National sim Hockey League

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	6000 - $65 - 5,339 - 88.98%
Level 2:	5000 - $35 - 4,508 - 90.17%
Level 3:	2000 - $20 - 1,944 - 97.18%
Level 4:	3174 - $13 - 2,989 - 94.17%
Luxury :	1000 - $147 - 1,000 - 100.00%
Total Capacity :	17174
Team Popularity :	116.00%
Income
Home Games Left	5
Average Attendance - %	15,780 - 91.88%
Average Income per Game	$1,089,151
Year to Date Revenue	$39,209,426
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	$61,326,250
Farm Year To Date Expenses	$3,084,598
Pro Salary Cap To Date	$58,757,500
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$5,445,754
Pro Remaining Season Days	23
Pro Expenses Per Days	$448,125
Pro Estimated Expenses	$10,306,875
Farm Remaining Season Days	18
Farm Expenses Per Days	$22,545
Farm Estimated Expenses	$405,810
Estimated Season Expenses	$10,712,685
Estimated Season Salary Cap	$68,633,125
Estimate Under Maximum Salary Cap of $72,500,000	$3,866,875
Estimate Over Minimum Salary Cap of $47,000,000	$21,633,125
Current Bank Account	$23,361,821
Projected Bank Account	$18,094,890

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

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

Boston Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Garden
Level 1:	6000 - $58 - 5,534 - 92.23%
Level 2:	5000 - $33 - 4,833 - 96.66%
Level 3:	2000 - $19 - 1,989 - 99.46%
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	7
Average Attendance - %	16,721 - 95.20%
Average Income per Game	$1,218,105
Year to Date Revenue	$41,415,564
Expense
Pro Players Total Salaries	$70,950,000
Farm Players Total Salaries	$2,263,500
Coaches Total Salaries	$2,900,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$60,696,639
Farm Year To Date Expenses	$2,772,803
Pro Salary Cap To Date	$59,026,962
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$8,526,734
Pro Remaining Season Days	23
Pro Expenses Per Days	$455,625
Pro Estimated Expenses	$10,479,375
Farm Remaining Season Days	18
Farm Expenses Per Days	$20,732
Farm Estimated Expenses	$373,176
Estimated Season Expenses	$10,852,551
Estimated Season Salary Cap	$69,226,036
Estimate Under Maximum Salary Cap of $72,500,000	$3,273,964
Estimate Over Minimum Salary Cap of $47,000,000	$22,226,036
Current Bank Account	$10,416,890
Projected Bank Account	$8,091,073

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

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

Buffalo Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	HSBC Arena
Level 1:	6000 - $60 - 5,796 - 96.59%
Level 2:	5000 - $32 - 4,842 - 96.83%
Level 3:	2500 - $14 - 2,471 - 98.84%
Level 4:	4000 - $11 - 3,781 - 94.52%
Luxury :	1190 - $160 - 1,167 - 98.06%
Total Capacity :	18690
Team Popularity :	114.00%
Income
Home Games Left	4
Average Attendance - %	18,056 - 96.61%
Average Income per Game	$1,101,110
Year to Date Revenue	$40,741,080
Expense
Pro Players Total Salaries	$71,125,000
Farm Players Total Salaries	$3,138,175
Coaches Total Salaries	$3,900,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$61,085,499
Farm Year To Date Expenses	$2,777,620
Pro Salary Cap To Date	$58,516,749
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$4,404,441
Pro Remaining Season Days	23
Pro Expenses Per Days	$463,281
Pro Estimated Expenses	$10,655,463
Farm Remaining Season Days	18
Farm Expenses Per Days	$26,053
Farm Estimated Expenses	$468,954
Estimated Season Expenses	$11,124,417
Estimated Season Salary Cap	$68,740,962
Estimate Under Maximum Salary Cap of $72,500,000	$3,759,038
Estimate Over Minimum Salary Cap of $47,000,000	$21,740,962
Current Bank Account	($2,622,141)
Projected Bank Account	($9,342,117)

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)
Blake Coleman (1 Way Contract)	$4,000,000 (2)
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)
Total Pro Players	20
Salary Commitment
Year 2025 : $71,125,000
Year 2026 : $67,800,000
Year 2027 : $51,250,000
Year 2028 : $36,100,000
Salary Average Commitment
Year 2025 : $71,125,000
Year 2026 : $66,450,000
Year 2027 : $49,650,000
Year 2028 : $35,150,000
Salary Cap with 1 Way Contract
Year 2025 : $71,125,000
Year 2026 : $66,450,000
Year 2027 : $49,650,000
Year 2028 : $35,150,000

Farm Players Salaries
Shane Pinto	$950,000 (6)
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	28
Salary Commitment
Year 2025 : $3,138,175
Year 2026 : $1,338,000
Year 2027 : $480,500
Year 2028 : $200,000
Salary Average Commitment
Year 2025 : $3,138,175
Year 2026 : $1,283,000
Year 2027 : $400,500
Year 2028 : $95,000

Calgary Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pengrowth Saddledome
Level 1:	6000 - $58 - 5,994 - 99.90%
Level 2:	5000 - $30 - 4,997 - 99.95%
Level 3:	2200 - $15 - 2,200 - 100.00%
Level 4:	5000 - $6 - 4,789 - 95.77%
Luxury :	1089 - $128 - 1,089 - 100.00%
Total Capacity :	19289
Team Popularity :	108.00%
Income
Home Games Left	6
Average Attendance - %	19,069 - 98.86%
Average Income per Game	$1,041,073
Year to Date Revenue	$36,437,562
Expense
Pro Players Total Salaries	$45,620,000
Farm Players Total Salaries	$2,457,000
Coaches Total Salaries	$2,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$43,806,731
Farm Year To Date Expenses	$3,067,614
Pro Salary Cap To Date	$42,522,358
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$6,246,439
Pro Remaining Season Days	23
Pro Expenses Per Days	$294,500
Pro Estimated Expenses	$6,773,500
Farm Remaining Season Days	18
Farm Expenses Per Days	$22,303
Farm Estimated Expenses	$401,454
Estimated Season Expenses	$7,174,954
Estimated Season Salary Cap	$49,080,233
Estimate Under Maximum Salary Cap of $72,500,000	$23,419,767
Estimate Over Minimum Salary Cap of $47,000,000	$2,080,233
Current Bank Account	$37,958,469
Projected Bank Account	$37,029,954

Pro Players Salaries
Charlie Coyle	$6,000,000 (5)
Semyon Varlamov	$5,000,000 (2)
Robby Fabbri	$4,000,000 (2)
Dylan Cozens	$3,750,000 (4)
Dante Fabbro	$3,500,000 (2)
Nick Cousins	$2,750,000 (1)
Karel Vejmelka	$2,670,000 (4)
Alexandre Carrier	$2,500,000 (2)
Timothy Liljegren	$2,500,000 (5)
Braden Schneider	$2,250,000 (5)
Nick Leddy	$1,850,000 (1)
Kaapo Kakko	$1,750,000 (9)
Ridly Greig	$1,000,000 (7)
Lukas Reichel	$1,000,000 (1)
Connor Bedard	$1,000,000 (2)
Nicolas Deslauriers	$1,000,000 (1)
Will Cuylle	$925,000 (1)
Alex Laferriere	$800,000 (9)
Jeremy Davies	$775,000 (1)
Sam Morton	$600,000 (2)
Total Pro Players	20
Salary Commitment
Year 2025 : $45,620,000
Year 2026 : $43,270,000
Year 2027 : $28,170,000
Year 2028 : $29,920,000
Salary Average Commitment
Year 2025 : $45,620,000
Year 2026 : $37,320,000
Year 2027 : $20,720,000
Year 2028 : $20,720,000
Salary Cap with 1 Way Contract
Year 2025 : $45,620,000
Year 2026 : $37,320,000
Year 2027 : $20,720,000
Year 2028 : $20,720,000

Farm Players Salaries
Sonny Milano	$350,000 (1)
Jake Christiansen	$165,000 (1)
Joona Koppanen	$110,000 (1)
Joshua Brown	$100,000 (1)
Kevin Korchinski	$100,000 (2)
Owen Pickering	$100,000 (3)
Liam Ohgren	$100,000 (3)
Jonathan Gruden	$100,000 (1)
Nikita Alexandrov	$95,000 (1)
Joel Blomqvist	$90,000 (2)
Braeden Bowman	$87,500 (3)
William Stromgren	$87,500 (3)
Hunter Brzustewicz	$80,000 (3)
Ronnie Attard	$77,000 (1)
Cole Schwindt	$75,000 (1)
Jacob Ingham	$75,000 (1)
Leo Loof	$72,500 (2)
Alex Jefferies	$70,000 (2)
Dennis Cesana	$70,000 (1)
Ben King	$70,000 (2)
Emil Lilleberg	$70,000 (1)
Olle Lycksell	$60,000 (1)
Cole Reinhardt	$55,000 (1)
Henrik Tikkanen	$52,500 (1)
Dylan Roobroeck	$50,000 (3)
Trent Miner	$47,500 (2)
Andre Lee	$47,500 (1)
Total Farm Players	27
Salary Commitment
Year 2025 : $2,457,000
Year 2026 : $955,000
Year 2027 : $505,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,457,000
Year 2026 : $955,000
Year 2027 : $505,000
Year 2028 : $0

Carolina Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	RBC Center
Level 1:	6000 - $58 - 5,819 - 96.99%
Level 2:	5000 - $28 - 5,000 - 100.00%
Level 3:	2000 - $18 - 2,000 - 100.00%
Level 4:	4580 - $8 - 4,416 - 96.41%
Luxury :	1100 - $151 - 1,100 - 99.98%
Total Capacity :	18680
Team Popularity :	108.00%
Income
Home Games Left	6
Average Attendance - %	18,334 - 98.15%
Average Income per Game	$1,058,245
Year to Date Revenue	$37,038,558
Expense
Pro Players Total Salaries	$53,700,000
Farm Players Total Salaries	$2,172,500
Coaches Total Salaries	$2,750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$50,750,024
Farm Year To Date Expenses	$2,519,523
Pro Salary Cap To Date	$49,037,524
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$6,349,467
Pro Remaining Season Days	23
Pro Expenses Per Days	$348,125
Pro Estimated Expenses	$8,006,875
Farm Remaining Season Days	18
Farm Expenses Per Days	$18,855
Farm Estimated Expenses	$339,390
Estimated Season Expenses	$8,346,265
Estimated Season Salary Cap	$56,756,899
Estimate Under Maximum Salary Cap of $72,500,000	$15,743,101
Estimate Over Minimum Salary Cap of $47,000,000	$9,756,899
Current Bank Account	$55,799,519
Projected Bank Account	$53,802,721

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

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

Chicago Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	6000 - $57 - 5,929 - 98.82%
Level 2:	5400 - $29 - 5,353 - 99.12%
Level 3:	3000 - $5 - 2,785 - 92.83%
Level 4:	5000 - $4 - 4,956 - 99.12%
Luxury :	1100 - $160 - 1,092 - 99.29%
Total Capacity :	20500
Team Popularity :	112.00%
Income
Home Games Left	6
Average Attendance - %	20,115 - 98.12%
Average Income per Game	$1,069,687
Year to Date Revenue	$37,439,043
Expense
Pro Players Total Salaries	$71,525,000
Farm Players Total Salaries	$1,815,750
Coaches Total Salaries	$3,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$60,727,194
Farm Year To Date Expenses	$2,562,332
Pro Salary Cap To Date	$58,586,530
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$6,418,122
Pro Remaining Season Days	23
Pro Expenses Per Days	$462,656
Pro Estimated Expenses	$10,641,088
Farm Remaining Season Days	18
Farm Expenses Per Days	$18,166
Farm Estimated Expenses	$326,988
Estimated Season Expenses	$10,968,076
Estimated Season Salary Cap	$68,868,243
Estimate Under Maximum Salary Cap of $72,500,000	$3,631,757
Estimate Over Minimum Salary Cap of $47,000,000	$21,868,243
Current Bank Account	$1,356,797
Projected Bank Account	($3,193,157)

Pro Players Salaries
Roman Josi	$7,000,000 (3)
Sean Couturier	$6,500,000 (2)
Jack Hughes	$6,000,000 (8)
Linus Ullmark	$5,000,000 (3)
Brandon Hagel	$5,000,000 (4)
Jesper Bratt	$5,000,000 (4)
Anthony DeAngelo	$4,250,000 (3)
Devon Toews	$4,000,000 (2)
Kevin Lankinen	$4,000,000 (1)
Jake McCabe	$4,000,000 (3)
Casey Mittelstadt	$3,500,000 (3)
Jordan Eberle	$2,750,000 (1)
Evan Rodrigues	$2,750,000 (1)
Garnet Hathaway	$2,500,000 (1)
Nils Hoglander	$2,500,000 (2)
Barclay Goodrow	$1,500,000 (1)
Conor Timmins	$1,400,000 (2)
Cole Sillinger	$1,375,000 (4)
Jan Rutta	$1,250,000 (1)
Alex Killorn	$1,250,000 (1)
Total Pro Players	20
Salary Commitment
Year 2025 : $71,525,000
Year 2026 : $57,450,000
Year 2027 : $45,400,000
Year 2028 : $22,850,000
Salary Average Commitment
Year 2025 : $71,525,000
Year 2026 : $55,525,000
Year 2027 : $41,125,000
Year 2028 : $17,375,000
Salary Cap with 1 Way Contract
Year 2025 : $71,525,000
Year 2026 : $55,525,000
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)
Hudson Fasching	$100,000 (2)
Michael Eyssimont	$95,000 (3)
Mason Shaw	$90,750 (1)
Tyce Thompson	$88,000 (1)
Arshdeep Bains	$87,500 (1)
Zachary Uens	$80,000 (1)
Trevor Kuntar	$75,000 (1)
Reece Newkirk	$70,000 (1)
Patrick Guay	$70,000 (1)
Calle Clang	$70,000 (1)
Tyson Hinds	$65,000 (3)
Frederic Brunet	$65,000 (3)
Cavan Fitzgerald	$60,000 (1)
Ben Hemmerling	$45,000 (3)
Miko Matikka	$45,000 (3)
Cole Krygier	$45,000 (1)
Tanner Dickinson	$40,000 (2)
Luke Loheit	$35,000 (1)
Jaydon Dureau	$35,000 (2)
Samuel Houde	$35,000 (1)
Tyler Brennan	$35,000 (3)
Total Farm Players	25
Salary Commitment
Year 2025 : $1,815,750
Year 2026 : $766,000
Year 2027 : $350,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,815,750
Year 2026 : $755,000
Year 2027 : $350,000
Year 2028 : $0

Colorado Avalanche

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	6000 - $58 - 5,953 - 99.21%
Level 2:	5000 - $32 - 4,977 - 99.54%
Level 3:	2000 - $19 - 1,988 - 99.38%
Level 4:	4000 - $10 - 3,951 - 98.77%
Luxury :	1007 - $163 - 1,006 - 99.88%
Total Capacity :	18007
Team Popularity :	120.00%
Income
Home Games Left	5
Average Attendance - %	17,873 - 99.26%
Average Income per Game	$1,111,895
Year to Date Revenue	$40,028,203
Expense
Pro Players Total Salaries	$63,900,000
Farm Players Total Salaries	$1,880,000
Coaches Total Salaries	$2,900,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$59,754,384
Farm Year To Date Expenses	$2,405,307
Pro Salary Cap To Date	$58,041,884
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$5,559,473
Pro Remaining Season Days	23
Pro Expenses Per Days	$411,875
Pro Estimated Expenses	$9,473,125
Farm Remaining Season Days	18
Farm Expenses Per Days	$17,935
Farm Estimated Expenses	$322,830
Estimated Season Expenses	$9,795,955
Estimated Season Salary Cap	$67,227,509
Estimate Under Maximum Salary Cap of $72,500,000	$5,272,491
Estimate Over Minimum Salary Cap of $47,000,000	$20,227,509
Current Bank Account	$37,273,353
Projected Bank Account	$33,036,871

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

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

Columbus Blue Jackets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	6000 - $55 - 5,976 - 99.59%
Level 2:	5000 - $31 - 4,996 - 99.93%
Level 3:	2000 - $18 - 1,983 - 99.13%
Level 4:	4000 - $10 - 3,823 - 95.56%
Luxury :	1144 - $136 - 1,143 - 99.87%
Total Capacity :	18144
Team Popularity :	108.00%
Income
Home Games Left	5
Average Attendance - %	17,920 - 98.76%
Average Income per Game	$1,057,820
Year to Date Revenue	$38,081,530
Expense
Pro Players Total Salaries	$54,050,000
Farm Players Total Salaries	$1,814,000
Coaches Total Salaries	$2,850,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$54,192,270
Farm Year To Date Expenses	$2,616,837
Pro Salary Cap To Date	$52,479,770
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$5,289,101
Pro Remaining Season Days	23
Pro Expenses Per Days	$350,312
Pro Estimated Expenses	$8,057,176
Farm Remaining Season Days	18
Farm Expenses Per Days	$17,187
Farm Estimated Expenses	$309,366
Estimated Season Expenses	$8,366,542
Estimated Season Salary Cap	$60,249,446
Estimate Under Maximum Salary Cap of $72,500,000	$12,250,554
Estimate Over Minimum Salary Cap of $47,000,000	$13,249,446
Current Bank Account	$3,756,829
Projected Bank Account	$679,388

Pro Players Salaries
Josh Morrissey	$6,000,000 (4)
Nathan MacKinnon	$6,000,000 (10)
Jonathan Huberdeau	$5,250,000 (3)
Anton Lundell	$5,000,000 (5)
Morgan Rielly	$5,000,000 (5)
Jakob Chychrun	$4,500,000 (2)
Tanner Jeannot	$3,500,000 (4)
Jacob Trouba	$3,000,000 (4)
Jamie Drysdale	$2,500,000 (3)
Spencer Knight	$2,500,000 (3)
Michael Carcone	$2,250,000 (1)
Matias Maccelli	$1,600,000 (2)
Cayden Primeau	$1,000,000 (1)
Jesper Boqvist	$1,000,000 (1)
Lian Bichsel	$1,000,000 (3)
Martin Pospisil	$1,000,000 (1)
Marat Khusnutdinov	$950,000 (2)
Nick Jensen	$900,000 (1)
Brennan Saulnier	$600,000 (1)
Matt Rempe	$500,000 (2)
Total Pro Players	20
Salary Commitment
Year 2025 : $54,050,000
Year 2026 : $51,150,000
Year 2027 : $42,500,000
Year 2028 : $31,250,000
Salary Average Commitment
Year 2025 : $54,050,000
Year 2026 : $47,300,000
Year 2027 : $39,750,000
Year 2028 : $28,500,000
Salary Cap with 1 Way Contract
Year 2025 : $54,050,000
Year 2026 : $47,300,000
Year 2027 : $39,750,000
Year 2028 : $28,500,000

Farm Players Salaries
Derek Forbort	$150,000 (2)
Oscar Dansk	$100,000 (1)
Brayden Pachal	$100,000 (1)
Paul Ludwinski	$90,000 (3)
William Lockwood (Out of Payroll)	$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)
Ian McKinnon	$65,000 (1)
Brad Morrison	$65,000 (1)
Graham McPhee	$65,000 (1)
Jack LaFontaine	$65,000 (1)
Jake McLaughlin	$65,000 (1)
Tommy Miller	$65,000 (1)
Alex Gallant (Out of Payroll)	$60,000 (1)
Jacob Graves	$60,000 (2)
Curtis Hall	$60,000 (1)
Jacob Doty	$60,000 (1)
Jalen Luypen	$47,500 (2)
Total Farm Players	24
Salary Commitment
Year 2025 : $1,814,000
Year 2026 : $716,500
Year 2027 : $165,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,814,000
Year 2026 : $741,500
Year 2027 : $165,000
Year 2028 : $0

Dallas Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	6000 - $58 - 5,788 - 96.46%
Level 2:	5000 - $30 - 4,908 - 98.17%
Level 3:	2300 - $18 - 2,273 - 98.85%
Level 4:	4000 - $10 - 3,893 - 97.32%
Luxury :	1232 - $147 - 1,219 - 98.98%
Total Capacity :	18532
Team Popularity :	114.00%
Income
Home Games Left	6
Average Attendance - %	18,082 - 97.57%
Average Income per Game	$1,123,834
Year to Date Revenue	$39,334,175
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	$62,527,622
Farm Year To Date Expenses	$2,782,375
Pro Salary Cap To Date	$60,815,122
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$6,743,001
Pro Remaining Season Days	23
Pro Expenses Per Days	$456,406
Pro Estimated Expenses	$10,497,338
Farm Remaining Season Days	18
Farm Expenses Per Days	$20,377
Farm Estimated Expenses	$366,786
Estimated Season Expenses	$10,864,124
Estimated Season Salary Cap	$71,024,960
Estimate Under Maximum Salary Cap of $72,500,000	$1,475,040
Estimate Over Minimum Salary Cap of $47,000,000	$24,024,960
Current Bank Account	($1,504,464)
Projected Bank Account	($5,625,587)

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

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

Detroit Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Joe Louis Arena
Level 1:	6000 - $57 - 6,000 - 100.00%
Level 2:	5000 - $37 - 4,366 - 87.32%
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	6
Average Attendance - %	17,832 - 88.87%
Average Income per Game	$1,075,981
Year to Date Revenue	$37,659,322
Expense
Pro Players Total Salaries	$69,850,000
Farm Players Total Salaries	$1,890,000
Coaches Total Salaries	$4,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$65,252,827
Farm Year To Date Expenses	$2,623,698
Pro Salary Cap To Date	$62,255,923
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$6,455,884
Pro Remaining Season Days	23
Pro Expenses Per Days	$458,438
Pro Estimated Expenses	$10,544,074
Farm Remaining Season Days	18
Farm Expenses Per Days	$18,645
Farm Estimated Expenses	$335,610
Estimated Season Expenses	$10,879,684
Estimated Season Salary Cap	$72,296,849
Estimate Under Maximum Salary Cap of $72,500,000	$203,151
Estimate Over Minimum Salary Cap of $47,000,000	$25,296,849
Current Bank Account	$10,870,862
Projected Bank Account	$6,447,062

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

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

Edmonton Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Place
Level 1:	6000 - $62 - 5,537 - 92.28%
Level 2:	4839 - $34 - 4,190 - 86.60%
Level 3:	2000 - $21 - 1,720 - 85.98%
Level 4:	3000 - $13 - 2,579 - 85.97%
Luxury :	1000 - $152 - 1,000 - 100.00%
Total Capacity :	16839
Team Popularity :	120.00%
Income
Home Games Left	5
Average Attendance - %	15,026 - 89.23%
Average Income per Game	$1,121,580
Year to Date Revenue	$40,376,872
Expense
Pro Players Total Salaries	$69,810,000
Farm Players Total Salaries	$2,535,000
Coaches Total Salaries	$5,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$63,199,744
Farm Year To Date Expenses	$3,126,479
Pro Salary Cap To Date	$59,774,744
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$5,607,899
Pro Remaining Season Days	23
Pro Expenses Per Days	$461,312
Pro Estimated Expenses	$10,610,176
Farm Remaining Season Days	18
Farm Expenses Per Days	$22,806
Farm Estimated Expenses	$410,508
Estimated Season Expenses	$11,020,684
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	$27,997,290
Projected Bank Account	$22,584,505

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

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

Florida Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	BankAtlantic Center
Level 1:	6000 - $59 - 5,417 - 90.28%
Level 2:	5000 - $32 - 4,780 - 95.60%
Level 3:	2000 - $19 - 1,887 - 94.37%
Level 4:	5000 - $7 - 4,534 - 90.68%
Luxury :	1250 - $124 - 1,210 - 96.79%
Total Capacity :	19250
Team Popularity :	106.00%
Income
Home Games Left	7
Average Attendance - %	17,828 - 92.61%
Average Income per Game	$1,028,373
Year to Date Revenue	$34,964,689
Expense
Pro Players Total Salaries	$68,750,000
Farm Players Total Salaries	$2,505,500
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$60,481,500
Farm Year To Date Expenses	$3,056,234
Pro Salary Cap To Date	$58,769,000
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$7,198,612
Pro Remaining Season Days	23
Pro Expenses Per Days	$442,188
Pro Estimated Expenses	$10,170,324
Farm Remaining Season Days	18
Farm Expenses Per Days	$22,616
Farm Estimated Expenses	$407,088
Estimated Season Expenses	$10,577,412
Estimated Season Salary Cap	$68,651,824
Estimate Under Maximum Salary Cap of $72,500,000	$3,848,176
Estimate Over Minimum Salary Cap of $47,000,000	$21,651,824
Current Bank Account	$15,278,429
Projected Bank Account	$11,899,629

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

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

Los Angeles Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	6000 - $63 - 5,220 - 87.01%
Level 2:	5000 - $33 - 4,494 - 89.88%
Level 3:	2000 - $19 - 1,917 - 95.87%
Level 4:	4000 - $11 - 3,409 - 85.23%
Luxury :	1118 - $132 - 1,118 - 100.00%
Total Capacity :	18118
Team Popularity :	110.00%
Income
Home Games Left	5
Average Attendance - %	16,159 - 89.19%
Average Income per Game	$1,041,062
Year to Date Revenue	$37,478,216
Expense
Pro Players Total Salaries	$51,550,000
Farm Players Total Salaries	$2,193,000
Coaches Total Salaries	$3,100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$43,507,465
Farm Year To Date Expenses	$2,657,524
Pro Salary Cap To Date	$41,580,970
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$5,205,308
Pro Remaining Season Days	23
Pro Expenses Per Days	$336,250
Pro Estimated Expenses	$7,733,750
Farm Remaining Season Days	18
Farm Expenses Per Days	$19,632
Farm Estimated Expenses	$353,376
Estimated Season Expenses	$8,087,126
Estimated Season Salary Cap	$48,991,294
Estimate Under Maximum Salary Cap of $72,500,000	$23,508,706
Estimate Over Minimum Salary Cap of $47,000,000	$1,991,294
Current Bank Account	$41,910,741
Projected Bank Account	$39,028,923

Pro Players Salaries
Kristopher Letang	$5,750,000 (1)
Dylan Larkin	$5,500,000 (1)
Jaret Anderson-Dolan	$3,750,000 (4)
Oliver Bjorkstrand	$3,750,000 (2)
Ryan Lindgren	$3,500,000 (4)
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	22
Salary Commitment
Year 2025 : $51,550,000
Year 2026 : $41,950,000
Year 2027 : $33,950,000
Year 2028 : $24,500,000
Salary Average Commitment
Year 2025 : $51,550,000
Year 2026 : $36,300,000
Year 2027 : $25,500,000
Year 2028 : $17,700,000
Salary Cap with 1 Way Contract
Year 2025 : $51,550,000
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)
Josiah Didier	$125,000 (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)
Cameron Hughes	$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	28
Salary Commitment
Year 2025 : $2,193,000
Year 2026 : $1,185,000
Year 2027 : $330,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,193,000
Year 2026 : $1,185,000
Year 2027 : $330,000
Year 2028 : $0

Minnesota Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	6000 - $60 - 5,631 - 93.85%
Level 2:	5000 - $34 - 4,473 - 89.45%
Level 3:	2000 - $24 - 1,645 - 82.27%
Level 4:	4400 - $12 - 3,520 - 80.00%
Luxury :	1168 - $145 - 1,167 - 99.93%
Total Capacity :	18568
Team Popularity :	112.00%
Income
Home Games Left	7
Average Attendance - %	16,436 - 88.52%
Average Income per Game	$1,103,952
Year to Date Revenue	$37,534,351
Expense
Pro Players Total Salaries	$55,350,000
Farm Players Total Salaries	$2,087,000
Coaches Total Salaries	$3,400,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$49,596,874
Farm Year To Date Expenses	$2,326,582
Pro Salary Cap To Date	$47,327,876
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$7,727,660
Pro Remaining Season Days	23
Pro Expenses Per Days	$362,500
Pro Estimated Expenses	$8,337,500
Farm Remaining Season Days	18
Farm Expenses Per Days	$18,303
Farm Estimated Expenses	$329,454
Estimated Season Expenses	$8,666,954
Estimated Season Salary Cap	$55,284,450
Estimate Under Maximum Salary Cap of $72,500,000	$17,215,550
Estimate Over Minimum Salary Cap of $47,000,000	$8,284,450
Current Bank Account	$8,763,985
Projected Bank Account	$7,824,691

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

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

Montreal Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell Centre
Level 1:	6000 - $59 - 5,660 - 94.34%
Level 2:	5000 - $35 - 4,458 - 89.16%
Level 3:	4000 - $19 - 3,200 - 80.00%
Level 4:	5000 - $11 - 4,507 - 90.14%
Luxury :	1273 - $159 - 1,216 - 95.50%
Total Capacity :	21273
Team Popularity :	110.00%
Income
Home Games Left	7
Average Attendance - %	19,041 - 89.51%
Average Income per Game	$1,125,141
Year to Date Revenue	$38,254,792
Expense
Pro Players Total Salaries	$66,775,000
Farm Players Total Salaries	$2,352,500
Coaches Total Salaries	$3,250,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$55,059,660
Farm Year To Date Expenses	$3,126,673
Pro Salary Cap To Date	$53,183,410
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$7,875,987
Pro Remaining Season Days	23
Pro Expenses Per Days	$429,844
Pro Estimated Expenses	$9,886,412
Farm Remaining Season Days	18
Farm Expenses Per Days	$23,242
Farm Estimated Expenses	$418,356
Estimated Season Expenses	$10,304,768
Estimated Season Salary Cap	$62,782,322
Estimate Under Maximum Salary Cap of $72,500,000	$9,717,678
Estimate Over Minimum Salary Cap of $47,000,000	$15,782,322
Current Bank Account	$8,259,810
Projected Bank Account	$5,831,029

Pro Players Salaries
Kevin Hayes	$6,500,000 (1)
Mikhail Sergachev	$6,000,000 (6)
Joonas Korpisalo	$5,000,000 (5)
Warren Foegele	$4,500,000 (3)
Danton Heinen	$3,875,000 (1)
Owen Tippett	$3,800,000 (7)
Moritz Seider	$3,800,000 (1)
Reilly Smith	$3,750,000 (2)
Jake Evans	$3,450,000 (3)
Jesperi Kotkaniemi	$3,250,000 (2)
Yegor Sharangovich	$3,000,000 (1)
Jordan Martinook	$2,750,000 (2)
Mattias Janmark	$2,650,000 (2)
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)
Brock Faber	$850,000 (9)
Total Pro Players	22
Salary Commitment
Year 2025 : $66,775,000
Year 2026 : $46,800,000
Year 2027 : $32,950,000
Year 2028 : $23,750,000
Salary Average Commitment
Year 2025 : $66,775,000
Year 2026 : $41,950,000
Year 2027 : $27,350,000
Year 2028 : $17,650,000
Salary Cap with 1 Way Contract
Year 2025 : $66,775,000
Year 2026 : $41,950,000
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)
Zachary L'Heureux	$90,000 (2)
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)
Jacob Perreault	$75,000 (2)
Gleb Trikozov	$75,000 (3)
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)
Ethan Cardwell	$72,500 (2)
Samuel Helenius	$72,500 (1)
Antti Tuomisto	$72,500 (1)
Florian Xhekaj	$70,000 (3)
Zach Dean	$70,000 (2)
Josh Doan	$70,000 (1)
Xavier Simoneau	$70,000 (1)
Total Farm Players	28
Salary Commitment
Year 2025 : $2,352,500
Year 2026 : $1,680,000
Year 2027 : $1,045,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,352,500
Year 2026 : $1,680,000
Year 2027 : $1,045,000
Year 2028 : $0

Nashville Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone Arena
Level 1:	6350 - $60 - 5,952 - 93.73%
Level 2:	5292 - $32 - 5,174 - 97.78%
Level 3:	2117 - $21 - 1,996 - 94.29%
Level 4:	3175 - $13 - 3,130 - 98.58%
Luxury :	1179 - $142 - 1,179 - 100.00%
Total Capacity :	18113
Team Popularity :	122.00%
Income
Home Games Left	6
Average Attendance - %	17,431 - 96.24%
Average Income per Game	$1,155,878
Year to Date Revenue	$40,455,745
Expense
Pro Players Total Salaries	$67,000,000
Farm Players Total Salaries	$3,197,500
Coaches Total Salaries	$2,850,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$58,914,843
Farm Year To Date Expenses	$3,068,119
Pro Salary Cap To Date	$57,202,343
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$6,935,271
Pro Remaining Season Days	23
Pro Expenses Per Days	$431,250
Pro Estimated Expenses	$9,918,750
Farm Remaining Season Days	18
Farm Expenses Per Days	$26,113
Farm Estimated Expenses	$470,034
Estimated Season Expenses	$10,388,784
Estimated Season Salary Cap	$66,833,593
Estimate Under Maximum Salary Cap of $72,500,000	$5,666,407
Estimate Over Minimum Salary Cap of $47,000,000	$19,833,593
Current Bank Account	$17,672,520
Projected Bank Account	$14,219,007

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

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

New Jersey Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	6000 - $58 - 5,974 - 99.56%
Level 2:	5000 - $32 - 4,707 - 94.14%
Level 3:	2000 - $18 - 2,000 - 100.00%
Level 4:	3000 - $10 - 3,000 - 100.00%
Luxury :	1625 - $140 - 1,303 - 80.17%
Total Capacity :	17625
Team Popularity :	106.00%
Income
Home Games Left	7
Average Attendance - %	16,983 - 96.36%
Average Income per Game	$1,105,667
Year to Date Revenue	$37,592,687
Expense
Pro Players Total Salaries	$75,025,000
Farm Players Total Salaries	$2,246,500
Coaches Total Salaries	$4,100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$64,360,453
Farm Year To Date Expenses	$3,224,175
Pro Salary Cap To Date	$61,706,078
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$7,739,671
Pro Remaining Season Days	23
Pro Expenses Per Days	$488,281
Pro Estimated Expenses	$11,230,463
Farm Remaining Season Days	18
Farm Expenses Per Days	$20,945
Farm Estimated Expenses	$377,010
Estimated Season Expenses	$11,607,473
Estimated Season Salary Cap	$72,490,916
Estimate Under Maximum Salary Cap of $72,500,000	$9,084
Estimate Over Minimum Salary Cap of $47,000,000	$25,490,916
Current Bank Account	($8,991,341)
Projected Bank Account	($12,859,143)

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

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

New York Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	UBS Arena
Level 1:	6000 - $58 - 5,751 - 95.86%
Level 2:	5000 - $31 - 4,945 - 98.90%
Level 3:	2100 - $18 - 2,038 - 97.04%
Level 4:	3013 - $12 - 2,963 - 98.33%
Luxury :	1000 - $170 - 937 - 93.69%
Total Capacity :	17113
Team Popularity :	112.00%
Income
Home Games Left	2
Average Attendance - %	16,634 - 97.20%
Average Income per Game	$1,106,725
Year to Date Revenue	$43,162,256
Expense
Pro Players Total Salaries	$79,250,000
Farm Players Total Salaries	$2,059,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$61,500,227
Farm Year To Date Expenses	$2,977,263
Pro Salary Cap To Date	$59,873,389
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$2,213,449
Pro Remaining Season Days	23
Pro Expenses Per Days	$507,188
Pro Estimated Expenses	$11,665,324
Farm Remaining Season Days	18
Farm Expenses Per Days	$20,381
Farm Estimated Expenses	$366,858
Estimated Season Expenses	$12,032,182
Estimated Season Salary Cap	$71,265,565
Estimate Under Maximum Salary Cap of $72,500,000	$1,234,435
Estimate Over Minimum Salary Cap of $47,000,000	$24,265,565
Current Bank Account	$4,388,735
Projected Bank Account	($5,429,998)

Pro Players Salaries
John Tavares	$6,500,000 (1)
Aaron Ekblad	$6,000,000 (5)
Damon Severson	$6,000,000 (3)
Neal Pionk	$5,100,000 (5)
Jean-Gabriel Pageau	$5,000,000 (3)
Anthony Mantha	$5,000,000 (4)
Jonathan Marchessault	$4,900,000 (2)
Anthony Cirelli	$4,500,000 (6)
Dominik Kubalik	$4,250,000 (1)
MacKenzie Blackwood	$4,000,000 (4)
David Rittich	$4,000,000 (2)
Tyler Toffoli	$4,000,000 (2)
Ilya Mikheyev	$3,500,000 (1)
Ross Colton	$3,250,000 (3)
Justin Danforth	$2,500,000 (2)
Jeremy Lauzon	$2,300,000 (2)
Teddy Blueger (1 Way Contract)	$2,000,000 (1)
-1 Way Contract Salary Cap :	$2,000,000
Brogan Rafferty	$1,750,000 (1)
Mason Appleton	$1,400,000 (2)
Zach Bogosian	$1,250,000 (1)
Shane Bowers	$1,100,000 (1)
Matthew Knies	$950,000 (2)
Total Pro Players	22
Salary Commitment
Year 2025 : $79,250,000
Year 2026 : $60,650,000
Year 2027 : $39,100,000
Year 2028 : $24,500,000
Salary Average Commitment
Year 2025 : $79,250,000
Year 2026 : $58,900,000
Year 2027 : $38,850,000
Year 2028 : $24,600,000
Salary Cap with 1 Way Contract
Year 2025 : $79,250,000
Year 2026 : $58,900,000
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 - 5,916 - 98.60%
Level 2:	5000 - $27 - 4,943 - 98.87%
Level 3:	2200 - $18 - 2,176 - 98.92%
Level 4:	4000 - $9 - 3,914 - 97.84%
Luxury :	1000 - $155 - 997 - 99.71%
Total Capacity :	18200
Team Popularity :	112.00%
Income
Home Games Left	4
Average Attendance - %	17,946 - 98.61%
Average Income per Game	$1,041,374
Year to Date Revenue	$38,530,827
Expense
Pro Players Total Salaries	$68,933,000
Farm Players Total Salaries	$2,142,500
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$56,686,237
Farm Year To Date Expenses	$2,862,062
Pro Salary Cap To Date	$54,973,737
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$4,165,495
Pro Remaining Season Days	23
Pro Expenses Per Days	$443,331
Pro Estimated Expenses	$10,196,613
Farm Remaining Season Days	18
Farm Expenses Per Days	$20,274
Farm Estimated Expenses	$364,932
Estimated Season Expenses	$10,561,545
Estimated Season Salary Cap	$64,882,850
Estimate Under Maximum Salary Cap of $72,500,000	$7,617,150
Estimate Over Minimum Salary Cap of $47,000,000	$17,882,850
Current Bank Account	$25,450,915
Projected Bank Account	$19,054,865

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

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

Ottawa Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Place
Level 1:	6000 - $58 - 5,950 - 99.17%
Level 2:	5000 - $31 - 4,960 - 99.21%
Level 3:	2153 - $18 - 2,153 - 100.00%
Level 4:	5000 - $5 - 4,926 - 98.51%
Luxury :	1000 - $300 - 800 - 80.00%
Total Capacity :	19153
Team Popularity :	112.00%
Income
Home Games Left	4
Average Attendance - %	18,789 - 98.10%
Average Income per Game	$1,188,545
Year to Date Revenue	$43,976,175
Expense
Pro Players Total Salaries	$72,175,000
Farm Players Total Salaries	$2,516,500
Coaches Total Salaries	$3,750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$61,382,354
Farm Year To Date Expenses	$3,090,044
Pro Salary Cap To Date	$59,027,646
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$4,754,181
Pro Remaining Season Days	23
Pro Expenses Per Days	$468,281
Pro Estimated Expenses	$10,770,463
Farm Remaining Season Days	18
Farm Expenses Per Days	$22,687
Farm Estimated Expenses	$408,366
Estimated Season Expenses	$11,178,829
Estimated Season Salary Cap	$69,402,808
Estimate Under Maximum Salary Cap of $72,500,000	$3,097,192
Estimate Over Minimum Salary Cap of $47,000,000	$22,402,808
Current Bank Account	$14,219,823
Projected Bank Account	$7,795,175

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

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

Philadelphia Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wachovia Center
Level 1:	6000 - $59 - 5,879 - 97.98%
Level 2:	5000 - $30 - 5,000 - 100.00%
Level 3:	2319 - $17 - 2,234 - 96.34%
Level 4:	5200 - $4 - 5,148 - 99.00%
Luxury :	1000 - $300 - 982 - 98.15%
Total Capacity :	19519
Team Popularity :	120.00%
Income
Home Games Left	6
Average Attendance - %	19,242 - 98.58%
Average Income per Game	$1,086,214
Year to Date Revenue	$38,017,481
Expense
Pro Players Total Salaries	$77,100,000
Farm Players Total Salaries	$1,767,500
Coaches Total Salaries	$3,100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$62,507,167
Farm Year To Date Expenses	$2,509,265
Pro Salary Cap To Date	$60,794,667
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$6,517,282
Pro Remaining Season Days	23
Pro Expenses Per Days	$494,375
Pro Estimated Expenses	$11,370,625
Farm Remaining Season Days	18
Farm Expenses Per Days	$18,500
Farm Estimated Expenses	$333,000
Estimated Season Expenses	$11,703,625
Estimated Season Salary Cap	$71,877,792
Estimate Under Maximum Salary Cap of $72,500,000	$622,208
Estimate Over Minimum Salary Cap of $47,000,000	$24,877,792
Current Bank Account	$33,902,267
Projected Bank Account	$28,715,924

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

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

Pittsburgh Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Consol Energy Center
Level 1:	6000 - $58 - 5,993 - 99.88%
Level 2:	5000 - $30 - 4,991 - 99.81%
Level 3:	1600 - $21 - 1,598 - 99.88%
Level 4:	3732 - $10 - 3,708 - 99.35%
Luxury :	800 - $168 - 800 - 100.00%
Total Capacity :	17132
Team Popularity :	108.00%
Income
Home Games Left	6
Average Attendance - %	17,090 - 99.75%
Average Income per Game	$1,032,423
Year to Date Revenue	$36,134,820
Expense
Pro Players Total Salaries	$72,400,000
Farm Players Total Salaries	$3,621,500
Coaches Total Salaries	$3,750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$61,771,049
Farm Year To Date Expenses	$3,238,917
Pro Salary Cap To Date	$59,630,391
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$6,194,541
Pro Remaining Season Days	23
Pro Expenses Per Days	$468,125
Pro Estimated Expenses	$10,766,875
Farm Remaining Season Days	18
Farm Expenses Per Days	$31,429
Farm Estimated Expenses	$565,722
Estimated Season Expenses	$11,332,597
Estimated Season Salary Cap	$70,037,891
Estimate Under Maximum Salary Cap of $72,500,000	$2,462,109
Estimate Over Minimum Salary Cap of $47,000,000	$23,037,891
Current Bank Account	$5,818,406
Projected Bank Account	$680,350

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

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

San Jose Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Center
Level 1:	6000 - $60 - 5,765 - 96.08%
Level 2:	5000 - $32 - 4,867 - 97.34%
Level 3:	2000 - $19 - 1,843 - 92.17%
Level 4:	3396 - $14 - 2,734 - 80.50%
Luxury :	1100 - $250 - 920 - 83.64%
Total Capacity :	17496
Team Popularity :	108.00%
Income
Home Games Left	6
Average Attendance - %	16,129 - 92.19%
Average Income per Game	$1,103,672
Year to Date Revenue	$38,628,503
Expense
Pro Players Total Salaries	$70,100,000
Farm Players Total Salaries	$3,594,500
Coaches Total Salaries	$3,650,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$62,405,919
Farm Year To Date Expenses	$3,349,445
Pro Salary Cap To Date	$60,051,266
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$6,622,029
Pro Remaining Season Days	23
Pro Expenses Per Days	$455,312
Pro Estimated Expenses	$10,472,176
Farm Remaining Season Days	18
Farm Expenses Per Days	$28,997
Farm Estimated Expenses	$521,946
Estimated Season Expenses	$10,994,122
Estimated Season Salary Cap	$70,128,141
Estimate Under Maximum Salary Cap of $72,500,000	$2,371,859
Estimate Over Minimum Salary Cap of $47,000,000	$23,128,141
Current Bank Account	$5,291,546
Projected Bank Account	$919,453

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

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

Seattle Kraken

Arena Capacity - Ticket Price Attendance - %
Arena Name	Climate Pledge Arena
Level 1:	6000 - $55 - 5,876 - 97.94%
Level 2:	5000 - $30 - 4,872 - 97.44%
Level 3:	2000 - $18 - 2,000 - 99.99%
Level 4:	4000 - $9 - 3,790 - 94.76%
Luxury :	1000 - $145 - 1,000 - 100.00%
Total Capacity :	18000
Team Popularity :	100.00%
Income
Home Games Left	7
Average Attendance - %	17,539 - 97.44%
Average Income per Game	$1,022,563
Year to Date Revenue	$34,767,132
Expense
Pro Players Total Salaries	$52,375,000
Farm Players Total Salaries	$3,195,000
Coaches Total Salaries	$2,600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$52,002,666
Farm Year To Date Expenses	$3,133,232
Pro Salary Cap To Date	$50,461,416
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$7,157,939
Pro Remaining Season Days	23
Pro Expenses Per Days	$338,594
Pro Estimated Expenses	$7,787,662
Farm Remaining Season Days	18
Farm Expenses Per Days	$25,774
Farm Estimated Expenses	$463,932
Estimated Season Expenses	$8,251,594
Estimated Season Salary Cap	$57,990,328
Estimate Under Maximum Salary Cap of $72,500,000	$14,509,672
Estimate Over Minimum Salary Cap of $47,000,000	$10,990,328
Current Bank Account	$12,066,423
Projected Bank Account	$10,972,768

Pro Players Salaries
Erik Cernak	$9,000,000 (7)
Casey Cizikas	$4,650,000 (1)
Erik Gudbranson	$4,000,000 (2)
Kirill Marchenko	$4,000,000 (8)
Adin Hill	$3,600,000 (2)
Brandon Tanev	$3,500,000 (2)
Michael Rasmussen	$2,750,000 (3)
Logan O'Connor	$2,500,000 (4)
Calvin Pickard	$2,250,000 (1)
Arber Xhekaj	$2,000,000 (1)
Ryan Poehling	$2,000,000 (6)
Sebastian D. Aho	$1,750,000 (3)
Egor Zamula	$1,600,000 (5)
Ryan Donato	$1,500,000 (2)
Isac Lundestrom	$1,500,000 (1)
Alexandre Texier (1 Way Contract)	$1,400,000 (2)
Kevin Stenlund (1 Way Contract)	$1,375,000 (1)
Juraj Slafkovsky	$1,000,000 (1)
Leo Carlsson	$1,000,000 (2)
Artyom Levshunov	$1,000,000 (3)
Total Pro Players	20
Salary Commitment
Year 2025 : $52,375,000
Year 2026 : $39,350,000
Year 2027 : $25,550,000
Year 2028 : $21,000,000
Salary Average Commitment
Year 2025 : $52,375,000
Year 2026 : $39,600,000
Year 2027 : $24,600,000
Year 2028 : $19,100,000
Salary Cap with 1 Way Contract
Year 2025 : $52,375,000
Year 2026 : $39,600,000
Year 2027 : $24,600,000
Year 2028 : $19,100,000

Farm Players Salaries
Craig Smith	$800,000 (1)
Luke Schenn	$200,000 (1)
Logan Brown	$165,000 (4)
Roland McKeown	$140,000 (3)
Zachary Jones	$135,000 (2)
Jiri Kulich	$100,000 (1)
Zach Benson	$100,000 (2)
Kyle MacLean	$100,000 (3)
Arttu Hyry	$100,000 (2)
Rodrigo Abols	$100,000 (3)
Owen Beck	$95,000 (3)
Artemi Kniazev	$95,000 (1)
Danila Klimovich	$92,500 (3)
Tye Kartye	$90,000 (1)
Niklas Kokko	$87,500 (3)
Samu Tuomaala	$87,500 (2)
Jeremie Poirier	$80,000 (1)
Jet Greaves	$80,000 (1)
Leevi Merilainen	$80,000 (2)
Markus Niemelainen	$77,500 (2)
Nikolas Matinpalo	$75,000 (1)
Ryan Ufko	$70,000 (3)
Sean Farrell	$70,000 (2)
Angus Booth	$65,000 (3)
Sandis Vilmanis	$60,000 (3)
Marshall Warren	$50,000 (2)
Total Farm Players	26
Salary Commitment
Year 2025 : $3,195,000
Year 2026 : $1,675,000
Year 2027 : $975,000
Year 2028 : $165,000
Salary Average Commitment
Year 2025 : $3,195,000
Year 2026 : $1,675,000
Year 2027 : $975,000
Year 2028 : $165,000

St. Louis Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scottrade Center
Level 1:	6000 - $54 - 6,000 - 100.00%
Level 2:	5000 - $29 - 5,000 - 100.00%
Level 3:	2100 - $15 - 2,100 - 100.00%
Level 4:	5000 - $6 - 4,873 - 97.45%
Luxury :	1150 - $119 - 1,150 - 100.00%
Total Capacity :	19250
Team Popularity :	112.00%
Income
Home Games Left	6
Average Attendance - %	19,123 - 99.34%
Average Income per Game	$993,214
Year to Date Revenue	$34,762,483
Expense
Pro Players Total Salaries	$60,580,000
Farm Players Total Salaries	$2,367,500
Coaches Total Salaries	$2,700,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$58,100,375
Farm Year To Date Expenses	$2,880,916
Pro Salary Cap To Date	$56,559,125
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$5,959,283
Pro Remaining Season Days	23
Pro Expenses Per Days	$389,875
Pro Estimated Expenses	$8,967,125
Farm Remaining Season Days	18
Farm Expenses Per Days	$21,081
Farm Estimated Expenses	$379,458
Estimated Season Expenses	$9,346,583
Estimated Season Salary Cap	$65,267,500
Estimate Under Maximum Salary Cap of $72,500,000	$7,232,500
Estimate Over Minimum Salary Cap of $47,000,000	$18,267,500
Current Bank Account	$3,430,541
Projected Bank Account	$43,241

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

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

Tampa Bay Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	St. PeteTimes Forum
Level 1:	6000 - $57 - 5,992 - 99.86%
Level 2:	5000 - $32 - 4,763 - 95.26%
Level 3:	2000 - $16 - 2,000 - 100.00%
Level 4:	5200 - $7 - 4,690 - 90.19%
Luxury :	1300 - $120 - 1,253 - 96.42%
Total Capacity :	19500
Team Popularity :	108.00%
Income
Home Games Left	5
Average Attendance - %	18,698 - 95.89%
Average Income per Game	$1,056,676
Year to Date Revenue	$38,040,332
Expense
Pro Players Total Salaries	$59,900,000
Farm Players Total Salaries	$1,987,000
Coaches Total Salaries	$3,250,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$53,017,841
Farm Year To Date Expenses	$2,625,843
Pro Salary Cap To Date	$51,091,219
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$5,283,379
Pro Remaining Season Days	23
Pro Expenses Per Days	$388,438
Pro Estimated Expenses	$8,934,074
Farm Remaining Season Days	18
Farm Expenses Per Days	$19,271
Farm Estimated Expenses	$346,878
Estimated Season Expenses	$9,280,952
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	$36,723,983
Projected Bank Account	$32,726,410

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

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

Toronto Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Center
Level 1:	6000 - $69 - 5,099 - 84.98%
Level 2:	5000 - $42 - 4,034 - 80.67%
Level 3:	2000 - $26 - 1,625 - 81.24%
Level 4:	4400 - $13 - 3,520 - 80.00%
Luxury :	1419 - $125 - 1,369 - 96.46%
Total Capacity :	18819
Team Popularity :	118.00%
Income
Home Games Left	6
Average Attendance - %	15,646 - 83.14%
Average Income per Game	$1,162,704
Year to Date Revenue	$40,694,650
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	$62,510,871
Farm Year To Date Expenses	$2,945,569
Pro Salary Cap To Date	$60,455,871
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$6,976,226
Pro Remaining Season Days	23
Pro Expenses Per Days	$455,250
Pro Estimated Expenses	$10,470,750
Farm Remaining Season Days	18
Farm Expenses Per Days	$21,626
Farm Estimated Expenses	$389,268
Estimated Season Expenses	$10,860,018
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	$4,258,298
Projected Bank Account	$374,506

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 - 5,973 - 99.55%
Level 2:	5000 - $30 - 4,951 - 99.02%
Level 3:	2000 - $17 - 1,995 - 99.74%
Level 4:	3799 - $10 - 3,720 - 97.92%
Luxury :	1000 - $140 - 1,000 - 100.00%
Total Capacity :	17799
Team Popularity :	106.00%
Income
Home Games Left	4
Average Attendance - %	17,639 - 99.10%
Average Income per Game	$1,037,289
Year to Date Revenue	$38,379,696
Expense
Pro Players Total Salaries	$66,050,000
Farm Players Total Salaries	$2,310,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$58,919,346
Farm Year To Date Expenses	$3,088,349
Pro Salary Cap To Date	$57,420,926
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$4,149,156
Pro Remaining Season Days	23
Pro Expenses Per Days	$423,750
Pro Estimated Expenses	$9,746,250
Farm Remaining Season Days	18
Farm Expenses Per Days	$22,968
Farm Estimated Expenses	$413,424
Estimated Season Expenses	$10,159,674
Estimated Season Salary Cap	$66,915,602
Estimate Under Maximum Salary Cap of $72,500,000	$5,584,398
Estimate Over Minimum Salary Cap of $47,000,000	$19,915,602
Current Bank Account	$6,108,794
Projected Bank Account	$98,276

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

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

Vancouver Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	GM Place
Level 1:	6000 - $55 - 6,000 - 100.00%
Level 2:	5000 - $30 - 4,970 - 99.39%
Level 3:	2000 - $20 - 1,852 - 92.60%
Level 4:	4600 - $10 - 4,177 - 90.80%
Luxury :	1030 - $140 - 1,030 - 100.00%
Total Capacity :	18630
Team Popularity :	116.00%
Income
Home Games Left	8
Average Attendance - %	18,028 - 96.77%
Average Income per Game	$1,055,069
Year to Date Revenue	$34,817,281
Expense
Pro Players Total Salaries	$62,000,000
Farm Players Total Salaries	$2,355,000
Coaches Total Salaries	$3,190,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$60,818,708
Farm Year To Date Expenses	$3,342,572
Pro Salary Cap To Date	$58,934,958
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$8,440,553
Pro Remaining Season Days	23
Pro Expenses Per Days	$401,250
Pro Estimated Expenses	$9,228,750
Farm Remaining Season Days	18
Farm Expenses Per Days	$21,581
Farm Estimated Expenses	$388,458
Estimated Season Expenses	$9,617,208
Estimated Season Salary Cap	$67,847,458
Estimate Under Maximum Salary Cap of $72,500,000	$4,652,542
Estimate Over Minimum Salary Cap of $47,000,000	$20,847,458
Current Bank Account	$10,306,699
Projected Bank Account	$9,130,044

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

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

Vegas Golden Knights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T-Mobile Arena
Level 1:	6000 - $59 - 5,815 - 96.92%
Level 2:	5000 - $32 - 4,947 - 98.95%
Level 3:	2000 - $22 - 1,808 - 90.39%
Level 4:	3500 - $12 - 3,305 - 94.43%
Luxury :	1000 - $140 - 1,000 - 100.00%
Total Capacity :	17500
Team Popularity :	110.00%
Income
Home Games Left	5
Average Attendance - %	16,875 - 96.43%
Average Income per Game	$1,051,943
Year to Date Revenue	$37,869,959
Expense
Pro Players Total Salaries	$71,950,000
Farm Players Total Salaries	$2,120,000
Coaches Total Salaries	$3,850,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$63,483,512
Farm Year To Date Expenses	$2,931,309
Pro Salary Cap To Date	$61,128,893
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$5,259,717
Pro Remaining Season Days	23
Pro Expenses Per Days	$466,875
Pro Estimated Expenses	$10,738,125
Farm Remaining Season Days	18
Farm Expenses Per Days	$20,774
Farm Estimated Expenses	$373,932
Estimated Season Expenses	$11,112,057
Estimated Season Salary Cap	$71,471,717
Estimate Under Maximum Salary Cap of $72,500,000	$1,028,283
Estimate Over Minimum Salary Cap of $47,000,000	$24,471,717
Current Bank Account	$8,959,555
Projected Bank Account	$3,107,215

Pro Players Salaries
Frederik Andersen	$6,750,000 (2)
Ryan Pulock (1 Way Contract)	$5,500,000 (4)
Andrew Copp	$5,500,000 (3)
Jonathan Drouin	$5,000,000 (4)
Dougie Hamilton	$5,000,000 (1)
Claude Giroux	$4,750,000 (2)
Andreas Athanasiou	$4,500,000 (2)
Nick Foligno	$4,000,000 (1)
Alex Nedeljkovic	$4,000,000 (1)
Aliaksei Protas	$3,500,000 (4)
Brent Burns	$3,400,000 (1)
Colin Miller	$2,800,000 (1)
Logan Stanley	$2,750,000 (2)
Justin Barron	$2,600,000 (2)
Filip Chytil	$2,500,000 (2)
Marcus Foligno	$2,400,000 (2)
Ethan Bear	$2,200,000 (2)
Corey Perry	$1,600,000 (1)
Morgan Barron (1 Way Contract)	$1,200,000 (2)
Conor Geekie	$1,000,000 (3)
Wyatt Johnston	$1,000,000 (1)
Total Pro Players	21
Salary Commitment
Year 2025 : $71,950,000
Year 2026 : $49,450,000
Year 2027 : $19,250,000
Year 2028 : $13,750,000
Salary Average Commitment
Year 2025 : $71,950,000
Year 2026 : $50,150,000
Year 2027 : $20,500,000
Year 2028 : $14,000,000
Salary Cap with 1 Way Contract
Year 2025 : $71,950,000
Year 2026 : $50,150,000
Year 2027 : $20,500,000
Year 2028 : $14,000,000

Farm Players Salaries
Calen Addison	$150,000 (1)
Alex Barre-Boulet	$135,000 (2)
Louis Belpedio	$125,000 (2)
Nathan Walker	$110,000 (2)
Jordan Harris	$100,000 (2)
Liam O'Brien	$100,000 (1)
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)
Patrick Giles	$82,500 (2)
Wyatt Kaiser	$80,000 (2)
Martin Frk	$77,500 (1)
Henry Thrun	$75,000 (2)
Matthew Strome	$75,000 (1)
Jakub Demek	$70,000 (3)
Mike Benning	$70,000 (2)
Chase Priskie	$67,500 (1)
Corey Andonovski	$67,500 (1)
Jesper Vikman	$65,000 (2)
Declan Chisholm	$65,000 (1)
Justin Kirkland	$65,000 (1)
Magnus Chrona	$65,000 (1)
Total Farm Players	24
Salary Commitment
Year 2025 : $2,120,000
Year 2026 : $1,200,000
Year 2027 : $260,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,120,000
Year 2026 : $1,200,000
Year 2027 : $260,000
Year 2028 : $0

Washington Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Verizon Center
Level 1:	6000 - $59 - 5,958 - 99.30%
Level 2:	5000 - $32 - 4,869 - 97.38%
Level 3:	2000 - $19 - 1,961 - 98.03%
Level 4:	4000 - $10 - 3,843 - 96.07%
Luxury :	1277 - $222 - 1,022 - 80.03%
Total Capacity :	18277
Team Popularity :	116.00%
Income
Home Games Left	8
Average Attendance - %	17,652 - 96.58%
Average Income per Game	$1,298,050
Year to Date Revenue	$42,835,666
Expense
Pro Players Total Salaries	$75,925,000
Farm Players Total Salaries	$2,431,700
Coaches Total Salaries	$3,375,033
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$63,299,676
Farm Year To Date Expenses	$2,710,483
Pro Salary Cap To Date	$61,159,049
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$10,384,404
Pro Remaining Season Days	23
Pro Expenses Per Days	$490,156
Pro Estimated Expenses	$11,273,588
Farm Remaining Season Days	18
Farm Expenses Per Days	$21,334
Farm Estimated Expenses	$384,012
Estimated Season Expenses	$11,657,600
Estimated Season Salary Cap	$72,073,262
Estimate Under Maximum Salary Cap of $72,500,000	$426,738
Estimate Over Minimum Salary Cap of $47,000,000	$25,073,262
Current Bank Account	$14,365,556
Projected Bank Account	$13,092,360

Pro Players Salaries
Steven Stamkos	$7,750,000 (4)
Jamie Benn	$6,500,000 (1)
Erik Karlsson	$6,000,000 (4)
Mitch Marner	$5,900,000 (1)
Clayton Keller	$5,500,000 (7)
Adam Larsson	$5,000,000 (3)
Nick Schmaltz	$4,200,000 (3)
Darcy Kuemper	$4,200,000 (3)
Torey Krug	$4,000,000 (1)
Sam Bennett	$4,000,000 (2)
Pierre-Luc Dubois	$3,750,000 (3)
Bowen Byram	$3,000,000 (7)
Marcus Pettersson	$3,000,000 (4)
Jeff Skinner	$2,750,000 (4)
Jordan Spence	$2,100,000 (2)
Connor McMichael (1 Way Contract)	$1,850,000 (2)
Zach Aston-Reese	$1,650,000 (3)
Samuel Montembeault	$1,600,000 (4)
Brock McGinn	$1,250,000 (1)
Mackie Samoskevich	$1,000,000 (2)
MacKenzie Entwistle	$925,000 (1)
Total Pro Players	21
Salary Commitment
Year 2025 : $75,925,000
Year 2026 : $62,050,000
Year 2027 : $55,550,000
Year 2028 : $35,600,000
Salary Average Commitment
Year 2025 : $75,925,000
Year 2026 : $57,350,000
Year 2027 : $48,400,000
Year 2028 : $29,600,000
Salary Cap with 1 Way Contract
Year 2025 : $75,925,000
Year 2026 : $57,350,000
Year 2027 : $48,400,000
Year 2028 : $29,600,000

Farm Players Salaries
Max Pacioretty	$295,000 (1)
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)
Ryan Winterton	$80,000 (3)
Brendan Gaunce	$80,000 (3)
Vincent Sevigny	$77,700 (1)
Chase Wouters	$77,700 (1)
Tanner Laczynski	$77,700 (3)
Max Andreev	$67,500 (2)
Nolan Burke	$67,500 (2)
Reid Duke	$67,500 (1)
Brendan Furry	$65,000 (2)
Jeremy Brodeur	$65,000 (1)
Brett Brochu	$65,000 (2)
Gerald Mayhew	$62,500 (2)
Vincent Arseneau	$62,500 (1)
Jackson Edward	$60,000 (3)
Colin Theisen	$60,000 (1)
Maksymilian Szuber	$50,000 (2)
Total Farm Players	27
Salary Commitment
Year 2025 : $2,431,700
Year 2026 : $1,254,500
Year 2027 : $380,200
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,431,700
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 - 5,980 - 99.66%
Level 2:	4000 - $35 - 3,957 - 98.94%
Level 3:	2915 - $11 - 2,528 - 86.72%
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	7
Average Attendance - %	14,565 - 97.00%
Average Income per Game	$979,198
Year to Date Revenue	$33,292,735
Expense
Pro Players Total Salaries	$53,508,750
Farm Players Total Salaries	$2,055,000
Coaches Total Salaries	$2,400,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$44,334,056
Farm Year To Date Expenses	$2,742,540
Pro Salary Cap To Date	$43,049,681
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$6,854,387
Pro Remaining Season Days	23
Pro Expenses Per Days	$343,805
Pro Estimated Expenses	$7,907,515
Farm Remaining Season Days	18
Farm Expenses Per Days	$19,065
Farm Estimated Expenses	$343,170
Estimated Season Expenses	$8,250,685
Estimated Season Salary Cap	$50,741,571
Estimate Under Maximum Salary Cap of $72,500,000	$21,758,429
Estimate Over Minimum Salary Cap of $47,000,000	$3,741,571
Current Bank Account	$38,473,308
Projected Bank Account	$37,077,010

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

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

Team	Current Fund	Estimated Season Salary Cap	Under Maximum of $72,500,000 Available Cap Space	Over Minimum of $47,000,000	Pro Players	Farm Players	Total Players
Anaheim Ducks	$23,361,821	$68,633,125	$3,866,875	$21,633,125	20	28	48
Boston Bruins	$10,416,890	$69,226,036	$3,273,964	$22,226,036	20	25	45
Buffalo Sabres	($2,622,141)	$68,740,962	$3,759,038	$21,740,962	20	28	48
Calgary Flames	$37,958,469	$49,080,233	$23,419,767	$2,080,233	20	27	47
Carolina Hurricanes	$55,799,519	$56,756,899	$15,743,101	$9,756,899	21	25	46
Chicago Blackhawks	$1,356,797	$68,868,243	$3,631,757	$21,868,243	20	25	45
Colorado Avalanche	$37,273,353	$67,227,509	$5,272,491	$20,227,509	20	23	43
Columbus Blue Jackets	$3,756,829	$60,249,446	$12,250,554	$13,249,446	20	24	44
Dallas Stars	($1,504,464)	$71,024,960	$1,475,040	$24,024,960	20	24	44
Detroit Red Wings	$10,870,862	$72,296,849	$203,151	$25,296,849	20	25	45
Edmonton Oilers	$27,997,290	$69,809,920	$2,690,080	$22,809,920	20	30	50
Florida Panthers	$15,278,429	$68,651,824	$3,848,176	$21,651,824	23	26	49
Los Angeles Kings	$41,910,741	$48,991,294	$23,508,706	$1,991,294	22	28	50
Minnesota Wild	$8,763,985	$55,284,450	$17,215,550	$8,284,450	22	27	49
Montreal Canadiens	$8,259,810	$62,782,322	$9,717,678	$15,782,322	22	28	50
Nashville Predators	$17,672,520	$66,833,593	$5,666,407	$19,833,593	20	25	45
New Jersey Devils	($8,991,341)	$72,490,916	$9,084	$25,490,916	20	25	45
New York Islanders	$4,388,735	$71,265,565	$1,234,435	$24,265,565	22	27	49
New York Rangers	$25,450,915	$64,882,850	$7,617,150	$17,882,850	21	23	44
Ottawa Senators	$14,219,823	$69,402,808	$3,097,192	$22,402,808	21	27	48
Philadelphia Flyers	$33,902,267	$71,877,792	$622,208	$24,877,792	20	26	46
Pittsburgh Penguins	$5,818,406	$70,037,891	$2,462,109	$23,037,891	21	28	49
San Jose Sharks	$5,291,546	$70,128,141	$2,371,859	$23,128,141	20	26	46
Seattle Kraken	$12,066,423	$57,990,328	$14,509,672	$10,990,328	20	26	46
St. Louis Blues	$3,430,541	$65,267,500	$7,232,500	$18,267,500	22	25	47
Tampa Bay Lightning	$36,723,983	$59,701,844	$12,798,156	$12,701,844	21	24	45
Toronto Maple Leafs	$4,258,298	$70,581,621	$1,918,379	$23,581,621	20	26	46
Utah Mammoth	$6,108,794	$66,915,602	$5,584,398	$19,915,602	20	27	47
Vancouver Canucks	$10,306,699	$67,847,458	$4,652,542	$20,847,458	21	24	45
Vegas Golden Knights	$8,959,555	$71,471,717	$1,028,283	$24,471,717	21	24	45
Washington Capitals	$14,365,556	$72,073,262	$426,738	$25,073,262	21	27	48
Winnipeg Jets	$38,473,308	$50,741,571	$21,758,429	$3,741,571	20	27	47

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %