National sim Hockey League

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	6000 - $65 - 5,384 - 89.74%
Level 2:	5000 - $35 - 4,531 - 90.61%
Level 3:	2000 - $20 - 1,931 - 96.56%
Level 4:	3174 - $13 - 2,979 - 93.87%
Luxury :	1000 - $147 - 1,000 - 100.00%
Total Capacity :	17174
Team Popularity :	116.00%
Income
Home Games Left	14
Average Attendance - %	15,826 - 92.15%
Average Income per Game	$1,094,884
Year to Date Revenue	$29,561,879
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	$44,364,375
Farm Year To Date Expenses	$2,231,955
Pro Salary Cap To Date	$42,508,125
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$15,328,382
Pro Remaining Season Days	61
Pro Expenses Per Days	$448,125
Pro Estimated Expenses	$27,335,625
Farm Remaining Season Days	56
Farm Expenses Per Days	$22,545
Farm Estimated Expenses	$1,262,520
Estimated Season Expenses	$28,598,145
Estimated Season Salary Cap	$68,700,000
Estimate Under Maximum Salary Cap of $72,500,000	$3,800,000
Estimate Over Minimum Salary Cap of $47,000,000	$21,700,000
Current Bank Account	$31,528,792
Projected Bank Account	$18,259,029

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 - $65 - 5,445 - 90.75%
Level 2:	5000 - $32 - 4,835 - 96.70%
Level 3:	2000 - $18 - 1,990 - 99.51%
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	17
Average Attendance - %	16,635 - 94.71%
Average Income per Game	$1,220,757
Year to Date Revenue	$29,298,156
Expense
Pro Players Total Salaries	$69,350,000
Farm Players Total Salaries	$2,180,500
Coaches Total Salaries	$2,900,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$43,706,277
Farm Year To Date Expenses	$1,995,422
Pro Salary Cap To Date	$42,499,709
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$20,752,860
Pro Remaining Season Days	61
Pro Expenses Per Days	$445,625
Pro Estimated Expenses	$27,183,125
Farm Remaining Season Days	56
Farm Expenses Per Days	$20,197
Farm Estimated Expenses	$1,131,032
Estimated Season Expenses	$28,314,157
Estimated Season Salary Cap	$68,939,427
Estimate Under Maximum Salary Cap of $72,500,000	$3,560,573
Estimate Over Minimum Salary Cap of $47,000,000	$21,939,427
Current Bank Account	$17,217,225
Projected Bank Account	$9,655,928

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)
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)
Brent Burns	$3,400,000 (1)
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 : $69,350,000
Year 2026 : $65,675,000
Year 2027 : $56,550,000
Year 2028 : $35,250,000
Salary Average Commitment
Year 2025 : $69,350,000
Year 2026 : $55,050,000
Year 2027 : $45,875,000
Year 2028 : $23,700,000
Salary Cap with 1 Way Contract
Year 2025 : $69,350,000
Year 2026 : $55,050,000
Year 2027 : $45,875,000
Year 2028 : $23,700,000

Farm Players Salaries
Justin Holl	$120,000 (3)
Mads Sogaard	$120,000 (3)
Matthew Savoie	$100,000 (3)
Brett Leason	$97,500 (4)
Nico Sturm	$97,500 (2)
Kyle Capobianco	$97,500 (1)
Kole Lind	$97,500 (4)
Matthew Poitras	$95,000 (3)
Connor Mackey	$95,000 (3)
Lucas Johansen	$95,000 (3)
Christian Wolanin	$94,500 (3)
Mike Hardman	$89,500 (3)
Michael Amadio	$89,000 (5)
Declan Carlile	$85,000 (2)
Carsen Twarynski	$85,000 (1)
Spencer Smallman	$85,000 (1)
Jaxsen Wiebe	$85,000 (1)
Oscar Eklind	$85,000 (1)
Dustin Tokarski	$85,000 (1)
Ashton Sautner	$85,000 (1)
Jake Chiasson	$70,000 (2)
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 : $2,180,500
Year 2026 : $1,575,500
Year 2027 : $1,179,000
Year 2028 : $340,000
Salary Average Commitment
Year 2025 : $2,180,500
Year 2026 : $1,525,500
Year 2027 : $1,093,000
Year 2028 : $284,000

Buffalo Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	HSBC Arena
Level 1:	6000 - $60 - 5,942 - 99.04%
Level 2:	5000 - $32 - 4,850 - 97.00%
Level 3:	2500 - $14 - 2,461 - 98.45%
Level 4:	4000 - $11 - 3,852 - 96.30%
Luxury :	1190 - $160 - 1,174 - 98.65%
Total Capacity :	18690
Team Popularity :	114.00%
Income
Home Games Left	15
Average Attendance - %	18,279 - 97.80%
Average Income per Game	$1,100,530
Year to Date Revenue	$28,613,783
Expense
Pro Players Total Salaries	$68,075,000
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	$43,977,681
Farm Year To Date Expenses	$1,971,476
Pro Salary Cap To Date	$42,121,431
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$16,507,952
Pro Remaining Season Days	61
Pro Expenses Per Days	$444,219
Pro Estimated Expenses	$27,097,359
Farm Remaining Season Days	56
Farm Expenses Per Days	$19,924
Farm Estimated Expenses	$1,115,744
Estimated Season Expenses	$28,213,103
Estimated Season Salary Cap	$68,075,040
Estimate Under Maximum Salary Cap of $72,500,000	$4,424,960
Estimate Over Minimum Salary Cap of $47,000,000	$21,075,040
Current Bank Account	$3,164,524
Projected Bank Account	($8,540,627)

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)
Matt Roy	$3,150,000 (4)
Tyler Motte	$1,750,000 (3)
Sean Walker	$1,450,000 (1)
Cal Petersen	$1,250,000 (1)
Eetu Luostarinen	$1,250,000 (6)
Simon Benoit	$1,200,000 (2)
Carl Grundstrom	$1,000,000 (1)
A.J. Greer	$1,000,000 (3)
Cam York	$975,000 (1)
Shane Pinto	$950,000 (6)
Total Pro Players	20
Salary Commitment
Year 2025 : $68,075,000
Year 2026 : $65,300,000
Year 2027 : $53,000,000
Year 2028 : $38,100,000
Salary Average Commitment
Year 2025 : $68,075,000
Year 2026 : $63,400,000
Year 2027 : $50,600,000
Year 2028 : $36,100,000
Salary Cap with 1 Way Contract
Year 2025 : $68,075,000
Year 2026 : $63,400,000
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 - 4,998 - 99.95%
Level 3:	2200 - $15 - 2,200 - 100.00%
Level 4:	5000 - $6 - 4,792 - 95.83%
Luxury :	1089 - $128 - 1,089 - 100.00%
Total Capacity :	19289
Team Popularity :	108.00%
Income
Home Games Left	15
Average Attendance - %	19,073 - 98.88%
Average Income per Game	$1,041,143
Year to Date Revenue	$27,069,725
Expense
Pro Players Total Salaries	$50,645,000
Farm Players Total Salaries	$2,561,500
Coaches Total Salaries	$2,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$32,137,764
Farm Year To Date Expenses	$2,220,998
Pro Salary Cap To Date	$31,209,639
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$15,617,149
Pro Remaining Season Days	61
Pro Expenses Per Days	$325,906
Pro Estimated Expenses	$19,880,266
Farm Remaining Season Days	56
Farm Expenses Per Days	$22,977
Farm Estimated Expenses	$1,286,712
Estimated Season Expenses	$21,166,978
Estimated Season Salary Cap	$50,518,030
Estimate Under Maximum Salary Cap of $72,500,000	$21,981,970
Estimate Over Minimum Salary Cap of $47,000,000	$3,518,030
Current Bank Account	$49,156,215
Projected Bank Account	$43,606,386

Pro Players Salaries
Charlie Coyle	$6,000,000 (5)
Semyon Varlamov	$5,000,000 (2)
Nate Schmidt	$4,500,000 (2)
Dominik Kubalik	$4,250,000 (1)
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)
Justin Danforth	$2,500,000 (2)
Timothy Liljegren	$2,500,000 (5)
Braden Schneider	$2,250,000 (5)
Kaapo Kakko	$1,750,000 (1)
Ridly Greig	$1,000,000 (1)
Lukas Reichel	$1,000,000 (1)
Owen Pickering	$1,000,000 (3)
Connor Bedard	$1,000,000 (2)
Nicolas Deslauriers	$1,000,000 (1)
Will Cuylle	$925,000 (1)
Alex Laferriere	$800,000 (1)
Total Pro Players	20
Salary Commitment
Year 2025 : $50,645,000
Year 2026 : $38,920,000
Year 2027 : $20,420,000
Year 2028 : $19,670,000
Salary Average Commitment
Year 2025 : $50,645,000
Year 2026 : $37,170,000
Year 2027 : $18,170,000
Year 2028 : $17,170,000
Salary Cap with 1 Way Contract
Year 2025 : $50,645,000
Year 2026 : $37,170,000
Year 2027 : $18,170,000
Year 2028 : $17,170,000

Farm Players Salaries
Sonny Milano	$350,000 (1)
Jake Christiansen	$165,000 (1)
Joona Koppanen	$110,000 (1)
Joshua Brown	$100,000 (1)
Jonathan Gruden	$100,000 (1)
Kevin Korchinski	$100,000 (2)
Liam Ohgren	$100,000 (3)
Nikita Alexandrov	$95,000 (1)
Joel Blomqvist	$90,000 (2)
Braeden Bowman	$87,500 (3)
William Stromgren	$87,500 (3)
Hunter Brzustewicz	$80,000 (3)
Jeremy Davies	$77,500 (1)
Ronnie Attard	$77,000 (1)
Oskar Back	$77,000 (1)
Cole Schwindt	$75,000 (1)
Leo Loof	$72,500 (2)
Ben King	$70,000 (2)
Dennis Cesana	$70,000 (1)
Emil Lilleberg	$70,000 (1)
Alex Jefferies	$70,000 (2)
Thomas Milic	$65,000 (3)
Olle Lycksell	$60,000 (1)
Sam Morton	$60,000 (2)
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	29
Salary Commitment
Year 2025 : $2,561,500
Year 2026 : $980,000
Year 2027 : $470,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,561,500
Year 2026 : $980,000
Year 2027 : $470,000
Year 2028 : $0

Carolina Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	RBC Center
Level 1:	6000 - $58 - 5,731 - 95.51%
Level 2:	5000 - $27 - 5,000 - 100.00%
Level 3:	2000 - $17 - 2,000 - 100.00%
Level 4:	4580 - $8 - 4,408 - 96.25%
Luxury :	1100 - $151 - 1,100 - 99.98%
Total Capacity :	18680
Team Popularity :	108.00%
Income
Home Games Left	18
Average Attendance - %	18,239 - 97.64%
Average Income per Game	$1,048,669
Year to Date Revenue	$24,119,379
Expense
Pro Players Total Salaries	$55,200,000
Farm Players Total Salaries	$2,057,500
Coaches Total Salaries	$2,750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$37,352,530
Farm Year To Date Expenses	$1,810,807
Pro Salary Cap To Date	$36,115,030
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$18,876,036
Pro Remaining Season Days	61
Pro Expenses Per Days	$357,500
Pro Estimated Expenses	$21,807,500
Farm Remaining Season Days	56
Farm Expenses Per Days	$18,113
Farm Estimated Expenses	$1,014,328
Estimated Season Expenses	$22,821,828
Estimated Season Salary Cap	$57,160,030
Estimate Under Maximum Salary Cap of $72,500,000	$15,339,970
Estimate Over Minimum Salary Cap of $47,000,000	$10,160,030
Current Bank Account	$56,986,550
Projected Bank Account	$53,040,758

Pro Players Salaries
Marcus Johansson	$6,000,000 (2)
Sebastian F. Aho	$5,000,000 (1)
Jared Spurgeon	$4,000,000 (2)
Robert Thomas	$4,000,000 (4)
Jake Virtanen	$4,000,000 (2)
Carter Hart	$4,000,000 (5)
Jake Allen	$3,750,000 (2)
Jaden Schwartz	$3,500,000 (1)
Alexander Wennberg	$3,250,000 (1)
Noah Dobson	$3,000,000 (9)
Will Butcher	$3,000,000 (2)
Brendan Gallagher	$2,500,000 (1)
Adam Boqvist	$1,500,000 (1)
Collin Graf	$1,500,000 (2)
Michael McLeod	$1,250,000 (1)
Dylan Guenther	$1,000,000 (2)
Adam Klapka	$1,000,000 (1)
David Kampf	$1,000,000 (3)
Simon Edvinsson	$1,000,000 (1)
Jayden Struble	$950,000 (1)
Total Pro Players	20
Salary Commitment
Year 2025 : $55,200,000
Year 2026 : $35,550,000
Year 2027 : $15,500,000
Year 2028 : $14,500,000
Salary Average Commitment
Year 2025 : $55,200,000
Year 2026 : $35,250,000
Year 2027 : $12,000,000
Year 2028 : $11,000,000
Salary Cap with 1 Way Contract
Year 2025 : $55,200,000
Year 2026 : $35,250,000
Year 2027 : $12,000,000
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)
Brendan Brisson	$100,000 (1)
Oliver Kapanen	$95,000 (3)
Colton Dach	$95,000 (2)
Ryan O'Rourke	$95,000 (1)
Jack Peart	$95,000 (3)
Cross Hanas	$95,000 (2)
Jakub Dvorak	$95,000 (3)
Arshdeep Bains	$87,500 (1)
Jack Rathbone	$85,000 (1)
Elias D. Pettersson	$80,000 (3)
Viktor Neuchev	$80,000 (3)
Ethan Edwards	$70,000 (2)
William Trudeau	$70,000 (2)
Rhett Pitlick	$65,000 (2)
Ruslan Khazheyev	$65,000 (3)
Alex Bump	$65,000 (3)
Elliot Desnoyers	$65,000 (1)
Scott Harrington	$60,000 (1)
Cole Guttman	$50,000 (1)
Total Farm Players	24
Salary Commitment
Year 2025 : $2,057,500
Year 2026 : $1,325,000
Year 2027 : $700,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,057,500
Year 2026 : $1,315,000
Year 2027 : $700,000
Year 2028 : $0

Chicago Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	6000 - $58 - 5,930 - 98.83%
Level 2:	5400 - $31 - 5,351 - 99.10%
Level 3:	3000 - $7 - 2,784 - 92.79%
Level 4:	5000 - $4 - 4,950 - 99.01%
Luxury :	1100 - $155 - 1,088 - 98.92%
Total Capacity :	20500
Team Popularity :	112.00%
Income
Home Games Left	18
Average Attendance - %	20,104 - 98.07%
Average Income per Game	$1,070,491
Year to Date Revenue	$24,621,301
Expense
Pro Players Total Salaries	$65,775,000
Farm Players Total Salaries	$1,628,250
Coaches Total Salaries	$3,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$43,069,703
Farm Year To Date Expenses	$1,836,930
Pro Salary Cap To Date	$41,522,789
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$19,268,844
Pro Remaining Season Days	61
Pro Expenses Per Days	$426,719
Pro Estimated Expenses	$26,029,859
Farm Remaining Season Days	56
Farm Expenses Per Days	$16,956
Farm Estimated Expenses	$949,536
Estimated Season Expenses	$26,979,395
Estimated Season Salary Cap	$66,599,523
Estimate Under Maximum Salary Cap of $72,500,000	$5,900,477
Estimate Over Minimum Salary Cap of $47,000,000	$19,599,523
Current Bank Account	$5,871,948
Projected Bank Account	($1,838,603)

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 (Out of Payroll)	$5,000,000 (4)
Anthony DeAngelo	$4,250,000 (3)
Jake McCabe	$4,000,000 (3)
Devon Toews	$4,000,000 (2)
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)
Calvin Pickard	$2,250,000 (1)
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)
Hudson Fasching	$1,000,000 (2)
Total Pro Players	21
Salary Commitment
Year 2025 : $70,775,000
Year 2026 : $58,450,000
Year 2027 : $45,400,000
Year 2028 : $22,850,000
Salary Average Commitment
Year 2025 : $70,775,000
Year 2026 : $56,525,000
Year 2027 : $41,125,000
Year 2028 : $17,375,000
Salary Cap with 1 Way Contract
Year 2025 : $70,775,000
Year 2026 : $56,525,000
Year 2027 : $41,125,000
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)
Michael Eyssimont	$95,000 (3)
Mason Shaw	$90,750 (1)
Tyce Thompson	$88,000 (1)
Zachary Uens	$80,000 (1)
Trevor Kuntar	$75,000 (1)
Calle Clang	$70,000 (1)
Patrick Guay	$70,000 (1)
Reece Newkirk	$70,000 (1)
Tyson Hinds	$65,000 (3)
Frederic Brunet	$65,000 (3)
Cavan Fitzgerald	$60,000 (1)
Miko Matikka	$45,000 (3)
Ben Hemmerling	$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	23
Salary Commitment
Year 2025 : $1,628,250
Year 2026 : $666,000
Year 2027 : $350,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,628,250
Year 2026 : $655,000
Year 2027 : $350,000
Year 2028 : $0

Colorado Avalanche

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	6000 - $58 - 5,926 - 98.76%
Level 2:	5000 - $32 - 4,964 - 99.28%
Level 3:	2000 - $20 - 1,996 - 99.79%
Level 4:	4000 - $10 - 3,947 - 98.68%
Luxury :	1007 - $163 - 1,005 - 99.83%
Total Capacity :	18007
Team Popularity :	120.00%
Income
Home Games Left	18
Average Attendance - %	17,838 - 99.06%
Average Income per Game	$1,109,102
Year to Date Revenue	$25,509,338
Expense
Pro Players Total Salaries	$66,800,000
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	$43,903,759
Farm Year To Date Expenses	$1,723,777
Pro Salary Cap To Date	$42,666,259
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$19,963,830
Pro Remaining Season Days	61
Pro Expenses Per Days	$430,000
Pro Estimated Expenses	$26,230,000
Farm Remaining Season Days	56
Farm Expenses Per Days	$17,935
Farm Estimated Expenses	$1,004,360
Estimated Season Expenses	$27,234,360
Estimated Season Salary Cap	$68,133,759
Estimate Under Maximum Salary Cap of $72,500,000	$4,366,241
Estimate Over Minimum Salary Cap of $47,000,000	$21,133,759
Current Bank Account	$39,286,643
Projected Bank Account	$32,016,113

Pro Players Salaries
Timo Meier	$6,600,000 (2)
J.T. Miller	$5,500,000 (4)
James Reimer	$4,800,000 (1)
Casey Cizikas	$4,650,000 (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)
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 : $66,800,000
Year 2026 : $51,350,000
Year 2027 : $35,750,000
Year 2028 : $28,250,000
Salary Average Commitment
Year 2025 : $66,800,000
Year 2026 : $46,250,000
Year 2027 : $30,050,000
Year 2028 : $23,700,000
Salary Cap with 1 Way Contract
Year 2025 : $66,800,000
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 - 5,966 - 99.44%
Level 2:	5000 - $31 - 4,995 - 99.90%
Level 3:	2000 - $18 - 1,976 - 98.80%
Level 4:	4000 - $10 - 3,867 - 96.69%
Luxury :	1144 - $136 - 1,144 - 100.00%
Total Capacity :	18144
Team Popularity :	108.00%
Income
Home Games Left	15
Average Attendance - %	17,949 - 98.92%
Average Income per Game	$1,056,123
Year to Date Revenue	$27,459,193
Expense
Pro Players Total Salaries	$59,675,000
Farm Players Total Salaries	$2,049,000
Coaches Total Salaries	$2,850,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$40,201,646
Farm Year To Date Expenses	$1,912,514
Pro Salary Cap To Date	$38,964,146
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$15,841,842
Pro Remaining Season Days	61
Pro Expenses Per Days	$385,469
Pro Estimated Expenses	$23,513,609
Farm Remaining Season Days	56
Farm Expenses Per Days	$18,703
Farm Estimated Expenses	$1,047,368
Estimated Season Expenses	$24,560,977
Estimated Season Salary Cap	$61,715,255
Estimate Under Maximum Salary Cap of $72,500,000	$10,784,745
Estimate Over Minimum Salary Cap of $47,000,000	$14,715,255
Current Bank Account	$8,279,439
Projected Bank Account	($439,696)

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 (1)
Jakob Chychrun	$4,500,000 (2)
Danton Heinen	$3,875,000 (1)
Tanner Jeannot	$3,500,000 (4)
Jacob Trouba	$3,000,000 (1)
Jamie Drysdale	$2,500,000 (3)
Spencer Knight	$2,500,000 (3)
Michael Carcone	$2,250,000 (1)
Zach Aston-Reese	$1,650,000 (3)
Matias Maccelli	$1,600,000 (2)
Trevor Lewis	$1,200,000 (1)
Cayden Primeau	$1,000,000 (1)
Lian Bichsel	$1,000,000 (3)
Jesper Boqvist	$1,000,000 (1)
Martin Pospisil	$1,000,000 (1)
Marat Khusnutdinov	$950,000 (2)
Nick Jensen	$900,000 (1)
Total Pro Players	21
Salary Commitment
Year 2025 : $59,675,000
Year 2026 : $41,550,000
Year 2027 : $34,000,000
Year 2028 : $21,750,000
Salary Average Commitment
Year 2025 : $59,675,000
Year 2026 : $40,450,000
Year 2027 : $33,400,000
Year 2028 : $20,500,000
Salary Cap with 1 Way Contract
Year 2025 : $59,675,000
Year 2026 : $40,450,000
Year 2027 : $33,400,000
Year 2028 : $20,500,000

Farm Players Salaries
Austin Wagner	$250,000 (1)
Derek Forbort	$150,000 (2)
Alexei Toropchenko	$125,000 (3)
Oscar Dansk	$100,000 (1)
Linus Karlsson	$100,000 (3)
Brayden Pachal	$100,000 (1)
Paul Ludwinski	$90,000 (3)
William Lockwood	$89,000 (2)
Riley Bezeau	$85,000 (2)
Mikko Kokkonen	$80,000 (1)
Noah Gregor	$80,000 (1)
Alex Kannok-Leipert	$75,000 (3)
Akito Hirose	$75,000 (2)
Kevin Rooney	$75,000 (1)
William Villeneuve	$70,000 (2)
Stanislav Demin	$67,500 (1)
Jake McLaughlin	$65,000 (1)
Ian McKinnon	$65,000 (1)
Graham McPhee	$65,000 (1)
Jack LaFontaine	$65,000 (1)
Tommy Miller	$65,000 (1)
Brad Morrison	$65,000 (1)
Jalen Luypen	$47,500 (2)
Total Farm Players	23
Salary Commitment
Year 2025 : $2,049,000
Year 2026 : $881,500
Year 2027 : $390,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,049,000
Year 2026 : $906,500
Year 2027 : $390,000
Year 2028 : $0

Dallas Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	6000 - $58 - 5,735 - 95.58%
Level 2:	5000 - $30 - 4,885 - 97.71%
Level 3:	2300 - $18 - 2,267 - 98.56%
Level 4:	4000 - $10 - 3,872 - 96.79%
Luxury :	1232 - $147 - 1,218 - 98.89%
Total Capacity :	18532
Team Popularity :	114.00%
Income
Home Games Left	13
Average Attendance - %	17,977 - 97.00%
Average Income per Game	$1,122,030
Year to Date Revenue	$31,416,853
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	$45,184,194
Farm Year To Date Expenses	$2,010,176
Pro Salary Cap To Date	$43,946,694
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$14,586,396
Pro Remaining Season Days	61
Pro Expenses Per Days	$456,406
Pro Estimated Expenses	$27,840,766
Farm Remaining Season Days	56
Farm Expenses Per Days	$20,377
Farm Estimated Expenses	$1,141,112
Estimated Season Expenses	$28,981,878
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	$8,693,841
Projected Bank Account	($5,701,641)

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

Detroit Red Wings is over or under the salary cap!

Arena Capacity - Ticket Price Attendance - %
Arena Name	Joe Louis Arena
Level 1:	6000 - $57 - 6,000 - 100.00%
Level 2:	5000 - $37 - 4,424 - 88.48%
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	16
Average Attendance - %	17,890 - 89.16%
Average Income per Game	$1,079,191
Year to Date Revenue	$26,979,786
Expense
Pro Players Total Salaries	$74,450,000
Farm Players Total Salaries	$2,685,000
Coaches Total Salaries	$4,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$47,271,257
Farm Year To Date Expenses	$1,875,121
Pro Salary Cap To Date	$45,105,618
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$17,267,063
Pro Remaining Season Days	61
Pro Expenses Per Days	$487,188
Pro Estimated Expenses	$29,718,468
Farm Remaining Season Days	56
Farm Expenses Per Days	$23,774
Farm Estimated Expenses	$1,331,344
Estimated Season Expenses	$31,049,812
Estimated Season Salary Cap	$73,489,650
Estimate Under Maximum Salary Cap of $72,500,000	-$989,650
Estimate Over Minimum Salary Cap of $47,000,000	$26,489,650
Current Bank Account	$19,921,473
Projected Bank Account	$6,138,724

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)
Robby Fabbri	$4,000,000 (2)
Calvin De Haan	$4,000,000 (1)
Brendan Smith	$3,500,000 (2)
Sean Durzi	$3,500,000 (4)
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)
Cody Glass	$2,500,000 (1)
Haydn Fleury	$2,500,000 (3)
Dennis Cholowski	$2,500,000 (1)
Evan Bouchard	$2,500,000 (1)
Marco Kasper	$950,000 (3)
Total Pro Players	20
Salary Commitment
Year 2025 : $74,450,000
Year 2026 : $48,700,000
Year 2027 : $30,450,000
Year 2028 : $9,750,000
Salary Average Commitment
Year 2025 : $74,450,000
Year 2026 : $48,700,000
Year 2027 : $30,450,000
Year 2028 : $9,750,000
Salary Cap with 1 Way Contract
Year 2025 : $74,450,000
Year 2026 : $48,700,000
Year 2027 : $30,450,000
Year 2028 : $9,750,000

Farm Players Salaries
Ryker Evans	$950,000 (1)
Matt Benning	$150,000 (1)
Emil Heineman	$95,000 (1)
Hunter Haight	$80,000 (3)
Dillon Heatherington	$80,000 (2)
Luca Del Bel Belluz	$80,000 (3)
Cameron Johnson	$80,000 (2)
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)
Ryan Jones	$60,000 (1)
Derek Daschke	$60,000 (1)
Dalton Smith	$60,000 (1)
Austin Magera	$60,000 (1)
David Silye	$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	26
Salary Commitment
Year 2025 : $2,685,000
Year 2026 : $580,000
Year 2027 : $160,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,685,000
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 - $65 - 5,522 - 92.03%
Level 2:	4839 - $39 - 4,127 - 85.28%
Level 3:	2000 - $25 - 1,687 - 84.36%
Level 4:	3000 - $17 - 2,525 - 84.15%
Luxury :	1000 - $148 - 1,000 - 100.00%
Total Capacity :	16839
Team Popularity :	120.00%
Income
Home Games Left	13
Average Attendance - %	14,860 - 88.25%
Average Income per Game	$1,121,914
Year to Date Revenue	$31,413,584
Expense
Pro Players Total Salaries	$69,810,000
Farm Players Total Salaries	$2,537,500
Coaches Total Salaries	$5,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$45,669,888
Farm Year To Date Expenses	$2,259,477
Pro Salary Cap To Date	$43,194,888
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$14,584,878
Pro Remaining Season Days	61
Pro Expenses Per Days	$461,312
Pro Estimated Expenses	$28,140,032
Farm Remaining Season Days	56
Farm Expenses Per Days	$22,823
Farm Estimated Expenses	$1,278,088
Estimated Season Expenses	$29,418,120
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	$37,930,860
Projected Bank Account	$23,097,618

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 (1)
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 : $56,960,000
Year 2027 : $36,850,000
Year 2028 : $22,500,000
Salary Average Commitment
Year 2025 : $69,810,000
Year 2026 : $55,260,000
Year 2027 : $35,250,000
Year 2028 : $21,500,000
Salary Cap with 1 Way Contract
Year 2025 : $69,810,000
Year 2026 : $55,260,000
Year 2027 : $35,250,000
Year 2028 : $21,500,000

Farm Players Salaries
Scott Wedgewood	$142,500 (2)
Alex Turcotte	$110,000 (1)
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)
Colin Blackwell	$100,000 (2)
John Hayden	$100,000 (2)
Kyle Criscuolo	$100,000 (2)
Joe Hicketts	$100,000 (2)
Cale Fleury	$95,000 (1)
Jack Finley	$95,000 (2)
Matt Kiersted	$85,000 (2)
Angus Crookshank	$85,000 (2)
Hunter Skinner	$80,000 (3)
Brett Harrison	$80,000 (2)
John Farinacci	$80,000 (1)
Michael Milne	$80,000 (2)
Spencer Stastney	$80,000 (1)
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 : $2,537,500
Year 2026 : $1,695,000
Year 2027 : $385,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,537,500
Year 2026 : $1,695,000
Year 2027 : $385,000
Year 2028 : $0

Florida Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	BankAtlantic Center
Level 1:	6000 - $59 - 5,394 - 89.91%
Level 2:	5000 - $32 - 4,741 - 94.82%
Level 3:	2000 - $19 - 1,868 - 93.39%
Level 4:	5000 - $7 - 4,561 - 91.21%
Luxury :	1250 - $124 - 1,201 - 96.06%
Total Capacity :	19250
Team Popularity :	106.00%
Income
Home Games Left	19
Average Attendance - %	17,764 - 92.28%
Average Income per Game	$1,022,553
Year to Date Revenue	$22,496,173
Expense
Pro Players Total Salaries	$67,050,000
Farm Players Total Salaries	$2,455,500
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$44,018,388
Farm Year To Date Expenses	$2,204,654
Pro Salary Cap To Date	$42,780,888
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$19,428,513
Pro Remaining Season Days	61
Pro Expenses Per Days	$431,562
Pro Estimated Expenses	$26,325,282
Farm Remaining Season Days	56
Farm Expenses Per Days	$22,294
Farm Estimated Expenses	$1,248,464
Estimated Season Expenses	$27,573,746
Estimated Season Salary Cap	$68,343,670
Estimate Under Maximum Salary Cap of $72,500,000	$4,156,330
Estimate Over Minimum Salary Cap of $47,000,000	$21,343,670
Current Bank Account	$21,124,605
Projected Bank Account	$12,979,372

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)
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	22
Salary Commitment
Year 2025 : $67,050,000
Year 2026 : $40,700,000
Year 2027 : $26,500,000
Year 2028 : $23,000,000
Salary Average Commitment
Year 2025 : $67,050,000
Year 2026 : $41,600,000
Year 2027 : $25,500,000
Year 2028 : $22,500,000
Salary Cap with 1 Way Contract
Year 2025 : $67,050,000
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)
Philippe Desrosiers	$100,000 (1)
Robert Bortuzzo	$100,000 (1)
Ryan Schmelzer	$100,000 (2)
Tyrell Goulbourne	$100,000 (1)
Kasimir Kaskisuo	$100,000 (1)
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)
Total Farm Players	25
Salary Commitment
Year 2025 : $2,455,500
Year 2026 : $1,305,000
Year 2027 : $400,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,455,500
Year 2026 : $1,305,000
Year 2027 : $400,000
Year 2028 : $0

Los Angeles Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	6000 - $63 - 5,211 - 86.85%
Level 2:	5000 - $33 - 4,491 - 89.82%
Level 3:	2000 - $19 - 1,905 - 95.26%
Level 4:	4000 - $11 - 3,454 - 86.35%
Luxury :	1118 - $132 - 1,118 - 100.00%
Total Capacity :	18118
Team Popularity :	110.00%
Income
Home Games Left	17
Average Attendance - %	16,180 - 89.30%
Average Income per Game	$1,040,442
Year to Date Revenue	$24,970,611
Expense
Pro Players Total Salaries	$45,800,000
Farm Players Total Salaries	$2,068,000
Coaches Total Salaries	$3,100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$31,439,974
Farm Year To Date Expenses	$1,921,502
Pro Salary Cap To Date	$30,047,836
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$17,687,516
Pro Remaining Season Days	61
Pro Expenses Per Days	$300,312
Pro Estimated Expenses	$18,319,032
Farm Remaining Season Days	56
Farm Expenses Per Days	$18,826
Farm Estimated Expenses	$1,054,256
Estimated Season Expenses	$19,373,288
Estimated Season Salary Cap	$47,509,086
Estimate Under Maximum Salary Cap of $72,500,000	$24,990,914
Estimate Over Minimum Salary Cap of $47,000,000	$509,086
Current Bank Account	$42,206,649
Projected Bank Account	$40,520,877

Pro Players Salaries
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)
Pyotr Kochetkov	$3,000,000 (4)
K'Andre Miller	$3,000,000 (6)
Filip Hronek	$2,950,000 (2)
Yegor Chinakhov	$2,500,000 (4)
Gabriel Vilardi	$2,250,000 (3)
Dylan Samberg	$1,950,000 (3)
Pavel Dorofeyev	$1,950,000 (5)
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)
Akil Thomas	$1,000,000 (2)
Jack Quinn	$1,000,000 (1)
Marco Rossi	$1,000,000 (2)
Pavel Mintyukov	$1,000,000 (2)
Mavrik Bourque	$950,000 (1)
John Beecher	$950,000 (1)
Total Pro Players	21
Salary Commitment
Year 2025 : $45,800,000
Year 2026 : $41,950,000
Year 2027 : $33,950,000
Year 2028 : $24,500,000
Salary Average Commitment
Year 2025 : $45,800,000
Year 2026 : $36,300,000
Year 2027 : $25,500,000
Year 2028 : $17,700,000
Salary Cap with 1 Way Contract
Year 2025 : $45,800,000
Year 2026 : $36,300,000
Year 2027 : $25,500,000
Year 2028 : $17,700,000

Farm Players Salaries
Isaak Phillips	$150,000 (2)
Jack Drury	$140,000 (2)
Juha Jaaska	$110,000 (2)
Matt Tomkins	$100,000 (1)
Adam Ginning	$95,000 (1)
Matyas Sapovaliv	$95,000 (3)
Jacob Moverare	$95,000 (1)
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)
Cole O'Hara	$70,000 (2)
Tyler Tucker	$65,000 (1)
Martin Has	$65,000 (1)
Jacob Pivonka	$65,000 (1)
William Dufour	$65,000 (1)
Henrik Rybinski	$60,000 (1)
Pavel Novak	$55,000 (2)
Justin Robidas	$55,000 (2)
Filip Cederqvist	$50,000 (1)
Remi Poirier	$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 : $2,068,000
Year 2026 : $1,060,000
Year 2027 : $330,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,068,000
Year 2026 : $1,060,000
Year 2027 : $330,000
Year 2028 : $0

Minnesota Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	6000 - $60 - 5,633 - 93.88%
Level 2:	5000 - $34 - 4,493 - 89.87%
Level 3:	2000 - $24 - 1,642 - 82.12%
Level 4:	4400 - $12 - 3,520 - 80.00%
Luxury :	1168 - $145 - 1,167 - 99.91%
Total Capacity :	18568
Team Popularity :	112.00%
Income
Home Games Left	15
Average Attendance - %	16,455 - 88.62%
Average Income per Game	$1,104,990
Year to Date Revenue	$28,729,729
Expense
Pro Players Total Salaries	$55,350,000
Farm Players Total Salaries	$2,145,000
Coaches Total Salaries	$3,400,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$35,846,250
Farm Year To Date Expenses	$1,627,883
Pro Salary Cap To Date	$34,206,608
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$16,574,844
Pro Remaining Season Days	61
Pro Expenses Per Days	$362,500
Pro Estimated Expenses	$22,112,500
Farm Remaining Season Days	56
Farm Expenses Per Days	$18,677
Farm Estimated Expenses	$1,045,912
Estimated Season Expenses	$23,158,412
Estimated Season Salary Cap	$55,308,826
Estimate Under Maximum Salary Cap of $72,500,000	$17,191,174
Estimate Over Minimum Salary Cap of $47,000,000	$8,308,826
Current Bank Account	$13,908,686
Projected Bank Account	$7,325,118

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
Greg McKegg	$125,000 (1)
Egor Afanasyev	$125,000 (3)
Nolan Valleau	$110,000 (2)
Kale Clague	$100,000 (1)
Nolan Allan	$100,000 (2)
Mark Kastelic	$100,000 (2)
Travis Barron	$95,000 (1)
Alexander Alexeyev	$95,000 (1)
Alexander Holtz	$95,000 (3)
Patrick Sieloff	$95,000 (1)
Ville Koivunen	$95,000 (2)
Jan Mysak	$95,000 (2)
Yan Kuznetsov	$90,000 (1)
Cole Clayton	$85,000 (1)
Nathan Legare	$70,000 (1)
Jake Leschyshyn	$65,000 (1)
Keaton Middleton	$65,000 (3)
Ryan Chyzowski	$60,000 (1)
Sahil Panwar	$60,000 (1)
Justin Pearson	$60,000 (1)
Hunter Johannes	$60,000 (1)
Riley McKay	$60,000 (1)
Anthony Vincent	$60,000 (1)
Nolan Maier	$60,000 (1)
Donovan Houle	$60,000 (1)
Yaniv Perets	$60,000 (1)
Akira Schmid	$0 (0)
Total Farm Players	27
Salary Commitment
Year 2025 : $2,145,000
Year 2026 : $785,000
Year 2027 : $285,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,145,000
Year 2026 : $785,000
Year 2027 : $285,000
Year 2028 : $0

Montreal Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell Centre
Level 1:	6000 - $60 - 5,752 - 95.86%
Level 2:	5000 - $34 - 4,540 - 90.79%
Level 3:	4000 - $20 - 3,200 - 80.00%
Level 4:	5000 - $10 - 4,609 - 92.18%
Luxury :	1273 - $155 - 1,239 - 97.30%
Total Capacity :	21273
Team Popularity :	110.00%
Income
Home Games Left	16
Average Attendance - %	19,339 - 90.91%
Average Income per Game	$1,124,721
Year to Date Revenue	$28,118,037
Expense
Pro Players Total Salaries	$63,800,000
Farm Players Total Salaries	$2,262,500
Coaches Total Salaries	$3,450,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$38,829,027
Farm Year To Date Expenses	$2,247,544
Pro Salary Cap To Date	$37,467,777
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$17,995,544
Pro Remaining Season Days	61
Pro Expenses Per Days	$412,500
Pro Estimated Expenses	$25,162,500
Farm Remaining Season Days	56
Farm Expenses Per Days	$22,661
Farm Estimated Expenses	$1,269,016
Estimated Season Expenses	$26,431,516
Estimated Season Salary Cap	$61,791,527
Estimate Under Maximum Salary Cap of $72,500,000	$10,708,473
Estimate Over Minimum Salary Cap of $47,000,000	$14,791,527
Current Bank Account	$16,932,817
Projected Bank Account	$8,496,845

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)
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)
Evgenii Dadonov	$2,500,000 (1)
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 : $63,800,000
Year 2026 : $47,700,000
Year 2027 : $32,950,000
Year 2028 : $23,750,000
Salary Average Commitment
Year 2025 : $63,800,000
Year 2026 : $42,850,000
Year 2027 : $27,350,000
Year 2028 : $17,650,000
Salary Cap with 1 Way Contract
Year 2025 : $63,800,000
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 - 5,895 - 92.84%
Level 2:	5292 - $32 - 5,141 - 97.15%
Level 3:	2117 - $21 - 2,028 - 95.78%
Level 4:	3175 - $13 - 3,141 - 98.92%
Luxury :	1179 - $142 - 1,179 - 100.00%
Total Capacity :	18113
Team Popularity :	122.00%
Income
Home Games Left	18
Average Attendance - %	17,383 - 95.97%
Average Income per Game	$1,152,794
Year to Date Revenue	$26,514,259
Expense
Pro Players Total Salaries	$67,000,000
Farm Players Total Salaries	$2,697,500
Coaches Total Salaries	$2,850,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$42,555,156
Farm Year To Date Expenses	$2,168,444
Pro Salary Cap To Date	$41,317,656
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$20,750,290
Pro Remaining Season Days	61
Pro Expenses Per Days	$431,250
Pro Estimated Expenses	$26,306,250
Farm Remaining Season Days	56
Farm Expenses Per Days	$22,887
Farm Estimated Expenses	$1,281,672
Estimated Season Expenses	$27,587,922
Estimated Season Salary Cap	$66,861,406
Estimate Under Maximum Salary Cap of $72,500,000	$5,638,594
Estimate Over Minimum Salary Cap of $47,000,000	$19,861,406
Current Bank Account	$21,740,396
Projected Bank Account	$14,902,764

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
Laurent Brossoit	$250,000 (1)
Seth Griffith	$222,500 (2)
Luke Schenn	$200,000 (1)
Urho Vaakanainen	$200,000 (3)
Nikolai Knyzhov	$192,500 (1)
Joakim Kemell	$100,000 (2)
Jonas Johansson	$100,000 (2)
Cole Smith	$100,000 (4)
Wyatt Newpower	$95,000 (1)
Kevin Gravel	$95,000 (2)
Jonatan Berggren	$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	26
Salary Commitment
Year 2025 : $2,697,500
Year 2026 : $1,452,500
Year 2027 : $480,000
Year 2028 : $150,000
Salary Average Commitment
Year 2025 : $2,697,500
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 - 5,974 - 99.57%
Level 2:	5000 - $32 - 4,702 - 94.03%
Level 3:	2000 - $18 - 2,000 - 100.00%
Level 4:	3000 - $10 - 3,000 - 100.00%
Luxury :	1625 - $140 - 1,302 - 80.15%
Total Capacity :	17625
Team Popularity :	106.00%
Income
Home Games Left	13
Average Attendance - %	16,978 - 96.33%
Average Income per Game	$1,104,292
Year to Date Revenue	$30,920,171
Expense
Pro Players Total Salaries	$72,025,000
Farm Players Total Salaries	$2,552,500
Coaches Total Salaries	$4,100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$46,241,087
Farm Year To Date Expenses	$2,239,956
Pro Salary Cap To Date	$44,322,962
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$14,355,794
Pro Remaining Season Days	61
Pro Expenses Per Days	$469,531
Pro Estimated Expenses	$28,641,391
Farm Remaining Season Days	56
Farm Expenses Per Days	$22,919
Farm Estimated Expenses	$1,283,464
Estimated Season Expenses	$29,924,855
Estimated Season Salary Cap	$71,782,478
Estimate Under Maximum Salary Cap of $72,500,000	$717,522
Estimate Over Minimum Salary Cap of $47,000,000	$24,782,478
Current Bank Account	$3,439,659
Projected Bank Account	($12,129,402)

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)
Jakub Vrana	$5,300,000 (4)
Jason Robertson	$5,200,000 (6)
Jared McCann	$5,000,000 (5)
Ilya Sorokin	$4,000,000 (3)
Nikita Zadorov	$4,000,000 (4)
Jake DeBrusk (1 Way Contract)	$3,800,000 (3)
Thomas Harley	$3,500,000 (3)
Luke Kunin	$3,250,000 (4)
Jesse Puljujarvi	$2,800,000 (1)
Adam Henrique	$2,500,000 (1)
Kasperi Kapanen	$2,500,000 (2)
Darren Raddysh	$2,000,000 (3)
Stefan Noesen (1 Way Contract)	$1,500,000 (3)
Brandon Saad	$1,000,000 (1)
Alex Vlasic	$900,000 (1)
Dustin Wolf	$475,000 (2)
Total Pro Players	20
Salary Commitment
Year 2025 : $72,025,000
Year 2026 : $71,325,000
Year 2027 : $62,450,000
Year 2028 : $47,500,000
Salary Average Commitment
Year 2025 : $72,025,000
Year 2026 : $64,825,000
Year 2027 : $55,800,000
Year 2028 : $41,000,000
Salary Cap with 1 Way Contract
Year 2025 : $72,025,000
Year 2026 : $64,825,000
Year 2027 : $55,800,000
Year 2028 : $41,000,000

Farm Players Salaries
Joseph Woll	$150,000 (2)
Parker Kelly	$121,000 (1)
Marc McLaughlin	$110,000 (1)
Ben Hutton	$100,000 (1)
Parker Ford	$100,000 (1)
Steven Santini	$100,000 (1)
Ondrej Pavel	$100,000 (1)
Jacob Gaucher	$100,000 (2)
Max Sasson	$100,000 (1)
Nicholas Robertson	$100,000 (1)
Ryan Johnson	$100,000 (1)
Ryan Reaves	$100,000 (1)
Valtteri Pulli	$100,000 (2)
Will Smith	$100,000 (3)
Ben Harpur	$100,000 (1)
Simon Nemec	$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)
Scott Walford	$75,000 (1)
Carson Bantle	$65,000 (2)
Brett Berard	$65,000 (2)
Tyson Empey	$60,000 (1)
Kevin Mandolese	$50,000 (1)
Kirill Kudryavtsev	$47,500 (3)
Total Farm Players	28
Salary Commitment
Year 2025 : $2,552,500
Year 2026 : $822,500
Year 2027 : $147,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,552,500
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 - $59 - 5,701 - 95.02%
Level 2:	5000 - $32 - 4,954 - 99.08%
Level 3:	2100 - $19 - 2,010 - 95.73%
Level 4:	3013 - $12 - 2,947 - 97.81%
Luxury :	1000 - $168 - 977 - 97.72%
Total Capacity :	17113
Team Popularity :	112.00%
Income
Home Games Left	15
Average Attendance - %	16,590 - 96.94%
Average Income per Game	$1,084,444
Year to Date Revenue	$28,195,536
Expense
Pro Players Total Salaries	$71,380,000
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	$43,715,599
Farm Year To Date Expenses	$2,187,490
Pro Salary Cap To Date	$42,540,019
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$16,266,655
Pro Remaining Season Days	61
Pro Expenses Per Days	$458,000
Pro Estimated Expenses	$27,938,000
Farm Remaining Season Days	56
Farm Expenses Per Days	$20,381
Farm Estimated Expenses	$1,141,336
Estimated Season Expenses	$29,079,336
Estimated Season Salary Cap	$69,753,644
Estimate Under Maximum Salary Cap of $72,500,000	$2,746,356
Estimate Over Minimum Salary Cap of $47,000,000	$22,753,644
Current Bank Account	$8,046,416
Projected Bank Account	($4,766,265)

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)
MacKenzie Blackwood	$4,000,000 (4)
David Rittich	$4,000,000 (2)
Tyler Toffoli	$4,000,000 (2)
Ilya Mikheyev	$3,500,000 (1)
Ross Colton	$3,250,000 (3)
Jeremy Lauzon	$2,300,000 (2)
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)
Jonny Brodzinski	$880,000 (1)
Total Pro Players	20
Salary Commitment
Year 2025 : $71,380,000
Year 2026 : $58,150,000
Year 2027 : $39,100,000
Year 2028 : $24,500,000
Salary Average Commitment
Year 2025 : $71,380,000
Year 2026 : $56,400,000
Year 2027 : $38,850,000
Year 2028 : $24,600,000
Salary Cap with 1 Way Contract
Year 2025 : $71,380,000
Year 2026 : $56,400,000
Year 2027 : $38,850,000
Year 2028 : $24,600,000

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 - 5,896 - 98.27%
Level 2:	5000 - $27 - 4,930 - 98.61%
Level 3:	2200 - $18 - 2,171 - 98.66%
Level 4:	4000 - $9 - 3,893 - 97.34%
Luxury :	1000 - $155 - 996 - 99.64%
Total Capacity :	18200
Team Popularity :	112.00%
Income
Home Games Left	11
Average Attendance - %	17,887 - 98.28%
Average Income per Game	$1,042,524
Year to Date Revenue	$31,275,719
Expense
Pro Players Total Salaries	$70,150,000
Farm Players Total Salaries	$2,167,500
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$39,680,317
Farm Year To Date Expenses	$2,051,071
Pro Salary Cap To Date	$38,442,817
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$11,467,764
Pro Remaining Season Days	61
Pro Expenses Per Days	$450,938
Pro Estimated Expenses	$27,507,218
Farm Remaining Season Days	56
Farm Expenses Per Days	$20,435
Farm Estimated Expenses	$1,144,360
Estimated Season Expenses	$28,651,578
Estimated Season Salary Cap	$65,187,535
Estimate Under Maximum Salary Cap of $72,500,000	$7,312,465
Estimate Over Minimum Salary Cap of $47,000,000	$18,187,535
Current Bank Account	$36,012,718
Projected Bank Account	$18,828,904

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)
Alex Pietrangelo	$5,000,000 (1)
Evander Kane	$4,500,000 (3)
Alex Tuch	$4,250,000 (2)
Morgan Frost	$4,000,000 (6)
Ilya Samsonov	$3,500,000 (3)
Nils Lundkvist	$3,000,000 (3)
Conor Sheary	$3,000,000 (2)
Noel Acciari	$2,750,000 (2)
Conor Garland	$2,500,000 (2)
Pius Suter	$2,200,000 (1)
Martin Fehervary	$2,200,000 (1)
Alex Lyon	$2,000,000 (3)
Peyton Krebs	$1,500,000 (3)
Nicolas Beaudin	$1,250,000 (3)
Mario Ferraro	$1,100,000 (1)
Dylan Holloway	$1,000,000 (8)
JJ Peterka	$950,000 (8)
Drew Helleson	$950,000 (1)
Total Pro Players	22
Salary Commitment
Year 2025 : $70,150,000
Year 2026 : $59,000,000
Year 2027 : $45,500,000
Year 2028 : $29,250,000
Salary Average Commitment
Year 2025 : $70,150,000
Year 2026 : $53,200,000
Year 2027 : $35,700,000
Year 2028 : $19,950,000
Salary Cap with 1 Way Contract
Year 2025 : $70,150,000
Year 2026 : $53,200,000
Year 2027 : $35,700,000
Year 2028 : $19,950,000

Farm Players Salaries
Travis Hamonic	$400,000 (1)
Nikita Tolopilo	$150,000 (2)
Logan Shaw	$125,000 (1)
Nolan Foote	$120,000 (2)
Tyler Angle	$100,000 (2)
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 : $2,167,500
Year 2026 : $1,342,500
Year 2027 : $285,000
Year 2028 : $125,000
Salary Average Commitment
Year 2025 : $2,167,500
Year 2026 : $1,352,500
Year 2027 : $255,000
Year 2028 : $100,000

Ottawa Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Place
Level 1:	6000 - $58 - 5,929 - 98.82%
Level 2:	5000 - $31 - 4,944 - 98.87%
Level 3:	2153 - $18 - 2,153 - 100.00%
Level 4:	5000 - $5 - 4,917 - 98.34%
Luxury :	1000 - $300 - 800 - 80.00%
Total Capacity :	19153
Team Popularity :	112.00%
Income
Home Games Left	15
Average Attendance - %	18,743 - 97.86%
Average Income per Game	$1,182,996
Year to Date Revenue	$30,757,905
Expense
Pro Players Total Salaries	$69,675,000
Farm Players Total Salaries	$2,495,500
Coaches Total Salaries	$3,750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$43,825,801
Farm Year To Date Expenses	$2,231,583
Pro Salary Cap To Date	$42,124,199
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$17,744,945
Pro Remaining Season Days	61
Pro Expenses Per Days	$452,656
Pro Estimated Expenses	$27,612,016
Farm Remaining Season Days	56
Farm Expenses Per Days	$22,552
Farm Estimated Expenses	$1,262,912
Estimated Season Expenses	$28,874,928
Estimated Season Salary Cap	$68,687,808
Estimate Under Maximum Salary Cap of $72,500,000	$3,812,192
Estimate Over Minimum Salary Cap of $47,000,000	$21,687,808
Current Bank Account	$19,416,567
Projected Bank Account	$8,286,584

Pro Players Salaries
Gabriel Landeskog	$6,000,000 (6)
John Gibson	$6,000,000 (3)
Anthony Duclair	$5,000,000 (2)
Shayne Gostisbehere	$5,000,000 (2)
Roope Hintz	$4,750,000 (2)
MacKenzie Weegar	$4,250,000 (3)
Mason Marchment	$4,000,000 (5)
Troy Terry	$4,000,000 (3)
Artturi Lehkonen	$4,000,000 (3)
Curtis Lazar	$3,875,000 (4)
Jeff Petry	$3,750,000 (1)
Nick Suzuki	$3,750,000 (3)
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)
Radek Faksa	$1,100,000 (3)
Adam Gaudette	$1,100,000 (1)
Total Pro Players	20
Salary Commitment
Year 2025 : $69,675,000
Year 2026 : $58,775,000
Year 2027 : $42,475,000
Year 2028 : $11,375,000
Salary Average Commitment
Year 2025 : $69,675,000
Year 2026 : $58,525,000
Year 2027 : $41,775,000
Year 2028 : $13,875,000
Salary Cap with 1 Way Contract
Year 2025 : $69,675,000
Year 2026 : $58,525,000
Year 2027 : $41,775,000
Year 2028 : $13,875,000

Farm Players Salaries
Zachary Sawchenko	$165,000 (2)
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)
Joel Kiviranta	$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 : $2,495,500
Year 2026 : $1,397,500
Year 2027 : $812,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,495,500
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 - $60 - 5,914 - 98.56%
Level 2:	5000 - $30 - 5,000 - 100.00%
Level 3:	2319 - $19 - 2,263 - 97.57%
Level 4:	5200 - $5 - 5,127 - 98.60%
Luxury :	1000 - $163 - 998 - 99.81%
Total Capacity :	19519
Team Popularity :	120.00%
Income
Home Games Left	16
Average Attendance - %	19,302 - 98.89%
Average Income per Game	$1,076,129
Year to Date Revenue	$26,903,217
Expense
Pro Players Total Salaries	$72,650,000
Farm Players Total Salaries	$1,667,500
Coaches Total Salaries	$3,100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$44,468,738
Farm Year To Date Expenses	$1,806,910
Pro Salary Cap To Date	$43,231,238
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$17,218,059
Pro Remaining Season Days	61
Pro Expenses Per Days	$466,562
Pro Estimated Expenses	$28,460,282
Farm Remaining Season Days	56
Farm Expenses Per Days	$17,855
Farm Estimated Expenses	$999,880
Estimated Season Expenses	$29,460,162
Estimated Season Salary Cap	$70,929,020
Estimate Under Maximum Salary Cap of $72,500,000	$1,570,980
Estimate Over Minimum Salary Cap of $47,000,000	$23,929,020
Current Bank Account	$44,863,787
Projected Bank Account	$32,621,684

Pro Players Salaries
Patrik Laine	$7,750,000 (6)
Sean Monahan	$6,000,000 (3)
Ryan O'Reilly	$6,000,000 (1)
Oliver Ekman-Larsson	$5,750,000 (2)
Sergei Bobrovsky	$5,650,000 (1)
Matt Duchene	$5,500,000 (1)
Bryan Rust	$5,250,000 (2)
Vince Dunn	$5,125,000 (5)
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)
Nick Leddy	$1,850,000 (1)
Oskar Lindblom	$1,700,000 (1)
Simon Holmstrom	$1,375,000 (1)
Tomas Nosek	$1,000,000 (2)
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	21
Salary Commitment
Year 2025 : $72,650,000
Year 2026 : $43,725,000
Year 2027 : $27,025,000
Year 2028 : $16,025,000
Salary Average Commitment
Year 2025 : $72,650,000
Year 2026 : $45,875,000
Year 2027 : $28,725,000
Year 2028 : $17,725,000
Salary Cap with 1 Way Contract
Year 2025 : $72,650,000
Year 2026 : $45,875,000
Year 2027 : $28,725,000
Year 2028 : $17,725,000

Farm Players Salaries
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	25
Salary Commitment
Year 2025 : $1,667,500
Year 2026 : $893,500
Year 2027 : $83,500
Year 2028 : $83,500
Salary Average Commitment
Year 2025 : $1,667,500
Year 2026 : $878,000
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 - 4,987 - 99.74%
Level 3:	1600 - $21 - 1,597 - 99.83%
Level 4:	3732 - $10 - 3,723 - 99.75%
Luxury :	800 - $168 - 800 - 100.00%
Total Capacity :	17132
Team Popularity :	108.00%
Income
Home Games Left	16
Average Attendance - %	17,101 - 99.82%
Average Income per Game	$1,026,872
Year to Date Revenue	$25,671,803
Expense
Pro Players Total Salaries	$68,500,000
Farm Players Total Salaries	$2,230,000
Coaches Total Salaries	$3,750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$44,132,518
Farm Year To Date Expenses	$2,273,013
Pro Salary Cap To Date	$42,585,609
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$16,429,954
Pro Remaining Season Days	61
Pro Expenses Per Days	$443,750
Pro Estimated Expenses	$27,068,750
Farm Remaining Season Days	56
Farm Expenses Per Days	$22,452
Farm Estimated Expenses	$1,257,312
Estimated Season Expenses	$28,326,062
Estimated Season Salary Cap	$68,701,234
Estimate Under Maximum Salary Cap of $72,500,000	$3,798,766
Estimate Over Minimum Salary Cap of $47,000,000	$21,701,234
Current Bank Account	$9,688,435
Projected Bank Account	($2,207,673)

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 (1)
Seth Jones	$5,500,000 (3)
Jacob Markstrom	$5,000,000 (3)
Ryan Hartman	$5,000,000 (3)
Oliver Kylington	$4,000,000 (4)
Sam Bennett	$4,000,000 (2)
Brett Kulak	$3,000,000 (2)
Stuart Skinner	$3,000,000 (5)
Dawson Mercer	$2,500,000 (2)
J.J. Moser	$2,500,000 (8)
Mathieu Olivier	$2,450,000 (6)
Miles Wood	$1,750,000 (1)
Connor Brown	$1,250,000 (2)
Morgan Barron (1 Way Contract)	$1,200,000 (2)
Paul Cotter	$1,100,000 (1)
Macklin Celebrini	$1,000,000 (3)
Jake Sanderson	$1,000,000 (1)
Total Pro Players	20
Salary Commitment
Year 2025 : $68,500,000
Year 2026 : $58,900,000
Year 2027 : $38,700,000
Year 2028 : $18,450,000
Salary Average Commitment
Year 2025 : $68,500,000
Year 2026 : $59,150,000
Year 2027 : $40,200,000
Year 2028 : $17,950,000
Salary Cap with 1 Way Contract
Year 2025 : $68,500,000
Year 2026 : $59,150,000
Year 2027 : $40,200,000
Year 2028 : $17,950,000

Farm Players Salaries
Daniil Miromanov	$150,000 (2)
Matthew Murray	$125,000 (3)
Mitchell Stephens	$125,000 (1)
Jacob Bernard-Docker	$110,000 (1)
Connor Carrick	$105,000 (1)
Uvis Balinskis	$100,000 (2)
Hendrix Lapierre	$100,000 (2)
Jakob Pelletier	$92,500 (3)
Nathan Bastian	$92,500 (3)
Danila Klimovich	$92,500 (3)
Curtis Douglas	$91,500 (4)
Hunter McKown	$91,000 (3)
Alex Belzile	$90,000 (2)
Nils Aman	$87,500 (3)
Gabriel Szturc	$85,000 (3)
Bokondji Imama	$82,500 (3)
Valtteri Puustinen	$75,000 (2)
Pontus Holmberg	$75,000 (2)
Jacob Ingham	$75,000 (1)
Declan Chisholm	$65,000 (1)
Graham Sward	$62,500 (3)
Jacob Graves	$60,000 (2)
Matt Rempe	$50,000 (2)
Nikita Novikov	$50,000 (2)
Arturs Silovs	$50,000 (1)
Maximus Wanner	$47,500 (2)
Total Farm Players	26
Salary Commitment
Year 2025 : $2,230,000
Year 2026 : $1,700,000
Year 2027 : $902,500
Year 2028 : $91,500
Salary Average Commitment
Year 2025 : $2,230,000
Year 2026 : $1,700,000
Year 2027 : $902,500
Year 2028 : $91,500

San Jose Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Center
Level 1:	6000 - $60 - 5,896 - 98.26%
Level 2:	5000 - $32 - 4,853 - 97.07%
Level 3:	2000 - $19 - 1,823 - 91.14%
Level 4:	3396 - $14 - 2,731 - 80.41%
Luxury :	1100 - $250 - 936 - 85.09%
Total Capacity :	17496
Team Popularity :	108.00%
Income
Home Games Left	16
Average Attendance - %	16,238 - 92.81%
Average Income per Game	$1,081,740
Year to Date Revenue	$27,043,500
Expense
Pro Players Total Salaries	$70,600,000
Farm Players Total Salaries	$3,542,000
Coaches Total Salaries	$3,650,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$45,063,425
Farm Year To Date Expenses	$2,292,530
Pro Salary Cap To Date	$43,361,891
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$17,307,840
Pro Remaining Season Days	61
Pro Expenses Per Days	$458,438
Pro Estimated Expenses	$27,964,718
Farm Remaining Season Days	56
Farm Expenses Per Days	$28,658
Farm Estimated Expenses	$1,604,848
Estimated Season Expenses	$29,569,566
Estimated Season Salary Cap	$70,278,141
Estimate Under Maximum Salary Cap of $72,500,000	$2,221,859
Estimate Over Minimum Salary Cap of $47,000,000	$23,278,141
Current Bank Account	$11,380,952
Projected Bank Account	($880,774)

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)
Scott Mayfield	$4,000,000 (2)
Brayden McNabb	$4,000,000 (1)
Daniel Sprong	$3,500,000 (1)
Drake Batherson	$3,000,000 (3)
Cole Caufield	$3,000,000 (3)
Josh Norris	$2,500,000 (3)
Joel Farabee	$2,000,000 (2)
Jonathan Quick	$1,500,000 (1)
Ryan Suter	$1,000,000 (1)
William Eklund	$1,000,000 (2)
Quinton Byfield	$1,000,000 (2)
Cole Perfetti	$950,000 (1)
Aatu Raty	$950,000 (2)
Total Pro Players	20
Salary Commitment
Year 2025 : $70,600,000
Year 2026 : $50,750,000
Year 2027 : $27,850,000
Year 2028 : $13,000,000
Salary Average Commitment
Year 2025 : $70,600,000
Year 2026 : $49,650,000
Year 2027 : $26,000,000
Year 2028 : $13,000,000
Salary Cap with 1 Way Contract
Year 2025 : $70,600,000
Year 2026 : $49,650,000
Year 2027 : $26,000,000
Year 2028 : $13,000,000

Farm Players Salaries
Shakir Mukhamadullin	$950,000 (2)
Max Pacioretty	$295,000 (1)
Alexander Nylander	$155,000 (1)
David Gustafsson	$110,000 (3)
Casey Fitzgerald	$110,000 (3)
Arthur Kaliyev	$104,500 (1)
Nico Daws	$100,000 (3)
Fabian Lysell	$100,000 (2)
Leon Gawanke	$100,000 (1)
Yaroslav Askarov	$100,000 (2)
Felix Sandstrom	$95,000 (1)
Artemi Kniazev	$95,000 (1)
Ryan Carpenter	$92,500 (1)
Dillon Hamaliuk	$90,000 (3)
Elias Salomonsson	$90,000 (3)
Cam Lund	$90,000 (3)
William Lagesson	$90,000 (3)
Artem Duda	$90,000 (3)
Scott Reedy	$90,000 (2)
Riley Tufte	$85,000 (2)
Connor Dewar	$80,000 (1)
Josiah Slavin	$77,500 (1)
Markus Niemelainen	$77,500 (2)
Matthew Phillips	$75,000 (2)
Talyn Boyko	$70,000 (2)
Bear Hughes	$65,000 (1)
David Spacek	$65,000 (2)
Total Farm Players	27
Salary Commitment
Year 2025 : $3,542,000
Year 2026 : $1,527,500
Year 2027 : $770,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $3,542,000
Year 2026 : $1,527,500
Year 2027 : $770,000
Year 2028 : $0

Seattle Kraken

Arena Capacity - Ticket Price Attendance - %
Arena Name	Climate Pledge Arena
Level 1:	6000 - $55 - 5,867 - 97.79%
Level 2:	5000 - $30 - 4,886 - 97.71%
Level 3:	2000 - $18 - 2,000 - 99.98%
Level 4:	4000 - $9 - 3,734 - 93.34%
Luxury :	1000 - $145 - 1,000 - 100.00%
Total Capacity :	18000
Team Popularity :	100.00%
Income
Home Games Left	16
Average Attendance - %	17,486 - 97.14%
Average Income per Game	$1,022,609
Year to Date Revenue	$25,565,217
Expense
Pro Players Total Salaries	$60,450,000
Farm Players Total Salaries	$2,657,000
Coaches Total Salaries	$2,600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$38,339,070
Farm Year To Date Expenses	$2,232,756
Pro Salary Cap To Date	$37,225,320
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$16,361,739
Pro Remaining Season Days	61
Pro Expenses Per Days	$389,062
Pro Estimated Expenses	$23,732,782
Farm Remaining Season Days	56
Farm Expenses Per Days	$22,303
Farm Estimated Expenses	$1,248,968
Estimated Season Expenses	$24,981,750
Estimated Season Salary Cap	$60,271,852
Estimate Under Maximum Salary Cap of $72,500,000	$12,228,148
Estimate Over Minimum Salary Cap of $47,000,000	$13,271,852
Current Bank Account	$17,555,038
Projected Bank Account	$8,935,027

Pro Players Salaries
Erik Cernak	$9,000,000 (7)
Mikael Granlund	$5,000,000 (1)
David Perron	$4,500,000 (1)
Kevin Lankinen	$4,000,000 (1)
Erik Gudbranson	$4,000,000 (2)
Kirill Marchenko	$4,000,000 (8)
Adin Hill	$3,600,000 (2)
Frank Vatrano	$3,500,000 (1)
Brandon Tanev	$3,500,000 (2)
Logan O'Connor	$2,500,000 (4)
Joel Armia	$2,500,000 (1)
Ryan Poehling	$2,000,000 (6)
Arber Xhekaj	$2,000,000 (1)
Sebastian D. Aho	$1,750,000 (3)
Egor Zamula	$1,600,000 (5)
Isac Lundestrom	$1,500,000 (1)
Ryan Donato	$1,500,000 (2)
Alexandre Texier (1 Way Contract)	$1,400,000 (2)
Leo Carlsson	$1,000,000 (2)
Jeremie Poirier	$800,000 (1)
Craig Smith	$800,000 (1)
Total Pro Players	21
Salary Commitment
Year 2025 : $60,450,000
Year 2026 : $35,350,000
Year 2027 : $21,550,000
Year 2028 : $21,000,000
Salary Average Commitment
Year 2025 : $60,450,000
Year 2026 : $35,850,000
Year 2027 : $20,850,000
Year 2028 : $19,100,000
Salary Cap with 1 Way Contract
Year 2025 : $60,450,000
Year 2026 : $35,850,000
Year 2027 : $20,850,000
Year 2028 : $19,100,000

Farm Players Salaries
Jani Hakanpaa	$275,000 (1)
Logan Brown	$165,000 (4)
Roland McKeown	$140,000 (3)
Zachary Jones	$135,000 (2)
Jansen Harkins	$132,000 (1)
Vinnie Hinostroza	$100,000 (2)
Rodrigo Abols	$100,000 (3)
Juraj Slafkovsky	$100,000 (1)
Jiri Kulich	$100,000 (1)
Artyom Levshunov	$100,000 (3)
Zack MacEwen	$100,000 (2)
Kyle MacLean	$100,000 (3)
Arttu Hyry	$100,000 (2)
Zach Benson	$100,000 (2)
Owen Beck	$95,000 (3)
Tye Kartye	$90,000 (1)
Samu Tuomaala	$87,500 (2)
Niklas Kokko	$87,500 (3)
Jet Greaves	$80,000 (1)
Leevi Merilainen	$80,000 (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	26
Salary Commitment
Year 2025 : $2,657,000
Year 2026 : $1,805,000
Year 2027 : $982,500
Year 2028 : $165,000
Salary Average Commitment
Year 2025 : $2,657,000
Year 2026 : $1,805,000
Year 2027 : $982,500
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 - 4,887 - 97.74%
Luxury :	1150 - $119 - 1,150 - 100.00%
Total Capacity :	19250
Team Popularity :	112.00%
Income
Home Games Left	16
Average Attendance - %	19,137 - 99.41%
Average Income per Game	$993,343
Year to Date Revenue	$24,833,575
Expense
Pro Players Total Salaries	$66,700,000
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	$42,384,375
Farm Year To Date Expenses	$2,085,759
Pro Salary Cap To Date	$41,270,625
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$15,893,488
Pro Remaining Season Days	61
Pro Expenses Per Days	$428,125
Pro Estimated Expenses	$26,115,625
Farm Remaining Season Days	56
Farm Expenses Per Days	$21,081
Farm Estimated Expenses	$1,180,536
Estimated Season Expenses	$27,296,161
Estimated Season Salary Cap	$66,700,000
Estimate Under Maximum Salary Cap of $72,500,000	$5,800,000
Estimate Over Minimum Salary Cap of $47,000,000	$19,700,000
Current Bank Account	$10,012,790
Projected Bank Account	($1,389,883)

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)
Blake Coleman (1 Way Contract)	$4,000,000 (2)
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)
Teddy Blueger (1 Way Contract)	$2,000,000 (1)
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)
Juuso Parssinen	$475,000 (1)
Total Pro Players	23
Salary Commitment
Year 2025 : $66,700,000
Year 2026 : $34,675,000
Year 2027 : $17,400,000
Year 2028 : $16,750,000
Salary Average Commitment
Year 2025 : $66,700,000
Year 2026 : $34,475,000
Year 2027 : $15,150,000
Year 2028 : $14,150,000
Salary Cap with 1 Way Contract
Year 2025 : $66,700,000
Year 2026 : $34,475,000
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 - 5,989 - 99.82%
Level 2:	5000 - $32 - 4,744 - 94.88%
Level 3:	2000 - $16 - 2,000 - 100.00%
Level 4:	5200 - $7 - 4,660 - 89.62%
Luxury :	1300 - $120 - 1,253 - 96.36%
Total Capacity :	19500
Team Popularity :	108.00%
Income
Home Games Left	15
Average Attendance - %	18,646 - 95.62%
Average Income per Game	$1,055,123
Year to Date Revenue	$27,433,188
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	$38,257,197
Farm Year To Date Expenses	$1,893,545
Pro Salary Cap To Date	$36,864,969
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$15,826,839
Pro Remaining Season Days	61
Pro Expenses Per Days	$388,438
Pro Estimated Expenses	$23,694,718
Farm Remaining Season Days	56
Farm Expenses Per Days	$19,271
Farm Estimated Expenses	$1,079,176
Estimated Season Expenses	$24,773,894
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	$41,609,781
Projected Bank Account	$32,662,726

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 (Out of Payroll)	$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 - 5,066 - 84.43%
Level 2:	5000 - $42 - 4,042 - 80.84%
Level 3:	2000 - $26 - 1,636 - 81.80%
Level 4:	4400 - $13 - 3,520 - 80.00%
Luxury :	1419 - $125 - 1,370 - 96.51%
Total Capacity :	18819
Team Popularity :	118.00%
Income
Home Games Left	19
Average Attendance - %	15,633 - 83.07%
Average Income per Game	$1,160,409
Year to Date Revenue	$25,528,991
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	$45,211,371
Farm Year To Date Expenses	$2,123,781
Pro Salary Cap To Date	$43,726,371
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$22,047,765
Pro Remaining Season Days	61
Pro Expenses Per Days	$455,250
Pro Estimated Expenses	$27,770,250
Farm Remaining Season Days	56
Farm Expenses Per Days	$21,626
Farm Estimated Expenses	$1,211,056
Estimated Season Expenses	$28,981,306
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	$7,213,927
Projected Bank Account	$280,386

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 - 5,968 - 99.47%
Level 2:	5000 - $30 - 4,939 - 98.77%
Level 3:	2000 - $17 - 1,993 - 99.64%
Level 4:	3799 - $10 - 3,714 - 97.77%
Luxury :	1000 - $140 - 1,000 - 100.00%
Total Capacity :	17799
Team Popularity :	106.00%
Income
Home Games Left	14
Average Attendance - %	17,614 - 98.96%
Average Income per Game	$1,037,344
Year to Date Revenue	$28,008,278
Expense
Pro Players Total Salaries	$64,550,000
Farm Players Total Salaries	$2,215,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$42,835,596
Farm Year To Date Expenses	$2,217,823
Pro Salary Cap To Date	$41,752,818
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$14,522,811
Pro Remaining Season Days	61
Pro Expenses Per Days	$414,375
Pro Estimated Expenses	$25,276,875
Farm Remaining Season Days	56
Farm Expenses Per Days	$22,355
Farm Estimated Expenses	$1,251,880
Estimated Season Expenses	$26,528,755
Estimated Season Salary Cap	$66,362,536
Estimate Under Maximum Salary Cap of $72,500,000	$6,137,464
Estimate Over Minimum Salary Cap of $47,000,000	$19,362,536
Current Bank Account	$11,356,652
Projected Bank Account	($649,292)

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)
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)
Jani Nyman	$950,000 (3)
Total Pro Players	20
Salary Commitment
Year 2025 : $64,550,000
Year 2026 : $54,250,000
Year 2027 : $29,700,000
Year 2028 : $17,250,000
Salary Average Commitment
Year 2025 : $57,350,000
Year 2026 : $44,900,000
Year 2027 : $20,100,000
Year 2028 : $7,900,000
Salary Cap with 1 Way Contract
Year 2025 : $64,550,000
Year 2026 : $52,100,000
Year 2027 : $27,300,000
Year 2028 : $15,100,000

Farm Players Salaries
Ivan Ivan	$200,000 (2)
Brandon Bussi	$120,000 (2)
Matthew Peca	$100,000 (1)
Carson Lambos	$100,000 (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)
Caedan Bankier	$80,000 (2)
Brett Seney	$80,000 (1)
Philip Kemp	$80,000 (2)
Ryan McGregor	$75,000 (1)
Peter Tischke	$75,000 (1)
Owen Sillinger	$75,000 (1)
Mikael Pyyhtia	$70,000 (1)
Kyle Masters	$70,000 (2)
Maxwell Crozier	$70,000 (1)
Nate Clurman	$70,000 (1)
Ryan F. O'Reilly	$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	26
Salary Commitment
Year 2025 : $2,215,000
Year 2026 : $1,150,000
Year 2027 : $100,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,215,000
Year 2026 : $1,140,000
Year 2027 : $100,000
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 - 4,964 - 99.29%
Level 3:	2000 - $20 - 1,839 - 91.93%
Level 4:	4600 - $10 - 4,111 - 89.36%
Luxury :	1030 - $140 - 1,030 - 100.00%
Total Capacity :	18630
Team Popularity :	116.00%
Income
Home Games Left	13
Average Attendance - %	17,944 - 96.32%
Average Income per Game	$1,055,043
Year to Date Revenue	$29,541,206
Expense
Pro Players Total Salaries	$67,400,000
Farm Players Total Salaries	$2,900,000
Coaches Total Salaries	$3,190,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$44,932,142
Farm Year To Date Expenses	$2,460,501
Pro Salary Cap To Date	$43,570,892
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$13,715,560
Pro Remaining Season Days	61
Pro Expenses Per Days	$435,000
Pro Estimated Expenses	$26,535,000
Farm Remaining Season Days	56
Farm Expenses Per Days	$25,097
Farm Estimated Expenses	$1,405,432
Estimated Season Expenses	$27,940,432
Estimated Season Salary Cap	$69,267,142
Estimate Under Maximum Salary Cap of $72,500,000	$3,232,858
Estimate Over Minimum Salary Cap of $47,000,000	$22,267,142
Current Bank Account	$21,799,261
Projected Bank Account	$7,574,389

Pro Players Salaries
Brock Nelson	$6,500,000 (5)
Kirill Kaprizov	$5,750,000 (3)
Kristopher Letang	$5,750,000 (1)
Alex Galchenyuk	$5,650,000 (1)
Rasmus Ristolainen	$5,150,000 (2)
Vladimir Tarasenko	$4,250,000 (2)
Dillon Dube	$4,000,000 (2)
Connor Murphy	$3,750,000 (2)
Alex Iafallo	$3,250,000 (2)
Jack Roslovic	$3,000,000 (2)
Jack Campbell	$3,000,000 (1)
Jordan Staal	$3,000,000 (1)
Alexander Kerfoot	$2,600,000 (2)
Artem Zub	$2,500,000 (2)
Alexander Romanov	$2,500,000 (7)
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	20
Salary Commitment
Year 2025 : $67,400,000
Year 2026 : $46,000,000
Year 2027 : $14,500,000
Year 2028 : $8,750,000
Salary Average Commitment
Year 2025 : $67,400,000
Year 2026 : $44,700,000
Year 2027 : $14,750,000
Year 2028 : $9,000,000
Salary Cap with 1 Way Contract
Year 2025 : $67,400,000
Year 2026 : $44,700,000
Year 2027 : $14,750,000
Year 2028 : $9,000,000

Farm Players Salaries
Dmitry Kulikov	$410,000 (1)
Michael Bullion	$125,000 (2)
Tobie Bisson	$125,000 (2)
Patrick Brown	$125,000 (2)
Louis Belpedio	$125,000 (2)
Josiah Didier	$125,000 (2)
Cam Dineen	$125,000 (2)
Brad Arvanitis	$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)
Mason Geertsen	$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)
Ben Berard	$75,000 (2)
Drew Callin	$75,000 (2)
Total Farm Players	25
Salary Commitment
Year 2025 : $2,900,000
Year 2026 : $1,025,000
Year 2027 : $0
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,900,000
Year 2026 : $1,025,000
Year 2027 : $0
Year 2028 : $0

Vegas Golden Knights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T-Mobile Arena
Level 1:	6000 - $59 - 5,860 - 97.66%
Level 2:	5000 - $32 - 4,980 - 99.60%
Level 3:	2000 - $22 - 1,832 - 91.59%
Level 4:	3500 - $12 - 3,368 - 96.23%
Luxury :	1000 - $140 - 1,000 - 100.00%
Total Capacity :	17500
Team Popularity :	110.00%
Income
Home Games Left	16
Average Attendance - %	17,039 - 97.37%
Average Income per Game	$1,049,598
Year to Date Revenue	$26,239,953
Expense
Pro Players Total Salaries	$71,683,000
Farm Players Total Salaries	$2,235,000
Coaches Total Salaries	$3,850,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$45,902,269
Farm Year To Date Expenses	$2,121,166
Pro Salary Cap To Date	$44,200,756
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$16,793,570
Pro Remaining Season Days	61
Pro Expenses Per Days	$465,206
Pro Estimated Expenses	$28,377,566
Farm Remaining Season Days	56
Farm Expenses Per Days	$21,516
Farm Estimated Expenses	$1,204,896
Estimated Season Expenses	$29,582,462
Estimated Season Salary Cap	$71,529,915
Estimate Under Maximum Salary Cap of $72,500,000	$970,085
Estimate Over Minimum Salary Cap of $47,000,000	$24,529,915
Current Bank Account	$16,470,935
Projected Bank Account	$3,682,043

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)
Brian Dumoulin	$3,333,000 (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)
Tyson Foerster	$2,000,000 (4)
Corey Perry	$1,600,000 (1)
Wyatt Johnston	$1,000,000 (1)
Total Pro Players	20
Salary Commitment
Year 2025 : $71,683,000
Year 2026 : $50,050,000
Year 2027 : $21,650,000
Year 2028 : $17,750,000
Salary Average Commitment
Year 2025 : $71,683,000
Year 2026 : $49,950,000
Year 2027 : $21,500,000
Year 2028 : $16,000,000
Salary Cap with 1 Way Contract
Year 2025 : $71,683,000
Year 2026 : $49,950,000
Year 2027 : $21,500,000
Year 2028 : $16,000,000

Farm Players Salaries
Calen Addison	$150,000 (1)
Alex Barre-Boulet	$135,000 (2)
Nathan Walker	$110,000 (2)
Jordan Harris	$100,000 (2)
Liam O'Brien	$100,000 (1)
Conor Geekie	$100,000 (3)
Michael Sgarbossa	$100,000 (1)
Justin Brazeau	$97,500 (2)
Julian Lutz	$95,000 (3)
Aleksi Heimosalmi	$95,000 (3)
Louis Domingue	$87,500 (1)
Wyatt Kalynuk	$82,500 (1)
Patrick Giles	$82,500 (2)
Wyatt Kaiser	$80,000 (2)
Martin Frk	$77,500 (1)
Mason Millman	$75,000 (2)
Matthew Strome	$75,000 (1)
Henry Thrun	$75,000 (2)
Mike Benning	$70,000 (2)
Jakub Demek	$70,000 (3)
Chase Priskie	$67,500 (1)
Corey Andonovski	$67,500 (1)
Jesper Vikman	$65,000 (2)
Justin Kirkland	$65,000 (1)
Magnus Chrona	$65,000 (1)
Samuel Walker	$47,500 (1)
Total Farm Players	26
Salary Commitment
Year 2025 : $2,235,000
Year 2026 : $1,250,000
Year 2027 : $360,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,235,000
Year 2026 : $1,250,000
Year 2027 : $360,000
Year 2028 : $0

Washington Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Verizon Center
Level 1:	6000 - $59 - 6,000 - 100.00%
Level 2:	5000 - $34 - 4,900 - 98.01%
Level 3:	2000 - $19 - 1,951 - 97.54%
Level 4:	4000 - $12 - 3,864 - 96.59%
Luxury :	1277 - $280 - 1,022 - 80.03%
Total Capacity :	18277
Team Popularity :	116.00%
Income
Home Games Left	16
Average Attendance - %	17,737 - 97.05%
Average Income per Game	$1,316,782
Year to Date Revenue	$32,919,543
Expense
Pro Players Total Salaries	$74,400,000
Farm Players Total Salaries	$2,136,700
Coaches Total Salaries	$3,375,033
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$44,902,489
Farm Year To Date Expenses	$1,920,272
Pro Salary Cap To Date	$43,355,612
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$21,068,508
Pro Remaining Season Days	61
Pro Expenses Per Days	$480,625
Pro Estimated Expenses	$29,318,125
Farm Remaining Season Days	56
Farm Expenses Per Days	$19,430
Farm Estimated Expenses	$1,088,080
Estimated Season Expenses	$30,406,205
Estimated Season Salary Cap	$71,720,612
Estimate Under Maximum Salary Cap of $72,500,000	$779,388
Estimate Over Minimum Salary Cap of $47,000,000	$24,720,612
Current Bank Account	$24,906,831
Projected Bank Account	$15,569,134

Pro Players Salaries
Steven Stamkos	$7,750,000 (4)
Jamie Benn	$6,500,000 (1)
Erik Karlsson	$6,000,000 (1)
Mitch Marner	$5,900,000 (1)
Clayton Keller	$5,500,000 (7)
Adam Larsson	$5,000,000 (3)
Nick Schmaltz	$4,200,000 (3)
Darcy Kuemper	$4,200,000 (1)
Torey Krug	$4,000,000 (1)
Pierre-Luc Dubois	$3,750,000 (3)
Marcus Pettersson	$3,000,000 (4)
Bowen Byram	$3,000,000 (7)
Jeff Skinner	$2,750,000 (4)
Michael Rasmussen	$2,750,000 (3)
Jordan Spence	$2,100,000 (2)
Connor McMichael (1 Way Contract)	$1,850,000 (2)
Samuel Montembeault	$1,600,000 (4)
Kevin Stenlund (1 Way Contract)	$1,375,000 (1)
Brock McGinn	$1,250,000 (1)
Mackie Samoskevich	$1,000,000 (2)
MacKenzie Entwistle	$925,000 (1)
Total Pro Players	21
Salary Commitment
Year 2025 : $74,400,000
Year 2026 : $48,200,000
Year 2027 : $45,700,000
Year 2028 : $29,250,000
Salary Average Commitment
Year 2025 : $74,400,000
Year 2026 : $44,250,000
Year 2027 : $39,300,000
Year 2028 : $23,600,000
Salary Cap with 1 Way Contract
Year 2025 : $74,400,000
Year 2026 : $44,250,000
Year 2027 : $39,300,000
Year 2028 : $23,600,000

Farm Players Salaries
Marcus Bjork	$135,000 (1)
Brady Lyle	$133,300 (1)
Jacob MacDonald	$133,300 (2)
Jaxson Stauber	$122,500 (1)
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	26
Salary Commitment
Year 2025 : $2,136,700
Year 2026 : $1,254,500
Year 2027 : $380,200
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,136,700
Year 2026 : $1,254,500
Year 2027 : $380,200
Year 2028 : $0

Winnipeg Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	MTS Centre
Level 1:	6000 - $58 - 5,983 - 99.72%
Level 2:	4000 - $35 - 3,953 - 98.83%
Level 3:	2915 - $11 - 2,530 - 86.78%
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	17
Average Attendance - %	14,566 - 97.01%
Average Income per Game	$979,900
Year to Date Revenue	$23,517,593
Expense
Pro Players Total Salaries	$52,108,750
Farm Players Total Salaries	$1,955,000
Coaches Total Salaries	$2,400,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$31,631,966
Farm Year To Date Expenses	$2,020,008
Pro Salary Cap To Date	$30,703,841
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$16,658,295
Pro Remaining Season Days	61
Pro Expenses Per Days	$335,055
Pro Estimated Expenses	$20,438,355
Farm Remaining Season Days	56
Farm Expenses Per Days	$18,419
Farm Estimated Expenses	$1,031,464
Estimated Season Expenses	$21,469,819
Estimated Season Salary Cap	$50,570,321
Estimate Under Maximum Salary Cap of $72,500,000	$21,929,679
Estimate Over Minimum Salary Cap of $47,000,000	$3,570,321
Current Bank Account	$42,122,788
Projected Bank Account	$37,311,264

Pro Players Salaries
Sam Reinhart	$5,000,000 (8)
Dylan Strome	$5,000,000 (5)
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)
Jake Bean	$2,750,000 (3)
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)
Kent Johnson	$1,000,000 (6)
Charlie Lindgren	$1,000,000 (1)
Trent Frederic	$1,000,000 (6)
Beck Malenstyn	$1,000,000 (6)
Marc-Edouard Vlasic	$1,000,000 (1)
Total Pro Players	21
Salary Commitment
Year 2025 : $52,108,750
Year 2026 : $48,225,000
Year 2027 : $38,850,000
Year 2028 : $33,600,000
Salary Average Commitment
Year 2025 : $52,108,750
Year 2026 : $39,908,750
Year 2027 : $28,750,000
Year 2028 : $20,250,000
Salary Cap with 1 Way Contract
Year 2025 : $52,108,750
Year 2026 : $39,908,750
Year 2027 : $28,750,000
Year 2028 : $20,250,000

Farm Players Salaries
Jacob Quillan	$100,000 (3)
Logan Morrison	$100,000 (3)
Tristen Nielsen	$100,000 (3)
Ken Appleby	$100,000 (3)
Ty Emberson	$100,000 (1)
Justin Hryckowian	$100,000 (2)
Brandon Scanlin	$95,000 (1)
Kai Uchacz	$95,000 (3)
Clay Stevenson	$95,000 (3)
Matt Luff	$75,000 (2)
Anson Thornton	$75,000 (3)
Mitchell Gibson	$75,000 (1)
Lucas Condotta	$75,000 (1)
Milos Kelemen	$75,000 (1)
Will Zmolek	$70,000 (1)
Clark Bishop	$70,000 (1)
Michael Buchinger	$70,000 (3)
Brandon Kruse	$70,000 (1)
Jake Furlong	$65,000 (3)
Logan Neaton	$60,000 (1)
Marc Gatcomb	$60,000 (2)
Elmer Soderblom	$50,000 (1)
Dylan Wendt	$45,000 (1)
Brendan Warren	$45,000 (1)
Chandler Romeo	$45,000 (3)
Anthony Costantini	$45,000 (1)
Total Farm Players	26
Salary Commitment
Year 2025 : $1,955,000
Year 2026 : $1,080,000
Year 2027 : $845,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,495,000
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	$31,528,792	$68,700,000	$3,800,000	$21,700,000	20	28	48
Boston Bruins	$17,217,225	$68,939,427	$3,560,573	$21,939,427	20	25	45
Buffalo Sabres	$3,164,524	$68,075,040	$4,424,960	$21,075,040	20	27	47
Calgary Flames	$49,156,215	$50,518,030	$21,981,970	$3,518,030	20	29	49
Carolina Hurricanes	$56,986,550	$57,160,030	$15,339,970	$10,160,030	20	24	44
Chicago Blackhawks	$5,871,948	$66,599,523	$5,900,477	$19,599,523	21	23	44
Colorado Avalanche	$39,286,643	$68,133,759	$4,366,241	$21,133,759	20	23	43
Columbus Blue Jackets	$8,279,439	$61,715,255	$10,784,745	$14,715,255	21	23	44
Dallas Stars	$8,693,841	$71,024,960	$1,475,040	$24,024,960	20	24	44
Detroit Red Wings	$19,921,473	$73,489,650	-$989,650	$26,489,650	20	26	46
Edmonton Oilers	$37,930,860	$69,809,920	$2,690,080	$22,809,920	20	30	50
Florida Panthers	$21,124,605	$68,343,670	$4,156,330	$21,343,670	22	25	47
Los Angeles Kings	$42,206,649	$47,509,086	$24,990,914	$509,086	21	27	48
Minnesota Wild	$13,908,686	$55,308,826	$17,191,174	$8,308,826	22	27	49
Montreal Canadiens	$16,932,817	$61,791,527	$10,708,473	$14,791,527	22	27	49
Nashville Predators	$21,740,396	$66,861,406	$5,638,594	$19,861,406	20	26	46
New Jersey Devils	$3,439,659	$71,782,478	$717,522	$24,782,478	20	28	48
New York Islanders	$8,046,416	$69,753,644	$2,746,356	$22,753,644	20	27	47
New York Rangers	$36,012,718	$65,187,535	$7,312,465	$18,187,535	22	23	45
Ottawa Senators	$19,416,567	$68,687,808	$3,812,192	$21,687,808	20	27	47
Philadelphia Flyers	$44,863,787	$70,929,020	$1,570,980	$23,929,020	21	25	46
Pittsburgh Penguins	$9,688,435	$68,701,234	$3,798,766	$21,701,234	20	26	46
San Jose Sharks	$11,380,952	$70,278,141	$2,221,859	$23,278,141	20	27	47
Seattle Kraken	$17,555,038	$60,271,852	$12,228,148	$13,271,852	21	26	47
St. Louis Blues	$10,012,790	$66,700,000	$5,800,000	$19,700,000	23	25	48
Tampa Bay Lightning	$41,609,781	$59,701,844	$12,798,156	$12,701,844	21	24	45
Toronto Maple Leafs	$7,213,927	$70,581,621	$1,918,379	$23,581,621	20	26	46
Utah Mammoth	$11,356,652	$66,362,536	$6,137,464	$19,362,536	20	26	46
Vancouver Canucks	$21,799,261	$69,267,142	$3,232,858	$22,267,142	20	25	45
Vegas Golden Knights	$16,470,935	$71,529,915	$970,085	$24,529,915	20	26	46
Washington Capitals	$24,906,831	$71,720,612	$779,388	$24,720,612	21	26	47
Winnipeg Jets	$42,122,788	$50,570,321	$21,929,679	$3,570,321	21	26	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

Detroit Red Wings is over or under the salary cap!

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

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 - %