,000 (2)
Hunter Skinner	$80,000 (3)
Spencer Stastney	$80,000 (3)
Ben Steeves	$75,000 (3)
Graham Slaggert	$72,500 (2)
Ethan Del Mastro	$70,000 (2)
Taylor Ward	$70,000 (1)
Ty Young	$65,000 (3)
Parker Bell	$65,000 (3)
Jermaine Loewen	$60,000 (1)
Ryan Mast	$50,000 (2)
Rory Kerins	$50,000 (2)
Devon Levi	$47,500 (1)
Total Farm Players	30
Salary Commitment
Year 2025 : $2,535,000
Year 2026 : $1,997,500
Year 2027 : $782,500
Year 2028 : $90,000
Salary Average Commitment
Year 2025 : $2,535,000
Year 2026 : $1,962,500
Year 2027 : $747,500
Year 2028 : $80,000

Florida Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	BankAtlantic Center
Level 1:	6000 - $59 - 5,424 - 90.39%
Level 2:	5000 - $32 - 4,776 - 95.52%
Level 3:	2000 - $19 - 1,888 - 94.39%
Level 4:	5000 - $7 - 4,520 - 90.41%
Luxury :	1250 - $124 - 1,212 - 96.97%
Total Capacity :	19250
Team Popularity :	106.00%
Income
Home Games Left	5
Average Attendance - %	17,819 - 92.57%
Average Income per Game	$1,029,024
Year to Date Revenue	$37,044,863
Expense
Pro Players Total Salaries	$68,750,000
Farm Players Total Salaries	$2,505,500
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$64,423,692
Farm Year To Date Expenses	$3,259,778
Pro Salary Cap To Date	$62,598,692
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$5,145,120
Pro Remaining Season Days	14
Pro Expenses Per Days	$442,188
Pro Estimated Expenses	$6,190,632
Farm Remaining Season Days	9
Farm Expenses Per Days	$22,616
Farm Estimated Expenses	$203,544
Estimated Season Expenses	$6,394,176
Estimated Season Salary Cap	$68,614,324
Estimate Under Maximum Salary Cap of $72,500,000	$3,885,676
Estimate Over Minimum Salary Cap of $47,000,000	$21,614,324
Current Bank Account	$13,212,867
Projected Bank Account	$11,963,811

Pro Players Salaries
Evgeni Malkin	$6,500,000 (2)
Andrei Kuzmenko	$6,000,000 (7)
Kyle Palmieri	$6,000,000 (2)
Juuso Valimaki	$5,000,000 (6)
Noah Cates	$4,500,000 (4)
Nick Paul	$4,000,000 (4)
Philipp Grubauer	$4,000,000 (1)
Luke Glendening	$3,750,000 (1)
Trevor Van Riemsdyk	$3,000,000 (1)
Jack Johnson	$3,000,000 (1)
Victor Soderstrom	$3,000,000 (7)
Jason Zucker	$2,600,000 (1)
Jake Neighbours	$2,500,000 (2)
William Borgen	$2,500,000 (1)
Anton Forsberg	$2,150,000 (1)
Mikey Anderson	$2,000,000 (3)
Oskar Lindblom	$1,700,000 (1)
Mathieu Joseph	$1,500,000 (1)
Jonah Gadjovich	$1,100,000 (2)
Brandt Clarke	$1,000,000 (1)
Rocco Grimaldi	$1,000,000 (1)
Matvei Michkov	$1,000,000 (3)
Jackson LaCombe	$950,000 (1)
Total Pro Players	23
Salary Commitment
Year 2025 : $68,750,000
Year 2026 : $40,700,000
Year 2027 : $26,500,000
Year 2028 : $23,000,000
Salary Average Commitment
Year 2025 : $68,750,000
Year 2026 : $41,600,000
Year 2027 : $25,500,000
Year 2028 : $22,500,000
Salary Cap with 1 Way Contract
Year 2025 : $68,750,000
Year 2026 : $41,600,000
Year 2027 : $25,500,000
Year 2028 : $22,500,000

Farm Players Salaries
Max Willman	$120,000 (2)
Jacob Bryson	$120,000 (3)
Ryan Fanti	$100,000 (3)
Calle Rosen	$100,000 (1)
Cameron Hebig	$100,000 (2)
Cameron Crotty	$100,000 (2)
Jaycob Megna	$100,000 (2)
Nathan Smith	$100,000 (2)
Austin Strand	$100,000 (2)
David Jiricek	$100,000 (1)
Kasimir Kaskisuo	$100,000 (1)
Robert Bortuzzo	$100,000 (1)
Ryan Schmelzer	$100,000 (2)
Tyrell Goulbourne	$100,000 (1)
Linus Karlsson	$100,000 (3)
Michael Pezzetta	$95,000 (2)
Rafael Harvey-Pinard	$95,000 (1)
Sam Colangelo	$95,000 (1)
Tyler Kleven	$95,000 (1)
Matt Nieto	$92,500 (1)
Jaxon Nelson	$90,000 (3)
Kyle McDonald	$90,000 (2)
Matthew Sop	$90,000 (3)
Adam Beckman	$88,000 (1)
Drew Bavaro	$85,000 (1)
Arturs Silovs	$50,000 (1)
Total Farm Players	26
Salary Commitment
Year 2025 : $2,505,500
Year 2026 : $1,405,000
Year 2027 : $500,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,505,500
Year 2026 : $1,405,000
Year 2027 : $500,000
Year 2028 : $0

Los Angeles Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	6000 - $63 - 5,208 - 86.80%
Level 2:	5000 - $33 - 4,482 - 89.64%
Level 3:	2000 - $19 - 1,916 - 95.80%
Level 4:	4000 - $11 - 3,414 - 85.35%
Luxury :	1118 - $132 - 1,118 - 100.00%
Total Capacity :	18118
Team Popularity :	110.00%
Income
Home Games Left	3
Average Attendance - %	16,138 - 89.07%
Average Income per Game	$1,039,337
Year to Date Revenue	$39,494,812
Expense
Pro Players Total Salaries	$51,400,000
Farm Players Total Salaries	$3,063,000
Coaches Total Salaries	$3,100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$46,532,777
Farm Year To Date Expenses	$2,839,825
Pro Salary Cap To Date	$44,479,724
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$3,118,011
Pro Remaining Season Days	14
Pro Expenses Per Days	$335,312
Pro Estimated Expenses	$4,694,368
Farm Remaining Season Days	9
Farm Expenses Per Days	$25,245
Farm Estimated Expenses	$227,205
Estimated Season Expenses	$4,921,573
Estimated Season Salary Cap	$48,977,224
Estimate Under Maximum Salary Cap of $72,500,000	$23,522,776
Estimate Over Minimum Salary Cap of $47,000,000	$1,977,224
Current Bank Account	$40,719,724
Projected Bank Account	$38,916,162

Pro Players Salaries
Kristopher Letang	$5,750,000 (1)
Dylan Larkin	$5,500,000 (1)
Jaret Anderson-Dolan	$3,750,000 (4)
Oliver Bjorkstrand	$3,750,000 (2)
Ryan Lindgren	$3,500,000 (4)
K'Andre Miller	$3,000,000 (6)
Pyotr Kochetkov	$3,000,000 (4)
Filip Hronek	$2,950,000 (2)
Yegor Chinakhov	$2,500,000 (4)
Gabriel Vilardi	$2,250,000 (3)
Pavel Dorofeyev	$1,950,000 (5)
Dylan Samberg	$1,950,000 (3)
Ville Heinola	$1,850,000 (3)
Kaapo Kahkonen	$1,750,000 (3)
T.J. Brodie (1 Way Contract)	$1,100,000 (1)
-1 Way Contract Salary Cap :	$1,100,000
Fabian Zetterlund	$1,100,000 (2)
Jack Quinn	$1,000,000 (1)
Marco Rossi	$1,000,000 (2)
Pavel Mintyukov	$1,000,000 (2)
Mavrik Bourque	$950,000 (1)
Cole O'Hara	$700,000 (2)
Henrik Rybinski	$600,000 (1)
Remi Poirier	$500,000 (1)
Total Pro Players	23
Salary Commitment
Year 2025 : $51,400,000
Year 2026 : $41,550,000
Year 2027 : $33,950,000
Year 2028 : $24,500,000
Salary Average Commitment
Year 2025 : $51,400,000
Year 2026 : $36,000,000
Year 2027 : $25,500,000
Year 2028 : $17,700,000
Salary Cap with 1 Way Contract
Year 2025 : $51,400,000
Year 2026 : $36,000,000
Year 2027 : $25,500,000
Year 2028 : $17,700,000

Farm Players Salaries
John Beecher	$950,000 (1)
Isaak Phillips	$150,000 (2)
Jack Drury	$140,000 (2)
Josiah Didier	$125,000 (2)
Juha Jaaska	$110,000 (2)
Akil Thomas	$100,000 (2)
Matt Tomkins	$100,000 (1)
Adam Ginning	$95,000 (1)
Jacob Moverare	$95,000 (1)
Matyas Sapovaliv	$95,000 (3)
Avery Hayes	$85,000 (3)
Alexander Suzdalev	$80,000 (3)
Bogdan Trineyev	$80,000 (2)
John Leonard	$78,000 (1)
Jiri Patera	$75,000 (1)
Eamon Powell	$70,000 (2)
Luca Cagnoni	$70,000 (3)
Jacob Pivonka	$65,000 (1)
William Dufour	$65,000 (1)
Martin Has	$65,000 (1)
Cameron Hughes	$65,000 (1)
Pavel Novak	$55,000 (2)
Justin Robidas	$55,000 (2)
Filip Cederqvist	$50,000 (1)
Joe Vrbetic	$50,000 (1)
Gavin Hain	$50,000 (1)
Patrick Moynihan	$45,000 (1)
Total Farm Players	27
Salary Commitment
Year 2025 : $3,063,000
Year 2026 : $1,225,000
Year 2027 : $330,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $3,063,000
Year 2026 : $1,215,000
Year 2027 : $330,000
Year 2028 : $0

Minnesota Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	6000 - $60 - 5,619 - 93.65%
Level 2:	5000 - $34 - 4,469 - 89.39%
Level 3:	2000 - $24 - 1,645 - 82.26%
Level 4:	4400 - $12 - 3,520 - 80.00%
Luxury :	1168 - $145 - 1,167 - 99.94%
Total Capacity :	18568
Team Popularity :	112.00%
Income
Home Games Left	5
Average Attendance - %	16,421 - 88.44%
Average Income per Game	$1,102,709
Year to Date Revenue	$39,697,536
Expense
Pro Players Total Salaries	$55,350,000
Farm Players Total Salaries	$2,087,000
Coaches Total Salaries	$3,400,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$52,859,374
Farm Year To Date Expenses	$2,488,019
Pro Salary Cap To Date	$50,441,318
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$5,513,547
Pro Remaining Season Days	14
Pro Expenses Per Days	$362,500
Pro Estimated Expenses	$5,075,000
Farm Remaining Season Days	9
Farm Expenses Per Days	$18,303
Farm Estimated Expenses	$164,727
Estimated Season Expenses	$5,239,727
Estimated Season Salary Cap	$55,284,450
Estimate Under Maximum Salary Cap of $72,500,000	$17,215,550
Estimate Over Minimum Salary Cap of $47,000,000	$8,284,450
Current Bank Account	$7,503,233
Projected Bank Account	$7,777,053

Pro Players Salaries
Nikita Kucherov	$8,000,000 (1)
Taylor Hall	$7,500,000 (2)
William Nylander	$4,400,000 (2)
Chris Tierney	$4,000,000 (3)
Sam Steel	$3,250,000 (5)
Christian Dvorak	$3,250,000 (1)
Vladislav Gavrikov	$3,000,000 (1)
Mathew Dumba	$2,750,000 (2)
Matt Grzelcyk	$2,700,000 (1)
Trevor Moore	$2,400,000 (3)
Carson Soucy	$2,250,000 (1)
Denis Malgin	$1,950,000 (2)
Rasmus Andersson	$1,750,000 (1)
Henri Jokiharju	$1,500,000 (1)
Ty Dellandrea	$1,500,000 (1)
Max Jones	$1,250,000 (1)
Lukas Dostal	$900,000 (2)
Jack Gorniak	$600,000 (1)
Taylor Gauthier	$600,000 (1)
Kale Kessy	$600,000 (1)
Kevin Conley	$600,000 (1)
Navrin Mutter	$600,000 (1)
Total Pro Players	22
Salary Commitment
Year 2025 : $55,350,000
Year 2026 : $28,150,000
Year 2027 : $10,700,000
Year 2028 : $4,750,000
Salary Average Commitment
Year 2025 : $55,350,000
Year 2026 : $27,150,000
Year 2027 : $9,650,000
Year 2028 : $3,250,000
Salary Cap with 1 Way Contract
Year 2025 : $55,350,000
Year 2026 : $27,150,000
Year 2027 : $9,650,000
Year 2028 : $3,250,000

Farm Players Salaries
Egor Afanasyev	$125,000 (3)
Nolan Valleau	$110,000 (2)
Nolan Allan	$100,000 (2)
Mark Kastelic	$100,000 (2)
Kyle Capobianco	$97,500 (1)
Patrick Sieloff	$95,000 (1)
Ville Koivunen	$95,000 (2)
Jan Mysak	$95,000 (2)
Travis Barron	$95,000 (1)
Alexander Holtz	$95,000 (3)
Christian Wolanin	$94,500 (3)
Yan Kuznetsov	$90,000 (1)
Cole Clayton	$85,000 (1)
Nathan Legare	$70,000 (1)
Jake Chiasson	$70,000 (2)
Jake Leschyshyn	$65,000 (1)
Keaton Middleton	$65,000 (3)
Anthony Vincent	$60,000 (1)
Nolan Maier	$60,000 (1)
Donovan Houle	$60,000 (1)
Hunter Johannes	$60,000 (1)
Justin Pearson	$60,000 (1)
Riley McKay	$60,000 (1)
Sahil Panwar	$60,000 (1)
Ryan Chyzowski	$60,000 (1)
Yaniv Perets	$60,000 (1)
Akira Schmid	$0 (0)
Total Farm Players	27
Salary Commitment
Year 2025 : $2,087,000
Year 2026 : $949,500
Year 2027 : $379,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,087,000
Year 2026 : $949,500
Year 2027 : $379,500
Year 2028 : $0

Montreal Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell Centre
Level 1:	6000 - $59 - 5,659 - 94.32%
Level 2:	5000 - $35 - 4,442 - 88.85%
Level 3:	4000 - $19 - 3,200 - 80.00%
Level 4:	5000 - $11 - 4,453 - 89.07%
Luxury :	1273 - $159 - 1,217 - 95.61%
Total Capacity :	21273
Team Popularity :	110.00%
Income
Home Games Left	3
Average Attendance - %	18,972 - 89.18%
Average Income per Game	$1,129,709
Year to Date Revenue	$42,928,959
Expense
Pro Players Total Salaries	$65,175,000
Farm Players Total Salaries	$2,262,500
Coaches Total Salaries	$3,250,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$58,838,256
Farm Year To Date Expenses	$3,362,880
Pro Salary Cap To Date	$56,849,506
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$3,389,128
Pro Remaining Season Days	14
Pro Expenses Per Days	$419,844
Pro Estimated Expenses	$5,877,816
Farm Remaining Season Days	9
Farm Expenses Per Days	$22,661
Farm Estimated Expenses	$203,949
Estimated Season Expenses	$6,081,765
Estimated Season Salary Cap	$62,552,322
Estimate Under Maximum Salary Cap of $72,500,000	$9,947,678
Estimate Over Minimum Salary Cap of $47,000,000	$15,552,322
Current Bank Account	$8,969,174
Projected Bank Account	$6,276,537

Pro Players Salaries
Kevin Hayes	$6,500,000 (1)
Mikhail Sergachev	$6,000,000 (6)
Joonas Korpisalo	$5,000,000 (5)
Warren Foegele	$4,500,000 (3)
Danton Heinen	$3,875,000 (1)
Owen Tippett	$3,800,000 (7)
Moritz Seider	$3,800,000 (1)
Reilly Smith	$3,750,000 (2)
Jake Evans	$3,450,000 (3)
Jesperi Kotkaniemi	$3,250,000 (2)
Yegor Sharangovich	$3,000,000 (1)
Jordan Martinook	$2,750,000 (2)
Mattias Janmark	$2,650,000 (2)
Casey DeSmith	$2,150,000 (1)
Noah Juulsen	$2,100,000 (1)
Johnathan Kovacevic	$2,000,000 (8)
Joe Veleno	$1,750,000 (3)
Rem Pitlick	$1,200,000 (2)
Samuel Bolduc	$1,000,000 (2)
Kaiden Guhle	$900,000 (1)
Zachary L'Heureux	$900,000 (2)
Brock Faber	$850,000 (9)
Total Pro Players	22
Salary Commitment
Year 2025 : $65,175,000
Year 2026 : $47,700,000
Year 2027 : $32,950,000
Year 2028 : $23,750,000
Salary Average Commitment
Year 2025 : $65,175,000
Year 2026 : $42,850,000
Year 2027 : $27,350,000
Year 2028 : $17,650,000
Salary Cap with 1 Way Contract
Year 2025 : $65,175,000
Year 2026 : $42,850,000
Year 2027 : $27,350,000
Year 2028 : $17,650,000

Farm Players Salaries
Dennis Gilbert	$125,000 (3)
Ryan Suzuki	$115,000 (1)
Hunter Jones	$112,500 (1)
Trey Fix-Wolansky	$110,000 (3)
Josh Jacobs	$100,000 (3)
Brad Lambert	$100,000 (2)
Hunter Drew	$90,000 (3)
Filip Larsson	$85,000 (1)
Robbie Russo	$85,000 (3)
Brian Halonen	$82,500 (3)
Wyatte Wylie	$80,000 (3)
Joshua Roy	$77,500 (2)
Keith Petruzzelli	$77,500 (3)
Gleb Trikozov	$75,000 (3)
Jacob Perreault	$75,000 (2)
Riley Kidney	$75,000 (2)
Yegor Sidorov	$75,000 (3)
Cameron Butler	$75,000 (2)
Jakub Rychlovsky	$75,000 (1)
Zach Metsa	$75,000 (3)
Antti Tuomisto	$72,500 (1)
Ethan Cardwell	$72,500 (2)
Samuel Helenius	$72,500 (1)
Zach Dean	$70,000 (2)
Josh Doan	$70,000 (1)
Xavier Simoneau	$70,000 (1)
Florian Xhekaj	$70,000 (3)
Total Farm Players	27
Salary Commitment
Year 2025 : $2,262,500
Year 2026 : $1,590,000
Year 2027 : $1,045,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,262,500
Year 2026 : $1,590,000
Year 2027 : $1,045,000
Year 2028 : $0

Nashville Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone Arena
Level 1:	6350 - $60 - 5,955 - 93.78%
Level 2:	5292 - $32 - 5,159 - 97.48%
Level 3:	2117 - $21 - 2,002 - 94.57%
Level 4:	3175 - $13 - 3,132 - 98.64%
Luxury :	1179 - $142 - 1,179 - 100.00%
Total Capacity :	18113
Team Popularity :	122.00%
Income
Home Games Left	4
Average Attendance - %	17,427 - 96.21%
Average Income per Game	$1,155,404
Year to Date Revenue	$42,749,960
Expense
Pro Players Total Salaries	$67,000,000
Farm Players Total Salaries	$3,197,500
Coaches Total Salaries	$2,850,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$62,796,093
Farm Year To Date Expenses	$3,303,136
Pro Salary Cap To Date	$60,971,093
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$4,621,617
Pro Remaining Season Days	14
Pro Expenses Per Days	$431,250
Pro Estimated Expenses	$6,037,500
Farm Remaining Season Days	9
Farm Expenses Per Days	$26,113
Farm Estimated Expenses	$235,017
Estimated Season Expenses	$6,272,517
Estimated Season Salary Cap	$66,833,593
Estimate Under Maximum Salary Cap of $72,500,000	$5,666,407
Estimate Over Minimum Salary Cap of $47,000,000	$19,833,593
Current Bank Account	$15,850,468
Projected Bank Account	$14,199,568

Pro Players Salaries
Filip Forsberg	$6,225,000 (3)
William Karlsson	$6,000,000 (1)
Brandon Montour	$6,000,000 (5)
Viktor Arvidsson	$5,800,000 (1)
Cam Fowler	$5,250,000 (3)
Anders Lee	$5,000,000 (3)
Jake Guentzel	$5,000,000 (1)
Tyler Pitlick	$4,500,000 (1)
Ville Husso	$4,000,000 (3)
Jonas Brodin	$3,500,000 (2)
Erik Haula	$2,250,000 (1)
Kiefer Sherwood	$2,000,000 (4)
Erik Brannstrom	$2,000,000 (3)
Ilya Lyubushkin	$1,750,000 (4)
Nick Blankenburg	$1,750,000 (1)
Ethen Frank	$1,625,000 (1)
James Van Riemsdyk	$1,250,000 (2)
Arvid Soderblom	$1,100,000 (3)
Nick Bjugstad	$1,000,000 (1)
Matty Beniers	$1,000,000 (1)
Total Pro Players	20
Salary Commitment
Year 2025 : $67,000,000
Year 2026 : $38,100,000
Year 2027 : $33,100,000
Year 2028 : $10,000,000
Salary Average Commitment
Year 2025 : $67,000,000
Year 2026 : $38,075,000
Year 2027 : $33,325,000
Year 2028 : $9,750,000
Salary Cap with 1 Way Contract
Year 2025 : $67,000,000
Year 2026 : $38,075,000
Year 2027 : $33,325,000
Year 2028 : $9,750,000

Farm Players Salaries
Jonatan Berggren	$950,000 (1)
Seth Griffith	$222,500 (2)
Urho Vaakanainen	$200,000 (3)
Nikolai Knyzhov	$192,500 (1)
Jonas Johansson	$100,000 (2)
Joakim Kemell	$100,000 (2)
Cole Smith	$100,000 (4)
Wyatt Newpower	$95,000 (1)
Kevin Gravel	$95,000 (2)
Felix Sandstrom	$95,000 (1)
Ozzy Wiesblatt	$90,000 (2)
Garret Sparks	$85,000 (1)
Marc Johnstone	$80,000 (3)
Anthony Angello	$80,000 (2)
Cal O'Reilly	$77,500 (2)
Samuel Laberge	$75,000 (1)
James Hamblin	$70,000 (1)
Zach Solow	$70,000 (1)
Jack Matier	$70,000 (2)
Marshall Rifai	$65,000 (1)
Nathan Staios	$65,000 (2)
Dominic Franco	$60,000 (1)
Linus Weissbach	$60,000 (1)
Alexandre Doucet	$50,000 (2)
Louka Henault	$50,000 (2)
Total Farm Players	25
Salary Commitment
Year 2025 : $3,197,500
Year 2026 : $1,452,500
Year 2027 : $480,000
Year 2028 : $150,000
Salary Average Commitment
Year 2025 : $3,197,500
Year 2026 : $1,380,000
Year 2027 : $380,000
Year 2028 : $100,000

New Jersey Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	6000 - $58 - 5,977 - 99.61%
Level 2:	5000 - $32 - 4,656 - 93.11%
Level 3:	2000 - $18 - 2,000 - 100.00%
Level 4:	3000 - $10 - 3,000 - 100.00%
Luxury :	1625 - $140 - 1,303 - 80.18%
Total Capacity :	17625
Team Popularity :	106.00%
Income
Home Games Left	3
Average Attendance - %	16,935 - 96.09%
Average Income per Game	$1,104,039
Year to Date Revenue	$41,953,469
Expense
Pro Players Total Salaries	$75,025,000
Farm Players Total Salaries	$2,246,500
Coaches Total Salaries	$4,100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$68,754,982
Farm Year To Date Expenses	$3,412,680
Pro Salary Cap To Date	$65,926,232
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$3,312,116
Pro Remaining Season Days	14
Pro Expenses Per Days	$488,281
Pro Estimated Expenses	$6,835,934
Farm Remaining Season Days	9
Farm Expenses Per Days	$20,945
Farm Estimated Expenses	$188,505
Estimated Season Expenses	$7,024,439
Estimated Season Salary Cap	$72,490,916
Estimate Under Maximum Salary Cap of $72,500,000	$9,084
Estimate Over Minimum Salary Cap of $47,000,000	$25,490,916
Current Bank Account	($9,213,593)
Projected Bank Account	($12,925,916)

Pro Players Salaries
Nico Hischier	$6,500,000 (4)
Drew Doughty	$6,050,000 (2)
Jack Eichel	$6,000,000 (8)
Ivan Provorov	$5,750,000 (9)
Alex Galchenyuk	$5,650,000 (1)
Jakub Vrana	$5,300,000 (4)
Jason Robertson	$5,200,000 (6)
Sebastian F. Aho	$5,000,000 (6)
Jared McCann	$5,000,000 (5)
Nikita Zadorov	$4,000,000 (4)
Ilya Sorokin	$4,000,000 (3)
Jake DeBrusk (1 Way Contract)	$3,800,000 (3)
Thomas Harley	$3,500,000 (3)
Luke Kunin	$3,250,000 (4)
Darren Raddysh	$2,000,000 (3)
Nicholas Robertson	$1,000,000 (1)
Brandon Saad	$1,000,000 (1)
Alex Vlasic	$900,000 (1)
Brett Berard	$650,000 (2)
Dustin Wolf	$475,000 (2)
Total Pro Players	20
Salary Commitment
Year 2025 : $75,025,000
Year 2026 : $69,975,000
Year 2027 : $65,950,000
Year 2028 : $54,500,000
Salary Average Commitment
Year 2025 : $75,025,000
Year 2026 : $66,475,000
Year 2027 : $59,300,000
Year 2028 : $46,000,000
Salary Cap with 1 Way Contract
Year 2025 : $75,025,000
Year 2026 : $66,475,000
Year 2027 : $59,300,000
Year 2028 : $46,000,000

Farm Players Salaries
Joseph Woll	$150,000 (2)
Ben Hutton	$100,000 (1)
Max Sasson	$100,000 (1)
Ben Harpur	$100,000 (1)
Will Smith	$100,000 (3)
Mason Geertsen	$100,000 (1)
Ryan Johnson	$100,000 (1)
Simon Nemec	$100,000 (2)
Steven Santini	$100,000 (1)
Jacob Gaucher	$100,000 (2)
Ondrej Pavel	$100,000 (1)
Parker Ford	$100,000 (1)
Ryan Reaves	$100,000 (1)
Valtteri Pulli	$100,000 (2)
Filip Hallander	$99,000 (1)
Luke Evangelista	$95,000 (2)
Graeme Clarke	$80,000 (1)
Ilya Nikolaev	$80,000 (1)
Erik Portillo	$80,000 (1)
Colin Swoyer	$75,000 (1)
Rhett Pitlick	$65,000 (2)
Carson Bantle	$65,000 (2)
Tyson Empey	$60,000 (1)
Kevin Mandolese	$50,000 (1)
Kirill Kudryavtsev	$47,500 (3)
Total Farm Players	25
Salary Commitment
Year 2025 : $2,246,500
Year 2026 : $822,500
Year 2027 : $147,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,246,500
Year 2026 : $822,500
Year 2027 : $147,500
Year 2028 : $0

New York Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	UBS Arena
Level 1:	6000 - $58 - 5,758 - 95.96%
Level 2:	5000 - $31 - 4,946 - 98.93%
Level 3:	2100 - $18 - 2,039 - 97.12%
Level 4:	3013 - $12 - 2,964 - 98.37%
Luxury :	1000 - $171 - 933 - 93.35%
Total Capacity :	17113
Team Popularity :	112.00%
Income
Home Games Left	1
Average Attendance - %	16,641 - 97.24%
Average Income per Game	$1,109,487
Year to Date Revenue	$44,379,467
Expense
Pro Players Total Salaries	$79,250,000
Farm Players Total Salaries	$2,059,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$66,064,919
Farm Year To Date Expenses	$3,160,692
Pro Salary Cap To Date	$64,331,197
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$1,109,487
Pro Remaining Season Days	14
Pro Expenses Per Days	$507,188
Pro Estimated Expenses	$7,100,632
Farm Remaining Season Days	9
Farm Expenses Per Days	$20,381
Farm Estimated Expenses	$183,429
Estimated Season Expenses	$7,284,061
Estimated Season Salary Cap	$71,265,565
Estimate Under Maximum Salary Cap of $72,500,000	$1,234,435
Estimate Over Minimum Salary Cap of $47,000,000	$24,265,565
Current Bank Account	$857,825
Projected Bank Account	($5,316,749)

Pro Players Salaries
John Tavares	$6,500,000 (1)
Aaron Ekblad	$6,000,000 (5)
Damon Severson	$6,000,000 (3)
Neal Pionk	$5,100,000 (5)
Jean-Gabriel Pageau	$5,000,000 (3)
Anthony Mantha	$5,000,000 (4)
Jonathan Marchessault	$4,900,000 (2)
Anthony Cirelli	$4,500,000 (6)
Dominik Kubalik	$4,250,000 (1)
MacKenzie Blackwood	$4,000,000 (4)
David Rittich	$4,000,000 (2)
Tyler Toffoli	$4,000,000 (2)
Ilya Mikheyev	$3,500,000 (4)
Ross Colton	$3,250,000 (3)
Justin Danforth	$2,500,000 (2)
Jeremy Lauzon	$2,300,000 (2)
Teddy Blueger (1 Way Contract)	$2,000,000 (1)
-1 Way Contract Salary Cap :	$2,000,000
Brogan Rafferty	$1,750,000 (1)
Mason Appleton	$1,400,000 (2)
Zach Bogosian	$1,250,000 (1)
Shane Bowers	$1,100,000 (1)
Matthew Knies	$950,000 (2)
Total Pro Players	22
Salary Commitment
Year 2025 : $79,250,000
Year 2026 : $64,650,000
Year 2027 : $43,100,000
Year 2028 : $28,500,000
Salary Average Commitment
Year 2025 : $79,250,000
Year 2026 : $62,400,000
Year 2027 : $42,350,000
Year 2028 : $28,100,000
Salary Cap with 1 Way Contract
Year 2025 : $79,250,000
Year 2026 : $62,400,000
Year 2027 : $42,350,000
Year 2028 : $28,100,000

Farm Players Salaries
Jonathan Merrill	$120,000 (1)
Eric Comrie	$100,000 (1)
Jordan Oesterle	$100,000 (1)
Lane Pederson	$97,500 (2)
Ryan Dzingel	$95,000 (1)
Robert Hagg	$95,000 (1)
Kyle Marino	$92,500 (2)
Brandon Hickey	$91,500 (1)
Jake Lucchini	$90,000 (1)
Kevin Connauton	$90,000 (1)
Colin White	$82,500 (2)
Andrew Poturalski	$81,500 (1)
Anthony Richard	$80,000 (2)
Jeff Malott	$77,500 (2)
Fredrik Karlstrom	$75,000 (1)
Chris Terry	$75,000 (1)
Max McCormick	$72,000 (1)
Garrett Wilson	$72,000 (1)
Mitchell Chaffee	$66,000 (1)
Wyatt Aamodt	$62,500 (3)
Samuel Ersson	$60,000 (1)
Jorian Donovan	$57,500 (3)
Bradley Marek	$55,000 (1)
Kevin Wall	$50,000 (1)
Carl Lindbom	$47,500 (3)
Adam Raska	$38,500 (1)
Christian Krygier	$35,000 (1)
Total Farm Players	27
Salary Commitment
Year 2025 : $2,059,000
Year 2026 : $597,500
Year 2027 : $167,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,059,000
Year 2026 : $597,500
Year 2027 : $167,500
Year 2028 : $0

New York Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	6000 - $55 - 5,918 - 98.64%
Level 2:	5000 - $27 - 4,945 - 98.90%
Level 3:	2200 - $18 - 2,177 - 98.94%
Level 4:	4000 - $9 - 3,916 - 97.90%
Luxury :	1000 - $155 - 997 - 99.72%
Total Capacity :	18200
Team Popularity :	112.00%
Income
Home Games Left	3
Average Attendance - %	17,953 - 98.64%
Average Income per Game	$1,041,244
Year to Date Revenue	$39,567,271
Expense
Pro Players Total Salaries	$68,933,000
Farm Players Total Salaries	$2,142,500
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$60,676,216
Farm Year To Date Expenses	$3,043,754
Pro Salary Cap To Date	$58,851,216
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$3,123,732
Pro Remaining Season Days	14
Pro Expenses Per Days	$443,331
Pro Estimated Expenses	$6,206,634
Farm Remaining Season Days	9
Farm Expenses Per Days	$20,274
Farm Estimated Expenses	$182,466
Estimated Season Expenses	$6,389,100
Estimated Season Salary Cap	$64,882,850
Estimate Under Maximum Salary Cap of $72,500,000	$7,617,150
Estimate Over Minimum Salary Cap of $47,000,000	$17,882,850
Current Bank Account	$22,315,688
Projected Bank Account	$19,050,320

Pro Players Salaries
Nikolaj Ehlers	$8,000,000 (7)
Niko Mikkola	$6,000,000 (7)
Brayden Schenn	$5,500,000 (1)
Ryan Strome	$5,000,000 (2)
Evander Kane	$4,500,000 (3)
Alex Tuch	$4,250,000 (2)
Morgan Frost	$4,000,000 (6)
Ilya Samsonov	$3,500,000 (3)
Brian Dumoulin	$3,333,000 (1)
Nils Lundkvist	$3,000,000 (3)
Conor Sheary	$3,000,000 (2)
Noel Acciari	$2,750,000 (2)
J.J. Moser	$2,500,000 (8)
Conor Garland	$2,500,000 (2)
Martin Fehervary	$2,200,000 (1)
Pius Suter	$2,200,000 (1)
Alex Lyon	$2,000,000 (3)
Peyton Krebs	$1,500,000 (3)
Nicolas Beaudin	$1,250,000 (3)
Dylan Holloway	$1,000,000 (8)
JJ Peterka	$950,000 (8)
Total Pro Players	21
Salary Commitment
Year 2025 : $68,933,000
Year 2026 : $61,500,000
Year 2027 : $48,500,000
Year 2028 : $32,250,000
Salary Average Commitment
Year 2025 : $68,933,000
Year 2026 : $55,700,000
Year 2027 : $38,200,000
Year 2028 : $22,450,000
Salary Cap with 1 Way Contract
Year 2025 : $68,933,000
Year 2026 : $55,700,000
Year 2027 : $38,200,000
Year 2028 : $22,450,000

Farm Players Salaries
Travis Hamonic	$400,000 (1)
Nikita Tolopilo	$150,000 (2)
Nolan Foote	$120,000 (2)
Tyler Angle	$100,000 (2)
Matthew Savoie	$100,000 (3)
Caleb Jones	$100,000 (4)
Josh Dunne	$100,000 (1)
Jean-Luc Foudy	$95,000 (1)
Helge Grans	$92,500 (2)
Austin Watson	$85,000 (2)
Jujhar Khaira	$80,000 (3)
Lucas Carlsson	$75,000 (3)
Mason Primeau	$75,000 (2)
Ville Ottavainen	$75,000 (2)
Bryan Thomson	$75,000 (2)
Joseph Labate	$65,000 (2)
Hayden Hodgson	$65,000 (2)
Daniel D'Amato	$55,000 (2)
Lleyton Moore	$55,000 (2)
Riley McCourt	$47,500 (1)
Vadim Zherenko	$47,500 (1)
Kyle Jackson	$45,000 (2)
Xavier Parent	$40,000 (2)
Total Farm Players	23
Salary Commitment
Year 2025 : $2,142,500
Year 2026 : $1,442,500
Year 2027 : $385,000
Year 2028 : $125,000
Salary Average Commitment
Year 2025 : $2,142,500
Year 2026 : $1,452,500
Year 2027 : $355,000
Year 2028 : $100,000

Ottawa Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Place
Level 1:	6000 - $58 - 5,953 - 99.21%
Level 2:	5000 - $31 - 4,962 - 99.25%
Level 3:	2153 - $18 - 2,153 - 100.00%
Level 4:	5000 - $5 - 4,929 - 98.59%
Luxury :	1000 - $300 - 800 - 80.00%
Total Capacity :	19153
Team Popularity :	112.00%
Income
Home Games Left	2
Average Attendance - %	18,798 - 98.15%
Average Income per Game	$1,189,238
Year to Date Revenue	$46,380,301
Expense
Pro Players Total Salaries	$72,175,000
Farm Players Total Salaries	$2,516,500
Coaches Total Salaries	$3,750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$65,596,883
Farm Year To Date Expenses	$3,294,227
Pro Salary Cap To Date	$63,087,492
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$2,378,477
Pro Remaining Season Days	14
Pro Expenses Per Days	$468,281
Pro Estimated Expenses	$6,555,934
Farm Remaining Season Days	9
Farm Expenses Per Days	$22,687
Farm Estimated Expenses	$204,183
Estimated Season Expenses	$6,760,117
Estimated Season Salary Cap	$69,402,808
Estimate Under Maximum Salary Cap of $72,500,000	$3,097,192
Estimate Over Minimum Salary Cap of $47,000,000	$22,402,808
Current Bank Account	$12,205,237
Projected Bank Account	$7,823,597

Pro Players Salaries
Brock Nelson	$6,500,000 (5)
John Gibson	$6,000,000 (3)
Gabriel Landeskog	$6,000,000 (6)
Shayne Gostisbehere	$5,000,000 (2)
Roope Hintz	$4,750,000 (2)
MacKenzie Weegar	$4,250,000 (3)
Artturi Lehkonen	$4,000,000 (3)
Mason Marchment	$4,000,000 (5)
Troy Terry	$4,000,000 (3)
Curtis Lazar	$3,875,000 (4)
Nick Suzuki	$3,750,000 (3)
Jeff Petry	$3,750,000 (1)
Adam Lowry	$3,000,000 (3)
Rasmus Sandin	$2,500,000 (1)
Zach Whitecloud	$2,100,000 (1)
Jimmy Vesey	$2,000,000 (2)
Kevin Bahl	$1,800,000 (3)
Connor Ingram	$1,700,000 (1)
Adam Gaudette	$1,100,000 (1)
Radek Faksa	$1,100,000 (3)
Joel Kiviranta	$1,000,000 (1)
Total Pro Players	21
Salary Commitment
Year 2025 : $72,175,000
Year 2026 : $60,275,000
Year 2027 : $47,475,000
Year 2028 : $16,375,000
Salary Average Commitment
Year 2025 : $72,175,000
Year 2026 : $60,025,000
Year 2027 : $48,275,000
Year 2028 : $20,375,000
Salary Cap with 1 Way Contract
Year 2025 : $72,175,000
Year 2026 : $60,025,000
Year 2027 : $48,275,000
Year 2028 : $20,375,000

Farm Players Salaries
Zachary Sawchenko	$165,000 (2)
Parker Kelly	$121,000 (1)
Pavol Regenda	$120,000 (3)
Samuel Fagemo	$115,000 (1)
Boris Katchouk	$112,500 (3)
Zemgus Girgensons	$110,000 (3)
Cal Foote	$110,000 (1)
Drake Caggiula	$100,000 (1)
Dryden Hunt	$100,000 (2)
Georgii Merkulov	$100,000 (1)
Ryan Lomberg	$100,000 (3)
Ben Chiarot	$100,000 (2)
Dylan McIlrath	$100,000 (3)
Jagger Firkus	$90,000 (3)
Francesco Pinelli	$90,000 (3)
Joel Hanley	$90,000 (2)
Oskari Salminen	$90,000 (1)
Dakota Mermis	$90,000 (3)
Reilly Walsh	$83,000 (1)
Samuel Knazko	$80,000 (1)
Jonathan Lemieux	$80,000 (1)
Brett Murray	$75,000 (1)
Henri Nikkanen	$70,000 (1)
Raivis Ansons	$65,000 (2)
Ryder Rolston	$65,000 (2)
Maxence Guenette	$47,500 (1)
Louis Crevier	$47,500 (1)
Total Farm Players	27
Salary Commitment
Year 2025 : $2,516,500
Year 2026 : $1,397,500
Year 2027 : $812,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,516,500
Year 2026 : $1,397,500
Year 2027 : $812,500
Year 2028 : $0

Philadelphia Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wachovia Center
Level 1:	6000 - $59 - 5,885 - 98.09%
Level 2:	5000 - $30 - 5,000 - 100.00%
Level 3:	2319 - $17 - 2,239 - 96.54%
Level 4:	5200 - $4 - 5,151 - 99.05%
Luxury :	1000 - $300 - 972 - 97.17%
Total Capacity :	19519
Team Popularity :	120.00%
Income
Home Games Left	4
Average Attendance - %	19,246 - 98.60%
Average Income per Game	$1,092,272
Year to Date Revenue	$40,414,065
Expense
Pro Players Total Salaries	$77,100,000
Farm Players Total Salaries	$1,767,500
Coaches Total Salaries	$3,100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$66,956,542
Farm Year To Date Expenses	$2,675,765
Pro Salary Cap To Date	$65,131,542
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$4,369,088
Pro Remaining Season Days	14
Pro Expenses Per Days	$494,375
Pro Estimated Expenses	$6,921,250
Farm Remaining Season Days	9
Farm Expenses Per Days	$18,500
Farm Estimated Expenses	$166,500
Estimated Season Expenses	$7,087,750
Estimated Season Salary Cap	$71,877,792
Estimate Under Maximum Salary Cap of $72,500,000	$622,208
Estimate Over Minimum Salary Cap of $47,000,000	$24,877,792
Current Bank Account	$31,682,976
Projected Bank Account	$28,964,314

Pro Players Salaries
Patrik Laine	$7,750,000 (6)
Sean Monahan	$6,000,000 (3)
Ryan O'Reilly	$6,000,000 (4)
Oliver Ekman-Larsson	$5,750,000 (2)
Sergei Bobrovsky	$5,650,000 (1)
Matt Duchene	$5,500,000 (4)
Bryan Rust	$5,250,000 (2)
Vince Dunn	$5,125,000 (5)
Nate Schmidt	$4,500,000 (2)
David Perron	$4,500,000 (1)
Brady Skjei	$4,000,000 (3)
Pierre Engvall	$4,000,000 (4)
Matt Murray	$2,950,000 (1)
Taylor Raddysh	$2,750,000 (2)
John Marino	$2,400,000 (2)
Simon Holmstrom	$1,375,000 (1)
Cutter Gauthier	$1,000,000 (3)
Riley Stillman	$950,000 (1)
Glenn Gawdin	$850,000 (4)
Kurtis MacDermid (1 Way Contract)	$800,000 (1)
Total Pro Players	20
Salary Commitment
Year 2025 : $77,100,000
Year 2026 : $56,725,000
Year 2027 : $37,025,000
Year 2028 : $26,025,000
Salary Average Commitment
Year 2025 : $77,100,000
Year 2026 : $60,875,000
Year 2027 : $40,225,000
Year 2028 : $29,225,000
Salary Cap with 1 Way Contract
Year 2025 : $77,100,000
Year 2026 : $60,875,000
Year 2027 : $40,225,000
Year 2028 : $29,225,000

Farm Players Salaries
Tomas Nosek	$100,000 (2)
Michael Mersch	$90,000 (1)
Nick Abruzzese	$83,500 (4)
Domenick Fensore	$80,000 (2)
Carter Mazur	$80,000 (2)
Daemon Hunt	$80,000 (2)
Marc Del Gaizo	$77,000 (1)
Jakub Skarek	$77,000 (2)
Zayde Wisdom	$72,500 (2)
Dylan Garand	$70,000 (1)
Aaron Ness	$70,000 (1)
Dylan Wells	$70,000 (1)
Vincent Desharnais	$67,500 (1)
Jarred Tinordi	$65,000 (1)
Victor Mancini	$65,000 (2)
Robert Mastrosimone	$65,000 (2)
Hugh McGing	$62,500 (2)
Cedric Pare	$60,000 (2)
Gemel Smith	$60,000 (1)
Nick DeSimone	$60,000 (1)
Justin Dowling	$60,000 (1)
Tyler Tullio	$60,000 (2)
Luka Burzan	$50,000 (1)
Nikita Nesterenko	$50,000 (1)
Chase Bradley	$47,500 (2)
Cole McWard	$45,000 (2)
Total Farm Players	26
Salary Commitment
Year 2025 : $1,767,500
Year 2026 : $993,500
Year 2027 : $83,500
Year 2028 : $83,500
Salary Average Commitment
Year 2025 : $1,767,500
Year 2026 : $978,000
Year 2027 : $83,500
Year 2028 : $83,500

Pittsburgh Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Consol Energy Center
Level 1:	6000 - $58 - 5,994 - 99.89%
Level 2:	5000 - $30 - 4,991 - 99.83%
Level 3:	1600 - $21 - 1,598 - 99.89%
Level 4:	3732 - $10 - 3,695 - 99.00%
Luxury :	800 - $168 - 800 - 100.00%
Total Capacity :	17132
Team Popularity :	108.00%
Income
Home Games Left	3
Average Attendance - %	17,078 - 99.68%
Average Income per Game	$1,033,423
Year to Date Revenue	$39,270,078
Expense
Pro Players Total Salaries	$72,400,000
Farm Players Total Salaries	$3,621,500
Coaches Total Salaries	$3,750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$65,984,174
Farm Year To Date Expenses	$3,521,778
Pro Salary Cap To Date	$63,702,891
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$3,100,269
Pro Remaining Season Days	14
Pro Expenses Per Days	$468,125
Pro Estimated Expenses	$6,553,750
Farm Remaining Season Days	9
Farm Expenses Per Days	$31,429
Farm Estimated Expenses	$282,861
Estimated Season Expenses	$6,836,611
Estimated Season Salary Cap	$70,037,891
Estimate Under Maximum Salary Cap of $72,500,000	$2,462,109
Estimate Over Minimum Salary Cap of $47,000,000	$23,037,891
Current Bank Account	$4,457,678
Projected Bank Account	$721,336

Pro Players Salaries
Sidney Crosby	$7,000,000 (2)
Elias Lindholm	$6,000,000 (4)
Tyler Myers	$5,750,000 (3)
Vincent Trocheck	$5,500,000 (5)
Seth Jones	$5,500,000 (3)
Ryan Hartman	$5,000,000 (3)
Mikael Granlund	$5,000,000 (1)
Jacob Markstrom	$5,000,000 (3)
Oliver Kylington	$4,000,000 (4)
Frank Vatrano	$3,500,000 (1)
Alexander Wennberg	$3,250,000 (1)
Brett Kulak	$3,000,000 (2)
Stuart Skinner	$3,000,000 (5)
Dawson Mercer	$2,500,000 (2)
Tyson Foerster	$2,000,000 (4)
Trevor Lewis	$1,200,000 (1)
Mario Ferraro	$1,100,000 (1)
Paul Cotter	$1,100,000 (1)
Adam Klapka (1 Way Contract)	$1,000,000 (4)
Jake Sanderson	$1,000,000 (9)
Macklin Celebrini	$1,000,000 (3)
Total Pro Players	21
Salary Commitment
Year 2025 : $72,400,000
Year 2026 : $63,800,000
Year 2027 : $50,150,000
Year 2028 : $30,250,000
Salary Average Commitment
Year 2025 : $72,400,000
Year 2026 : $57,250,000
Year 2027 : $44,750,000
Year 2028 : $22,500,000
Salary Cap with 1 Way Contract
Year 2025 : $72,400,000
Year 2026 : $57,250,000
Year 2027 : $44,750,000
Year 2028 : $22,500,000

Farm Players Salaries
Drew Helleson	$950,000 (1)
Austin Wagner	$250,000 (1)
Daniil Miromanov	$150,000 (2)
Jansen Harkins	$132,000 (1)
Matthew Murray	$125,000 (3)
Alexei Toropchenko	$125,000 (3)
Mitchell Stephens	$125,000 (1)
Jacob Bernard-Docker	$110,000 (1)
Marc McLaughlin	$110,000 (1)
Connor Carrick	$105,000 (1)
Uvis Balinskis	$100,000 (2)
Philippe Desrosiers	$100,000 (1)
Zack MacEwen	$100,000 (2)
Vinnie Hinostroza	$100,000 (2)
Jack Finley	$95,000 (2)
Curtis Douglas	$91,500 (4)
Hunter McKown	$91,000 (3)
Nils Aman	$87,500 (3)
Gabriel Szturc	$85,000 (3)
Bokondji Imama	$82,500 (3)
Wyatt Kalynuk	$82,500 (1)
Oskar Back	$77,000 (1)
Pontus Holmberg	$75,000 (2)
Thomas Milic	$65,000 (3)
Graham Sward	$62,500 (3)
Nikita Novikov	$50,000 (2)
Maximus Wanner	$47,500 (2)
Samuel Walker	$47,500 (1)
Total Farm Players	28
Salary Commitment
Year 2025 : $3,621,500
Year 2026 : $1,532,500
Year 2027 : $815,000
Year 2028 : $91,500
Salary Average Commitment
Year 2025 : $3,621,500
Year 2026 : $1,532,500
Year 2027 : $815,000
Year 2028 : $91,500

San Jose Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Center
Level 1:	6000 - $60 - 5,750 - 95.83%
Level 2:	5000 - $32 - 4,835 - 96.70%
Level 3:	2000 - $19 - 1,844 - 92.22%
Level 4:	3396 - $14 - 2,737 - 80.60%
Luxury :	1100 - $250 - 917 - 83.35%
Total Capacity :	17496
Team Popularity :	108.00%
Income
Home Games Left	3
Average Attendance - %	16,083 - 91.92%
Average Income per Game	$1,107,255
Year to Date Revenue	$42,075,674
Expense
Pro Players Total Salaries	$70,100,000
Farm Players Total Salaries	$3,594,500
Coaches Total Salaries	$3,650,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$66,503,727
Farm Year To Date Expenses	$3,610,418
Pro Salary Cap To Date	$63,994,391
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$3,321,764
Pro Remaining Season Days	14
Pro Expenses Per Days	$455,312
Pro Estimated Expenses	$6,374,368
Farm Remaining Season Days	9
Farm Expenses Per Days	$28,997
Farm Estimated Expenses	$260,973
Estimated Season Expenses	$6,635,341
Estimated Season Salary Cap	$70,128,141
Estimate Under Maximum Salary Cap of $72,500,000	$2,371,859
Estimate Over Minimum Salary Cap of $47,000,000	$23,128,141
Current Bank Account	$4,379,936
Projected Bank Account	$1,066,359

Pro Players Salaries
Alexander Ovechkin	$10,000,000 (1)
Aleksander Barkov	$8,000,000 (5)
Ryan McDonagh	$6,000,000 (2)
Mike Matheson	$5,000,000 (4)
Martin Necas	$4,500,000 (3)
Jake Oettinger	$4,500,000 (2)
Josh Manson	$4,200,000 (2)
Brayden McNabb	$4,000,000 (1)
Scott Mayfield	$4,000,000 (2)
Cole Caufield	$3,000,000 (3)
Drake Batherson	$3,000,000 (3)
Jordan Staal	$3,000,000 (1)
Josh Norris	$2,500,000 (3)
Joel Farabee	$2,000,000 (2)
Jonathan Quick	$1,500,000 (1)
Quinton Byfield	$1,000,000 (2)
William Eklund	$1,000,000 (2)
Ryan Suter	$1,000,000 (1)
Cole Perfetti	$950,000 (1)
Aatu Raty	$950,000 (2)
Total Pro Players	20
Salary Commitment
Year 2025 : $70,100,000
Year 2026 : $50,750,000
Year 2027 : $27,850,000
Year 2028 : $13,000,000
Salary Average Commitment
Year 2025 : $70,100,000
Year 2026 : $49,650,000
Year 2027 : $26,000,000
Year 2028 : $13,000,000
Salary Cap with 1 Way Contract
Year 2025 : $70,100,000
Year 2026 : $49,650,000
Year 2027 : $26,000,000
Year 2028 : $13,000,000

Farm Players Salaries
Shakir Mukhamadullin	$950,000 (2)
Jani Hakanpaa	$275,000 (1)
Laurent Brossoit	$250,000 (1)
Alexander Nylander	$155,000 (1)
David Gustafsson	$110,000 (3)
Casey Fitzgerald	$110,000 (3)
Arthur Kaliyev	$104,500 (1)
Yaroslav Askarov	$100,000 (2)
Fabian Lysell	$100,000 (2)
Leon Gawanke	$100,000 (1)
Nico Daws	$100,000 (3)
Ryan Carpenter	$92,500 (1)
Cam Lund	$90,000 (3)
Elias Salomonsson	$90,000 (3)
Artem Duda	$90,000 (3)
Alex Belzile	$90,000 (2)
William Lagesson	$90,000 (3)
Scott Reedy	$90,000 (2)
Dillon Hamaliuk	$90,000 (3)
Riley Tufte	$85,000 (2)
Connor Dewar	$80,000 (1)
Josiah Slavin	$77,500 (1)
Matthew Phillips	$75,000 (2)
Talyn Boyko	$70,000 (2)
Bear Hughes	$65,000 (1)
David Spacek	$65,000 (2)
Total Farm Players	26
Salary Commitment
Year 2025 : $3,594,500
Year 2026 : $1,540,000
Year 2027 : $770,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $3,594,500
Year 2026 : $1,540,000
Year 2027 : $770,000
Year 2028 : $0

Seattle Kraken

Arena Capacity - Ticket Price Attendance - %
Arena Name	Climate Pledge Arena
Level 1:	6000 - $55 - 5,876 - 97.94%
Level 2:	5000 - $30 - 4,881 - 97.62%
Level 3:	2000 - $18 - 2,000 - 99.99%
Level 4:	4000 - $9 - 3,803 - 95.08%
Luxury :	1000 - $145 - 1,000 - 100.00%
Total Capacity :	18000
Team Popularity :	100.00%
Income
Home Games Left	4
Average Attendance - %	17,560 - 97.56%
Average Income per Game	$1,022,898
Year to Date Revenue	$37,847,225
Expense
Pro Players Total Salaries	$54,175,000
Farm Players Total Salaries	$3,015,000
Coaches Total Salaries	$2,600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$55,117,512
Farm Year To Date Expenses	$3,358,232
Pro Salary Cap To Date	$53,475,012
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$4,091,592
Pro Remaining Season Days	14
Pro Expenses Per Days	$349,844
Pro Estimated Expenses	$4,897,816
Farm Remaining Season Days	9
Farm Expenses Per Days	$24,613
Farm Estimated Expenses	$221,517
Estimated Season Expenses	$5,119,333
Estimated Season Salary Cap	$58,215,328
Estimate Under Maximum Salary Cap of $72,500,000	$14,284,672
Estimate Over Minimum Salary Cap of $47,000,000	$11,215,328
Current Bank Account	$11,806,670
Projected Bank Account	$10,778,929

Pro Players Salaries
Erik Cernak	$9,000,000 (7)
Casey Cizikas	$4,650,000 (1)
Erik Gudbranson	$4,000,000 (2)
Kirill Marchenko	$4,000,000 (8)
Adin Hill	$3,600,000 (2)
Brandon Tanev	$3,500,000 (2)
Michael Rasmussen	$2,750,000 (3)
Logan O'Connor	$2,500,000 (4)
Calvin Pickard	$2,250,000 (1)
Arber Xhekaj	$2,000,000 (1)
Ryan Poehling	$2,000,000 (6)
Sebastian D. Aho	$1,750,000 (3)
Egor Zamula	$1,600,000 (5)
Ryan Donato	$1,500,000 (2)
Isac Lundestrom	$1,500,000 (1)
Alexandre Texier (1 Way Contract)	$1,400,000 (2)
Kevin Stenlund (1 Way Contract)	$1,375,000 (1)
Zach Benson	$1,000,000 (2)
Juraj Slafkovsky	$1,000,000 (1)
Leo Carlsson	$1,000,000 (2)
Artyom Levshunov	$1,000,000 (3)
Jet Greaves	$800,000 (1)
Total Pro Players	22
Salary Commitment
Year 2025 : $54,175,000
Year 2026 : $40,350,000
Year 2027 : $25,550,000
Year 2028 : $21,000,000
Salary Average Commitment
Year 2025 : $54,175,000
Year 2026 : $40,600,000
Year 2027 : $24,600,000
Year 2028 : $19,100,000
Salary Cap with 1 Way Contract
Year 2025 : $54,175,000
Year 2026 : $40,600,000
Year 2027 : $24,600,000
Year 2028 : $19,100,000

Farm Players Salaries
Craig Smith	$800,000 (1)
Luke Schenn	$200,000 (1)
Logan Brown	$165,000 (4)
Roland McKeown	$140,000 (3)
Zachary Jones	$135,000 (2)
Rodrigo Abols	$100,000 (3)
Kyle MacLean	$100,000 (3)
Arttu Hyry	$100,000 (2)
Jiri Kulich	$100,000 (1)
Owen Beck	$95,000 (3)
Artemi Kniazev	$95,000 (1)
Danila Klimovich	$92,500 (3)
Tye Kartye	$90,000 (1)
Samu Tuomaala	$87,500 (2)
Niklas Kokko	$87,500 (3)
Jeremie Poirier	$80,000 (1)
Leevi Merilainen	$80,000 (2)
Markus Niemelainen	$77,500 (2)
Nikolas Matinpalo	$75,000 (1)
Ryan Ufko	$70,000 (3)
Sean Farrell	$70,000 (2)
Angus Booth	$65,000 (3)
Sandis Vilmanis	$60,000 (3)
Marshall Warren	$50,000 (2)
Total Farm Players	24
Salary Commitment
Year 2025 : $3,015,000
Year 2026 : $1,575,000
Year 2027 : $975,000
Year 2028 : $165,000
Salary Average Commitment
Year 2025 : $3,015,000
Year 2026 : $1,575,000
Year 2027 : $975,000
Year 2028 : $165,000

St. Louis Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scottrade Center
Level 1:	6000 - $54 - 6,000 - 100.00%
Level 2:	5000 - $29 - 5,000 - 100.00%
Level 3:	2100 - $15 - 2,100 - 100.00%
Level 4:	5000 - $6 - 4,875 - 97.50%
Luxury :	1150 - $119 - 1,150 - 100.00%
Total Capacity :	19250
Team Popularity :	112.00%
Income
Home Games Left	4
Average Attendance - %	19,125 - 99.35%
Average Income per Game	$993,236
Year to Date Revenue	$36,749,747
Expense
Pro Players Total Salaries	$61,580,000
Farm Players Total Salaries	$2,367,500
Coaches Total Salaries	$2,700,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$61,634,250
Farm Year To Date Expenses	$3,068,176
Pro Salary Cap To Date	$59,991,750
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$3,972,946
Pro Remaining Season Days	14
Pro Expenses Per Days	$396,125
Pro Estimated Expenses	$5,545,750
Farm Remaining Season Days	9
Farm Expenses Per Days	$21,081
Farm Estimated Expenses	$189,729
Estimated Season Expenses	$5,735,479
Estimated Season Salary Cap	$65,380,000
Estimate Under Maximum Salary Cap of $72,500,000	$7,120,000
Estimate Over Minimum Salary Cap of $47,000,000	$18,380,000
Current Bank Account	$1,696,670
Projected Bank Account	($65,863)

Pro Players Salaries
Tomas Hertl	$6,100,000 (1)
Juuse Saros	$5,500,000 (4)
Ondrej Palat	$4,600,000 (2)
Derrick Pouliot	$4,400,000 (1)
Victor Olofsson	$4,400,000 (4)
Esa Lindell	$4,250,000 (1)
Brenden Dillon	$4,000,000 (1)
Erik Gustafsson	$3,500,000 (1)
Seth Jarvis	$3,000,000 (6)
Kirby Dach	$2,500,000 (1)
Gustav Forsling	$2,500,000 (2)
Eeli Tolvanen	$2,500,000 (2)
Klim Kostin	$2,500,000 (2)
Parker Wotherspoon (1 Way Contract)	$2,250,000 (2)
Thomas Novak	$2,000,000 (1)
Drew O'Connor	$1,500,000 (1)
Pierre-Olivier Joseph	$1,500,000 (1)
Bobby McMann	$1,250,000 (4)
Zack Bolduc	$1,000,000 (3)
Daniil Tarasov	$975,000 (2)
Jonny Brodzinski	$880,000 (1)
Juuso Parssinen	$475,000 (1)
Total Pro Players	22
Salary Commitment
Year 2025 : $61,580,000
Year 2026 : $30,675,000
Year 2027 : $17,400,000
Year 2028 : $16,750,000
Salary Average Commitment
Year 2025 : $61,580,000
Year 2026 : $30,475,000
Year 2027 : $15,150,000
Year 2028 : $14,150,000
Salary Cap with 1 Way Contract
Year 2025 : $61,580,000
Year 2026 : $30,475,000
Year 2027 : $15,150,000
Year 2028 : $14,150,000

Farm Players Salaries
Kevin Labanc	$212,500 (1)
Michael Houser	$192,500 (1)
Adam Scheel	$165,000 (2)
Jordy Bellerive	$140,000 (2)
Spencer Martin	$100,000 (2)
Dysin Mayo	$100,000 (1)
Felix Robert	$100,000 (2)
Francesco Arcuri	$87,500 (2)
Tristan Allard	$85,000 (2)
Chad Ruhwedel	$85,000 (1)
Anders Bjork	$85,000 (2)
Jayson Megna	$80,000 (1)
Denis Smirnov	$80,000 (2)
Jan Jenik	$80,000 (1)
Ty Glover	$75,000 (1)
Tye Felhaber	$75,000 (1)
Gustav Olofsson	$75,000 (1)
Josh Maniscalco	$75,000 (1)
Joey Abate	$75,000 (1)
Guillaume Brisebois	$75,000 (1)
Michael Karow	$75,000 (3)
Jack St. Ivany	$65,000 (1)
Matthew Kessel	$65,000 (1)
Collin Adams	$60,000 (1)
Nikita Pavlychev	$60,000 (2)
Total Farm Players	25
Salary Commitment
Year 2025 : $2,367,500
Year 2026 : $977,500
Year 2027 : $75,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,367,500
Year 2026 : $977,500
Year 2027 : $75,000
Year 2028 : $0

Tampa Bay Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	St. PeteTimes Forum
Level 1:	6000 - $57 - 5,992 - 99.86%
Level 2:	5000 - $32 - 4,763 - 95.26%
Level 3:	2000 - $16 - 2,000 - 100.00%
Level 4:	5200 - $7 - 4,690 - 90.19%
Luxury :	1300 - $120 - 1,253 - 96.42%
Total Capacity :	19500
Team Popularity :	108.00%
Income
Home Games Left	5
Average Attendance - %	18,698 - 95.89%
Average Income per Game	$1,056,676
Year to Date Revenue	$38,040,332
Expense
Pro Players Total Salaries	$59,900,000
Farm Players Total Salaries	$1,987,000
Coaches Total Salaries	$3,250,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$56,513,783
Farm Year To Date Expenses	$2,799,282
Pro Salary Cap To Date	$54,460,594
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$5,283,379
Pro Remaining Season Days	14
Pro Expenses Per Days	$388,438
Pro Estimated Expenses	$5,438,132
Farm Remaining Season Days	9
Farm Expenses Per Days	$19,271
Farm Estimated Expenses	$173,439
Estimated Season Expenses	$5,611,571
Estimated Season Salary Cap	$59,701,844
Estimate Under Maximum Salary Cap of $72,500,000	$12,798,156
Estimate Over Minimum Salary Cap of $47,000,000	$12,701,844
Current Bank Account	$33,054,602
Projected Bank Account	$32,726,410

Pro Players Salaries
Andrei Vasilevskiy	$6,000,000 (3)
Rickard Rakell	$5,000,000 (1)
Andre Burakovsky	$5,000,000 (3)
Valeri Nichushkin	$4,500,000 (4)
Brady Tkachuk	$4,500,000 (1)
Tanner Pearson	$4,250,000 (2)
Andrew Mangiapane	$3,750,000 (2)
Elias Pettersson	$3,500,000 (3)
Ryan Graves	$3,000,000 (2)
J.T. Compher	$2,750,000 (1)
Oskar Sundqvist	$2,750,000 (1)
Ukko-Pekka Luukkonen	$2,500,000 (4)
Jakub Zboril	$2,000,000 (1)
Andrew Peeke	$2,000,000 (2)
Tobias Bjornfot	$2,000,000 (1)
William Carrier	$1,500,000 (2)
Mason McTavish	$1,000,000 (1)
Owen Power	$1,000,000 (1)
Luke Hughes	$1,000,000 (2)
Olen Zellweger	$950,000 (2)
Logan Stankoven	$950,000 (2)
Total Pro Players	21
Salary Commitment
Year 2025 : $59,900,000
Year 2026 : $38,400,000
Year 2027 : $22,750,000
Year 2028 : $7,500,000
Salary Average Commitment
Year 2025 : $59,900,000
Year 2026 : $38,900,000
Year 2027 : $21,500,000
Year 2028 : $7,000,000
Salary Cap with 1 Way Contract
Year 2025 : $59,900,000
Year 2026 : $38,900,000
Year 2027 : $21,500,000
Year 2028 : $7,000,000

Farm Players Salaries
Brandon Duhaime	$125,000 (3)
Joe Snively	$100,000 (1)
Bradly Nadeau	$100,000 (3)
Connor Zary	$99,500 (1)
Seamus Casey	$95,000 (3)
Andrew Agozzino	$90,000 (1)
Chase Stillman	$90,000 (2)
Kaedan Korczak	$89,500 (1)
Scott Perunovich	$89,500 (1)
Ian Mitchell	$86,500 (1)
Vincent Iorio	$85,500 (1)
Dylan Gambrell	$85,000 (3)
Justus Annunen	$85,000 (2)
Stanislav Svozil	$80,000 (3)
Lucas Edmonds	$75,000 (1)
Hudson Elynuik	$71,500 (1)
Stephen Halliday	$70,000 (2)
Ty Mueller	$70,000 (3)
Michael Callahan	$70,000 (2)
Dylan Duke	$70,000 (3)
Brandon Coe	$70,000 (1)
Drew Commesso	$70,000 (2)
Josh Lopina	$60,000 (1)
David Cotton	$60,000 (1)
Total Farm Players	24
Salary Commitment
Year 2025 : $1,987,000
Year 2026 : $1,010,000
Year 2027 : $625,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,987,000
Year 2026 : $1,010,000
Year 2027 : $625,000
Year 2028 : $0

Toronto Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Center
Level 1:	6000 - $69 - 5,101 - 85.01%
Level 2:	5000 - $42 - 4,036 - 80.71%
Level 3:	2000 - $26 - 1,624 - 81.22%
Level 4:	4400 - $13 - 3,520 - 80.00%
Luxury :	1419 - $125 - 1,368 - 96.39%
Total Capacity :	18819
Team Popularity :	118.00%
Income
Home Games Left	3
Average Attendance - %	15,649 - 83.15%
Average Income per Game	$1,162,821
Year to Date Revenue	$44,187,183
Expense
Pro Players Total Salaries	$70,440,000
Farm Players Total Salaries	$2,552,000
Coaches Total Salaries	$3,200,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$66,608,121
Farm Year To Date Expenses	$3,140,203
Pro Salary Cap To Date	$64,418,121
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$3,488,462
Pro Remaining Season Days	14
Pro Expenses Per Days	$455,250
Pro Estimated Expenses	$6,373,500
Farm Remaining Season Days	9
Farm Expenses Per Days	$21,626
Farm Estimated Expenses	$194,634
Estimated Season Expenses	$6,568,134
Estimated Season Salary Cap	$70,581,621
Estimate Under Maximum Salary Cap of $72,500,000	$1,918,379
Estimate Over Minimum Salary Cap of $47,000,000	$23,581,621
Current Bank Account	$3,458,947
Projected Bank Account	$379,275

Pro Players Salaries
Auston Matthews	$6,900,000 (1)
John Carlson	$6,350,000 (2)
Igor Shesterkin	$6,000,000 (2)
Brad Marchand	$5,850,000 (2)
Travis Sanheim	$5,000,000 (2)
Mark Stone	$4,750,000 (3)
Tyler Bertuzzi	$4,050,000 (2)
Anthony Beauvillier	$4,000,000 (3)
Josh Anderson	$3,550,000 (1)
Scott Laughton	$3,250,000 (3)
Zach Hyman (1 Way Contract)	$3,000,000 (1)
Jordan Greenway	$3,000,000 (4)
Alexandar Georgiev	$2,990,000 (1)
Brett Howden	$2,550,000 (1)
Connor Clifton	$2,250,000 (3)
Nicolas Hague	$2,250,000 (3)
Blake Lizotte	$1,700,000 (2)
Travis Boyd	$1,150,000 (3)
Nick Seeler	$1,000,000 (1)
Joel Edmundson	$850,000 (1)
Total Pro Players	20
Salary Commitment
Year 2025 : $70,440,000
Year 2026 : $49,925,000
Year 2027 : $20,150,000
Year 2028 : $3,000,000
Salary Average Commitment
Year 2025 : $70,440,000
Year 2026 : $49,600,000
Year 2027 : $20,650,000
Year 2028 : $3,000,000
Salary Cap with 1 Way Contract
Year 2025 : $70,440,000
Year 2026 : $49,600,000
Year 2027 : $20,650,000
Year 2028 : $3,000,000

Farm Players Salaries
Travis Dermott	$285,000 (1)
Adam Erne	$205,000 (1)
Matthew Highmore	$205,000 (1)
Dan Vladar	$125,000 (3)
Vladislav Kolyachonok	$110,000 (1)
Brennan Othmann	$100,000 (2)
Julien Gauthier	$99,500 (2)
Matej Blumel	$97,500 (3)
Ty Smith	$96,500 (1)
Tristen Robins	$95,000 (1)
Nathan Gaucher	$92,500 (2)
Mason Lohrei	$92,500 (1)
Ivan Prosvetov	$90,000 (1)
Justin Bailey	$86,000 (2)
Chris Wagner	$80,000 (2)
Roman Ahcan	$75,000 (3)
Jimmy Schuldt	$72,500 (3)
Mitchell Weeks	$65,000 (2)
Grant Gabriele	$60,000 (1)
Nikolas Brouillard	$60,000 (1)
Brandon Hawkins	$60,000 (1)
Daniel Walcott	$60,000 (1)
Jay Dickman	$60,000 (1)
Corey Schueneman	$60,000 (4)
Dino Kambeitz	$60,000 (1)
Luka Profaca	$60,000 (2)
Total Farm Players	26
Salary Commitment
Year 2025 : $2,552,000
Year 2026 : $1,031,500
Year 2027 : $448,500
Year 2028 : $78,500
Salary Average Commitment
Year 2025 : $2,552,000
Year 2026 : $1,013,000
Year 2027 : $430,000
Year 2028 : $60,000

Utah Mammoth

Arena Capacity - Ticket Price Attendance - %
Arena Name	Delta Center
Level 1:	6000 - $56 - 5,975 - 99.58%
Level 2:	5000 - $30 - 4,953 - 99.07%
Level 3:	2000 - $17 - 1,995 - 99.75%
Level 4:	3799 - $10 - 3,699 - 97.36%
Luxury :	1000 - $140 - 1,000 - 100.00%
Total Capacity :	17799
Team Popularity :	106.00%
Income
Home Games Left	2
Average Attendance - %	17,622 - 99.00%
Average Income per Game	$1,037,049
Year to Date Revenue	$40,444,911
Expense
Pro Players Total Salaries	$66,050,000
Farm Players Total Salaries	$2,310,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$62,733,096
Farm Year To Date Expenses	$3,295,061
Pro Salary Cap To Date	$61,136,234
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$2,074,098
Pro Remaining Season Days	14
Pro Expenses Per Days	$423,750
Pro Estimated Expenses	$5,932,500
Farm Remaining Season Days	9
Farm Expenses Per Days	$22,968
Farm Estimated Expenses	$206,712
Estimated Season Expenses	$6,139,212
Estimated Season Salary Cap	$66,915,602
Estimate Under Maximum Salary Cap of $72,500,000	$5,584,398
Estimate Over Minimum Salary Cap of $47,000,000	$19,915,602
Current Bank Account	$4,153,547
Projected Bank Account	$88,433

Pro Players Salaries
Tage Thompson	$8,000,000 (7)
Samuel Girard	$6,000,000 (2)
Gustav Nyquist	$5,200,000 (1)
Dmitry Orlov	$5,000,000 (3)
Oliver Wahlstrom	$4,500,000 (4)
Petr Mrazek	$4,500,000 (2)
Calle Jarnkrok	$4,000,000 (1)
Jamie Oleksiak	$3,250,000 (3)
Jacob Larsson	$3,250,000 (1)
Ben Gleason	$3,000,000 (2)
Barrett Hayton	$3,000,000 (3)
Elvis Merzlikins	$2,950,000 (2)
Vladislav Namestnikov	$2,850,000 (2)
Mark Jankowski	$2,500,000 (2)
Mathieu Olivier	$2,450,000 (6)
Jacob Middleton	$1,600,000 (4)
Adam Fantilli	$1,000,000 (2)
Philip Broberg (1 Way Contract)	$1,000,000 (9)
Matt Coronato	$1,000,000 (2)
Shane Wright	$1,000,000 (2)
Total Pro Players	20
Salary Commitment
Year 2025 : $66,050,000
Year 2026 : $55,750,000
Year 2027 : $31,200,000
Year 2028 : $19,700,000
Salary Average Commitment
Year 2025 : $58,850,000
Year 2026 : $46,400,000
Year 2027 : $21,600,000
Year 2028 : $10,350,000
Salary Cap with 1 Way Contract
Year 2025 : $66,050,000
Year 2026 : $53,600,000
Year 2027 : $28,800,000
Year 2028 : $17,550,000

Farm Players Salaries
Ivan Ivan	$200,000 (2)
Brandon Bussi	$120,000 (2)
Matthew Peca	$100,000 (1)
Carson Lambos	$100,000 (3)
Jani Nyman	$95,000 (3)
Sheldon Dries	$95,000 (1)
Blake Hillman	$90,000 (2)
Wyatt Bongiovanni	$90,000 (1)
Riley Fiddler-Schultz	$90,000 (2)
Jagger Joshua	$90,000 (2)
Oskar Olausson	$85,000 (2)
Brett Seney	$80,000 (1)
Caedan Bankier	$80,000 (2)
Philip Kemp	$80,000 (2)
Peter Tischke	$75,000 (1)
Owen Sillinger	$75,000 (1)
Ryan McGregor	$75,000 (1)
Mikael Pyyhtia	$70,000 (1)
Kyle Masters	$70,000 (2)
Maxwell Crozier	$70,000 (1)
Ryan F. O'Reilly	$70,000 (1)
Nate Clurman	$70,000 (1)
Ben McCartney	$70,000 (2)
Daniil Chechelev	$70,000 (1)
Mack Guzda	$70,000 (1)
Ryan Francis	$65,000 (2)
Samuel Johannesson	$65,000 (1)
Total Farm Players	27
Salary Commitment
Year 2025 : $2,310,000
Year 2026 : $1,245,000
Year 2027 : $195,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,310,000
Year 2026 : $1,235,000
Year 2027 : $195,000
Year 2028 : $0

Vancouver Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	GM Place
Level 1:	6000 - $55 - 6,000 - 100.00%
Level 2:	5000 - $30 - 4,973 - 99.46%
Level 3:	2000 - $20 - 1,856 - 92.81%
Level 4:	4600 - $10 - 4,139 - 89.98%
Luxury :	1030 - $140 - 1,030 - 100.00%
Total Capacity :	18630
Team Popularity :	116.00%
Income
Home Games Left	4
Average Attendance - %	17,998 - 96.61%
Average Income per Game	$1,053,817
Year to Date Revenue	$38,991,218
Expense
Pro Players Total Salaries	$62,000,000
Farm Players Total Salaries	$2,355,000
Coaches Total Salaries	$3,190,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$64,429,958
Farm Year To Date Expenses	$3,535,833
Pro Salary Cap To Date	$62,422,458
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$4,215,267
Pro Remaining Season Days	14
Pro Expenses Per Days	$401,250
Pro Estimated Expenses	$5,617,500
Farm Remaining Season Days	9
Farm Expenses Per Days	$21,581
Farm Estimated Expenses	$194,229
Estimated Season Expenses	$5,811,729
Estimated Season Salary Cap	$67,847,458
Estimate Under Maximum Salary Cap of $72,500,000	$4,652,542
Estimate Over Minimum Salary Cap of $47,000,000	$20,847,458
Current Bank Account	$10,676,125
Projected Bank Account	$9,079,663

Pro Players Salaries
Kirill Kaprizov	$5,750,000 (3)
Anthony Duclair	$5,000,000 (2)
Vladimir Tarasenko	$4,250,000 (2)
Dmitry Kulikov	$4,100,000 (1)
Dillon Dube	$4,000,000 (2)
Connor Murphy	$3,750,000 (2)
Daniel Sprong	$3,500,000 (1)
Alex Iafallo	$3,250,000 (2)
Jack Campbell	$3,000,000 (1)
Jack Roslovic	$3,000,000 (2)
Jesse Puljujarvi	$2,800,000 (1)
Jake Bean	$2,750,000 (3)
Alexander Kerfoot	$2,600,000 (2)
Adam Henrique	$2,500,000 (1)
Alexander Romanov	$2,500,000 (7)
Artem Zub	$2,500,000 (2)
Joey Daccord	$2,000,000 (1)
Sam Lafferty	$1,500,000 (1)
Eric Robinson	$1,450,000 (2)
Mike Reilly	$1,000,000 (1)
Jack McBain	$800,000 (1)
Total Pro Players	21
Salary Commitment
Year 2025 : $62,000,000
Year 2026 : $42,100,000
Year 2027 : $12,250,000
Year 2028 : $3,750,000
Salary Average Commitment
Year 2025 : $62,000,000
Year 2026 : $40,800,000
Year 2027 : $11,000,000
Year 2028 : $2,500,000
Salary Cap with 1 Way Contract
Year 2025 : $62,000,000
Year 2026 : $40,800,000
Year 2027 : $11,000,000
Year 2028 : $2,500,000

Farm Players Salaries
Michael Bullion	$125,000 (2)
Brad Arvanitis	$125,000 (2)
Cam Dineen	$125,000 (2)
Patrick Brown	$125,000 (2)
Tobie Bisson	$125,000 (2)
Joseph Gambardella	$100,000 (1)
Alex Petrovic	$100,000 (1)
Cal Burke	$100,000 (1)
Trenton Bliss	$100,000 (1)
Brett Davis	$100,000 (1)
Austin Poganski	$100,000 (1)
Christopher Brown	$100,000 (1)
Patrik Koch	$100,000 (1)
Mason Morelli	$100,000 (1)
Cole Bardreau	$100,000 (1)
Pheonix Copley	$100,000 (1)
Brandon Baddock	$100,000 (1)
Connor Bunnaman	$85,000 (1)
Jamieson Rees	$80,000 (1)
Scott Walford	$75,000 (1)
Ben Berard	$75,000 (2)
Drew Callin	$75,000 (2)
Mason Millman	$75,000 (2)
Tyler Tucker	$65,000 (1)
Total Farm Players	24
Salary Commitment
Year 2025 : $2,355,000
Year 2026 : $850,000
Year 2027 : $0
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,355,000
Year 2026 : $850,000
Year 2027 : $0
Year 2028 : $0

Vegas Golden Knights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T-Mobile Arena
Level 1:	6000 - $59 - 5,805 - 96.75%
Level 2:	5000 - $32 - 4,949 - 98.98%
Level 3:	2000 - $22 - 1,803 - 90.16%
Level 4:	3500 - $12 - 3,294 - 94.10%
Luxury :	1000 - $140 - 1,000 - 100.00%
Total Capacity :	17500
Team Popularity :	110.00%
Income
Home Games Left	4
Average Attendance - %	16,851 - 96.29%
Average Income per Game	$1,051,372
Year to Date Revenue	$38,900,753
Expense
Pro Players Total Salaries	$70,950,000
Farm Players Total Salaries	$2,220,000
Coaches Total Salaries	$3,850,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$67,635,387
Farm Year To Date Expenses	$3,123,435
Pro Salary Cap To Date	$65,126,085
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$4,205,487
Pro Remaining Season Days	14
Pro Expenses Per Days	$460,625
Pro Estimated Expenses	$6,448,750
Farm Remaining Season Days	9
Farm Expenses Per Days	$21,419
Farm Estimated Expenses	$192,771
Estimated Season Expenses	$6,641,521
Estimated Season Salary Cap	$71,334,217
Estimate Under Maximum Salary Cap of $72,500,000	$1,165,783
Estimate Over Minimum Salary Cap of $47,000,000	$24,334,217
Current Bank Account	$5,646,348
Projected Bank Account	$3,210,314

Pro Players Salaries
Frederik Andersen	$6,750,000 (2)
Ryan Pulock (1 Way Contract)	$5,500,000 (4)
Andrew Copp	$5,500,000 (3)
Jonathan Drouin	$5,000,000 (4)
Dougie Hamilton	$5,000,000 (1)
Claude Giroux	$4,750,000 (2)
Andreas Athanasiou	$4,500,000 (2)
Nick Foligno	$4,000,000 (1)
Alex Nedeljkovic	$4,000,000 (1)
Aliaksei Protas	$3,500,000 (4)
Brent Burns	$3,400,000 (1)
Colin Miller	$2,800,000 (1)
Logan Stanley	$2,750,000 (2)
Justin Barron	$2,600,000 (2)
Filip Chytil	$2,500,000 (2)
Marcus Foligno	$2,400,000 (2)
Ethan Bear	$2,200,000 (2)
Corey Perry	$1,600,000 (1)
Morgan Barron (1 Way Contract)	$1,200,000 (2)
Wyatt Johnston	$1,000,000 (1)
Total Pro Players	20
Salary Commitment
Year 2025 : $70,950,000
Year 2026 : $48,450,000
Year 2027 : $18,250,000
Year 2028 : $13,750,000
Salary Average Commitment
Year 2025 : $70,950,000
Year 2026 : $49,150,000
Year 2027 : $19,500,000
Year 2028 : $14,000,000
Salary Cap with 1 Way Contract
Year 2025 : $70,950,000
Year 2026 : $49,150,000
Year 2027 : $19,500,000
Year 2028 : $14,000,000

Farm Players Salaries
Calen Addison	$150,000 (1)
Alex Barre-Boulet	$135,000 (2)
Louis Belpedio	$125,000 (2)
Nathan Walker	$110,000 (2)
Liam O'Brien	$100,000 (1)
Conor Geekie	$100,000 (3)
Jordan Harris	$100,000 (2)
Michael Sgarbossa	$100,000 (1)
Justin Brazeau	$97,500 (2)
Aleksi Heimosalmi	$95,000 (3)
Julian Lutz	$95,000 (3)
Louis Domingue	$87,500 (1)
Patrick Giles	$82,500 (2)
Wyatt Kaiser	$80,000 (2)
Martin Frk	$77,500 (1)
Henry Thrun	$75,000 (2)
Matthew Strome	$75,000 (1)
Jakub Demek	$70,000 (3)
Mike Benning	$70,000 (2)
Chase Priskie	$67,500 (1)
Corey Andonovski	$67,500 (1)
Jesper Vikman	$65,000 (2)
Declan Chisholm	$65,000 (1)
Justin Kirkland	$65,000 (1)
Magnus Chrona	$65,000 (1)
Total Farm Players	25
Salary Commitment
Year 2025 : $2,220,000
Year 2026 : $1,300,000
Year 2027 : $360,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,220,000
Year 2026 : $1,300,000
Year 2027 : $360,000
Year 2028 : $0

Washington Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Verizon Center
Level 1:	6000 - $59 - 5,945 - 99.09%
Level 2:	5000 - $32 - 4,854 - 97.08%
Level 3:	2000 - $19 - 1,960 - 98.02%
Level 4:	4000 - $10 - 3,855 - 96.38%
Luxury :	1277 - $222 - 1,022 - 80.03%
Total Capacity :	18277
Team Popularity :	116.00%
Income
Home Games Left	4
Average Attendance - %	17,637 - 96.50%
Average Income per Game	$1,286,533
Year to Date Revenue	$47,601,718
Expense
Pro Players Total Salaries	$77,875,000
Farm Players Total Salaries	$2,236,700
Coaches Total Salaries	$3,375,033
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$67,784,208
Farm Year To Date Expenses	$2,894,935
Pro Salary Cap To Date	$65,502,956
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$5,146,132
Pro Remaining Season Days	14
Pro Expenses Per Days	$502,344
Pro Estimated Expenses	$7,032,816
Farm Remaining Season Days	9
Farm Expenses Per Days	$20,075
Farm Estimated Expenses	$180,675
Estimated Season Expenses	$7,213,491
Estimated Season Salary Cap	$72,317,022
Estimate Under Maximum Salary Cap of $72,500,000	$182,978
Estimate Over Minimum Salary Cap of $47,000,000	$25,317,022
Current Bank Account	$14,462,624
Projected Bank Account	$12,395,265

Pro Players Salaries
Steven Stamkos	$7,750,000 (4)
Jamie Benn	$6,500,000 (1)
Erik Karlsson	$6,000,000 (4)
Mitch Marner	$5,900,000 (1)
Clayton Keller	$5,500,000 (7)
Adam Larsson	$5,000,000 (3)
Darcy Kuemper	$4,200,000 (3)
Nick Schmaltz	$4,200,000 (3)
Torey Krug	$4,000,000 (1)
Sam Bennett	$4,000,000 (2)
Pierre-Luc Dubois	$3,750,000 (3)
Marcus Pettersson	$3,000,000 (4)
Bowen Byram	$3,000,000 (7)
Max Pacioretty	$2,950,000 (1)
Jeff Skinner	$2,750,000 (4)
Jordan Spence	$2,100,000 (2)
Connor McMichael (1 Way Contract)	$1,850,000 (2)
Zach Aston-Reese	$1,650,000 (3)
Samuel Montembeault	$1,600,000 (4)
Brock McGinn	$1,250,000 (1)
MacKenzie Entwistle	$925,000 (1)
Total Pro Players	21
Salary Commitment
Year 2025 : $77,875,000
Year 2026 : $61,050,000
Year 2027 : $55,550,000
Year 2028 : $35,600,000
Salary Average Commitment
Year 2025 : $77,875,000
Year 2026 : $56,350,000
Year 2027 : $48,400,000
Year 2028 : $29,600,000
Salary Cap with 1 Way Contract
Year 2025 : $77,875,000
Year 2026 : $56,350,000
Year 2027 : $48,400,000
Year 2028 : $29,600,000

Farm Players Salaries
Marcus Bjork	$135,000 (1)
Brady Lyle	$133,300 (1)
Jacob MacDonald	$133,300 (2)
Jaxson Stauber	$122,500 (1)
Mackie Samoskevich	$100,000 (2)
Grant Hutton	$100,000 (2)
Laurent Dauphin	$91,000 (2)
Isaac Ratcliffe	$87,500 (2)
Brian Pinho	$85,000 (2)
Carson Meyer	$82,500 (3)
Ryan Shea	$81,000 (1)
Brendan Gaunce	$80,000 (3)
Ryan Winterton	$80,000 (3)
Chase Wouters	$77,700 (1)
Tanner Laczynski	$77,700 (3)
Vincent Sevigny	$77,700 (1)
Max Andreev	$67,500 (2)
Nolan Burke	$67,500 (2)
Reid Duke	$67,500 (1)
Brett Brochu	$65,000 (2)
Brendan Furry	$65,000 (2)
Jeremy Brodeur	$65,000 (1)
Vincent Arseneau	$62,500 (1)
Gerald Mayhew	$62,500 (2)
Jackson Edward	$60,000 (3)
Colin Theisen	$60,000 (1)
Maksymilian Szuber	$50,000 (2)
Total Farm Players	27
Salary Commitment
Year 2025 : $2,236,700
Year 2026 : $1,354,500
Year 2027 : $380,200
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,236,700
Year 2026 : $1,354,500
Year 2027 : $380,200
Year 2028 : $0

Winnipeg Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	MTS Centre
Level 1:	6000 - $58 - 5,969 - 99.49%
Level 2:	4000 - $35 - 3,950 - 98.75%
Level 3:	2915 - $11 - 2,530 - 86.80%
Level 4:	1000 - $10 - 1,000 - 100.00%
Luxury :	1100 - $121 - 1,100 - 100.00%
Total Capacity :	15015
Team Popularity :	106.00%
Income
Home Games Left	4
Average Attendance - %	14,549 - 96.90%
Average Income per Game	$977,823
Year to Date Revenue	$36,179,466
Expense
Pro Players Total Salaries	$53,508,750
Farm Players Total Salaries	$2,055,000
Coaches Total Salaries	$2,400,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$47,428,301
Farm Year To Date Expenses	$2,913,705
Pro Salary Cap To Date	$46,059,551
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$3,911,294
Pro Remaining Season Days	14
Pro Expenses Per Days	$343,805
Pro Estimated Expenses	$4,813,270
Farm Remaining Season Days	9
Farm Expenses Per Days	$19,065
Farm Estimated Expenses	$171,585
Estimated Season Expenses	$4,984,855
Estimated Season Salary Cap	$50,741,571
Estimate Under Maximum Salary Cap of $72,500,000	$21,758,429
Estimate Over Minimum Salary Cap of $47,000,000	$3,741,571
Current Bank Account	$38,094,629
Projected Bank Account	$37,021,068

Pro Players Salaries
Rasmus Ristolainen	$5,150,000 (2)
Dylan Strome	$5,000,000 (5)
Sam Reinhart	$5,000,000 (8)
Christian Fischer	$4,000,000 (2)
Brandon Carlo	$4,000,000 (3)
Jordan Kyrou	$4,000,000 (2)
Mikael Backlund	$3,750,000 (1)
Adam Pelech	$3,158,750 (2)
Troy Stecher	$3,000,000 (1)
Nicolas Roy	$3,000,000 (6)
Nic Dowd	$2,450,000 (1)
Jack Studnicka	$1,750,000 (3)
Nick Perbix	$1,500,000 (7)
Joel Hofer	$1,500,000 (8)
Mattias Samuelsson	$1,250,000 (8)
Maxim Tsyplakov	$1,000,000 (1)
Charlie Lindgren	$1,000,000 (1)
Kent Johnson	$1,000,000 (6)
Trent Frederic	$1,000,000 (6)
Beck Malenstyn	$1,000,000 (6)
Total Pro Players	20
Salary Commitment
Year 2025 : $53,508,750
Year 2026 : $50,625,000
Year 2027 : $36,100,000
Year 2028 : $33,600,000
Salary Average Commitment
Year 2025 : $53,508,750
Year 2026 : $42,308,750
Year 2027 : $26,000,000
Year 2028 : $20,250,000
Salary Cap with 1 Way Contract
Year 2025 : $53,508,750
Year 2026 : $42,308,750
Year 2027 : $26,000,000
Year 2028 : $20,250,000

Farm Players Salaries
Jacob Quillan	$100,000 (3)
Marc-Edouard Vlasic	$100,000 (1)
Tristen Nielsen	$100,000 (3)
Ken Appleby	$100,000 (3)
Ty Emberson	$100,000 (1)
Justin Hryckowian	$100,000 (2)
Logan Morrison	$100,000 (3)
Kai Uchacz	$95,000 (3)
Brandon Scanlin	$95,000 (1)
Clay Stevenson	$95,000 (3)
Matt Luff	$75,000 (2)
Lucas Condotta	$75,000 (1)
Mitchell Gibson	$75,000 (1)
Anson Thornton	$75,000 (3)
Milos Kelemen	$75,000 (1)
Brandon Kruse	$70,000 (1)
Michael Buchinger	$70,000 (3)
Clark Bishop	$70,000 (1)
Will Zmolek	$70,000 (1)
Jake Furlong	$65,000 (3)
Logan Neaton	$60,000 (1)
Marc Gatcomb	$60,000 (2)
Elmer Soderblom	$50,000 (1)
Brendan Warren	$45,000 (1)
Chandler Romeo	$45,000 (3)
Anthony Costantini	$45,000 (1)
Dylan Wendt	$45,000 (1)
Total Farm Players	27
Salary Commitment
Year 2025 : $2,055,000
Year 2026 : $1,080,000
Year 2027 : $845,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,595,000
Year 2026 : $1,620,000
Year 2027 : $845,000
Year 2028 : $0

Team	Current Fund	Estimated Season Salary Cap	Under Maximum of $72,500,000 Available Cap Space	Over Minimum of $47,000,000	Pro Players	Farm Players	Total Players
Anaheim Ducks	$22,398,247	$68,633,125	$3,866,875	$21,633,125	20	28	48
Boston Bruins	$9,748,514	$69,226,036	$3,273,964	$22,226,036	20	25	45
Buffalo Sabres	($5,916,412)	$68,835,970	$3,664,030	$21,835,970	21	27	48
Calgary Flames	$37,182,435	$49,097,700	$23,402,300	$2,097,700	20	27	47
Carolina Hurricanes	$53,578,028	$56,756,899	$15,743,101	$9,756,899	21	25	46
Chicago Blackhawks	$1,308,663	$68,868,243	$3,631,757	$21,868,243	20	25	45
Colorado Avalanche	$34,531,892	$67,214,698	$5,285,302	$20,214,698	20	23	43
Columbus Blue Jackets	$2,406,202	$60,491,946	$12,008,054	$13,491,946	20	25	45
Dallas Stars	($1,282,654)	$71,024,960	$1,475,040	$24,024,960	20	24	44
Detroit Red Wings	$9,826,710	$72,296,849	$203,151	$25,296,849	20	25	45
Edmonton Oilers	$25,874,729	$69,809,920	$2,690,080	$22,809,920	20	30	50
Florida Panthers	$13,212,867	$68,614,324	$3,885,676	$21,614,324	23	26	49
Los Angeles Kings	$40,719,724	$48,977,224	$23,522,776	$1,977,224	23	27	50
Minnesota Wild	$7,503,233	$55,284,450	$17,215,550	$8,284,450	22	27	49
Montreal Canadiens	$8,969,174	$62,552,322	$9,947,678	$15,552,322	22	27	49
Nashville Predators	$15,850,468	$66,833,593	$5,666,407	$19,833,593	20	25	45
New Jersey Devils	($9,213,593)	$72,490,916	$9,084	$25,490,916	20	25	45
New York Islanders	$857,825	$71,265,565	$1,234,435	$24,265,565	22	27	49
New York Rangers	$22,315,688	$64,882,850	$7,617,150	$17,882,850	21	23	44
Ottawa Senators	$12,205,237	$69,402,808	$3,097,192	$22,402,808	21	27	48
Philadelphia Flyers	$31,682,976	$71,877,792	$622,208	$24,877,792	20	26	46
Pittsburgh Penguins	$4,457,678	$70,037,891	$2,462,109	$23,037,891	21	28	49
San Jose Sharks	$4,379,936	$70,128,141	$2,371,859	$23,128,141	20	26	46
Seattle Kraken	$11,806,670	$58,215,328	$14,284,672	$11,215,328	22	24	46
St. Louis Blues	$1,696,670	$65,380,000	$7,120,000	$18,380,000	22	25	47
Tampa Bay Lightning	$33,054,602	$59,701,844	$12,798,156	$12,701,844	21	24	45
Toronto Maple Leafs	$3,458,947	$70,581,621	$1,918,379	$23,581,621	20	26	46
Utah Mammoth	$4,153,547	$66,915,602	$5,584,398	$19,915,602	20	27	47
Vancouver Canucks	$10,676,125	$67,847,458	$4,652,542	$20,847,458	21	24	45
Vegas Golden Knights	$5,646,348	$71,334,217	$1,165,783	$24,334,217	20	25	45
Washington Capitals	$14,462,624	$72,317,022	$182,978	$25,317,022	21	27	48
Winnipeg Jets	$38,094,629	$50,741,571	$21,758,429	$3,741,571	20	27	47

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %