DCHL - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Ball Arena
Level 1:	6000 - $100 - 5,784 - 96.40%
Level 2:	5000 - $60 - 4,667 - 93.34%
Level 3:	2000 - $35 - 1,925 - 96.26%
Level 4:	4000 - $20 - 4,000 - 100.00%
Luxury :	1000 - $200 - 924 - 92.37%
Total Capacity :	18000
Income
Home Games Left	32
Average Attendance - %	17,300 - 96.11%
Average Income per Game	$607,185
Year to Date Revenue	$6,071,848
Expense
Pro Players Total Salaries	$85,427,000
Farm Players Total Salaries	$42,483,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$19,028,334
Farm Year To Date Expenses	$9,697,044
Pro Salary Cap To Date	$18,697,626
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$19,429,914
Pro Remaining Season Days	99
Pro Expenses Per Days	$684,465
Pro Estimated Expenses	$67,762,035
Farm Remaining Season Days	99
Farm Expenses Per Days	$346,323
Farm Estimated Expenses	$34,285,977
Estimated Season Expenses	$102,048,012
Season Salary Cap	$85,427,000
Estimate Under Maximum Salary Cap of $87,500,000	$2,073,000
Estimate Over Minimum Salary Cap of $0	$85,427,000
Current Bank Account	$95,191,583
Projected Bank Account	$12,573,485

Pro Players Salaries
Zach Hamill	$9,829,000 (4)
Patrik Berglund	$8,755,000 (1)
Paul Stastny	$8,666,000 (2)
John Moore	$7,797,000 (2)
Tyler Johnson	$6,434,000 (4)
Mark Pysyk	$5,335,000 (2)
Braden Holtby	$4,994,000 (4)
Auston Matthews	$4,954,000 (3)
Landon Ferraro	$4,755,000 (3)
Cam Atkinson	$4,624,000 (2)
Alexander Wennberg	$3,907,000 (2)
Jaccob Slavin	$3,720,000 (4)
David Savard	$3,438,000 (4)
Esa Lindell	$3,236,000 (4)
Olivier Roy	$1,200,000 (1)
Marcus Kruger	$884,000 (3)
Brady Brassart	$850,000 (2)
Kevin Labanc	$750,000 (3)
Dillon Fournier	$699,000 (4)
Aarne Talvitie	$600,000 (2)
Total Pro Players	20
Salary Commitment
Year 2028 : $85,427,000
Year 2029 : $75,037,000
Year 2030 : $43,693,000
Year 2031 : $32,350,000
Salary Average Commitment
Year 2028 : $64,792,200
Year 2029 : $56,772,200
Year 2030 : $34,468,000
Year 2031 : $28,105,000
Salary Cap with 1 Way Contract
Year 2028 : $85,427,000
Year 2029 : $75,472,000
Year 2030 : $43,693,000
Year 2031 : $32,350,000

Farm Players Salaries
Harri Sateri	$2,500,000 (2)
Dustin Penner	$2,500,000 (2)
Oscar Moller	$2,500,000 (2)
Dick Axelsson	$2,500,000 (2)
Vladimir Sobotka	$2,000,000 (1)
Patrick Eaves	$2,000,000 (2)
Matt Moulson	$2,000,000 (2)
Drayson Bowman	$2,000,000 (2)
Nick Suzuki	$1,250,000 (1)
Adin Hill	$1,193,000 (2)
Libor Hajek	$1,090,000 (2)
Tyler Wall	$1,024,000 (4)
Ruslan Iskhakov	$1,000,000 (3)
Juuso Valimaki	$1,000,000 (2)
Oliver Bjorkstrand	$969,000 (1)
Logan Stanley	$949,000 (4)
Tage Thompson	$943,000 (4)
Jonathan Ang	$935,000 (2)
Anatoly Golyshev	$928,000 (1)
Brandon Hickey	$922,000 (4)
Terrance Amorosa	$896,000 (4)
Ben Chiarot	$876,000 (4)
Andrei Kostitsyn	$868,000 (2)
Lucas Wallmark	$866,000 (3)
Henrik Borgstrom	$861,000 (3)
Curtis Gedig	$840,000 (1)
Morgan Barron	$800,000 (2)
Cale Fleury	$800,000 (1)
Mitch Wahl	$762,000 (3)
Rem Pitlick	$753,000 (4)
Tucker Poolman	$739,000 (2)
Andrew Mangiapane	$719,000 (2)
Joel Teasdale	$700,000 (1)
Joni Tuulola	$600,000 (1)
Alexandre Carrier	$600,000 (1)
Joe Hicketts	$600,000 (1)
Total Farm Players	36
Salary Commitment
Year 2028 : $42,483,000
Year 2029 : $32,409,000
Year 2030 : $8,213,000
Year 2031 : $4,511,000
Salary Average Commitment
Year 2028 : $42,243,000
Year 2029 : $33,839,000
Year 2030 : $10,053,000
Year 2031 : $6,040,000

Ducks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	6000 - $100 - 5,770 - 96.16%
Level 2:	5000 - $60 - 4,765 - 95.30%
Level 3:	2000 - $35 - 1,906 - 95.29%
Level 4:	6000 - $20 - 5,322 - 88.70%
Luxury :	1000 - $200 - 966 - 96.57%
Total Capacity :	20000
Income
Home Games Left	32
Average Attendance - %	18,728 - 93.64%
Average Income per Game	$626,872
Year to Date Revenue	$6,268,721
Expense
Pro Players Total Salaries	$87,384,000
Farm Players Total Salaries	$35,764,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$19,570,644
Farm Year To Date Expenses	$8,177,502
Pro Salary Cap To Date	$19,239,936
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$20,059,907
Pro Remaining Season Days	99
Pro Expenses Per Days	$699,874
Pro Estimated Expenses	$69,287,526
Farm Remaining Season Days	99
Farm Expenses Per Days	$293,417
Farm Estimated Expenses	$29,048,283
Estimated Season Expenses	$98,335,809
Season Salary Cap	$87,384,000
Estimate Under Maximum Salary Cap of $87,500,000	$116,000
Estimate Over Minimum Salary Cap of $0	$87,384,000
Current Bank Account	$168,205,822
Projected Bank Account	$89,929,920

Pro Players Salaries
Corey Perry	$12,066,000 (3)
Ryan Kesler	$9,437,000 (1)
Ryan McDonagh	$8,484,000 (1)
Konstantin Novikov	$7,508,000 (3)
Magnus Paajarvi Svensson	$6,997,000 (3)
Jack Johnson	$6,750,000 (2)
Filip Forsberg	$6,625,000 (4)
Ivan Vishnevskiy	$4,250,000 (4)
Matthew Tkachuk	$4,108,000 (4)
Niklas Hjalmarsson	$3,750,000 (2)
Thomas Greiss	$3,256,000 (3)
Kevin Hayes	$3,250,000 (2)
Zemgus Girgensons	$2,834,000 (4)
Cody Wild	$2,000,000 (1)
Simon Hjalmarsson	$1,250,000 (4)
Jake McCabe	$945,000 (2)
Shane McColgan	$824,000 (2)
Blake McLaughlin	$800,000 (3)
Valtteri Filppula	$800,000 (3)
Edward Pasquale	$750,000 (2)
Jake Hansen	$700,000 (2)
Total Pro Players	21
Salary Commitment
Year 2028 : $87,384,000
Year 2029 : $64,373,000
Year 2030 : $44,520,000
Year 2031 : $15,488,000
Salary Average Commitment
Year 2028 : $71,021,000
Year 2029 : $55,431,000
Year 2030 : $38,019,000
Year 2031 : $13,218,000
Salary Cap with 1 Way Contract
Year 2028 : $87,384,000
Year 2029 : $67,463,000
Year 2030 : $50,494,000
Year 2031 : $19,067,000

Farm Players Salaries
Adam Musil	$2,500,000 (3)
Cory Emmerton	$2,500,000 (2)
Igor Bobkov	$2,000,000 (1)
Brendan Bell	$2,000,000 (1)
Edward Purcell	$2,000,000 (1)
Patrick Maroon	$2,000,000 (2)
Alex Auld	$2,000,000 (3)
Benoit Pouliot	$1,500,000 (2)
Lukas Sutter	$1,250,000 (1)
Marek Zagrapan	$1,250,000 (1)
Benn Ferriero	$1,250,000 (1)
Nick Schultz	$1,250,000 (2)
Eric Fehr	$1,250,000 (1)
Harrison Reed	$1,000,000 (1)
Mark Mitera	$1,000,000 (1)
Nigel Dawes	$1,000,000 (1)
Blake Comeau	$1,000,000 (1)
Raymond Macias	$1,000,000 (1)
Brian Strait	$878,000 (2)
Hayden Hawkey	$850,000 (3)
Kyle Platzer	$825,000 (3)
Riley Stotts	$800,000 (3)
Brendan Guhle	$761,000 (1)
Justin Abdelkader	$700,000 (2)
Chris DiDomenico	$700,000 (2)
Nico Gross	$700,000 (3)
Simon Kjellberg	$600,000 (3)
William Worge Kreu	$600,000 (3)
Ryan Mcgregor	$600,000 (2)
Total Farm Players	29
Salary Commitment
Year 2028 : $35,764,000
Year 2029 : $18,853,000
Year 2030 : $8,650,000
Year 2031 : $0
Salary Average Commitment
Year 2028 : $36,800,000
Year 2029 : $20,000,000
Year 2030 : $8,750,000
Year 2031 : $0

Golden Knights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T-Mobile Arena
Level 1:	6000 - $100 - 5,680 - 94.66%
Level 2:	5000 - $60 - 4,765 - 95.31%
Level 3:	2000 - $35 - 1,935 - 96.77%
Level 4:	4000 - $25 - 3,549 - 88.72%
Luxury :	1000 - $200 - 939 - 93.93%
Total Capacity :	18000
Income
Home Games Left	33
Average Attendance - %	16,868 - 93.71%
Average Income per Game	$611,087
Year to Date Revenue	$5,499,781
Expense
Pro Players Total Salaries	$83,826,000
Farm Players Total Salaries	$37,382,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$18,040,179
Farm Year To Date Expenses	$8,811,837
Pro Salary Cap To Date	$17,709,471
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$20,165,864
Pro Remaining Season Days	99
Pro Expenses Per Days	$671,858
Pro Estimated Expenses	$66,513,942
Farm Remaining Season Days	99
Farm Expenses Per Days	$306,157
Farm Estimated Expenses	$30,309,543
Estimated Season Expenses	$96,823,485
Season Salary Cap	$83,826,000
Estimate Under Maximum Salary Cap of $87,500,000	$3,674,000
Estimate Over Minimum Salary Cap of $0	$83,826,000
Current Bank Account	$478,647,765
Projected Bank Account	$401,990,144

Pro Players Salaries
Shea Weber	$10,301,000 (4)
Michael Ratchuk	$9,440,000 (1)
Riley Sheahan	$8,500,000 (2)
Dmitry Kulikov	$7,623,000 (3)
Philip Lane	$5,048,000 (1)
Chet Pickard	$4,500,000 (2)
Tyler Cuma	$4,499,000 (1)
Boone Jenner	$3,782,000 (1)
Chris Kreider	$3,750,000 (3)
Reilly Smith	$3,578,000 (2)
Calle Jarnkrok	$3,560,000 (3)
Jakob Silfverberg	$3,204,000 (1)
Jason Demers	$2,474,000 (1)
Vladislav Namestnikov	$2,250,000 (1)
Anton Rodin	$2,029,000 (2)
Craig Smith	$2,000,000 (1)
Justin Shugg	$1,866,000 (1)
Frederik Pettersson-Wentzel	$1,600,000 (4)
Teemu Pulkkinen	$1,500,000 (1)
Dylan DeMelo	$807,000 (1)
Ville Pokka	$770,000 (4)
Vladislav Gavrikov	$745,000 (1)
Total Pro Players	22
Salary Commitment
Year 2028 : $83,826,000
Year 2029 : $46,211,000
Year 2030 : $27,604,000
Year 2031 : $12,671,000
Salary Average Commitment
Year 2028 : $64,966,000
Year 2029 : $38,630,000
Year 2030 : $21,147,000
Year 2031 : $11,232,000
Salary Cap with 1 Way Contract
Year 2028 : $83,826,000
Year 2029 : $46,211,000
Year 2030 : $27,604,000
Year 2031 : $12,671,000

Farm Players Salaries
Matthew Hackett	$2,727,000 (4)
Juuse Saros	$2,545,000 (1)
Maxwell Reinhart	$2,500,000 (2)
Brayden Burke	$2,500,000 (4)
Frederic Allard	$2,500,000 (4)
Rasmus Dahlin	$1,250,000 (3)
Nicolas Kerdiles	$1,163,000 (1)
Dominik Bokk	$1,000,000 (3)
Colin A. White	$955,000 (1)
Adam Mascherin	$927,000 (4)
Adam Fox	$910,000 (4)
Michael McCarron	$866,000 (1)
Artturi Lehkonen	$863,000 (1)
Ian McCoshen	$856,000 (4)
Nick Cousins	$850,000 (2)
Oskar Back	$800,000 (3)
Ryan Kujawinski	$800,000 (4)
Cole Cassels	$800,000 (4)
Noah Juulsen	$780,000 (2)
David Kampft	$775,000 (3)
Phillip Di Giuseppe	$773,000 (3)
Oliver Kylington	$763,000 (2)
Zach Sanford	$757,000 (2)
Scott Kosmachuk	$756,000 (4)
Jayden Halbgewachs	$729,000 (4)
Dryden Hunt	$726,000 (2)
Wyatte Wylie	$700,000 (3)
Curtis Hall	$700,000 (4)
Leon Gawanke	$700,000 (2)
Gabryel Boudreau	$687,000 (1)
Vincent Hinostroza	$675,000 (3)
Brian Hart	$639,000 (4)
Jason Dickinson	$610,000 (1)
Tim Berni	$600,000 (3)
Xavier Bouchard	$600,000 (3)
Milan Kloucek	$600,000 (3)
Total Farm Players	36
Salary Commitment
Year 2028 : $37,382,000
Year 2029 : $29,540,000
Year 2030 : $22,157,000
Year 2031 : $14,231,000
Salary Average Commitment
Year 2028 : $36,941,000
Year 2029 : $31,639,000
Year 2030 : $21,789,000
Year 2031 : $14,092,000

Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	6000 - $100 - 5,671 - 94.52%
Level 2:	5000 - $60 - 4,734 - 94.68%
Level 3:	2000 - $35 - 1,895 - 94.77%
Level 4:	6000 - $20 - 5,386 - 89.76%
Luxury :	1000 - $200 - 938 - 93.83%
Total Capacity :	20000
Income
Home Games Left	33
Average Attendance - %	18,624 - 93.12%
Average Income per Game	$618,561
Year to Date Revenue	$5,567,053
Expense
Pro Players Total Salaries	$80,935,000
Farm Players Total Salaries	$39,550,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$18,199,652
Farm Year To Date Expenses	$9,025,373
Pro Salary Cap To Date	$17,868,944
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$20,412,528
Pro Remaining Season Days	99
Pro Expenses Per Days	$649,094
Pro Estimated Expenses	$64,260,306
Farm Remaining Season Days	99
Farm Expenses Per Days	$323,228
Farm Estimated Expenses	$31,999,572
Estimated Season Expenses	$96,259,878
Season Salary Cap	$80,935,000
Estimate Under Maximum Salary Cap of $87,500,000	$6,565,000
Estimate Over Minimum Salary Cap of $0	$80,935,000
Current Bank Account	$172,835,355
Projected Bank Account	$96,988,005

Pro Players Salaries
Anze Kopitar	$11,781,000 (2)
Nikita Filatov	$6,518,000 (1)
Thomas Hickey	$6,311,000 (4)
Jordan Schroeder	$5,813,000 (3)
Ondrej Pavelec	$5,757,000 (1)
Dylan McIlrath	$5,500,000 (4)
Jacob Trouba	$5,127,000 (3)
Mathew Dumba	$4,911,000 (3)
Brandon Saad	$3,764,000 (3)
Mike Hoffman	$3,709,000 (1)
William Karlsson	$3,602,000 (1)
Dmitri Orlov	$3,095,000 (3)
Conor Sheary	$2,895,000 (1)
Stuart Percy	$2,587,000 (1)
T.J. Galiardi	$2,500,000 (1)
Zack Smith	$1,800,000 (3)
Sebastian Aho	$1,598,000 (1)
Spencer Machacek	$1,009,000 (4)
Patrik Bartosak	$971,000 (2)
Corbin McPherson	$950,000 (2)
Brent Pedersen	$737,000 (2)
Total Pro Players	21
Salary Commitment
Year 2028 : $80,935,000
Year 2029 : $51,769,000
Year 2030 : $37,330,000
Year 2031 : $12,820,000
Salary Average Commitment
Year 2028 : $73,726,000
Year 2029 : $43,033,000
Year 2030 : $28,973,000
Year 2031 : $13,691,000
Salary Cap with 1 Way Contract
Year 2028 : $80,935,000
Year 2029 : $51,769,000
Year 2030 : $37,330,000
Year 2031 : $12,820,000

Farm Players Salaries
Antoine Lafleur	$2,735,000 (4)
Jordan Weal	$1,802,000 (4)
Dana Tyrell	$1,800,000 (4)
Maxime Clermont	$1,687,000 (3)
Emil Molin	$1,647,000 (4)
Pavel Francouz	$1,614,000 (1)
Kris Versteeg	$1,400,000 (1)
Alex Velischek	$1,400,000 (1)
Mason McDonald	$1,324,000 (4)
Alex Tuch	$1,250,000 (4)
Denis Grebeshkov	$1,200,000 (1)
Colton Point	$1,138,000 (4)
Josh Ho-Sang	$1,034,000 (4)
Peter Thome	$1,032,000 (3)
Mikhail Grabovski	$1,000,000 (1)
Kieffer Bellows	$952,000 (3)
Mikhail Berdin	$929,000 (3)
Julien Gauthier	$870,000 (3)
Chandler Yakimowicz	$863,000 (4)
Jack Roslovic	$861,000 (1)
Nick Moutrey	$821,000 (1)
Tyler Steenbergen	$800,000 (2)
Denis Smirnov	$800,000 (2)
Carl Hagelin	$793,000 (2)
Steven Santini	$767,000 (2)
Matt Roy	$758,000 (2)
Victor Mete	$750,000 (4)
Travis Brown	$743,000 (3)
Nick Ebert	$740,000 (2)
Marcel Noebels	$730,000 (2)
Zach Trotman	$725,000 (1)
Brooks Macek	$714,000 (2)
Brandon Kruse	$700,000 (3)
Kevin Gravel	$666,000 (2)
Daniel Brickley	$666,000 (2)
Nick Jensen	$639,000 (1)
Jacob Mcgrew	$600,000 (1)
Austin Wagner	$600,000 (1)
Total Farm Players	38
Salary Commitment
Year 2028 : $39,550,000
Year 2029 : $27,179,000
Year 2030 : $18,237,000
Year 2031 : $12,206,000
Salary Average Commitment
Year 2028 : $33,095,000
Year 2029 : $23,108,000
Year 2030 : $16,222,000
Year 2031 : $10,474,000

Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	HP Pavilion
Level 1:	6000 - $100 - 5,691 - 94.85%
Level 2:	5000 - $60 - 4,655 - 93.09%
Level 3:	2000 - $35 - 1,935 - 96.76%
Level 4:	6000 - $20 - 5,310 - 88.50%
Luxury :	1000 - $200 - 944 - 94.36%
Total Capacity :	20000
Income
Home Games Left	32
Average Attendance - %	18,534 - 92.67%
Average Income per Game	$617,608
Year to Date Revenue	$6,176,083
Expense
Pro Players Total Salaries	$82,567,000
Farm Players Total Salaries	$28,083,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$18,385,633
Farm Year To Date Expenses	$6,671,063
Pro Salary Cap To Date	$18,054,925
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$19,763,466
Pro Remaining Season Days	99
Pro Expenses Per Days	$661,945
Pro Estimated Expenses	$65,532,555
Farm Remaining Season Days	99
Farm Expenses Per Days	$232,937
Farm Estimated Expenses	$23,060,763
Estimated Season Expenses	$88,593,318
Season Salary Cap	$82,567,000
Estimate Under Maximum Salary Cap of $87,500,000	$4,933,000
Estimate Over Minimum Salary Cap of $0	$82,567,000
Current Bank Account	$176,711,633
Projected Bank Account	$107,881,781

Pro Players Salaries
Jiri Tlusty	$6,081,000 (2)
Petr Mrazek	$5,883,000 (3)
Andrew Ladd	$5,698,000 (2)
Jarred Tinordi	$5,696,000 (3)
Zach Bogosian	$5,646,000 (1)
Brock Beukeboom	$5,093,000 (4)
Jack Eichel	$5,053,000 (2)
Luke Schenn	$4,700,000 (2)
Mark McNeill	$4,532,000 (1)
Antti Raanta	$4,500,000 (2)
Joel Armia	$3,970,000 (2)
Tyler Ennis	$3,750,000 (3)
Zac Dalpe	$3,500,000 (2)
Jonathan Drouin	$3,376,000 (2)
Louis Leblanc	$3,250,000 (3)
Casey Pierro-Zabotel	$2,672,000 (1)
Kyle Palmieri	$2,354,000 (2)
Alexander Guptill	$1,784,000 (4)
Joel Edmundson	$1,686,000 (2)
Elias Pettersson	$1,250,000 (1)
Darnell Nurse	$1,193,000 (1)
Matt Halischuk	$900,000 (2)
Total Pro Players	22
Salary Commitment
Year 2028 : $82,567,000
Year 2029 : $63,624,000
Year 2030 : $22,629,000
Year 2031 : $5,179,000
Salary Average Commitment
Year 2028 : $61,905,000
Year 2029 : $51,666,000
Year 2030 : $19,009,000
Year 2031 : $4,379,000
Salary Cap with 1 Way Contract
Year 2028 : $82,567,000
Year 2029 : $67,274,000
Year 2030 : $25,456,000
Year 2031 : $6,877,000

Farm Players Salaries
Malcolm Subban	$2,421,000 (4)
Callan Foote	$1,250,000 (2)
Grigori Denisenko	$1,250,000 (3)
Konstantin Volkov	$895,000 (4)
Beau Starrett	$888,000 (2)
Olli Juolevi	$881,000 (3)
Jimmy Lodge	$880,000 (2)
Gabriel Bourque	$850,000 (2)
Adam Tambellini	$850,000 (2)
Cam Dineen	$840,000 (4)
Matt Filipe	$839,000 (3)
Troy Bourke	$834,000 (4)
Hudson Fasching	$817,000 (4)
Matt Villalta	$800,000 (2)
Zachary Lauzon	$800,000 (1)
Gustav Lindstrom	$800,000 (2)
Casey Staum	$795,000 (4)
Jesse Puljujarvi	$789,000 (4)
Lawson Crouse	$786,000 (1)
Joonas Lyytinen	$777,000 (4)
Pascal Laberge	$773,000 (4)
Cam Morrison	$767,000 (4)
Ryan Pilon	$745,000 (1)
Manuel Wiederer	$730,000 (4)
Vasily Glotov	$723,000 (4)
Tyler Soy	$723,000 (4)
Clayton Phillips	$700,000 (1)
Maksim Zhukov	$700,000 (2)
Jack Badini	$700,000 (1)
Robin Kovacs	$680,000 (2)
Cedric Pare	$600,000 (1)
Michael Karow	$600,000 (2)
Jarret Tyszka	$600,000 (1)
Total Farm Players	33
Salary Commitment
Year 2028 : $28,083,000
Year 2029 : $23,076,000
Year 2030 : $14,854,000
Year 2031 : $11,884,000
Salary Average Commitment
Year 2028 : $28,517,000
Year 2029 : $23,267,000
Year 2030 : $15,051,000
Year 2031 : $11,751,000

Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	6000 - $100 - 5,710 - 95.16%
Level 2:	5000 - $60 - 4,832 - 96.65%
Level 3:	2000 - $35 - 1,935 - 96.75%
Level 4:	6000 - $20 - 5,275 - 87.91%
Luxury :	1000 - $200 - 930 - 93.02%
Total Capacity :	20000
Income
Home Games Left	32
Average Attendance - %	18,682 - 93.41%
Average Income per Game	$622,283
Year to Date Revenue	$6,222,825
Expense
Pro Players Total Salaries	$86,624,000
Farm Players Total Salaries	$33,401,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$19,434,432
Farm Year To Date Expenses	$7,994,799
Pro Salary Cap To Date	$19,103,724
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$19,913,040
Pro Remaining Season Days	99
Pro Expenses Per Days	$693,890
Pro Estimated Expenses	$68,695,110
Farm Remaining Season Days	99
Farm Expenses Per Days	$274,811
Farm Estimated Expenses	$27,206,289
Estimated Season Expenses	$95,901,399
Season Salary Cap	$86,624,000
Estimate Under Maximum Salary Cap of $87,500,000	$876,000
Estimate Over Minimum Salary Cap of $0	$86,624,000
Current Bank Account	$143,561,229
Projected Bank Account	$67,572,870

Pro Players Salaries
Erik Karlsson	$8,564,000 (1)
Joffrey Lupul	$7,800,000 (1)
Rick Nash	$6,914,000 (1)
Corey Crawford	$6,179,000 (2)
Andrew Cogliano	$5,713,000 (1)
Duncan Keith	$5,390,000 (4)
Alexander Frolov	$4,882,000 (1)
Alexander Semin	$4,750,000 (2)
Ryan Whitney	$4,695,000 (2)
Wayne Simmonds	$4,373,000 (4)
Jhonas Enroth	$4,138,000 (4)
Zack Kassian	$4,064,000 (2)
Joey Hishon	$3,800,000 (1)
Anton Stralman	$3,250,000 (1)
Will Weber	$3,086,000 (3)
Andrej Sekera	$2,707,000 (4)
Kris Russell	$2,400,000 (1)
Ludvig Rensfeldt	$1,500,000 (2)
Dustin Boyd	$1,000,000 (2)
Victor Olofsson	$740,000 (4)
Chris Tierney	$679,000 (3)
Total Pro Players	21
Salary Commitment
Year 2028 : $86,624,000
Year 2029 : $43,301,000
Year 2030 : $21,113,000
Year 2031 : $17,348,000
Salary Average Commitment
Year 2028 : $88,696,000
Year 2029 : $46,354,000
Year 2030 : $25,103,000
Year 2031 : $21,335,000
Salary Cap with 1 Way Contract
Year 2028 : $86,624,000
Year 2029 : $43,301,000
Year 2030 : $21,113,000
Year 2031 : $17,348,000

Farm Players Salaries
Adam Werner	$2,000,000 (3)
Daniel Vladar	$1,500,000 (1)
Maxime Comtois	$1,250,000 (2)
Jack Studnicka	$1,250,000 (1)
Owen Tippett	$1,250,000 (2)
Samuel Montembeault	$1,088,000 (2)
Klim Kostin	$1,000,000 (1)
Anthony Beauvillier	$913,000 (1)
Dominik Kahun	$898,000 (1)
Jansen Harkins	$853,000 (1)
Markus Niemelainen	$850,000 (1)
Daniel Sprong	$848,000 (2)
William Lagesson	$835,000 (3)
Josh Mahura	$827,000 (3)
Otto Kivenmaki	$800,000 (3)
Jonathan Dugan	$800,000 (2)
Riley Damiani	$800,000 (3)
Will Bitten	$756,000 (4)
Filip Berglund	$750,000 (2)
Nick Shore	$749,000 (4)
Noah Gregor	$746,000 (3)
Patrick Harper	$737,000 (4)
Caleb Jones	$737,000 (1)
Joachim Blichfeld	$729,000 (4)
Alex Barre-Boulet	$725,000 (4)
Oskari Laaksonen	$700,000 (1)
Jacob Bryson	$700,000 (1)
Ivan Chekhovich	$700,000 (2)
Linus Weissbach	$700,000 (2)
Santtu Kinnunen	$700,000 (4)
Ben Jones	$700,000 (1)
Josiah Slavin	$700,000 (3)
Reilly Walsh	$700,000 (1)
Jack Rathbone	$700,000 (1)
Samuel Walker	$700,000 (2)
Rudolfs Balcers	$699,000 (2)
Christian Wolanin	$687,000 (1)
Ethan Bear	$671,000 (2)
Brandon Hagel	$653,000 (3)
Total Farm Players	39
Salary Commitment
Year 2028 : $33,401,000
Year 2029 : $20,992,000
Year 2030 : $11,531,000
Year 2031 : $4,396,000
Salary Average Commitment
Year 2028 : $34,040,000
Year 2029 : $21,340,000
Year 2030 : $11,590,000
Year 2031 : $4,296,000

Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scottrade Center
Level 1:	6000 - $100 - 5,693 - 94.89%
Level 2:	5000 - $60 - 4,684 - 93.68%
Level 3:	2000 - $35 - 1,951 - 97.56%
Level 4:	6000 - $20 - 5,297 - 88.29%
Luxury :	1000 - $200 - 926 - 92.60%
Total Capacity :	20000
Income
Home Games Left	32
Average Attendance - %	18,552 - 92.76%
Average Income per Game	$616,998
Year to Date Revenue	$6,169,981
Expense
Pro Players Total Salaries	$84,856,000
Farm Players Total Salaries	$41,580,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$19,072,651
Farm Year To Date Expenses	$9,464,444
Pro Salary Cap To Date	$18,741,918
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$19,743,939
Pro Remaining Season Days	99
Pro Expenses Per Days	$679,969
Pro Estimated Expenses	$67,316,931
Farm Remaining Season Days	99
Farm Expenses Per Days	$339,213
Farm Estimated Expenses	$33,582,087
Estimated Season Expenses	$100,899,018
Season Salary Cap	$84,856,000
Estimate Under Maximum Salary Cap of $87,500,000	$2,644,000
Estimate Over Minimum Salary Cap of $0	$84,856,000
Current Bank Account	$141,015,926
Projected Bank Account	$59,860,847

Pro Players Salaries
Dion Phaneuf	$8,042,000 (4)
Brandon Dubinsky	$7,500,000 (2)
James Neal	$6,747,000 (2)
Ryan Callahan	$6,643,000 (2)
Calvin de Haan	$6,342,000 (3)
Braydon Coburn	$5,750,000 (3)
Andreas Nodl	$5,648,000 (1)
David Rundblad	$5,500,000 (2)
Brendan Gaunce	$5,207,000 (4)
Jacob Josefson	$4,200,000 (1)
Philipp Grubauer	$3,775,000 (2)
Jason Zucker	$3,300,000 (3)
Jeff Petry	$3,250,000 (2)
Kirill Kabanov	$3,250,000 (3)
Zach Budish	$2,315,000 (2)
Niklas Svedberg	$2,000,000 (1)
Greg McKegg	$1,750,000 (3)
Steven Fogarty	$1,719,000 (2)
Toni Rajala	$1,147,000 (3)
Adam Pelech	$771,000 (3)
Total Pro Players	20
Salary Commitment
Year 2028 : $84,856,000
Year 2029 : $69,866,000
Year 2030 : $31,316,000
Year 2031 : $11,514,000
Salary Average Commitment
Year 2028 : $72,895,000
Year 2029 : $62,770,000
Year 2030 : $28,935,000
Year 2031 : $11,762,000
Salary Cap with 1 Way Contract
Year 2028 : $84,856,000
Year 2029 : $73,008,000
Year 2030 : $35,559,000
Year 2031 : $13,249,000

Farm Players Salaries
Christian Dvorak	$2,953,000 (4)
Josh Brittain	$2,500,000 (3)
Luca Cunti	$2,500,000 (2)
Kent Simpson	$2,250,000 (4)
Jordon Binnington	$1,360,000 (2)
Casey Mittelstadt	$1,250,000 (2)
Jason Robertson	$1,250,000 (1)
Bode Wilde	$1,250,000 (3)
Michael Dipietro	$1,000,000 (2)
Colton White	$999,000 (4)
Christian Fischer	$996,000 (1)
Austin Poganski	$987,000 (4)
Mikhail Sergachev	$968,000 (3)
Marc-Olivier Roy	$933,000 (2)
Sean Day	$926,000 (3)
Kevin Stenlund	$913,000 (4)
Matthew Cairns	$904,000 (4)
Mikhail Maltsev	$896,000 (4)
Calvin Thurkauf	$884,000 (3)
Jacob De La Rose	$858,000 (2)
Chris Bigras	$857,000 (2)
Ryan Bednard	$853,000 (2)
Brett Lernout	$850,000 (1)
Kurtis Gabriel	$829,000 (1)
Aidan Dudas	$800,000 (3)
Maksim Sushko	$800,000 (1)
John Kovacevic	$800,000 (2)
Matthew Strome	$800,000 (2)
Ivan Morozov	$800,000 (3)
Glenn Gawdin	$795,000 (2)
Joel Eriksson-Ek	$779,000 (2)
Garrett Pilon	$754,000 (3)
Nick Pastujov	$750,000 (3)
Damien Giroux	$700,000 (3)
Jonathan Davidsson	$700,000 (2)
Fedor Gordeev	$700,000 (1)
Michael Spacek	$636,000 (2)
Brett Davis	$600,000 (1)
Philip Kemp	$600,000 (2)
Nick Swaney	$600,000 (1)
Total Farm Players	40
Salary Commitment
Year 2028 : $41,580,000
Year 2029 : $33,725,000
Year 2030 : $17,563,000
Year 2031 : $7,352,000
Salary Average Commitment
Year 2028 : $37,522,000
Year 2029 : $31,003,000
Year 2030 : $16,772,000
Year 2031 : $6,672,000

Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Centre
Level 1:	6000 - $100 - 5,633 - 93.88%
Level 2:	5000 - $60 - 4,746 - 94.91%
Level 3:	2000 - $35 - 1,908 - 95.40%
Level 4:	6000 - $20 - 5,254 - 87.57%
Luxury :	1000 - $200 - 939 - 93.90%
Total Capacity :	20000
Income
Home Games Left	32
Average Attendance - %	18,479 - 92.40%
Average Income per Game	$615,914
Year to Date Revenue	$6,159,137
Expense
Pro Players Total Salaries	$87,034,000
Farm Players Total Salaries	$35,135,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$19,519,304
Farm Year To Date Expenses	$8,077,020
Pro Salary Cap To Date	$19,188,596
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$19,709,238
Pro Remaining Season Days	99
Pro Expenses Per Days	$697,118
Pro Estimated Expenses	$69,014,682
Farm Remaining Season Days	99
Farm Expenses Per Days	$288,465
Farm Estimated Expenses	$28,558,035
Estimated Season Expenses	$97,572,717
Season Salary Cap	$87,034,000
Estimate Under Maximum Salary Cap of $87,500,000	$466,000
Estimate Over Minimum Salary Cap of $0	$87,034,000
Current Bank Account	$144,416,905
Projected Bank Account	$66,553,426

Pro Players Salaries
Ryan O'Reilly	$7,994,000 (3)
Nazem Kadri	$7,556,000 (2)
Luca Sbisa	$7,175,000 (4)
Sven Bartschi	$6,785,000 (3)
Ian Cole	$6,698,000 (1)
Zach Boychuk	$5,743,000 (4)
Nathan MacKinnon	$5,128,000 (1)
Ondrej Palat	$4,996,000 (2)
Mikael Granlund	$4,937,000 (2)
Vyacheslav Voinov	$4,812,000 (1)
Devan Dubnyk	$4,750,000 (1)
Derek Forbort	$4,620,000 (3)
Morgan Rielly	$3,968,000 (3)
Ryan Murray	$2,354,000 (4)
Brock Nelson	$2,049,000 (4)
Ryan Spooner	$2,000,000 (1)
Haydn Fleury	$1,367,000 (3)
Brendan Perlini	$1,305,000 (4)
Elvis Merzlikins	$1,109,000 (3)
Nick Ritchie	$1,038,000 (4)
Kevin Fiala	$650,000 (3)
Total Pro Players	21
Salary Commitment
Year 2028 : $87,034,000
Year 2029 : $63,196,000
Year 2030 : $45,482,000
Year 2031 : $19,664,000
Salary Average Commitment
Year 2028 : $62,837,000
Year 2029 : $43,603,000
Year 2030 : $31,064,000
Year 2031 : $14,338,000
Salary Cap with 1 Way Contract
Year 2028 : $87,034,000
Year 2029 : $63,646,000
Year 2030 : $46,157,000
Year 2031 : $19,664,000

Farm Players Salaries
Timo Pielmeier	$3,228,000 (1)
Mathew Barzal	$1,906,000 (2)
Nolan Patrick	$1,250,000 (2)
Michael Rasmussen	$1,250,000 (1)
Jay O'Brien	$1,250,000 (3)
Olof Lindbom	$1,250,000 (3)
Marcus Davidsson	$1,000,000 (1)
Kole Lind	$1,000,000 (1)
Shane Bowers	$1,000,000 (2)
Ukko-Pekka Luukkonen	$1,000,000 (2)
Nicolas Beaudin	$1,000,000 (3)
Isaac Ratcliffe	$1,000,000 (1)
Luke Kunin	$870,000 (3)
Logan Shaw	$825,000 (1)
Eemeli Rasanen	$800,000 (1)
Jake Wise	$800,000 (3)
Axel Andersson	$800,000 (3)
Gabriel Fortier	$800,000 (3)
Gilles Senn	$800,000 (1)
Jakub Zboril	$787,000 (1)
Thomas Chabot	$783,000 (2)
Mitchell Stephens	$775,000 (1)
Lucas Johansen	$771,000 (4)
Ryan Lindgren	$765,000 (3)
J.J. Piccinich	$744,000 (3)
Andrew Welinski	$739,000 (2)
Dominik Uher	$721,000 (2)
Matt Ustaski	$716,000 (1)
Samuel Ersson	$700,000 (3)
Nikolai Kovalenko	$700,000 (3)
Luke Green	$672,000 (3)
Riley Barber	$666,000 (2)
Josh Archibald	$666,000 (2)
Michael Prapavessis	$662,000 (3)
Sam Carrick	$639,000 (1)
Joe Wegwerth	$600,000 (4)
Ryan Rupert	$600,000 (3)
Collin Adams	$600,000 (4)
Total Farm Players	38
Salary Commitment
Year 2028 : $35,135,000
Year 2029 : $22,315,000
Year 2030 : $13,584,000
Year 2031 : $1,971,000
Salary Average Commitment
Year 2028 : $33,826,000
Year 2029 : $21,944,000
Year 2030 : $13,888,000
Year 2031 : $1,996,000

North Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	6000 - $100 - 5,772 - 96.20%
Level 2:	5000 - $60 - 4,735 - 94.70%
Level 3:	2000 - $35 - 1,938 - 96.88%
Level 4:	6000 - $20 - 5,143 - 85.71%
Luxury :	1000 - $200 - 940 - 93.98%
Total Capacity :	20000
Income
Home Games Left	33
Average Attendance - %	18,527 - 92.64%
Average Income per Game	$622,171
Year to Date Revenue	$5,599,540
Expense
Pro Players Total Salaries	$87,017,000
Farm Players Total Salaries	$26,871,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$19,502,706
Farm Year To Date Expenses	$6,267,867
Pro Salary Cap To Date	$19,171,998
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$20,531,647
Pro Remaining Season Days	99
Pro Expenses Per Days	$696,984
Pro Estimated Expenses	$69,001,416
Farm Remaining Season Days	99
Farm Expenses Per Days	$223,394
Farm Estimated Expenses	$22,116,006
Estimated Season Expenses	$91,117,422
Season Salary Cap	$87,017,000
Estimate Under Maximum Salary Cap of $87,500,000	$483,000
Estimate Over Minimum Salary Cap of $0	$87,017,000
Current Bank Account	$177,295,478
Projected Bank Account	$106,709,703

Pro Players Salaries
Steven Stamkos	$11,279,000 (1)
Patrick Kane	$8,462,000 (3)
Taylor Hall	$7,858,000 (3)
Anton Gustafsson	$7,466,000 (1)
Vladimir Tarasenko	$7,357,000 (4)
Ryan Strome	$6,448,000 (1)
Adam Larsson	$5,779,000 (2)
Jared Cowen	$5,576,000 (2)
Erik Gudbranson	$5,391,000 (4)
Andrey Vasilevskiy	$5,016,000 (4)
Austin Watson	$4,110,000 (4)
Stephen Johns	$3,293,000 (4)
Karri Ramo	$2,500,000 (2)
Adrian Kempe	$908,000 (3)
Mitch Marner	$884,000 (2)
Brock Boeser	$864,000 (1)
Julius Bergman	$854,000 (4)
Matthew Finn	$775,000 (3)
Klas Dahlbeck	$761,000 (1)
Jack Kopacka	$753,000 (3)
William Carrier	$683,000 (1)
Total Pro Players	21
Salary Commitment
Year 2028 : $87,017,000
Year 2029 : $59,351,000
Year 2030 : $44,529,000
Year 2031 : $26,021,000
Salary Average Commitment
Year 2028 : $66,153,000
Year 2029 : $47,036,000
Year 2030 : $35,573,000
Year 2031 : $21,439,000
Salary Cap with 1 Way Contract
Year 2028 : $87,017,000
Year 2029 : $59,516,000
Year 2030 : $44,777,000
Year 2031 : $26,021,000

Farm Players Salaries
Magnus Hellberg	$2,105,000 (2)
Andrew Bodnarchuk	$1,400,000 (2)
Taylor Aronson	$1,400,000 (2)
Bobby Hughes	$1,250,000 (2)
Nick Spaling	$1,250,000 (2)
Rasmus Sandin	$1,250,000 (3)
Nikita Popugaev	$1,000,000 (2)
Joni Ikonen	$1,000,000 (2)
Igor Shesterkin	$948,000 (4)
Matej Tomek	$916,000 (2)
Ondrej Kase	$879,000 (3)
Emile Poirier	$862,000 (2)
Devin Shore	$847,000 (1)
Tom Novak	$838,000 (1)
Gregory Hofmann	$827,000 (1)
Scott Walford	$800,000 (2)
Mackenzie Entwistle	$800,000 (1)
Henrik Bjorklund	$772,000 (1)
Johnathan MacLeod	$760,000 (3)
Matteson Iacopelli	$758,000 (3)
Ivan Fedotov	$758,000 (2)
Mitchell Vande Sompel	$754,000 (2)
Dmitry Sokolov	$734,000 (4)
Jack Gorniak	$700,000 (3)
Bryce Misley	$700,000 (2)
Gabriel Fontaine	$692,000 (3)
Adam Gaudette	$671,000 (1)
Robbie Stucker	$600,000 (2)
Jocktan Chainey	$600,000 (1)
Total Farm Players	29
Salary Commitment
Year 2028 : $26,871,000
Year 2029 : $21,516,000
Year 2030 : $6,721,000
Year 2031 : $1,682,000
Salary Average Commitment
Year 2028 : $24,517,000
Year 2029 : $19,781,000
Year 2030 : $6,244,000
Year 2031 : $1,673,000

Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone Arena
Level 1:	6000 - $100 - 5,569 - 92.81%
Level 2:	5000 - $60 - 4,651 - 93.03%
Level 3:	2000 - $35 - 1,935 - 96.75%
Level 4:	4000 - $20 - 4,000 - 100.00%
Luxury :	1000 - $200 - 952 - 95.22%
Total Capacity :	18000
Income
Home Games Left	32
Average Attendance - %	17,107 - 95.04%
Average Income per Game	$598,788
Year to Date Revenue	$5,987,875
Expense
Pro Players Total Salaries	$87,496,000
Farm Players Total Salaries	$32,168,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$19,266,445
Farm Year To Date Expenses	$8,097,451
Pro Salary Cap To Date	$18,935,736
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$19,161,200
Pro Remaining Season Days	99
Pro Expenses Per Days	$700,756
Pro Estimated Expenses	$69,374,844
Farm Remaining Season Days	99
Farm Expenses Per Days	$265,102
Farm Estimated Expenses	$26,245,098
Estimated Season Expenses	$95,619,942
Season Salary Cap	$87,496,000
Estimate Under Maximum Salary Cap of $87,500,000	$4,000
Estimate Over Minimum Salary Cap of $0	$87,496,000
Current Bank Account	$164,954,619
Projected Bank Account	$88,495,877

Pro Players Salaries
Milan Michalek	$8,657,000 (1)
Zach Parise	$8,641,000 (2)
Viktor Tikhonov	$8,082,000 (3)
Karl Alzner	$8,000,000 (2)
Josh Manson	$6,000,000 (1)
Bobby Sanguinetti	$5,812,000 (3)
Angelo Esposito	$5,587,000 (4)
Brian Elliott	$5,288,000 (2)
Colin Wilson	$5,171,000 (1)
Travis Hamonic	$4,213,000 (1)
T.J. Brennan	$3,500,000 (2)
Artem Anisimov	$3,100,000 (2)
Anders Lee	$2,594,000 (1)
Erik Haula	$2,543,000 (2)
Frank Vatrano	$2,500,000 (3)
Alexander Killorn	$1,913,000 (4)
Brenden Kichton	$1,356,000 (1)
Shane Prince	$1,179,000 (1)
Geoffrey Schemitsch	$887,000 (1)
Andy Andreoff	$673,000 (2)
Tomas Vomacka	$600,000 (2)
Erik Walli Walterholm	$600,000 (2)
Nick Campoli	$600,000 (2)
Total Pro Players	23
Salary Commitment
Year 2028 : $87,496,000
Year 2029 : $57,366,000
Year 2030 : $23,894,000
Year 2031 : $7,500,000
Salary Average Commitment
Year 2028 : $73,908,000
Year 2029 : $49,615,000
Year 2030 : $18,352,000
Year 2031 : $5,166,000
Salary Cap with 1 Way Contract
Year 2028 : $87,496,000
Year 2029 : $57,439,000
Year 2030 : $23,894,000
Year 2031 : $7,500,000

Farm Players Salaries
Michael Hutchinson	$2,623,000 (4)
Nikolay Prokhorkin	$2,000,000 (1)
Tom Wilson	$1,211,000 (4)
Markus Nutivaara	$1,000,000 (1)
Alexander Volkov	$1,000,000 (2)
Ryan Poehling	$1,000,000 (1)
Jonatan Berggren	$1,000,000 (3)
Martin Erat	$1,000,000 (1)
Paul Bittner	$944,000 (2)
Michael Bournival	$900,000 (2)
Sam Jardine	$900,000 (2)
Evan Smith	$900,000 (3)
Niklas Hansson	$892,000 (1)
Jeremie Blain	$876,000 (1)
Kyle Bigos	$865,000 (1)
Pontus Aberg	$848,000 (3)
Alexander Dergachyov	$838,000 (2)
Vili Saarijarvi	$836,000 (1)
Linus Lindstrom	$834,000 (4)
Mitchell Mattson	$827,000 (4)
Dylan Sadowy	$824,000 (3)
Ben Hutton	$819,000 (3)
Bokondji Imama	$758,000 (2)
Samuel Dove-McFalls	$750,000 (3)
Sergey Zborovskiy	$749,000 (1)
Brad Morrison	$745,000 (3)
Joel Lowry	$740,000 (4)
James Mullin	$739,000 (4)
Nicholas Caamano	$734,000 (4)
Nikita Nesterov	$729,000 (3)
Chaz Reddekopp	$728,000 (1)
Roman Durny	$700,000 (3)
Andrei Mironov	$659,000 (1)
Cole Hults	$600,000 (2)
Drake Rymsha	$600,000 (2)
Total Farm Players	35
Salary Commitment
Year 2028 : $32,168,000
Year 2029 : $21,094,000
Year 2030 : $13,841,000
Year 2031 : $6,430,000
Salary Average Commitment
Year 2028 : $31,977,000
Year 2029 : $20,774,000
Year 2030 : $14,474,000
Year 2031 : $6,333,000

Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	GM Place
Level 1:	6000 - $100 - 5,730 - 95.49%
Level 2:	5000 - $60 - 4,720 - 94.41%
Level 3:	2000 - $35 - 1,874 - 93.69%
Level 4:	6000 - $20 - 5,111 - 85.18%
Luxury :	1000 - $200 - 980 - 98.01%
Total Capacity :	20000
Income
Home Games Left	32
Average Attendance - %	18,414 - 92.07%
Average Income per Game	$622,199
Year to Date Revenue	$6,221,986
Expense
Pro Players Total Salaries	$87,316,000
Farm Players Total Salaries	$44,890,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$19,618,668
Farm Year To Date Expenses	$10,467,018
Pro Salary Cap To Date	$19,287,960
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$19,910,355
Pro Remaining Season Days	99
Pro Expenses Per Days	$699,339
Pro Estimated Expenses	$69,234,561
Farm Remaining Season Days	99
Farm Expenses Per Days	$365,276
Farm Estimated Expenses	$36,162,324
Estimated Season Expenses	$105,396,885
Season Salary Cap	$87,316,000
Estimate Under Maximum Salary Cap of $87,500,000	$184,000
Estimate Over Minimum Salary Cap of $0	$87,316,000
Current Bank Account	$56,919,566
Projected Bank Account	($28,566,964)

Pro Players Salaries
Joe Pavelski	$9,898,000 (1)
Jordan Staal	$8,500,000 (3)
Brent Burns	$8,094,000 (2)
Derek Stepan	$7,475,000 (4)
Nikita Zaitsev	$6,520,000 (2)
Tyler Pitlick	$5,781,000 (3)
Brendan Smith	$5,668,000 (1)
Jake Gardiner	$5,538,000 (1)
Bryan Little	$4,604,000 (4)
Alex Goligoski	$3,965,000 (3)
Christian Thomas	$3,929,000 (4)
Ty Rattie	$3,641,000 (2)
Chad Johnson	$3,380,000 (2)
Juraj Simek	$2,000,000 (1)
Justin Peters	$2,000,000 (1)
Jesse Blacker	$2,000,000 (1)
Martins Karsums	$1,473,000 (3)
Justin Almeida	$800,000 (3)
Patrick Bajkov	$750,000 (2)
Vladislav Kara	$700,000 (2)
Sam Lafferty	$600,000 (1)
Total Pro Players	21
Salary Commitment
Year 2028 : $87,316,000
Year 2029 : $58,431,000
Year 2030 : $34,196,000
Year 2031 : $14,698,000
Salary Average Commitment
Year 2028 : $73,993,000
Year 2029 : $52,513,000
Year 2030 : $33,004,000
Year 2031 : $15,427,000
Salary Cap with 1 Way Contract
Year 2028 : $87,316,000
Year 2029 : $59,612,000
Year 2030 : $36,527,000
Year 2031 : $16,008,000

Farm Players Salaries
Tyson Sexsmith	$3,608,000 (4)
Riku Helenius	$3,111,000 (2)
Brad Hunt	$2,000,000 (3)
Brandon Magee	$2,000,000 (2)
Drake Caggiula	$2,000,000 (3)
Roland McKeown	$2,000,000 (3)
Tobias Rieder	$2,000,000 (2)
Patrick McNally	$2,000,000 (3)
Martin Gernat	$2,000,000 (1)
Brendan Leipsic	$2,000,000 (3)
Christopher Gibson	$1,784,000 (4)
Ben Johnson	$1,500,000 (3)
Stefan Matteau	$1,500,000 (3)
Nico Hischier	$1,250,000 (1)
Mattas Janmark-Nylen	$1,027,000 (2)
Jett Woo	$1,000,000 (3)
Daniil Zharkov	$999,000 (3)
Kale Kessy	$926,000 (1)
Nikita Tryamkin	$913,000 (4)
Mattias Tedenby	$893,000 (2)
Michael Dal Colle	$877,000 (3)
Mitch Holmberg	$875,000 (4)
Evan Cormier	$850,000 (1)
Filip Gustavsson	$844,000 (3)
Damien Riat	$838,000 (3)
Thomas Schemitsch	$831,000 (3)
Josh Shalla	$819,000 (3)
Linden Vey	$800,000 (2)
Lane Zablocki	$800,000 (1)
Dillon Heatherington	$761,000 (2)
Steven Lorentz	$750,000 (2)
Billy Sweatt	$679,000 (3)
Matteo Gennaro	$655,000 (1)
Total Farm Players	33
Salary Commitment
Year 2028 : $44,890,000
Year 2029 : $37,437,000
Year 2030 : $25,193,000
Year 2031 : $5,398,000
Salary Average Commitment
Year 2028 : $45,901,000
Year 2029 : $38,501,000
Year 2030 : $26,828,000
Year 2031 : $5,400,000

Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pengrowth Saddledome
Level 1:	6000 - $100 - 5,677 - 94.62%
Level 2:	5000 - $60 - 4,722 - 94.43%
Level 3:	2000 - $35 - 1,917 - 95.85%
Level 4:	6000 - $20 - 5,366 - 89.44%
Luxury :	1000 - $200 - 932 - 93.22%
Total Capacity :	20000
Income
Home Games Left	32
Average Attendance - %	18,614 - 93.07%
Average Income per Game	$618,045
Year to Date Revenue	$6,180,450
Expense
Pro Players Total Salaries	$85,189,000
Farm Players Total Salaries	$35,755,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$19,112,548
Farm Year To Date Expenses	$8,213,688
Pro Salary Cap To Date	$18,781,840
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$19,777,440
Pro Remaining Season Days	99
Pro Expenses Per Days	$682,591
Pro Estimated Expenses	$67,576,509
Farm Remaining Season Days	99
Farm Expenses Per Days	$293,346
Farm Estimated Expenses	$29,041,254
Estimated Season Expenses	$96,617,763
Season Salary Cap	$85,189,000
Estimate Under Maximum Salary Cap of $87,500,000	$2,311,000
Estimate Over Minimum Salary Cap of $0	$85,189,000
Current Bank Account	$129,437,944
Projected Bank Account	$52,597,621

Pro Players Salaries
Peter Mueller	$9,187,000 (3)
Ben Bishop	$8,207,000 (3)
Ryan Suter	$6,940,000 (2)
Oliver Ekman-Larsson	$6,810,000 (4)
Loui Eriksson	$6,454,000 (2)
Mika Zibanejad	$6,189,000 (2)
Alex Galchenyuk	$5,883,000 (3)
Emerson Etem	$5,398,000 (2)
Nail Yakupov	$4,995,000 (3)
Ryan Ellis	$4,156,000 (2)
Brady Skjei	$3,956,000 (4)
Stefan Noesen	$3,615,000 (1)
Philippe Paradis	$3,200,000 (1)
Joakim Nordstrom	$2,000,000 (2)
Johnny Oduya	$1,700,000 (1)
Maxim Shalunov	$1,500,000 (1)
Troy Stecher	$1,500,000 (1)
Andrej Nestrasil	$1,402,000 (2)
Nicolas Deschamps	$1,264,000 (4)
Landon Bow	$833,000 (4)
Total Pro Players	20
Salary Commitment
Year 2028 : $85,189,000
Year 2029 : $73,519,000
Year 2030 : $41,135,000
Year 2031 : $12,863,000
Salary Average Commitment
Year 2028 : $64,518,700
Year 2029 : $55,638,700
Year 2030 : $29,778,700
Year 2031 : $12,006,700
Salary Cap with 1 Way Contract
Year 2028 : $85,189,000
Year 2029 : $73,674,000
Year 2030 : $41,135,000
Year 2031 : $12,863,000

Farm Players Salaries
Jeremy Smith	$2,500,000 (2)
John Marino	$2,000,000 (2)
Kaapo Kahkonen	$2,000,000 (2)
Joonas Korpisalo	$1,418,000 (4)
Cody Glass	$1,250,000 (2)
Jon Gillies	$986,000 (3)
Miles Wood	$917,000 (2)
Carson Soucy	$891,000 (4)
Remi Elie	$854,000 (1)
Adam Erne	$848,000 (1)
Gemel Smith	$816,000 (4)
Mason Appleton	$812,000 (2)
Troy Terry	$807,000 (2)
Sami Niku	$803,000 (2)
Cole Koepke	$800,000 (3)
Nate Schnarr	$800,000 (1)
David Farrance	$800,000 (2)
Lucas Elvenes	$800,000 (1)
Mason Shaw	$800,000 (1)
Dennis Gilbert	$781,000 (1)
Nick Schmaltz	$780,000 (4)
Zachary Senyshyn	$777,000 (1)
Vince Dunn	$775,000 (2)
Jeremy Roy	$770,000 (1)
Jayce Hawryluk	$767,000 (4)
Valentin Zykov	$765,000 (4)
Filip Hronek	$763,000 (3)
Kyle Capobianco	$761,000 (1)
Julius Nattinen	$760,000 (3)
Mathieu Joseph	$740,000 (2)
Taro Hirose	$736,000 (4)
Cooper Marody	$731,000 (2)
Samuel Blais	$730,000 (4)
Matthew Phillips	$726,000 (4)
Dylan Sikura	$725,000 (2)
Johan Sodergran	$700,000 (3)
Vladislav Yeryomenko	$700,000 (3)
Cole Guttman	$700,000 (2)
Neal Pionk	$666,000 (2)
Total Farm Players	39
Salary Commitment
Year 2028 : $35,755,000
Year 2029 : $28,564,000
Year 2030 : $12,338,000
Year 2031 : $7,629,000
Salary Average Commitment
Year 2028 : $38,883,100
Year 2029 : $31,368,100
Year 2030 : $13,620,100
Year 2031 : $9,014,100

Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Winnipeg Arena
Level 1:	6000 - $100 - 5,700 - 94.99%
Level 2:	5000 - $60 - 4,848 - 96.97%
Level 3:	2000 - $35 - 1,934 - 96.68%
Level 4:	6000 - $20 - 5,437 - 90.61%
Luxury :	1000 - $200 - 943 - 94.33%
Total Capacity :	20000
Income
Home Games Left	32
Average Attendance - %	18,861 - 94.31%
Average Income per Game	$625,222
Year to Date Revenue	$6,252,224
Expense
Pro Players Total Salaries	$82,479,000
Farm Players Total Salaries	$33,444,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$19,088,046
Farm Year To Date Expenses	$7,461,871
Pro Salary Cap To Date	$17,314,571
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$20,007,117
Pro Remaining Season Days	99
Pro Expenses Per Days	$661,252
Pro Estimated Expenses	$65,463,948
Farm Remaining Season Days	99
Farm Expenses Per Days	$275,150
Farm Estimated Expenses	$27,239,850
Estimated Season Expenses	$92,703,798
Season Salary Cap	$75,935,000
Estimate Under Maximum Salary Cap of $87,500,000	$11,565,000
Estimate Over Minimum Salary Cap of $0	$75,935,000
Current Bank Account	$146,330,818
Projected Bank Account	$73,634,137

Pro Players Salaries
Matt Duchene	$8,765,000 (2)
Jordan Eberle	$7,187,000 (3)
Ryan Johansen	$6,894,000 (4)
Roman Josi (Out of Payroll)	$6,544,000 (1)
Torey Krug	$5,874,000 (3)
Robin Lehner	$5,783,000 (3)
Nick Leddy	$5,773,000 (3)
Logan Couture	$5,581,000 (4)
Charlie Coyle	$4,233,000 (4)
Andrej Meszaros	$4,000,000 (2)
Thomas Vanek	$3,800,000 (1)
Adam Clendening	$3,570,000 (2)
Nick Ross	$3,250,000 (2)
Nick Bjugstad	$3,200,000 (1)
Joe Colborne	$2,000,000 (2)
Petr Straka	$2,000,000 (1)
Carl Klingberg	$1,276,000 (4)
Phillip Danault	$1,263,000 (4)
Hunter Shinkaruk	$786,000 (2)
Eetu Makiniemi	$700,000 (2)
Total Pro Players	20
Salary Commitment
Year 2028 : $82,479,000
Year 2029 : $66,935,000
Year 2030 : $43,864,000
Year 2031 : $19,247,000
Salary Average Commitment
Year 2028 : $67,510,000
Year 2029 : $53,507,000
Year 2030 : $32,558,000
Year 2031 : $16,322,000
Salary Cap with 1 Way Contract
Year 2028 : $82,479,000
Year 2029 : $66,935,000
Year 2030 : $43,864,000
Year 2031 : $19,247,000

Farm Players Salaries
Carter Hart	$3,209,000 (4)
Scott Wedgewood	$2,375,000 (4)
Ryan Hartman	$2,000,000 (2)
Steve Ott	$2,000,000 (1)
Jim O'Brien	$2,000,000 (1)
Robert Thomas	$1,250,000 (2)
Ty Dellandrea	$1,250,000 (3)
Erik Brannstrom	$1,250,000 (1)
Nicolas Meloche	$853,000 (2)
Carl Dahlstrom	$852,000 (1)
Trent Frederic	$850,000 (3)
Matthew Grzelcyk	$838,000 (1)
Jimmy Vesey	$834,000 (4)
Matthew Mancina	$833,000 (4)
Mark MacMillan	$833,000 (2)
Ryan Graves	$826,000 (3)
Charles Hudon	$825,000 (4)
Anders Bjork	$820,000 (4)
Michael Chaput	$816,000 (1)
Jake Bean	$798,000 (3)
Joshua Jacobs	$773,000 (3)
Andrew Peeke	$771,000 (4)
Connor Hurley	$770,000 (1)
Austin Carroll	$724,000 (4)
Anton Blidh	$710,000 (1)
Markus Phillips	$700,000 (2)
Bruno Gervais	$684,000 (3)
Daniel O'Regan	$600,000 (1)
Arnaud Durandeau	$600,000 (1)
Filip Sveningsson	$600,000 (2)
Blake Speers	$600,000 (1)
Dominik Lakatos	$600,000 (1)
Total Farm Players	32
Salary Commitment
Year 2028 : $33,444,000
Year 2029 : $21,808,000
Year 2030 : $15,572,000
Year 2031 : $10,391,000
Salary Average Commitment
Year 2028 : $32,465,000
Year 2029 : $20,978,000
Year 2030 : $14,730,000
Year 2031 : $8,415,000

Kraken

Arena Capacity - Ticket Price Attendance - %
Arena Name	Climate Pledge Arena
Level 1:	6000 - $100 - 5,522 - 92.03%
Level 2:	5000 - $60 - 4,649 - 92.99%
Level 3:	2000 - $35 - 1,892 - 94.61%
Level 4:	4000 - $25 - 3,540 - 88.50%
Luxury :	1000 - $200 - 924 - 92.41%
Total Capacity :	18000
Income
Home Games Left	32
Average Attendance - %	16,527 - 91.82%
Average Income per Game	$597,034
Year to Date Revenue	$5,970,344
Expense
Pro Players Total Salaries	$87,370,000
Farm Players Total Salaries	$50,735,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$19,568,237
Farm Year To Date Expenses	$11,428,142
Pro Salary Cap To Date	$19,237,520
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$19,105,101
Pro Remaining Season Days	99
Pro Expenses Per Days	$699,764
Pro Estimated Expenses	$69,276,636
Farm Remaining Season Days	99
Farm Expenses Per Days	$411,299
Farm Estimated Expenses	$40,718,601
Estimated Season Expenses	$109,995,237
Season Salary Cap	$87,370,000
Estimate Under Maximum Salary Cap of $87,500,000	$130,000
Estimate Over Minimum Salary Cap of $0	$87,370,000
Current Bank Account	$474,973,965
Projected Bank Account	$384,083,829

Pro Players Salaries
Dany Heatley	$7,862,000 (1)
Mikko Koivu	$7,849,000 (2)
Jason Spezza	$7,831,000 (1)
Bo Horvat	$7,392,000 (4)
Patrick O'Sullivan	$7,083,000 (2)
Ales Hemsky	$6,909,000 (1)
Tuukka Rask	$6,290,000 (2)
Erik Johnson	$6,046,000 (1)
Justin Schultz	$5,348,000 (4)
Marian Gaborik	$5,176,000 (3)
Zack Phillips	$3,430,000 (1)
Olli Maatta	$2,984,000 (4)
Corban Knight	$2,855,000 (1)
Anton Khudobin	$2,500,000 (4)
Charles-Olivier Roussel	$2,500,000 (1)
Martin Marincin	$2,454,000 (4)
Sebastian Collberg	$917,000 (3)
Jesper Fast	$731,000 (3)
J.T. Compher	$607,000 (1)
Brennan Serville	$606,000 (2)
Total Pro Players	20
Salary Commitment
Year 2028 : $87,370,000
Year 2029 : $48,707,000
Year 2030 : $25,654,000
Year 2031 : $18,214,000
Salary Average Commitment
Year 2028 : $81,133,000
Year 2029 : $43,324,000
Year 2030 : $22,440,000
Year 2031 : $14,912,000
Salary Cap with 1 Way Contract
Year 2028 : $87,370,000
Year 2029 : $49,330,000
Year 2030 : $27,502,000
Year 2031 : $20,678,000

Farm Players Salaries
Anders Nilsson	$2,500,000 (4)
Dylan Blujus	$2,500,000 (4)
Tomas Vincour	$2,500,000 (2)
Josiah Didier	$2,500,000 (2)
Dalton Thrower	$2,500,000 (2)
Raphael Bussieres	$2,500,000 (2)
Aaron Ness	$2,500,000 (2)
Brett Bulmer	$2,500,000 (2)
Jonathan Dahlen	$2,500,000 (4)
Chris Driedger	$2,500,000 (4)
Blake Siebenaler	$2,000,000 (4)
Calvin Pickard	$2,000,000 (3)
Alan Quine	$1,749,000 (3)
Ethan Werek	$1,500,000 (2)
Garrett Noonan	$1,250,000 (1)
Markus Granlund	$1,093,000 (1)
Rhett Rakhshani	$1,070,000 (3)
Philippe Hudon	$1,000,000 (2)
Kristian Vesalainen	$1,000,000 (2)
Christian Djoos	$991,000 (2)
Jarrod Maidens	$936,000 (2)
John Quenneville	$933,000 (4)
Matthew Nieto	$887,000 (2)
German Rubtsov	$873,000 (4)
Tanner Pearson	$854,000 (4)
Connor Crisp	$842,000 (1)
Patrick Koudys	$819,000 (1)
Logan Hutsko	$800,000 (3)
Alec Regula	$800,000 (3)
Linus Karlsson	$800,000 (3)
Dante Fabbro	$786,000 (3)
Chandler Stephenson	$752,000 (1)
Veini Vehvilainen	$700,000 (3)
Martin Pospisil	$700,000 (3)
Shawn Boudrias	$600,000 (3)
Total Farm Players	35
Salary Commitment
Year 2028 : $50,735,000
Year 2029 : $45,300,000
Year 2030 : $23,664,000
Year 2031 : $14,350,000
Salary Average Commitment
Year 2028 : $49,595,000
Year 2029 : $45,620,000
Year 2030 : $25,090,000
Year 2031 : $14,740,000

Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rexall Place
Level 1:	6000 - $100 - 5,768 - 96.13%
Level 2:	5000 - $60 - 4,683 - 93.66%
Level 3:	2000 - $35 - 1,937 - 96.85%
Level 4:	6000 - $20 - 5,389 - 89.82%
Luxury :	1000 - $200 - 936 - 93.56%
Total Capacity :	20000
Income
Home Games Left	32
Average Attendance - %	18,712 - 93.56%
Average Income per Game	$622,431
Year to Date Revenue	$6,224,310
Expense
Pro Players Total Salaries	$86,802,000
Farm Players Total Salaries	$28,897,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$19,395,538
Farm Year To Date Expenses	$6,527,836
Pro Salary Cap To Date	$19,064,827
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$19,917,792
Pro Remaining Season Days	99
Pro Expenses Per Days	$695,291
Pro Estimated Expenses	$68,833,809
Farm Remaining Season Days	99
Farm Expenses Per Days	$239,346
Farm Estimated Expenses	$23,695,254
Estimated Season Expenses	$92,529,063
Season Salary Cap	$86,802,000
Estimate Under Maximum Salary Cap of $87,500,000	$698,000
Estimate Over Minimum Salary Cap of $0	$86,802,000
Current Bank Account	$170,039,890
Projected Bank Account	$97,428,619

Pro Players Salaries
Nicklas Backstrom	$11,905,000 (3)
Ryan Getzlaf	$10,500,000 (3)
Kyle Okposo	$10,065,000 (4)
Kristopher Letang	$8,750,000 (2)
P.K. Subban	$7,967,000 (2)
Mason Raymond	$6,728,000 (3)
Jared Spurgeon	$5,288,000 (2)
Jaroslav Halak	$4,500,000 (2)
Rasmus Ristolainen	$4,096,000 (2)
Teuvo Teravainen	$3,753,000 (4)
John Gaudreau	$3,094,000 (2)
Jeff Frazee	$2,000,000 (1)
Connor Brickley	$2,000,000 (3)
Josh Anderson	$1,269,000 (3)
Ryan Howse	$1,058,000 (3)
Logan Brown	$969,000 (3)
Jarret Stoll	$875,000 (2)
Pavel Buchnevich	$687,000 (1)
Brandon Davidson	$663,000 (2)
Ladislav Smid	$635,000 (3)
Total Pro Players	20
Salary Commitment
Year 2028 : $86,802,000
Year 2029 : $83,939,000
Year 2030 : $48,618,000
Year 2031 : $13,818,000
Salary Average Commitment
Year 2028 : $74,677,200
Year 2029 : $72,042,200
Year 2030 : $44,386,200
Year 2031 : $11,936,200
Salary Cap with 1 Way Contract
Year 2028 : $86,802,000
Year 2029 : $84,115,000
Year 2030 : $48,882,000
Year 2031 : $13,818,000

Farm Players Salaries
Dmytro Timashov	$2,000,000 (1)
Ondrej Roman	$2,000,000 (1)
Matthew Spiller	$1,000,000 (1)
Nolan Vesey	$1,000,000 (1)
Alexander Kerfoot	$996,000 (4)
Tristan Jarry	$916,000 (2)
Steffen Soberg	$910,000 (4)
Alex Hutchings	$875,000 (2)
Gabriel Carlsson	$856,000 (1)
Andrew Nielsen	$843,000 (1)
Hudson Elynuik	$842,000 (4)
Jonah Gadjovich	$800,000 (1)
Jakub Klepis	$800,000 (1)
Dylan Samberg	$800,000 (1)
Antoine Morand	$800,000 (2)
Jesper Pettersson	$799,000 (4)
Erik Foley	$791,000 (3)
Kyle Chipchura	$750,000 (1)
Devon Toews	$741,000 (2)
Axel Jonsson-Fjallby	$737,000 (3)
Jacob Ingham	$700,000 (3)
Alexei Lipanov	$700,000 (2)
Dylan Ferguson	$700,000 (2)
Eetu Tuulola	$680,000 (3)
Filip Helt	$675,000 (3)
Fredrik Larsson	$664,000 (3)
Alex Dostie	$661,000 (3)
Ty Ronning	$661,000 (3)
Aapeli Rasanen	$600,000 (3)
Jacob Paquette	$600,000 (2)
Todd Burgess	$600,000 (3)
Olle Lycksell	$600,000 (2)
Sebastian Repo	$600,000 (2)
Alex Kannock-Leipert	$600,000 (3)
Patrik Virta	$600,000 (1)
Total Farm Players	35
Salary Commitment
Year 2028 : $28,897,000
Year 2029 : $17,365,000
Year 2030 : $10,667,000
Year 2031 : $3,215,000
Salary Average Commitment
Year 2028 : $28,863,000
Year 2029 : $17,313,000
Year 2030 : $10,870,000
Year 2031 : $3,277,000

Blue Jackets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	6000 - $100 - 5,569 - 92.82%
Level 2:	5000 - $60 - 4,748 - 94.96%
Level 3:	2000 - $35 - 1,925 - 96.24%
Level 4:	4000 - $20 - 4,000 - 100.00%
Luxury :	1000 - $200 - 960 - 95.95%
Total Capacity :	18000
Income
Home Games Left	32
Average Attendance - %	17,201 - 95.56%
Average Income per Game	$602,330
Year to Date Revenue	$6,023,295
Expense
Pro Players Total Salaries	$87,076,000
Farm Players Total Salaries	$28,423,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$17,408,800
Farm Year To Date Expenses	$6,590,972
Pro Salary Cap To Date	$17,078,092
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$19,274,544
Pro Remaining Season Days	99
Pro Expenses Per Days	$697,449
Pro Estimated Expenses	$69,047,451
Farm Remaining Season Days	99
Farm Expenses Per Days	$235,614
Farm Estimated Expenses	$23,325,786
Estimated Season Expenses	$92,373,237
Season Salary Cap	$87,076,000
Estimate Under Maximum Salary Cap of $87,500,000	$424,000
Estimate Over Minimum Salary Cap of $0	$87,076,000
Current Bank Account	$157,483,112
Projected Bank Account	$84,384,419

Pro Players Salaries
Carey Price	$8,265,000 (1)
Jon Marchessault	$7,193,000 (4)
Alexander Edler	$6,750,000 (2)
Cory Schneider	$6,050,000 (2)
Nikolai Zherdev	$4,843,000 (2)
Drew Stafford	$4,500,000 (2)
Brendan Gallagher	$4,275,000 (3)
Gustav Nyquist	$4,149,000 (1)
Mattias Ekholm	$4,000,000 (3)
Tyler Bozak	$4,000,000 (2)
Cody Ceci	$3,945,000 (3)
Tomas Tatar	$3,549,000 (3)
Patrick White	$3,500,000 (3)
Marco Scandella	$3,436,000 (4)
Brandon Pirri	$3,000,000 (2)
Oscar Lindberg	$3,000,000 (2)
Johan Larsson	$2,500,000 (2)
Matt Puempel	$2,368,000 (1)
Nate Schmidt	$1,518,000 (4)
Scott Mayfield	$1,465,000 (2)
Quinn Hughes	$1,250,000 (3)
Zachary Fucale	$1,211,000 (2)
Blake Coleman	$959,000 (1)
Jean-Gabriel Pageau	$750,000 (2)
Jared Staal	$600,000 (4)
Total Pro Players	25
Salary Commitment
Year 2028 : $87,076,000
Year 2029 : $68,297,000
Year 2030 : $27,385,000
Year 2031 : $9,204,000
Salary Average Commitment
Year 2028 : $83,771,000
Year 2029 : $69,085,000
Year 2030 : $31,287,000
Year 2031 : $20,439,000
Salary Cap with 1 Way Contract
Year 2028 : $87,076,000
Year 2029 : $71,335,000
Year 2030 : $33,266,000
Year 2031 : $12,747,000

Farm Players Salaries
Markus Sorensen	$1,750,000 (1)
Ilya Samsonov	$1,199,000 (2)
Thatcher Demko	$1,035,000 (4)
Karch Bachman	$1,000,000 (1)
Riley Tufte	$948,000 (3)
Marcus Hogberg	$932,000 (4)
Brandon Carlo	$848,000 (1)
Kasper Bjorkqvist	$840,000 (3)
Jean-Christophe Beaudin	$823,000 (3)
Mikael Hakkarainen	$800,000 (3)
Gabriel Gagne	$771,000 (2)
Kasperi Kapanen	$766,000 (4)
Vincent Desharnais	$761,000 (3)
Dominic Turgeon	$758,000 (3)
Jeremy Lauzon	$758,000 (2)
Fredrik Olofsson	$755,000 (2)
Jesper Lindgren	$746,000 (1)
Kyle Rau	$741,000 (1)
Trevor Carrick	$739,000 (2)
Tanner Kaspick	$725,000 (3)
Parker Wotherspoon	$716,000 (2)
Tyler Inamoto	$700,000 (1)
Tyler Weiss	$700,000 (3)
Igor Shvyrev	$700,000 (1)
Santeri Virtanen	$700,000 (1)
Zach Fischer	$700,000 (2)
Jordan Hollett	$700,000 (1)
Joseph Cecconi	$687,000 (1)
Brendan Lemieux	$684,000 (3)
Jeremy Davies	$682,000 (4)
Anton Lindholm	$682,000 (4)
Dylan Gambrell	$677,000 (4)
Andrew Copp	$600,000 (1)
Brady Gilmour	$600,000 (1)
Linus Olund	$600,000 (1)
Antti Palojarvi	$600,000 (2)
Total Farm Players	36
Salary Commitment
Year 2028 : $28,423,000
Year 2029 : $17,513,000
Year 2030 : $10,938,000
Year 2031 : $4,464,000
Salary Average Commitment
Year 2028 : $28,585,000
Year 2029 : $18,197,000
Year 2030 : $12,141,000
Year 2031 : $4,731,000

Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell Centre
Level 1:	6000 - $150 - 4,800 - 80.00%
Level 2:	5500 - $100 - 4,400 - 80.00%
Level 3:	3000 - $45 - 2,400 - 80.00%
Level 4:	4500 - $25 - 3,667 - 81.49%
Luxury :	1000 - $275 - 800 - 80.00%
Total Capacity :	20000
Income
Home Games Left	32
Average Attendance - %	16,067 - 80.33%
Average Income per Game	$805,633
Year to Date Revenue	$8,056,329
Expense
Pro Players Total Salaries	$84,554,000
Farm Players Total Salaries	$36,824,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$19,078,700
Farm Year To Date Expenses	$8,096,667
Pro Salary Cap To Date	$18,747,992
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$25,780,253
Pro Remaining Season Days	99
Pro Expenses Per Days	$677,591
Pro Estimated Expenses	$67,081,509
Farm Remaining Season Days	99
Farm Expenses Per Days	$301,764
Farm Estimated Expenses	$29,874,636
Estimated Season Expenses	$96,956,145
Season Salary Cap	$84,554,000
Estimate Under Maximum Salary Cap of $87,500,000	$2,946,000
Estimate Over Minimum Salary Cap of $0	$84,554,000
Current Bank Account	$150,261,716
Projected Bank Account	$79,085,824

Pro Players Salaries
Sam Gagner	$8,551,000 (3)
Jonathan Toews	$8,544,000 (3)
T.J. Oshie	$8,182,000 (4)
Derek Roy	$6,833,000 (2)
Riley Nash	$6,695,000 (3)
Hampus Lindholm	$5,851,000 (4)
Marcus Johansson	$5,405,000 (3)
Josh Godfrey	$5,007,000 (1)
Mark Stone	$4,992,000 (4)
Aleksander Barkov	$4,957,000 (2)
Justin Faulk	$4,750,000 (3)
Mikko Koskinen	$3,093,000 (1)
David Musil	$2,204,000 (1)
Casey Cizikas	$2,000,000 (1)
Connor Hellebuyck	$1,858,000 (1)
Michael Frolik	$1,500,000 (1)
Jakub Vrana	$953,000 (4)
Travis Sanheim	$872,000 (3)
Timo Meier	$785,000 (1)
Matt Delahey	$773,000 (3)
Shea Theodore	$749,000 (2)
Total Pro Players	21
Salary Commitment
Year 2028 : $84,554,000
Year 2029 : $67,556,000
Year 2030 : $55,568,000
Year 2031 : $19,978,000
Salary Average Commitment
Year 2028 : $69,920,800
Year 2029 : $56,063,800
Year 2030 : $45,374,800
Year 2031 : $15,432,800
Salary Cap with 1 Way Contract
Year 2028 : $84,554,000
Year 2029 : $68,107,000
Year 2030 : $55,568,000
Year 2031 : $19,978,000

Farm Players Salaries
Trevor Cann	$4,266,000 (2)
Lukas Vejdemo	$2,000,000 (1)
Lukas Jasek	$2,000,000 (3)
Kevin Poulin	$2,000,000 (3)
Jaret Anderson-Dolan	$1,000,000 (1)
Kirill Marchenko	$1,000,000 (3)
Warren Foegele	$914,000 (3)
Linus Soderstrom	$886,000 (3)
Hunter Smith	$879,000 (4)
Nick Merkley	$857,000 (2)
Matthew Spencer	$854,000 (2)
Anthony Duclair	$842,000 (2)
Kirill Maksimov	$800,000 (2)
Kirill Ustimenko	$800,000 (2)
Jakub Lauko	$800,000 (3)
Josh Brook	$800,000 (2)
Conner Bleackley	$776,000 (3)
Dominik Masin	$773,000 (3)
Chad Krys	$767,000 (3)
Maxim Letunov	$761,000 (4)
Kale Clague	$758,000 (3)
Mark Friedman	$753,000 (4)
Mike Amadio	$750,000 (4)
Andreas Athanasiou	$741,000 (4)
Andreas Johnson	$724,000 (3)
Evgeny Grachev	$706,000 (2)
Evan McGrath	$703,000 (3)
Linus Lindstrand Cronholm	$700,000 (3)
Alexander Green	$700,000 (3)
Michael Anderson	$700,000 (1)
Graham Knott	$700,000 (2)
Anthony Richard	$700,000 (2)
Carson Meyer	$700,000 (1)
Jan Drozg	$700,000 (2)
Laurent Dauphin	$614,000 (1)
Kyle Keyser	$600,000 (1)
Josh Winquist	$600,000 (1)
Keegan Kanzig	$600,000 (1)
Pavel Koltygin	$600,000 (2)
Total Farm Players	39
Salary Commitment
Year 2028 : $36,824,000
Year 2029 : $29,771,000
Year 2030 : $16,917,000
Year 2031 : $3,605,000
Salary Average Commitment
Year 2028 : $34,980,000
Year 2029 : $28,160,000
Year 2030 : $17,570,000
Year 2031 : $3,110,000

Nordiques

Arena Capacity - Ticket Price Attendance - %
Arena Name	Quebec Colisee
Level 1:	6000 - $100 - 5,647 - 94.12%
Level 2:	5000 - $60 - 4,706 - 94.11%
Level 3:	2000 - $35 - 1,917 - 95.83%
Level 4:	6000 - $20 - 5,528 - 92.13%
Luxury :	1000 - $200 - 957 - 95.67%
Total Capacity :	20000
Income
Home Games Left	32
Average Attendance - %	18,754 - 93.77%
Average Income per Game	$620,177
Year to Date Revenue	$6,201,770
Expense
Pro Players Total Salaries	$84,519,000
Farm Players Total Salaries	$26,087,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$18,964,820
Farm Year To Date Expenses	$6,082,160
Pro Salary Cap To Date	$18,634,112
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$19,845,664
Pro Remaining Season Days	99
Pro Expenses Per Days	$677,315
Pro Estimated Expenses	$67,054,185
Farm Remaining Season Days	99
Farm Expenses Per Days	$217,220
Farm Estimated Expenses	$21,504,780
Estimated Season Expenses	$88,558,965
Season Salary Cap	$84,519,000
Estimate Under Maximum Salary Cap of $87,500,000	$2,981,000
Estimate Over Minimum Salary Cap of $0	$84,519,000
Current Bank Account	$172,764,997
Projected Bank Account	$104,051,696

Pro Players Salaries
James Van Riemsdyk	$9,420,000 (1)
Mark Scheifele	$7,918,000 (4)
Brandon Gormley	$6,839,000 (3)
Frederik Andersen	$6,309,000 (3)
Brad Marchand	$6,163,000 (2)
Vincent Trocheck	$5,858,000 (2)
Jonathan Huberdeau	$4,750,000 (1)
Adam Henrique	$4,504,000 (4)
Alexander Radulov	$4,364,000 (2)
Sami Vatanen	$3,761,000 (4)
Oscar Klefbom	$3,752,000 (1)
William Nylander	$3,710,000 (4)
Andrey Pedan	$3,494,000 (1)
Nikolaj Ehlers	$3,386,000 (3)
David Pastrnak	$3,185,000 (3)
Tom Gilbert	$2,036,000 (4)
Joni Ortio	$1,500,000 (1)
Frederik Gauthier	$1,479,000 (1)
Seth Jones	$1,280,000 (2)
Seth Griffith	$811,000 (1)
Total Pro Players	20
Salary Commitment
Year 2028 : $84,519,000
Year 2029 : $58,937,000
Year 2030 : $40,522,000
Year 2031 : $20,427,000
Salary Average Commitment
Year 2028 : $48,367,000
Year 2029 : $32,767,000
Year 2030 : $26,018,000
Year 2031 : $15,479,000
Salary Cap with 1 Way Contract
Year 2028 : $84,519,000
Year 2029 : $59,313,000
Year 2030 : $41,648,000
Year 2031 : $21,929,000

Farm Players Salaries
Akil Thomas	$1,250,000 (3)
Vitali Kravtsov	$1,250,000 (3)
Sean Kuraly	$1,250,000 (3)
Jack Skille	$1,000,000 (2)
Jesse Ylonen	$1,000,000 (3)
Pierre-Olivier Joseph	$1,000,000 (1)
Mackenzie Blackwood	$999,000 (2)
Eric Comrie	$878,000 (1)
James Greenway	$842,000 (4)
Kirill Kaprizov	$827,000 (1)
Jesper Bratt	$808,000 (4)
Kasper Kotkansalo	$800,000 (1)
Luke Martin	$800,000 (2)
Keith Petruzzelli	$800,000 (2)
Jack Glover	$799,000 (2)
Brandon Tanev	$796,000 (2)
Cameron Gaunce	$794,000 (1)
Tyler Graovac	$788,000 (4)
Brandon Montour	$762,000 (2)
Jordan Martinook	$755,000 (2)
Dominic Toninato	$750,000 (2)
Connor Carrick	$750,000 (2)
Cliff Pu	$749,000 (3)
Nicolas Roy	$748,000 (2)
Kyle Clifford	$742,000 (2)
Bogdan Yakimov	$742,000 (3)
Matthew Highmore	$740,000 (4)
Nick Paul	$736,000 (4)
Michael Ferland	$728,000 (3)
Mason Geertsen	$603,000 (1)
J.C. Lipon	$601,000 (1)
Total Farm Players	31
Salary Commitment
Year 2028 : $26,087,000
Year 2029 : $20,584,000
Year 2030 : $10,883,000
Year 2031 : $3,914,000
Salary Average Commitment
Year 2028 : $27,482,000
Year 2029 : $21,477,000
Year 2030 : $11,626,000
Year 2031 : $4,512,000

Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	HSBC Arena
Level 1:	6000 - $100 - 5,751 - 95.85%
Level 2:	5000 - $60 - 4,787 - 95.73%
Level 3:	2000 - $35 - 1,904 - 95.19%
Level 4:	6000 - $20 - 5,337 - 88.96%
Luxury :	1000 - $200 - 935 - 93.48%
Total Capacity :	20000
Income
Home Games Left	32
Average Attendance - %	18,714 - 93.57%
Average Income per Game	$623,546
Year to Date Revenue	$6,235,460
Expense
Pro Players Total Salaries	$83,138,000
Farm Players Total Salaries	$37,064,100
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$19,084,327
Farm Year To Date Expenses	$8,078,354
Pro Salary Cap To Date	$18,753,612
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$19,953,472
Pro Remaining Season Days	99
Pro Expenses Per Days	$666,441
Pro Estimated Expenses	$65,977,659
Farm Remaining Season Days	99
Farm Expenses Per Days	$303,654
Farm Estimated Expenses	$30,061,746
Estimated Season Expenses	$96,039,405
Season Salary Cap	$83,138,000
Estimate Under Maximum Salary Cap of $87,500,000	$4,362,000
Estimate Over Minimum Salary Cap of $0	$83,138,000
Current Bank Account	$161,776,999
Projected Bank Account	$85,691,066

Pro Players Salaries
John Tavares	$9,689,000 (2)
Phil Kessel	$8,292,000 (2)
Marc-Edouard Vlasic	$8,008,000 (3)
Mikkel Boedker	$7,136,000 (4)
Max Pacioretty	$6,879,000 (4)
John Carlson	$6,380,000 (2)
Nikita Kucherov	$6,096,000 (2)
Tyler Toffoli	$4,922,000 (3)
Dougie Hamilton	$4,834,000 (1)
Matthew Murray	$4,641,000 (3)
Elias Lindholm	$4,577,000 (3)
Will Butcher	$1,952,000 (4)
Andre Burakovsky	$1,833,000 (1)
Benjamin Gallacher	$1,350,000 (2)
Brock McGinn	$1,350,000 (1)
Jakub Culek	$1,350,000 (1)
Mike Winther	$1,150,000 (1)
Simon Karlsson	$1,002,000 (2)
Nick Sorensen	$853,000 (1)
Laurent Brossoit	$844,000 (3)
Total Pro Players	20
Salary Commitment
Year 2028 : $83,138,000
Year 2029 : $70,692,000
Year 2030 : $38,959,000
Year 2031 : $15,967,000
Salary Average Commitment
Year 2028 : $56,301,000
Year 2029 : $47,417,000
Year 2030 : $24,837,000
Year 2031 : $11,999,000
Salary Cap with 1 Way Contract
Year 2028 : $83,138,000
Year 2029 : $71,768,000
Year 2030 : $38,959,000
Year 2031 : $15,967,000

Farm Players Salaries
Zach Werenski	$4,109,000 (2)
MacKenzie Weegar	$2,000,000 (2)
Dominik Kubalik	$2,000,000 (1)
Clayton Keller	$1,573,000 (3)
Alex Nedeljkovic	$1,444,000 (1)
Jesper Boqvist	$1,250,000 (2)
Oliver Wahlstrom	$1,250,000 (3)
Nicolas Hague	$1,250,000 (2)
Sam Steel	$1,052,000 (2)
William Lockwood	$1,039,000 (2)
Jake Walman	$1,031,000 (2)
Taylor Raddysh	$1,030,000 (2)
Keaton Thompson	$1,008,000 (1)
Daniil Tarasov	$1,000,000 (2)
Calen Addison	$1,000,000 (3)
Emil Bemstrom	$1,000,000 (1)
Timothy Liljegren	$1,000,000 (1)
Cayden Primeau	$1,000,000 (1)
Ivan Nalimov	$950,000 (1)
Robbie Russo	$936,000 (1)
Paul Carey	$928,000 (1)
Michael McLeod	$926,000 (3)
Miles Gendron	$890,000 (2)
Jake DeBrusk	$887,000 (2)
Jordan Kyrou	$853,000 (3)
Lukas Sedlak	$850,000 (1)
Aleksi Saarela	$833,000 (1)
Christophe Lalancette	$826,000 (1)
Stelio Mattheos	$800,000 (1)
Austin Czarnik	$800,000 (1)
Maxwell Gildon	$800,000 (2)
Jakob Forsbacka-Karlsson	$749,100 (1)
Total Farm Players	32
Salary Commitment
Year 2028 : $37,064,100
Year 2029 : $21,940,000
Year 2030 : $5,602,000
Year 2031 : $0
Salary Average Commitment
Year 2028 : $34,192,000
Year 2029 : $19,000,000
Year 2030 : $6,000,000
Year 2031 : $0

Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Place
Level 1:	6000 - $100 - 5,748 - 95.81%
Level 2:	5000 - $60 - 4,585 - 91.70%
Level 3:	2000 - $35 - 1,928 - 96.38%
Level 4:	6000 - $20 - 5,257 - 87.61%
Luxury :	1000 - $200 - 987 - 98.68%
Total Capacity :	20000
Income
Home Games Left	33
Average Attendance - %	18,505 - 92.52%
Average Income per Game	$622,153
Year to Date Revenue	$5,599,379
Expense
Pro Players Total Salaries	$85,667,000
Farm Players Total Salaries	$39,214,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$19,073,019
Farm Year To Date Expenses	$8,209,064
Pro Salary Cap To Date	$18,742,311
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$20,531,056
Pro Remaining Season Days	99
Pro Expenses Per Days	$686,354
Pro Estimated Expenses	$67,949,046
Farm Remaining Season Days	99
Farm Expenses Per Days	$320,583
Farm Estimated Expenses	$31,737,717
Estimated Season Expenses	$99,686,763
Season Salary Cap	$85,667,000
Estimate Under Maximum Salary Cap of $87,500,000	$1,833,000
Estimate Over Minimum Salary Cap of $0	$85,667,000
Current Bank Account	$125,593,631
Projected Bank Account	$46,437,924

Pro Players Salaries
David Perron	$9,500,000 (3)
Evander Kane	$7,799,000 (3)
Tyler Seguin	$7,621,000 (4)
Joshua Bailey	$7,217,000 (4)
Jaden Schwartz	$7,211,000 (4)
Colten Teubert	$6,939,000 (4)
Jason Pominville	$5,277,000 (2)
Derrick Pouliot	$4,685,000 (4)
Griffin Reinhart	$4,424,000 (4)
Jerome Gauthier-Leduc	$4,094,000 (4)
Sebastian Wannstrom	$3,401,000 (4)
Scott Darling	$3,204,000 (2)
Ryan Murphy	$2,681,000 (2)
Nathan Beaulieu	$2,668,000 (1)
Anton Lander	$2,400,000 (3)
Max Gardiner	$2,190,000 (4)
Jeremy Morin	$1,693,000 (2)
Jake Oettinger	$1,250,000 (2)
Anthony Mantha	$813,000 (2)
Cameron Hughes	$600,000 (1)
Total Pro Players	20
Salary Commitment
Year 2028 : $85,667,000
Year 2029 : $82,043,000
Year 2030 : $67,481,000
Year 2031 : $47,782,000
Salary Average Commitment
Year 2028 : $64,910,000
Year 2029 : $63,033,000
Year 2030 : $51,106,000
Year 2031 : $36,306,000
Salary Cap with 1 Way Contract
Year 2028 : $85,667,000
Year 2029 : $82,399,000
Year 2030 : $67,481,000
Year 2031 : $47,782,000

Farm Players Salaries
Matt Read	$2,500,000 (2)
Bill Arnold	$2,500,000 (2)
Harrison Ruopp	$2,500,000 (2)
Jakub Kovar	$2,300,000 (3)
Anthony Stolarz	$2,194,000 (2)
Josh A. Anderson	$2,000,000 (3)
Scott Hartnell	$1,600,000 (2)
Martin Necas	$1,250,000 (2)
Nicklas Jensen	$950,000 (3)
Travis Konecny	$880,000 (2)
Connor Ingram	$874,000 (4)
Pavel Zacha	$873,000 (2)
Denis Gurianov	$868,000 (2)
Kyle Connor	$867,000 (1)
Dillon Dube	$848,000 (4)
Janne Kuokkanen	$842,000 (3)
Adam Brooks	$838,000 (4)
Michael McNiven	$833,000 (4)
Morgan Geekie	$800,000 (1)
Jordan Harris	$800,000 (3)
Anthony DeAngelo	$781,000 (4)
Dennis Cholowski	$779,000 (4)
Sonny Milano	$776,000 (4)
Niko Mikkola	$763,000 (1)
Vitaly Abramov	$760,000 (3)
Tarmo Reunanen	$757,000 (4)
Casey Fitzgerald	$756,000 (4)
Linus Nassen	$754,000 (3)
Kyle Wood	$749,000 (4)
Fredrik Karlstrom	$749,000 (4)
Graham McPhee	$703,000 (3)
Scott Reedy	$700,000 (2)
John Draeger	$670,000 (1)
Nicklas Bergfors	$600,000 (4)
Nicklaus Perbix	$600,000 (1)
Daniel Bukac	$600,000 (2)
Benton Maass	$600,000 (2)
Total Farm Players	37
Salary Commitment
Year 2028 : $39,214,000
Year 2029 : $35,418,000
Year 2030 : $18,449,000
Year 2031 : $9,340,000
Salary Average Commitment
Year 2028 : $41,042,000
Year 2029 : $36,542,000
Year 2030 : $19,660,000
Year 2031 : $10,410,000

Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Verizon Center
Level 1:	6000 - $100 - 5,860 - 97.67%
Level 2:	5000 - $60 - 4,773 - 95.46%
Level 3:	2000 - $35 - 1,901 - 95.04%
Level 4:	6000 - $20 - 5,285 - 88.08%
Luxury :	1000 - $200 - 968 - 96.82%
Total Capacity :	20000
Income
Home Games Left	33
Average Attendance - %	18,787 - 93.93%
Average Income per Game	$631,514
Year to Date Revenue	$5,683,625
Expense
Pro Players Total Salaries	$84,181,000
Farm Players Total Salaries	$26,911,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$18,744,416
Farm Year To Date Expenses	$6,409,736
Pro Salary Cap To Date	$18,413,708
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$20,839,958
Pro Remaining Season Days	99
Pro Expenses Per Days	$674,654
Pro Estimated Expenses	$66,790,746
Farm Remaining Season Days	99
Farm Expenses Per Days	$223,709
Farm Estimated Expenses	$22,147,191
Estimated Season Expenses	$88,937,937
Season Salary Cap	$84,181,000
Estimate Under Maximum Salary Cap of $87,500,000	$3,319,000
Estimate Over Minimum Salary Cap of $0	$84,181,000
Current Bank Account	$181,038,141
Projected Bank Account	$112,940,162

Pro Players Salaries
Tyler Myers	$9,009,000 (4)
Milan Lucic	$8,119,000 (3)
Michael Del Zotto	$7,084,000 (1)
Artemi Panarin	$6,929,000 (2)
Jeff Skinner	$6,665,000 (3)
John Gibson	$6,183,000 (1)
Connor McDavid	$6,074,000 (1)
Ryan Nugent-Hopkins	$5,280,000 (1)
Sean Monahan	$5,009,000 (2)
Gabriel Landeskog	$3,988,000 (2)
Bryan Rust	$2,863,000 (4)
Philip Samuelsson	$2,500,000 (2)
Tyler Bunz	$2,105,000 (4)
Connor Murphy	$2,083,000 (2)
Brooks Laich	$2,000,000 (1)
Michal Repik	$1,900,000 (4)
Jared Knight	$1,900,000 (4)
Sean Lorenz	$1,274,000 (1)
Christopher Tanev	$953,000 (1)
Fredrik Claesson	$787,000 (1)
Miikka Salomaki	$757,000 (2)
Connor Brown	$719,000 (4)
Total Pro Players	22
Salary Commitment
Year 2028 : $84,181,000
Year 2029 : $54,546,000
Year 2030 : $33,280,000
Year 2031 : $18,496,000
Salary Average Commitment
Year 2028 : $66,869,700
Year 2029 : $47,493,700
Year 2030 : $24,695,000
Year 2031 : $14,817,000
Salary Cap with 1 Way Contract
Year 2028 : $84,181,000
Year 2029 : $54,546,000
Year 2030 : $33,280,000
Year 2031 : $18,496,000

Farm Players Salaries
Nick Magyar	$2,000,000 (4)
Marko Dano	$2,000,000 (3)
Samu Perhonen	$2,000,000 (2)
Dennis Yan	$1,500,000 (3)
Brandon Halverson	$1,100,000 (2)
Evan Barratt	$1,000,000 (2)
Conor Timmins	$1,000,000 (2)
Brent Gates	$950,000 (2)
Nicolas Petan	$933,000 (1)
Jackson Houck	$900,000 (2)
Tyler Parsons	$895,000 (4)
Tanner Richard	$887,000 (1)
Nick Baptiste	$886,000 (1)
Ryan Collins	$850,000 (2)
Connor Chatham	$849,000 (1)
Erik Cernak	$847,000 (1)
Linus Arnesson	$812,000 (2)
Jonathan-Ismael Diaby	$804,000 (1)
Maxime Fortier	$800,000 (2)
Alexey Toropchenko	$800,000 (1)
Ronald Boyd	$772,000 (1)
Chase Priskie	$769,000 (3)
Will Borgen	$758,000 (2)
Martins Dzierkals	$755,000 (2)
Dylan Labbe	$744,000 (4)
Paul Cotter	$700,000 (3)
Logan Cockerill	$600,000 (1)
Total Farm Players	27
Salary Commitment
Year 2028 : $26,911,000
Year 2029 : $19,533,000
Year 2030 : $8,608,000
Year 2031 : $3,639,000
Salary Average Commitment
Year 2028 : $34,436,000
Year 2029 : $27,227,000
Year 2030 : $8,100,000
Year 2031 : $3,300,000

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wachovia Center
Level 1:	6000 - $100 - 5,426 - 90.44%
Level 2:	5000 - $60 - 4,595 - 91.91%
Level 3:	2000 - $35 - 1,943 - 97.15%
Level 4:	6000 - $20 - 5,332 - 88.86%
Luxury :	1000 - $200 - 932 - 93.17%
Total Capacity :	20000
Income
Home Games Left	32
Average Attendance - %	18,228 - 91.14%
Average Income per Game	$601,461
Year to Date Revenue	$6,014,608
Expense
Pro Players Total Salaries	$85,421,000
Farm Players Total Salaries	$39,923,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$19,301,666
Farm Year To Date Expenses	$9,037,252
Pro Salary Cap To Date	$17,149,864
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$19,246,746
Pro Remaining Season Days	99
Pro Expenses Per Days	$684,417
Pro Estimated Expenses	$67,757,283
Farm Remaining Season Days	99
Farm Expenses Per Days	$326,165
Farm Estimated Expenses	$32,290,335
Estimated Season Expenses	$100,047,618
Season Salary Cap	$77,161,000
Estimate Under Maximum Salary Cap of $87,500,000	$10,339,000
Estimate Over Minimum Salary Cap of $0	$77,161,000
Current Bank Account	$98,722,825
Projected Bank Account	$17,921,953

Pro Players Salaries
Mikael Backlund	$10,250,000 (1)
Derick Brassard	$9,272,000 (3)
Kyle Beach	$8,683,000 (3)
David Backes (Out of Payroll)	$8,260,000 (4)
Jonathan Quick	$7,807,000 (2)
Brett Connolly	$5,909,000 (4)
Bradley Ross	$5,500,000 (3)
Jonathan Merrill	$4,802,000 (3)
Patric Hornqvist	$4,750,000 (3)
Vincent Lecavalier	$3,500,000 (2)
Eric Gelinas	$3,460,000 (1)
Ryan Pulock	$2,275,000 (4)
Colin Miller	$2,273,000 (3)
Jordan Schmaltz	$2,000,000 (3)
Michael Matheson	$2,000,000 (2)
Mark Visentin	$2,000,000 (4)
Nikita Gusev	$780,000 (2)
Samuel Houde	$700,000 (3)
Zach Hyman	$600,000 (1)
D artagnan Joly	$600,000 (1)
Total Pro Players	20
Salary Commitment
Year 2028 : $85,421,000
Year 2029 : $69,638,000
Year 2030 : $55,115,000
Year 2031 : $18,444,000
Salary Average Commitment
Year 2028 : $68,952,000
Year 2029 : $55,756,000
Year 2030 : $43,475,000
Year 2031 : $15,694,000
Salary Cap with 1 Way Contract
Year 2028 : $85,421,000
Year 2029 : $70,511,000
Year 2030 : $56,424,000
Year 2031 : $18,444,000

Farm Players Salaries
Jens Looke	$2,500,000 (4)
Alexander Khokhlachev	$2,000,000 (1)
Noah Rod	$2,000,000 (3)
Henrik Samuelsson	$2,000,000 (2)
Joey Anderson	$2,000,000 (3)
Brett Murray	$1,750,000 (4)
Pascal Leclaire	$1,650,000 (2)
Vaclav Karabacek	$1,500,000 (1)
Brett Pollock	$1,500,000 (3)
Connor Hall	$1,500,000 (4)
Shane Gersich	$1,500,000 (4)
Tom McCollum	$1,400,000 (2)
Kris Chucko	$1,300,000 (2)
Jake Evans	$1,250,000 (3)
Ryan O'Marra	$1,250,000 (2)
Adam Marsh	$1,000,000 (1)
Juho Lammikko	$839,000 (3)
Alex Peters	$838,000 (3)
Deven Sideroff	$833,000 (2)
Michael Downing	$830,000 (3)
Ben Harpur	$826,000 (2)
Jason Wilson	$816,000 (2)
Rob O'Gara	$813,000 (4)
Jimmy Schuldt	$800,000 (2)
Filip Westerlund	$800,000 (2)
Ty Emberson	$800,000 (3)
Nathan Bastian	$767,000 (3)
Samuel Kurker	$762,000 (4)
Carter Verhaeghe	$753,000 (2)
Denis Malgin	$746,000 (2)
Filip Kral	$700,000 (3)
Malte Setkov	$700,000 (2)
Michael Pezzetta	$600,000 (4)
David Noel	$600,000 (2)
Total Farm Players	34
Salary Commitment
Year 2028 : $39,923,000
Year 2029 : $35,423,000
Year 2030 : $20,949,000
Year 2031 : $9,425,000
Salary Average Commitment
Year 2028 : $42,227,000
Year 2029 : $37,727,000
Year 2030 : $22,908,000
Year 2031 : $10,460,000

Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	Tampa Bay Times Forum
Level 1:	6000 - $100 - 5,702 - 95.03%
Level 2:	5000 - $60 - 4,765 - 95.30%
Level 3:	2000 - $35 - 1,909 - 95.47%
Level 4:	4000 - $20 - 4,000 - 100.00%
Luxury :	1000 - $200 - 952 - 95.17%
Total Capacity :	18000
Income
Home Games Left	32
Average Attendance - %	17,328 - 96.26%
Average Income per Game	$608,542
Year to Date Revenue	$6,085,421
Expense
Pro Players Total Salaries	$84,806,000
Farm Players Total Salaries	$35,715,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$19,086,044
Farm Year To Date Expenses	$8,360,672
Pro Salary Cap To Date	$18,755,336
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$19,473,347
Pro Remaining Season Days	99
Pro Expenses Per Days	$679,575
Pro Estimated Expenses	$67,277,925
Farm Remaining Season Days	99
Farm Expenses Per Days	$293,031
Farm Estimated Expenses	$29,010,069
Estimated Season Expenses	$96,287,994
Season Salary Cap	$84,806,000
Estimate Under Maximum Salary Cap of $87,500,000	$2,694,000
Estimate Over Minimum Salary Cap of $0	$84,806,000
Current Bank Account	$127,582,600
Projected Bank Account	$50,767,953

Pro Players Salaries
Drew Doughty	$10,356,000 (4)
Cody Hodgson	$7,638,000 (3)
Leon Draisaitl	$7,511,000 (3)
Patrice Bergeron	$7,111,000 (3)
Sergei Bobrovsky	$6,080,000 (4)
Evgeny Kuznetsov	$5,413,000 (4)
J.T. Miller	$5,288,000 (4)
Rickard Rakell	$5,275,000 (2)
Colton Parayko	$4,662,000 (4)
Duncan Siemens	$4,522,000 (1)
Kari Lehtonen	$4,500,000 (1)
Curtis Hamilton	$2,681,000 (2)
Martin Frk	$2,511,000 (3)
Paul Byron	$2,400,000 (4)
John Ramage	$2,250,000 (1)
Martin Hanzal	$1,500,000 (2)
Adam Janosik	$1,500,000 (4)
Stefan Legein	$1,500,000 (2)
Mike Reilly	$758,000 (4)
Cal Clutterbuck	$750,000 (2)
Samuel Morin	$600,000 (1)
Total Pro Players	21
Salary Commitment
Year 2028 : $84,806,000
Year 2029 : $72,636,000
Year 2030 : $61,228,000
Year 2031 : $36,457,000
Salary Average Commitment
Year 2028 : $66,845,000
Year 2029 : $57,241,000
Year 2030 : $49,089,000
Year 2031 : $32,019,000
Salary Cap with 1 Way Contract
Year 2028 : $84,806,000
Year 2029 : $72,934,000
Year 2030 : $61,228,000
Year 2031 : $36,457,000

Farm Players Salaries
Hannu Toivonen	$2,000,000 (1)
Drew Olson	$2,000,000 (2)
Justin Pogge	$2,000,000 (1)
Dylan Wells	$1,500,000 (3)
Dillon Simpson	$1,500,000 (1)
Justin Daniels	$1,500,000 (2)
Erik B. Karlsson	$1,500,000 (2)
Oskars Bartulis	$1,400,000 (1)
Theo Peckham	$1,250,000 (2)
Kailer Yamamoto	$1,250,000 (2)
Tyler Kennedy	$1,250,000 (1)
Lukas Kaspar	$1,250,000 (1)
Trevor Lewis	$1,200,000 (2)
Frans Nielsen	$1,200,000 (1)
Riley Sheen	$1,000,000 (2)
Sondre Olden	$1,000,000 (2)
Troy Brouwer	$1,000,000 (1)
Kevin Bahl	$1,000,000 (3)
Zach Pochiro	$1,000,000 (2)
Jannik Hansen	$950,000 (1)
Niclas Almari	$944,000 (3)
Jakob Chychrun	$926,000 (3)
Julius Honka	$920,000 (4)
Cedric Paquette	$900,000 (3)
Kerby Rychel	$867,000 (1)
Jujhar Khaira	$834,000 (3)
Dmitri Samorukov	$800,000 (2)
Oskar Sundqvist	$746,000 (4)
Reece Scarlett	$728,000 (4)
Roope Laavainen	$700,000 (1)
Vitek Vanecek	$600,000 (3)
Total Farm Players	31
Salary Commitment
Year 2028 : $35,715,000
Year 2029 : $21,522,000
Year 2030 : $8,868,000
Year 2031 : $2,088,000
Salary Average Commitment
Year 2028 : $35,548,000
Year 2029 : $21,572,000
Year 2030 : $9,072,000
Year 2031 : $2,382,000

Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Mellon Arena
Level 1:	6000 - $100 - 5,710 - 95.17%
Level 2:	5000 - $60 - 4,763 - 95.26%
Level 3:	2000 - $35 - 1,906 - 95.32%
Level 4:	6000 - $20 - 5,248 - 87.47%
Luxury :	1000 - $200 - 963 - 96.34%
Total Capacity :	20000
Income
Home Games Left	32
Average Attendance - %	18,592 - 92.96%
Average Income per Game	$622,804
Year to Date Revenue	$6,228,038
Expense
Pro Players Total Salaries	$86,928,000
Farm Players Total Salaries	$51,639,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$19,545,617
Farm Year To Date Expenses	$11,437,217
Pro Salary Cap To Date	$19,214,909
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$19,929,722
Pro Remaining Season Days	99
Pro Expenses Per Days	$696,283
Pro Estimated Expenses	$68,932,017
Farm Remaining Season Days	99
Farm Expenses Per Days	$418,417
Farm Estimated Expenses	$41,423,283
Estimated Season Expenses	$110,355,300
Season Salary Cap	$86,928,000
Estimate Under Maximum Salary Cap of $87,500,000	$572,000
Estimate Over Minimum Salary Cap of $0	$86,928,000
Current Bank Account	$112,199,565
Projected Bank Account	$21,773,987

Pro Players Salaries
Evgeni Malkin	$11,216,000 (3)
Jeff Carter	$10,157,000 (4)
Jakub Voracek	$8,303,000 (1)
Alexander Burmistrov	$7,635,000 (4)
Brett MacLean	$6,889,000 (4)
Beau Bennett	$5,794,000 (4)
Semen Varlamov	$5,708,000 (4)
Cam Fowler	$5,602,000 (4)
Alex Pietrangelo	$5,354,000 (4)
Matt Niskanen	$4,750,000 (1)
Mats Zuccarello	$3,632,000 (2)
Brett Pesce	$2,846,000 (2)
Jussi Jokinen	$2,400,000 (1)
Slater Koekkoek	$1,500,000 (4)
Henri Kiviaho	$1,200,000 (3)
Stephen Silas	$989,000 (1)
Dylan Strome	$789,000 (1)
Sven Andrighetto	$750,000 (2)
Andrew Shaw	$725,000 (1)
Danton Heinen	$689,000 (4)
Total Pro Players	20
Salary Commitment
Year 2028 : $86,928,000
Year 2029 : $68,972,000
Year 2030 : $61,744,000
Year 2031 : $49,328,000
Salary Average Commitment
Year 2028 : $76,104,000
Year 2029 : $59,639,000
Year 2030 : $55,121,000
Year 2031 : $43,102,000
Salary Cap with 1 Way Contract
Year 2028 : $86,928,000
Year 2029 : $68,972,000
Year 2030 : $61,744,000
Year 2031 : $49,328,000

Farm Players Salaries
Adam Morrison	$3,869,000 (1)
Sam Bennett	$3,430,000 (4)
Jake Paterson	$2,500,000 (1)
Luca Caputi	$2,500,000 (1)
Igor Makarov	$2,500,000 (1)
Daniel Rahimi	$2,496,000 (1)
Charlie McAvoy	$2,490,000 (4)
J-F Berube	$1,940,000 (2)
Alex Lepkowski	$1,500,000 (1)
Ian White	$1,500,000 (1)
Mark Adams	$1,500,000 (1)
Joshua Leivo	$1,483,000 (1)
Nikolay Goldobin	$1,238,000 (3)
Ilya Sorokin	$1,193,000 (4)
Alex Formenton	$1,000,000 (1)
Gabriel Vilardi	$1,000,000 (1)
Andreas Englund	$977,000 (4)
Robby Fabbri	$954,000 (3)
Evgeny Svechnikov	$952,000 (4)
Brett Howden	$942,000 (3)
Jack Dougherty	$930,000 (3)
Carl Grundstrom	$921,000 (3)
Tyson Jost	$872,000 (4)
Nikita Scherbak	$858,000 (4)
Rasmus Asplund	$854,000 (3)
Samuel Girard	$849,000 (3)
Anthony Cirelli	$839,000 (2)
Antoine Bibeau	$833,000 (2)
Jakob Stukel	$810,000 (4)
Sebastian J. Aho	$800,000 (1)
Zach Aston Reese	$781,000 (1)
Louis Belpedio	$777,000 (4)
Michael Bunting	$769,000 (3)
Gustav Olofsson	$762,000 (2)
Filip Chlapik	$762,000 (2)
Arvid Holm	$700,000 (1)
Ben Gleason	$700,000 (2)
Dominik Simon	$658,000 (1)
Kaden Fulcher	$600,000 (2)
Victor Berglund	$600,000 (1)
Total Farm Players	40
Salary Commitment
Year 2028 : $51,639,000
Year 2029 : $25,012,000
Year 2030 : $17,630,000
Year 2031 : $10,805,000
Salary Average Commitment
Year 2028 : $42,788,500
Year 2029 : $21,863,500
Year 2030 : $15,777,500
Year 2031 : $8,639,000

Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Joe Louis Arena
Level 1:	6000 - $100 - 5,448 - 90.80%
Level 2:	5000 - $60 - 4,593 - 91.87%
Level 3:	2000 - $35 - 1,878 - 93.89%
Level 4:	6000 - $20 - 5,286 - 88.09%
Luxury :	1000 - $200 - 937 - 93.69%
Total Capacity :	20000
Income
Home Games Left	32
Average Attendance - %	18,141 - 90.71%
Average Income per Game	$601,389
Year to Date Revenue	$6,013,885
Expense
Pro Players Total Salaries	$80,914,000
Farm Players Total Salaries	$43,868,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$18,298,052
Farm Year To Date Expenses	$9,997,662
Pro Salary Cap To Date	$17,967,344
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$19,244,432
Pro Remaining Season Days	99
Pro Expenses Per Days	$648,929
Pro Estimated Expenses	$64,243,971
Farm Remaining Season Days	99
Farm Expenses Per Days	$357,228
Farm Estimated Expenses	$35,365,572
Estimated Season Expenses	$99,609,543
Season Salary Cap	$80,914,000
Estimate Under Maximum Salary Cap of $87,500,000	$6,586,000
Estimate Over Minimum Salary Cap of $0	$80,914,000
Current Bank Account	$105,397,165
Projected Bank Account	$25,032,054

Pro Players Salaries
Sidney Crosby	$12,529,000 (2)
Mike Richards	$10,627,000 (3)
Jamie Benn	$9,283,000 (3)
Blake Wheeler	$7,000,000 (4)
Mark Giordano	$5,332,000 (4)
Christian Ehrhoff	$5,105,000 (1)
Mark Jankowski	$4,939,000 (3)
Jonas Hiller	$4,250,000 (1)
Michal Neuvirth	$3,891,000 (4)
Paul Martin	$3,891,000 (4)
Mitchell Moroz	$2,000,000 (2)
Kyle Cumiskey	$1,626,000 (4)
Josh Morrissey	$1,318,000 (1)
Mikko Rantanen	$1,306,000 (2)
Travis Ewanyk	$1,250,000 (1)
Keven Veilleux	$1,243,000 (2)
Anthony Camara	$1,201,000 (4)
Brayden McNabb	$976,000 (2)
Boris Katchouk	$845,000 (4)
Anton Klementyev	$831,000 (4)
Chris Calnan	$750,000 (3)
Jeff Schultz	$721,000 (4)
Total Pro Players	22
Salary Commitment
Year 2028 : $80,914,000
Year 2029 : $68,991,000
Year 2030 : $50,937,000
Year 2031 : $25,338,000
Salary Average Commitment
Year 2028 : $72,277,000
Year 2029 : $59,812,000
Year 2030 : $41,972,000
Year 2031 : $21,840,000
Salary Cap with 1 Way Contract
Year 2028 : $80,914,000
Year 2029 : $68,991,000
Year 2030 : $50,937,000
Year 2031 : $25,338,000

Farm Players Salaries
Michael Lee	$2,000,000 (1)
Joel Gistedt	$2,000,000 (1)
Dustin Tokarski	$2,000,000 (2)
Patrick Sieloff	$2,000,000 (2)
David Toews	$2,000,000 (2)
Conor Garland	$2,000,000 (1)
Sam Reinhart	$1,935,000 (4)
Barrett Hayton	$1,250,000 (3)
Scott Perunovich	$1,250,000 (3)
Ty Smith	$1,250,000 (3)
Morgan Frost	$1,250,000 (1)
Drake Batherson	$1,250,000 (1)
Lias Andersson	$1,250,000 (1)
Sergei Kostitsyn	$1,250,000 (1)
Nikolai Lemtyugov	$1,034,000 (2)
Aleksi Heponiemi	$1,000,000 (2)
Isac Lundestrom	$1,000,000 (3)
Oskar Steen	$1,000,000 (3)
Ian Mitchell	$1,000,000 (1)
Jan Jenik	$1,000,000 (3)
Joseph Woll	$971,000 (4)
Tony Lagerstrom	$950,000 (1)
Justin Sefton	$931,000 (2)
Jared McCann	$917,000 (2)
Dane Fox	$895,000 (2)
Maxime Sauve	$885,000 (1)
Marcus Pettersson	$871,000 (4)
Morgan Klimchuk	$862,000 (1)
Jacob Larsson	$858,000 (1)
MacKenzie MacEachern	$853,000 (3)
Rinat Valiev	$842,000 (4)
Adam Henry	$811,000 (1)
Alexander Chmelevski	$800,000 (1)
Lukas Dostal	$800,000 (3)
John Hayden	$758,000 (2)
Joonas Donskoi	$742,000 (3)
Noah Hanifin	$703,000 (1)
Matt Kennedy	$700,000 (2)
Total Farm Players	38
Salary Commitment
Year 2028 : $43,868,000
Year 2029 : $25,999,000
Year 2030 : $13,764,000
Year 2031 : $4,619,000
Salary Average Commitment
Year 2028 : $43,193,000
Year 2029 : $25,031,000
Year 2030 : $11,917,000
Year 2031 : $3,033,000

Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Banknorth Garden
Level 1:	6000 - $100 - 5,740 - 95.66%
Level 2:	5000 - $60 - 4,757 - 95.15%
Level 3:	2000 - $35 - 1,904 - 95.19%
Level 4:	6000 - $20 - 5,121 - 85.36%
Luxury :	1000 - $200 - 933 - 93.26%
Total Capacity :	20000
Income
Home Games Left	32
Average Attendance - %	18,455 - 92.28%
Average Income per Game	$619,653
Year to Date Revenue	$6,196,525
Expense
Pro Players Total Salaries	$86,486,000
Farm Players Total Salaries	$42,827,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$19,515,905
Farm Year To Date Expenses	$10,251,506
Pro Salary Cap To Date	$19,185,197
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$19,828,880
Pro Remaining Season Days	99
Pro Expenses Per Days	$692,803
Pro Estimated Expenses	$68,587,497
Farm Remaining Season Days	99
Farm Expenses Per Days	$349,031
Farm Estimated Expenses	$34,554,069
Estimated Season Expenses	$103,141,566
Season Salary Cap	$86,486,000
Estimate Under Maximum Salary Cap of $87,500,000	$1,014,000
Estimate Over Minimum Salary Cap of $0	$86,486,000
Current Bank Account	$133,330,520
Projected Bank Account	$50,017,834

Pro Players Salaries
Alexander Ovechkin	$12,343,000 (3)
Kyle Turris	$11,021,000 (4)
Devin Setoguchi	$9,673,000 (3)
Lars Eller	$6,755,000 (4)
Dustin Byfuglien	$6,572,000 (2)
Scott Glennie	$6,343,000 (3)
Martin Jones	$5,750,000 (2)
Taylor Chorney	$5,500,000 (4)
Mikhail Grigorenko	$5,351,000 (4)
T.J. Brodie	$3,578,000 (4)
Jan Mursak	$2,150,000 (1)
Marek Schwarz	$2,000,000 (1)
Greg Nemisz	$1,813,000 (1)
Colton Sissons	$1,750,000 (4)
Josh Gorges	$1,300,000 (1)
Eddie Wittchow	$850,000 (1)
Erik Gustafsson	$843,000 (1)
Ross Colton	$787,000 (4)
Mirco Mueller	$707,000 (2)
Jacob Pivonka	$700,000 (3)
Tim Soderlund	$700,000 (2)
Total Pro Players	21
Salary Commitment
Year 2028 : $86,486,000
Year 2029 : $77,386,000
Year 2030 : $63,614,000
Year 2031 : $34,555,000
Salary Average Commitment
Year 2028 : $70,156,000
Year 2029 : $63,005,000
Year 2030 : $50,712,000
Year 2031 : $29,908,000
Salary Cap with 1 Way Contract
Year 2028 : $86,486,000
Year 2029 : $77,530,000
Year 2030 : $63,801,000
Year 2031 : $34,742,000

Farm Players Salaries
Ben Scrivens	$2,500,000 (2)
Alexandre Mallet	$2,500,000 (2)
Ruslan Bashkirov	$2,500,000 (2)
Joseph Cramarossa	$2,500,000 (2)
Matt Beleskey	$2,500,000 (2)
Jeff Zatkoff	$2,500,000 (2)
Tomas Jurco	$2,000,000 (1)
Tony Dehart	$2,000,000 (2)
Dylen McKinlay	$2,000,000 (2)
David Clarkson	$2,000,000 (1)
Al Montoya	$2,000,000 (1)
Andrew Ebbett	$1,500,000 (1)
Miro Heiskanen	$1,250,000 (1)
Ryan Segalla	$1,100,000 (3)
Zach Nastasiuk	$1,016,000 (4)
Austin Wuthrich	$1,000,000 (2)
Alexander Delnov	$1,000,000 (2)
Brett Kulak	$923,000 (2)
Dave Bolland	$903,000 (3)
Petteri Nokelainen	$891,000 (3)
Alex Lintuniemi	$852,000 (4)
Darren Helm	$850,000 (1)
Taylor Cammarata	$836,000 (1)
Juuso Puustinen	$812,000 (1)
Yan-Pavel Laplante	$806,000 (3)
Otto Koivula	$741,000 (4)
Miska Kukkonen	$700,000 (3)
Stanislav Demin	$700,000 (3)
Cameron Crotty	$700,000 (2)
Matthew Benning	$647,000 (3)
Dmitrij Jaskin	$600,000 (1)
Total Farm Players	31
Salary Commitment
Year 2028 : $42,827,000
Year 2029 : $30,812,000
Year 2030 : $7,818,000
Year 2031 : $2,270,000
Salary Average Commitment
Year 2028 : $43,161,000
Year 2029 : $31,451,000
Year 2030 : $8,751,000
Year 2031 : $2,146,000

Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	6000 - $100 - 5,687 - 94.78%
Level 2:	5000 - $60 - 4,683 - 93.67%
Level 3:	2000 - $35 - 1,898 - 94.92%
Level 4:	6000 - $20 - 5,063 - 84.38%
Luxury :	1000 - $200 - 927 - 92.65%
Total Capacity :	20000
Income
Home Games Left	32
Average Attendance - %	18,258 - 91.29%
Average Income per Game	$613,379
Year to Date Revenue	$6,133,791
Expense
Pro Players Total Salaries	$87,073,000
Farm Players Total Salaries	$34,219,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$19,225,178
Farm Year To Date Expenses	$8,954,750
Pro Salary Cap To Date	$18,894,470
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$19,628,131
Pro Remaining Season Days	99
Pro Expenses Per Days	$697,425
Pro Estimated Expenses	$69,045,075
Farm Remaining Season Days	99
Farm Expenses Per Days	$281,252
Farm Estimated Expenses	$27,843,948
Estimated Season Expenses	$96,889,023
Season Salary Cap	$87,073,000
Estimate Under Maximum Salary Cap of $87,500,000	$427,000
Estimate Over Minimum Salary Cap of $0	$87,073,000
Current Bank Account	$128,548,968
Projected Bank Account	$51,288,076

Pro Players Salaries
Travis Zajac	$9,580,000 (3)
Mike Green	$9,401,000 (2)
Victor Hedman	$8,562,000 (3)
David Krejci	$8,402,000 (4)
Evgenii Dadonov	$6,550,000 (1)
John Klingberg	$4,936,000 (2)
Scott Laughton	$4,748,000 (4)
Jonas Brodin	$4,142,000 (2)
Jack Campbell	$3,985,000 (1)
Radek Faksa	$3,966,000 (3)
Chris Brown	$3,900,000 (3)
Theodor Blueger	$3,699,000 (4)
Victor Rask	$2,696,000 (2)
Viktor Arvidsson	$2,421,000 (4)
Joakim Andersson	$2,200,000 (2)
Darcy Kuemper	$2,000,000 (1)
Damon Severson	$1,825,000 (4)
Austin Levi	$935,000 (1)
Valeri Nichushkin	$878,000 (2)
Madison Bowey	$858,000 (1)
Ryan Dzingel	$715,000 (2)
Jonas Siegenthaler	$674,000 (1)
Total Pro Players	22
Salary Commitment
Year 2028 : $87,073,000
Year 2029 : $72,071,000
Year 2030 : $47,103,000
Year 2031 : $21,095,000
Salary Average Commitment
Year 2028 : $63,062,000
Year 2029 : $49,880,000
Year 2030 : $31,417,000
Year 2031 : $12,762,000
Salary Cap with 1 Way Contract
Year 2028 : $87,073,000
Year 2029 : $72,071,000
Year 2030 : $47,103,000
Year 2031 : $21,095,000

Farm Players Salaries
Anton Forsberg	$2,849,000 (3)
Sami Aittokallio	$2,606,000 (3)
Philippe Desrosiers	$1,250,000 (3)
Henri Jokiharju	$1,250,000 (1)
Urho Vaakanainen	$1,000,000 (2)
Alexander Alexeyev	$1,000,000 (3)
Ryan Merkley	$1,000,000 (3)
Kody Clark	$1,000,000 (3)
Felix Sandstrom	$916,000 (2)
Seth Ambroz	$900,000 (3)
Brett Ritchie	$856,000 (4)
Yegor Korshkov	$854,000 (3)
Yakov Trenin	$850,000 (1)
Max Zimmer	$850,000 (4)
Max Lajoie	$813,000 (3)
Joel Hofer	$800,000 (3)
Robin Salo	$800,000 (2)
Grant Mismash	$800,000 (1)
Ostap Safin	$800,000 (1)
Johan Sundstrom	$800,000 (3)
Jacob Peterson	$800,000 (2)
Nathan Smith	$800,000 (3)
Ivan Barbashev	$770,000 (3)
Ryan Donato	$762,000 (3)
Joey Laleggia	$750,000 (3)
Max Jones	$750,000 (4)
Artur Kayumov	$740,000 (4)
Travis Barron	$722,000 (3)
Justin Bailey	$716,000 (2)
Anton Karlsson	$708,000 (3)
Liam Hawel	$700,000 (1)
Jacob Cederholm	$700,000 (3)
Wyatt Kalynuk	$700,000 (2)
Tobias Geisser	$700,000 (2)
Chris Wilkie	$699,000 (2)
Justin Kirkland	$608,000 (1)
Andrei Svetlakov	$600,000 (2)
Total Farm Players	37
Salary Commitment
Year 2028 : $34,219,000
Year 2029 : $28,590,000
Year 2030 : $21,356,000
Year 2031 : $3,196,000
Salary Average Commitment
Year 2028 : $30,105,000
Year 2029 : $25,009,000
Year 2030 : $18,435,000
Year 2031 : $2,916,000

Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nassau Coliseum
Level 1:	6000 - $100 - 5,698 - 94.97%
Level 2:	5000 - $60 - 4,750 - 95.00%
Level 3:	2000 - $35 - 1,935 - 96.73%
Level 4:	6000 - $20 - 5,482 - 91.36%
Luxury :	1000 - $200 - 957 - 95.65%
Total Capacity :	20000
Income
Home Games Left	32
Average Attendance - %	18,821 - 94.10%
Average Income per Game	$623,951
Year to Date Revenue	$6,239,509
Expense
Pro Players Total Salaries	$86,668,000
Farm Players Total Salaries	$32,513,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$19,111,278
Farm Year To Date Expenses	$7,665,429
Pro Salary Cap To Date	$18,780,570
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$19,966,429
Pro Remaining Season Days	99
Pro Expenses Per Days	$694,236
Pro Estimated Expenses	$68,729,364
Farm Remaining Season Days	99
Farm Expenses Per Days	$267,819
Farm Estimated Expenses	$26,514,081
Estimated Season Expenses	$95,243,445
Season Salary Cap	$86,668,000
Estimate Under Maximum Salary Cap of $87,500,000	$832,000
Estimate Over Minimum Salary Cap of $0	$86,668,000
Current Bank Account	$146,773,182
Projected Bank Account	$71,496,166

Pro Players Salaries
Claude Giroux	$10,032,000 (3)
Bobby Ryan	$9,779,000 (3)
Sean Couturier	$7,143,000 (4)
Dustin Brown	$7,000,000 (3)
Nathan Horton	$6,673,000 (3)
Marc-Andre Fleury	$6,484,000 (3)
Christopher Higgins	$5,500,000 (4)
Ilya Kovalchuk	$5,000,000 (1)
Nick Foligno	$4,464,000 (4)
Shayne Gostisbehere	$4,215,000 (4)
Carl Soderberg	$3,949,000 (3)
Alexander Steen	$3,627,000 (3)
Timur Tsarev	$2,920,000 (3)
Danny Biega	$2,200,000 (2)
Rocco Grimaldi	$2,112,000 (4)
Sami Lepisto	$1,250,000 (2)
Oscar Dansk	$1,075,000 (1)
Robert Hagg	$859,000 (1)
Nicolas Aube-Kubel	$838,000 (3)
Ivan Provorov	$787,000 (1)
Tyler Bertuzzi	$761,000 (2)
Total Pro Players	21
Salary Commitment
Year 2028 : $86,668,000
Year 2029 : $77,558,000
Year 2030 : $72,388,000
Year 2031 : $22,731,000
Salary Average Commitment
Year 2028 : $75,510,000
Year 2029 : $67,386,000
Year 2030 : $62,878,000
Year 2031 : $19,532,000
Salary Cap with 1 Way Contract
Year 2028 : $86,668,000
Year 2029 : $78,947,000
Year 2030 : $74,736,000
Year 2031 : $23,434,000

Farm Players Salaries
Antero Niittymaki	$3,829,000 (2)
Josh Unice	$2,000,000 (3)
Jonathan Matsumoto	$1,296,000 (5)
Matt D'Agostini	$1,048,000 (3)
Kent Huskins	$1,000,000 (2)
Jack LaFontaine	$938,000 (3)
Kyle Pettit	$918,000 (2)
Jared Fiegl	$905,000 (2)
Isaac MacLeod	$903,000 (2)
Connor Bunnaman	$875,000 (2)
Frankie Corrado	$860,000 (2)
Loic Leduc	$836,000 (2)
Michael Mersch	$820,000 (4)
David Kase	$819,000 (4)
Joseph Labate	$800,000 (3)
Jonas Rondbjerg	$800,000 (1)
Reece Willcox	$800,000 (1)
Allan McShane	$800,000 (3)
Benjamin Mirageas	$800,000 (1)
Brendan Ranford	$800,000 (2)
Chris Terry	$784,000 (2)
Wade Allison	$754,000 (4)
Ryan Parent	$750,000 (1)
Carsen Twarynski	$748,000 (4)
Lucas Carlsson	$745,000 (4)
Mikhail Vorobyov	$742,000 (4)
Oskar Lindblom	$726,000 (4)
Linus Hogberg	$725,000 (3)
Mathias Laferriere	$700,000 (3)
Noah Cates	$700,000 (1)
Adam Ruzicka	$700,000 (1)
Petr Kvaca	$700,000 (2)
Tanner Laczynski	$692,000 (3)
Jacob Golden	$600,000 (1)
Kale Howarth	$600,000 (2)
Total Farm Players	35
Salary Commitment
Year 2028 : $32,513,000
Year 2029 : $26,429,000
Year 2030 : $14,057,000
Year 2031 : $6,354,000
Salary Average Commitment
Year 2028 : $29,241,000
Year 2029 : $24,091,000
Year 2030 : $13,092,000
Year 2031 : $5,792,000

Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	6000 - $100 - 5,770 - 96.17%
Level 2:	5000 - $60 - 4,880 - 97.60%
Level 3:	2000 - $35 - 1,913 - 95.65%
Level 4:	6000 - $20 - 5,319 - 88.65%
Luxury :	1000 - $200 - 961 - 96.09%
Total Capacity :	20000
Income
Home Games Left	32
Average Attendance - %	18,843 - 94.22%
Average Income per Game	$630,032
Year to Date Revenue	$6,300,321
Expense
Pro Players Total Salaries	$76,760,000
Farm Players Total Salaries	$37,668,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$17,486,097
Farm Year To Date Expenses	$8,403,541
Pro Salary Cap To Date	$17,155,389
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$20,161,027
Pro Remaining Season Days	99
Pro Expenses Per Days	$616,220
Pro Estimated Expenses	$61,005,780
Farm Remaining Season Days	99
Farm Expenses Per Days	$308,409
Farm Estimated Expenses	$30,532,491
Estimated Season Expenses	$91,538,271
Season Salary Cap	$76,760,000
Estimate Under Maximum Salary Cap of $87,500,000	$10,740,000
Estimate Over Minimum Salary Cap of $0	$76,760,000
Current Bank Account	$214,475,596
Projected Bank Account	$143,098,352

Pro Players Salaries
Ryan Martindale	$7,250,000 (1)
Brayden Schenn	$6,749,000 (2)
Dylan Larkin	$5,920,000 (3)
Carter Hutton	$5,185,000 (2)
Yanni Gourde	$5,050,000 (1)
Tomas Hertl	$4,936,000 (2)
Michael Grabner	$4,750,000 (4)
Jacob Markstrom	$4,411,000 (2)
Tim Erixon	$4,310,000 (2)
Jay Bouwmeester	$4,243,000 (3)
Kenny Ryan	$3,508,000 (3)
Jake Muzzin	$3,414,000 (1)
Keaton Ellerby	$3,277,000 (1)
Drew Shore	$2,542,000 (1)
Matt Carle	$2,108,000 (4)
Alexander Ruuttu	$1,961,000 (1)
Dalton Smith	$1,895,000 (1)
Rasmus Bengtsson	$1,851,000 (1)
Mario Lucia	$1,250,000 (1)
Kevin Roy	$1,250,000 (1)
Guillaume Brisebois	$900,000 (3)
Total Pro Players	21
Salary Commitment
Year 2028 : $76,760,000
Year 2029 : $45,903,000
Year 2030 : $20,473,000
Year 2031 : $6,858,000
Salary Average Commitment
Year 2028 : $60,980,000
Year 2029 : $32,817,000
Year 2030 : $14,837,000
Year 2031 : $6,087,000
Salary Cap with 1 Way Contract
Year 2028 : $76,760,000
Year 2029 : $47,020,000
Year 2030 : $21,429,000
Year 2031 : $6,858,000

Farm Players Salaries
Brycen Martin	$2,000,000 (2)
Louis Domingue	$1,653,000 (1)
Pierre-Luc Dubois	$1,323,000 (3)
Dereck Baribeau	$1,313,000 (1)
Rostislav Klesla	$1,250,000 (1)
Jesperi Kotkaniemi	$1,250,000 (3)
Cale Makar	$1,250,000 (2)
Perttu Lindgren	$1,250,000 (1)
Xavier Ouellet	$1,250,000 (1)
Alexandre Texier	$1,250,000 (1)
Filip Chytil	$1,250,000 (1)
Patrik Laine	$1,145,000 (4)
Sebastian Walfridsson	$1,081,000 (1)
Cody Sol	$1,000,000 (1)
Samuel Noreau	$1,000,000 (1)
Jake Virtanen	$980,000 (1)
A.J. Greer	$955,000 (1)
Rhett Gardner	$922,000 (2)
Vladislav Kamenev	$898,000 (2)
Ryan MacInnis	$890,000 (3)
Ryan Gropp	$850,000 (4)
Jeremy Bracco	$842,000 (1)
Anton Slepyshev	$838,000 (1)
Otto Somppi	$803,000 (4)
Andrei Altybarmakyan	$800,000 (2)
Jack McBain	$800,000 (3)
Fabian Zetterlund	$800,000 (1)
Seth Barton	$800,000 (3)
Jeremy Swayman	$800,000 (1)
Mario Ferraro	$800,000 (1)
Ivan Lodnia	$800,000 (1)
Riley Sutter	$800,000 (3)
Jake Dotchin	$725,000 (1)
Spencer Stastney	$700,000 (3)
Nick Henry	$700,000 (2)
Zach Gallant	$700,000 (1)
Parker Foo	$600,000 (2)
Jakub Galvas	$600,000 (2)
Total Farm Players	38
Salary Commitment
Year 2028 : $37,668,000
Year 2029 : $17,131,000
Year 2030 : $9,361,000
Year 2031 : $2,798,000
Salary Average Commitment
Year 2028 : $36,267,000
Year 2029 : $17,363,000
Year 2030 : $9,884,000
Year 2031 : $3,500,000

Whalers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Hartford Civic Centre
Level 1:	6000 - $100 - 5,621 - 93.68%
Level 2:	5000 - $60 - 4,788 - 95.77%
Level 3:	2000 - $35 - 1,908 - 95.39%
Level 4:	6000 - $20 - 5,181 - 86.35%
Luxury :	1000 - $200 - 961 - 96.10%
Total Capacity :	20000
Income
Home Games Left	33
Average Attendance - %	18,459 - 92.30%
Average Income per Game	$618,115
Year to Date Revenue	$5,563,031
Expense
Pro Players Total Salaries	$85,296,000
Farm Players Total Salaries	$27,375,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$18,939,018
Farm Year To Date Expenses	$7,231,164
Pro Salary Cap To Date	$18,608,310
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$20,397,780
Pro Remaining Season Days	99
Pro Expenses Per Days	$683,433
Pro Estimated Expenses	$67,659,867
Farm Remaining Season Days	99
Farm Expenses Per Days	$227,362
Farm Estimated Expenses	$22,508,838
Estimated Season Expenses	$90,168,705
Season Salary Cap	$85,296,000
Estimate Under Maximum Salary Cap of $87,500,000	$2,204,000
Estimate Over Minimum Salary Cap of $0	$85,296,000
Current Bank Account	$163,843,267
Projected Bank Account	$94,072,342

Pro Players Salaries
Eric Staal	$10,964,000 (1)
Jake Allen	$7,593,000 (4)
Brandon Sutter	$7,291,000 (4)
Keith Yandle	$7,189,000 (2)
Chris Stewart	$6,750,000 (3)
Kevin Shattenkirk	$6,604,000 (2)
Nino Niederreiter	$5,500,000 (3)
Linus Ullmark	$3,915,000 (3)
Brayden Point	$3,671,000 (3)
Peter Holland	$3,505,000 (2)
Tyson Barrie	$3,394,000 (3)
Aaron Ekblad	$2,977,000 (3)
Justin Holl	$2,876,000 (2)
Adam Lowry	$2,250,000 (2)
Curtis Lazar	$2,198,000 (1)
Joe Morrow	$1,976,000 (1)
Cody Eakin	$1,750,000 (1)
Max Domi	$1,387,000 (2)
Lucas Lessio	$1,294,000 (3)
Jake Guentzel	$777,000 (2)
Trevor Van Riemsdyk	$753,000 (1)
Tommy Vannelli	$682,000 (1)
Total Pro Players	22
Salary Commitment
Year 2028 : $85,296,000
Year 2029 : $65,951,000
Year 2030 : $40,487,000
Year 2031 : $12,354,000
Salary Average Commitment
Year 2028 : $64,807,000
Year 2029 : $50,024,000
Year 2030 : $30,583,000
Year 2031 : $11,613,000
Salary Cap with 1 Way Contract
Year 2028 : $85,296,000
Year 2029 : $66,973,000
Year 2030 : $42,385,000
Year 2031 : $14,884,000

Farm Players Salaries
Alex DeBrincat	$1,359,000 (3)
Eeli Tolvanen	$1,250,000 (2)
Nikita Zadorov	$1,016,000 (3)
Ian Scott	$1,000,000 (2)
Joshua Norris	$1,000,000 (1)
Mathias Emilio Pettersen	$1,000,000 (3)
Alexander Nylander	$1,000,000 (4)
Mike Robinson	$916,000 (2)
Alex Iafallo	$878,000 (4)
Christian Jaros	$865,000 (3)
Rasmus Andersson	$848,000 (1)
Roope Hintz	$843,000 (1)
Keegan Kolesar	$835,000 (1)
Tim Gettinger	$823,000 (1)
Givani Smith	$807,000 (2)
Jordan Greenway	$806,000 (1)
Jachym Kondelik	$800,000 (3)
Jake Leschyshyn	$800,000 (2)
Noel Hoefenmayer	$800,000 (2)
Kevin Mandolese	$800,000 (3)
Stuart Skinner	$800,000 (2)
Jonathan Gruden	$800,000 (3)
Yegor Sharangovich	$800,000 (3)
Eetu Luostarinen	$800,000 (2)
Gustav Forsling	$782,000 (3)
Travis Dermott	$776,000 (2)
Tyler Benson	$771,000 (4)
Marian Studenic	$700,000 (1)
Dennis Busby	$700,000 (3)
Kyle Olson	$700,000 (2)
Olle Eriksson Ek	$700,000 (1)
Croix Evingson	$600,000 (1)
Total Farm Players	32
Salary Commitment
Year 2028 : $27,375,000
Year 2029 : $20,148,000
Year 2030 : $11,352,000
Year 2031 : $2,371,000
Salary Average Commitment
Year 2028 : $27,068,000
Year 2029 : $20,068,000
Year 2030 : $11,268,000
Year 2031 : $3,250,000

Team	Current Fund	Season Salary Cap	Under Maximum of $87,500,000 Available Cap Space	Over Minimum of $0	Pro Players	Farm Players	Total Players
Avalanche	$95,191,583	$85,427,000	$2,073,000	$85,427,000	20	36	56
Ducks	$168,205,822	$87,384,000	$116,000	$87,384,000	21	29	50
Golden Knights	$478,647,765	$83,826,000	$3,674,000	$83,826,000	22	36	58
Kings	$172,835,355	$80,935,000	$6,565,000	$80,935,000	21	38	59
Sharks	$176,711,633	$82,567,000	$4,933,000	$82,567,000	22	33	55
Blackhawks	$143,561,229	$86,624,000	$876,000	$86,624,000	21	39	60
Blues	$141,015,926	$84,856,000	$2,644,000	$84,856,000	20	40	60
Maple Leafs	$144,416,905	$87,034,000	$466,000	$87,034,000	21	38	59
North Stars	$177,295,478	$87,017,000	$483,000	$87,017,000	21	29	50
Predators	$164,954,619	$87,496,000	$4,000	$87,496,000	23	35	58
Canucks	$56,919,566	$87,316,000	$184,000	$87,316,000	21	33	54
Flames	$129,437,944	$85,189,000	$2,311,000	$85,189,000	20	39	59
Jets	$146,330,818	$75,935,000	$11,565,000	$75,935,000	20	32	52
Kraken	$474,973,965	$87,370,000	$130,000	$87,370,000	20	35	55
Oilers	$170,039,890	$86,802,000	$698,000	$86,802,000	20	35	55
Blue Jackets	$157,483,112	$87,076,000	$424,000	$87,076,000	25	36	61
Canadiens	$150,261,716	$84,554,000	$2,946,000	$84,554,000	21	39	60
Nordiques	$172,764,997	$84,519,000	$2,981,000	$84,519,000	20	31	51
Sabres	$161,776,999	$83,138,000	$4,362,000	$83,138,000	20	32	52
Senators	$125,593,631	$85,667,000	$1,833,000	$85,667,000	20	37	57
Capitals	$181,038,141	$84,181,000	$3,319,000	$84,181,000	22	27	49
Flyers	$98,722,825	$77,161,000	$10,339,000	$77,161,000	20	34	54
Lightning	$127,582,600	$84,806,000	$2,694,000	$84,806,000	21	31	52
Penguins	$112,199,565	$86,928,000	$572,000	$86,928,000	20	40	60
Red Wings	$105,397,165	$80,914,000	$6,586,000	$80,914,000	22	38	60
Bruins	$133,330,520	$86,486,000	$1,014,000	$86,486,000	21	31	52
Devils	$128,548,968	$87,073,000	$427,000	$87,073,000	22	37	59
Islanders	$146,773,182	$86,668,000	$832,000	$86,668,000	21	35	56
Rangers	$214,475,596	$76,760,000	$10,740,000	$76,760,000	21	38	59
Whalers	$163,843,267	$85,296,000	$2,204,000	$85,296,000	22	32	54

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 - %