DCHL - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Ball Arena
Level 1:	6000 - $100 - 5,667 - 94.46%
Level 2:	5000 - $60 - 4,676 - 93.51%
Level 3:	2000 - $35 - 1,914 - 95.68%
Level 4:	4000 - $20 - 4,000 - 100.00%
Luxury :	1000 - $200 - 938 - 93.78%
Total Capacity :	18000
Income
Home Games Left	2
Average Attendance - %	17,194 - 95.52%
Average Income per Game	$602,725
Year to Date Revenue	$24,108,999
Expense
Pro Players Total Salaries	$85,125,000
Farm Players Total Salaries	$46,404,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$79,899,293
Farm Year To Date Expenses	$41,740,416
Pro Salary Cap To Date	$78,517,406
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$1,205,450
Pro Remaining Season Days	10
Pro Expenses Per Days	$682,087
Pro Estimated Expenses	$6,820,870
Farm Remaining Season Days	10
Farm Expenses Per Days	$377,197
Farm Estimated Expenses	$3,771,970
Estimated Season Expenses	$10,592,840
Season Salary Cap	$85,125,000
Estimate Under Maximum Salary Cap of $87,500,000	$2,375,000
Estimate Over Minimum Salary Cap of $0	$85,125,000
Current Bank Account	$20,314,403
Projected Bank Account	$10,927,013

Pro Players Salaries
Zach Hamill	$9,829,000 (4)
Paul Stastny	$8,666,000 (2)
Milan Michalek	$8,657,000 (1)
John Moore	$7,797,000 (2)
Tyler Johnson	$6,434,000 (4)
Mark Pysyk	$5,335,000 (2)
Braden Holtby	$4,994,000 (4)
Landon Ferraro	$4,755,000 (3)
Michael Grabner	$4,750,000 (4)
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 : $85,125,000
Year 2029 : $74,833,000
Year 2030 : $43,489,000
Year 2031 : $37,100,000
Salary Average Commitment
Year 2028 : $67,934,200
Year 2029 : $59,609,200
Year 2030 : $37,305,000
Year 2031 : $32,192,000
Salary Cap with 1 Way Contract
Year 2028 : $85,125,000
Year 2029 : $75,268,000
Year 2030 : $43,489,000
Year 2031 : $37,100,000

Farm Players Salaries
Auston Matthews	$4,954,000 (3)
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)
Tyler Wall	$1,024,000 (4)
Jonatan Berggren	$1,000,000 (3)
Juuso Valimaki	$1,000,000 (2)
Ruslan Iskhakov	$1,000,000 (3)
Oliver Bjorkstrand	$969,000 (1)
Logan Stanley	$949,000 (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)
Cale Fleury	$800,000 (1)
Morgan Barron	$800,000 (2)
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)
Joe Hicketts	$600,000 (1)
Joni Tuulola	$600,000 (1)
Alexandre Carrier	$600,000 (1)
Total Farm Players	36
Salary Commitment
Year 2028 : $46,404,000
Year 2029 : $36,408,000
Year 2030 : $13,460,000
Year 2031 : $3,882,000
Salary Average Commitment
Year 2028 : $42,243,000
Year 2029 : $33,839,000
Year 2030 : $11,053,000
Year 2031 : $4,790,000

Ducks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	6000 - $100 - 5,722 - 95.37%
Level 2:	5000 - $60 - 4,813 - 96.27%
Level 3:	2000 - $35 - 1,922 - 96.09%
Level 4:	6000 - $20 - 5,439 - 90.65%
Luxury :	1000 - $200 - 954 - 95.37%
Total Capacity :	20000
Income
Home Games Left	2
Average Attendance - %	18,850 - 94.25%
Average Income per Game	$626,170
Year to Date Revenue	$25,046,797
Expense
Pro Players Total Salaries	$86,612,000
Farm Players Total Salaries	$38,384,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$81,609,791
Farm Year To Date Expenses	$35,353,367
Pro Salary Cap To Date	$80,162,613
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$1,252,340
Pro Remaining Season Days	10
Pro Expenses Per Days	$693,795
Pro Estimated Expenses	$6,937,950
Farm Remaining Season Days	10
Farm Expenses Per Days	$314,047
Farm Estimated Expenses	$3,140,470
Estimated Season Expenses	$10,078,420
Season Salary Cap	$86,612,000
Estimate Under Maximum Salary Cap of $87,500,000	$888,000
Estimate Over Minimum Salary Cap of $0	$86,612,000
Current Bank Account	$97,768,886
Projected Bank Account	$88,942,806

Pro Players Salaries
Corey Perry	$12,066,000 (3)
Ryan Getzlaf	$10,500,000 (3)
Ryan Kesler	$9,437,000 (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)
Ryan Whitney	$4,695,000 (2)
Ivan Vishnevskiy	$4,250,000 (4)
Thomas Greiss	$3,256,000 (3)
Casey Pierro-Zabotel	$2,672,000 (1)
Erik Haula	$2,543,000 (2)
Cody Wild	$2,000,000 (1)
Justin Shugg	$1,866,000 (1)
Simon Hjalmarsson	$1,250,000 (4)
Sebastian Collberg	$917,000 (3)
Madison Bowey	$858,000 (1)
Nick Sorensen	$853,000 (1)
Patrick Koudys	$819,000 (1)
Edward Pasquale	$750,000 (2)
Total Pro Players	20
Salary Commitment
Year 2028 : $86,612,000
Year 2029 : $65,360,000
Year 2030 : $48,422,000
Year 2031 : $9,916,000
Salary Average Commitment
Year 2028 : $74,901,000
Year 2029 : $57,396,000
Year 2030 : $44,052,000
Year 2031 : $10,270,000
Salary Cap with 1 Way Contract
Year 2028 : $86,612,000
Year 2029 : $68,107,000
Year 2030 : $53,369,000
Year 2031 : $12,125,000

Farm Players Salaries
Cory Emmerton	$2,500,000 (2)
Adam Musil	$2,500,000 (3)
Brendan Bell	$2,000,000 (1)
Edward Purcell	$2,000,000 (1)
Patrick Maroon	$2,000,000 (2)
Igor Bobkov	$2,000,000 (1)
Alex Auld	$2,000,000 (3)
Benoit Pouliot	$1,500,000 (2)
Benn Ferriero	$1,250,000 (1)
Eric Fehr	$1,250,000 (1)
Nick Schultz	$1,250,000 (2)
Marek Zagrapan	$1,250,000 (1)
Blake Comeau	$1,000,000 (1)
Mark Mitera	$1,000,000 (1)
Raymond Macias	$1,000,000 (1)
Nigel Dawes	$1,000,000 (1)
Harrison Reed	$1,000,000 (1)
Brian Strait	$878,000 (2)
Hayden Hawkey	$850,000 (3)
Kyle Platzer	$825,000 (3)
Shane McColgan	$824,000 (2)
Dylan DeMelo	$807,000 (1)
Valtteri Filppula	$800,000 (3)
Blake McLaughlin	$800,000 (3)
Brendan Guhle	$761,000 (1)
Trevor Carrick	$739,000 (2)
Nico Gross	$700,000 (3)
Chris DiDomenico	$700,000 (2)
Jake Hansen	$700,000 (2)
Justin Abdelkader	$700,000 (2)
Simon Kjellberg	$600,000 (3)
William Worge Kreu	$600,000 (3)
Ryan Mcgregor	$600,000 (2)
Total Farm Players	33
Salary Commitment
Year 2028 : $38,384,000
Year 2029 : $21,916,000
Year 2030 : $9,450,000
Year 2031 : $0
Salary Average Commitment
Year 2028 : $40,380,000
Year 2029 : $24,154,000
Year 2030 : $9,550,000
Year 2031 : $0

Golden Knights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T-Mobile Arena
Level 1:	6000 - $100 - 5,541 - 92.35%
Level 2:	5000 - $60 - 4,724 - 94.49%
Level 3:	2000 - $35 - 1,859 - 92.97%
Level 4:	4000 - $25 - 3,498 - 87.44%
Luxury :	1000 - $200 - 927 - 92.70%
Total Capacity :	18000
Income
Home Games Left	3
Average Attendance - %	16,550 - 91.94%
Average Income per Game	$599,507
Year to Date Revenue	$23,380,773
Expense
Pro Players Total Salaries	$86,641,000
Farm Players Total Salaries	$37,498,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$76,844,277
Farm Year To Date Expenses	$35,887,821
Pro Salary Cap To Date	$75,462,390
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$1,798,521
Pro Remaining Season Days	10
Pro Expenses Per Days	$694,024
Pro Estimated Expenses	$6,940,240
Farm Remaining Season Days	10
Farm Expenses Per Days	$307,071
Farm Estimated Expenses	$3,070,710
Estimated Season Expenses	$10,010,950
Season Salary Cap	$86,641,000
Estimate Under Maximum Salary Cap of $87,500,000	$859,000
Estimate Over Minimum Salary Cap of $0	$86,641,000
Current Bank Account	$410,648,675
Projected Bank Account	$402,436,246

Pro Players Salaries
Michael Ratchuk	$9,440,000 (1)
Mike Green	$9,401,000 (2)
Riley Sheahan	$8,500,000 (2)
Dmitry Kulikov	$7,623,000 (3)
Andrew Ladd	$5,698,000 (2)
Marcus Johansson	$5,405,000 (3)
Alec Martinez	$4,750,000 (2)
Chet Pickard	$4,500,000 (2)
Teuvo Teravainen	$3,753,000 (4)
Reilly Smith	$3,578,000 (2)
Calle Jarnkrok	$3,560,000 (3)
Jakob Silfverberg	$3,204,000 (1)
Curtis Hamilton	$2,681,000 (2)
Jason Demers	$2,474,000 (1)
Vladislav Namestnikov	$2,250,000 (1)
Anton Rodin	$2,029,000 (2)
Craig Smith	$2,000,000 (1)
Darcy Kuemper	$2,000,000 (1)
Teemu Pulkkinen	$1,500,000 (1)
Nick Cousins	$850,000 (2)
Vladislav Gavrikov	$745,000 (1)
Wyatte Wylie	$700,000 (3)
Total Pro Players	22
Salary Commitment
Year 2028 : $86,641,000
Year 2029 : $62,096,000
Year 2030 : $21,041,000
Year 2031 : $3,753,000
Salary Average Commitment
Year 2028 : $74,099,200
Year 2029 : $55,524,200
Year 2030 : $12,968,200
Year 2031 : $1,783,200
Salary Cap with 1 Way Contract
Year 2028 : $86,641,000
Year 2029 : $63,028,000
Year 2030 : $21,041,000
Year 2031 : $3,753,000

Farm Players Salaries
Juuse Saros	$2,545,000 (1)
Maxwell Reinhart	$2,500,000 (2)
Frederic Allard	$2,500,000 (4)
Brayden Burke	$2,500,000 (4)
Frederik Pettersson-Wentzel	$1,600,000 (4)
Justin Pender	$1,400,000 (1)
Rasmus Dahlin	$1,250,000 (3)
Markus Granlund	$1,093,000 (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)
Ryan Kujawinski	$800,000 (4)
Cole Cassels	$800,000 (4)
Oskar Back	$800,000 (3)
Noah Juulsen	$780,000 (2)
David Kampft	$775,000 (3)
Phillip Di Giuseppe	$773,000 (3)
Ville Pokka	$770,000 (4)
Zach Sanford	$757,000 (2)
Scott Kosmachuk	$756,000 (4)
Will Bitten	$756,000 (4)
Jayden Halbgewachs	$729,000 (4)
Dryden Hunt	$726,000 (2)
Ben Jones	$700,000 (1)
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	37
Salary Commitment
Year 2028 : $37,498,000
Year 2029 : $27,626,000
Year 2030 : $21,856,000
Year 2031 : $14,630,000
Salary Average Commitment
Year 2028 : $37,581,000
Year 2029 : $30,330,000
Year 2030 : $22,130,000
Year 2031 : $15,133,000

Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	6000 - $100 - 5,709 - 95.15%
Level 2:	5000 - $60 - 4,765 - 95.29%
Level 3:	2000 - $35 - 1,918 - 95.92%
Level 4:	6000 - $20 - 5,389 - 89.81%
Luxury :	1000 - $200 - 958 - 95.79%
Total Capacity :	20000
Income
Home Games Left	2
Average Attendance - %	18,738 - 93.69%
Average Income per Game	$623,861
Year to Date Revenue	$24,954,438
Expense
Pro Players Total Salaries	$85,599,000
Farm Players Total Salaries	$40,734,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$78,343,961
Farm Year To Date Expenses	$38,338,510
Pro Salary Cap To Date	$76,962,074
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$1,247,722
Pro Remaining Season Days	10
Pro Expenses Per Days	$685,819
Pro Estimated Expenses	$6,858,190
Farm Remaining Season Days	10
Farm Expenses Per Days	$332,551
Farm Estimated Expenses	$3,325,510
Estimated Season Expenses	$10,183,700
Season Salary Cap	$85,599,000
Estimate Under Maximum Salary Cap of $87,500,000	$1,901,000
Estimate Over Minimum Salary Cap of $0	$85,599,000
Current Bank Account	$102,765,294
Projected Bank Account	$93,829,316

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)
Philip Lane	$5,048,000 (5)
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)
Mason McDonald	$1,324,000 (4)
Spencer Machacek	$1,009,000 (4)
Corbin McPherson	$950,000 (2)
Total Pro Players	21
Salary Commitment
Year 2028 : $85,599,000
Year 2029 : $55,385,000
Year 2030 : $42,654,000
Year 2031 : $18,144,000
Salary Average Commitment
Year 2028 : $76,083,000
Year 2029 : $45,390,000
Year 2030 : $32,917,000
Year 2031 : $17,635,000
Salary Cap with 1 Way Contract
Year 2028 : $85,599,000
Year 2029 : $56,433,000
Year 2030 : $43,702,000
Year 2031 : $19,192,000

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)
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)
Patrik Bartosak	$971,000 (2)
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)
Denis Smirnov	$800,000 (2)
Tyler Steenbergen	$800,000 (2)
Morgan Geekie	$800,000 (1)
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)
Brent Pedersen	$737,000 (2)
Marcel Noebels	$730,000 (2)
Zach Trotman	$725,000 (1)
Brooks Macek	$714,000 (2)
Brandon Kruse	$700,000 (3)
Daniel Brickley	$666,000 (2)
Kevin Gravel	$666,000 (2)
Nick Jensen	$639,000 (1)
Jacob Mcgrew	$600,000 (1)
Austin Wagner	$600,000 (1)
Total Farm Players	40
Salary Commitment
Year 2028 : $40,734,000
Year 2029 : $27,563,000
Year 2030 : $16,913,000
Year 2031 : $10,882,000
Salary Average Commitment
Year 2028 : $34,429,000
Year 2029 : $23,642,000
Year 2030 : $15,169,000
Year 2031 : $9,421,000

Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	HP Pavilion
Level 1:	6000 - $100 - 5,660 - 94.34%
Level 2:	5000 - $60 - 4,646 - 92.93%
Level 3:	2000 - $35 - 1,893 - 94.63%
Level 4:	6000 - $20 - 5,232 - 87.20%
Luxury :	1000 - $200 - 933 - 93.28%
Total Capacity :	20000
Income
Home Games Left	2
Average Attendance - %	18,364 - 91.82%
Average Income per Game	$613,138
Year to Date Revenue	$24,525,506
Expense
Pro Players Total Salaries	$87,108,000
Farm Players Total Salaries	$25,782,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$78,633,457
Farm Year To Date Expenses	$25,860,656
Pro Salary Cap To Date	$77,251,567
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$1,226,275
Pro Remaining Season Days	10
Pro Expenses Per Days	$697,701
Pro Estimated Expenses	$6,977,010
Farm Remaining Season Days	10
Farm Expenses Per Days	$214,819
Farm Estimated Expenses	$2,148,190
Estimated Season Expenses	$9,125,200
Season Salary Cap	$87,108,000
Estimate Under Maximum Salary Cap of $87,500,000	$392,000
Estimate Over Minimum Salary Cap of $0	$87,108,000
Current Bank Account	$115,623,639
Projected Bank Account	$107,724,714

Pro Players Salaries
Kristopher Letang	$8,750,000 (2)
Erik Karlsson	$8,564,000 (1)
Rick Nash	$6,914,000 (1)
Mason Raymond	$6,728,000 (3)
Petr Mrazek	$5,883,000 (3)
Jarred Tinordi	$5,696,000 (3)
Zach Bogosian	$5,646,000 (1)
Jack Eichel	$5,053,000 (2)
Mark McNeill	$4,532,000 (1)
Antti Raanta	$4,500,000 (2)
Joel Armia	$3,970,000 (2)
Zac Dalpe	$3,500,000 (2)
Jonathan Drouin	$3,376,000 (2)
Louis Leblanc	$3,250,000 (3)
Kyle Palmieri	$2,354,000 (2)
Alexander Guptill	$1,784,000 (4)
Elias Pettersson	$1,250,000 (1)
Darnell Nurse	$1,193,000 (1)
Matt Halischuk	$900,000 (2)
Olli Juolevi	$881,000 (3)
Gabriel Bourque	$850,000 (2)
Troy Bourke	$834,000 (4)
Maksim Zhukov	$700,000 (2)
Total Pro Players	23
Salary Commitment
Year 2028 : $87,108,000
Year 2029 : $57,711,000
Year 2030 : $23,502,000
Year 2031 : $2,618,000
Salary Average Commitment
Year 2028 : $68,392,000
Year 2029 : $46,122,000
Year 2030 : $20,651,000
Year 2031 : $2,100,000
Salary Cap with 1 Way Contract
Year 2028 : $87,108,000
Year 2029 : $59,009,000
Year 2030 : $25,056,000
Year 2031 : $2,618,000

Farm Players Salaries
Malcolm Subban	$2,421,000 (4)
Reilly Webb	$1,000,000 (1)
Randy McNaught	$1,000,000 (1)
Santtu Kinnunen	$1,000,000 (1)
Konstantin Volkov	$895,000 (4)
Beau Starrett	$888,000 (2)
Jimmy Lodge	$880,000 (2)
Adam Tambellini	$850,000 (2)
Cam Dineen	$840,000 (4)
Matt Filipe	$839,000 (3)
Hudson Fasching	$817,000 (4)
Zachary Lauzon	$800,000 (1)
Gustav Lindstrom	$800,000 (2)
Matt Villalta	$800,000 (2)
Casey Staum	$795,000 (4)
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)
Tyler Soy	$723,000 (4)
Vasily Glotov	$723,000 (4)
Jack Badini	$700,000 (1)
Jack Gorniak	$700,000 (3)
Rudolfs Balcers	$699,000 (2)
Christian Wolanin	$687,000 (1)
Robin Kovacs	$680,000 (2)
Brandon Hagel	$653,000 (3)
Jarret Tyszka	$600,000 (1)
Cedric Pare	$600,000 (1)
Michael Karow	$600,000 (2)
Total Farm Players	31
Salary Commitment
Year 2028 : $25,782,000
Year 2029 : $18,574,000
Year 2030 : $12,453,000
Year 2031 : $10,261,000
Salary Average Commitment
Year 2028 : $24,917,000
Year 2029 : $18,017,000
Year 2030 : $12,001,000
Year 2031 : $9,801,000

Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	6000 - $100 - 5,625 - 93.75%
Level 2:	5000 - $60 - 4,809 - 96.18%
Level 3:	2000 - $35 - 1,914 - 95.68%
Level 4:	6000 - $20 - 5,371 - 89.51%
Luxury :	1000 - $200 - 946 - 94.60%
Total Capacity :	20000
Income
Home Games Left	2
Average Attendance - %	18,664 - 93.32%
Average Income per Game	$619,474
Year to Date Revenue	$24,778,966
Expense
Pro Players Total Salaries	$81,097,000
Farm Players Total Salaries	$28,085,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$74,825,668
Farm Year To Date Expenses	$31,566,165
Pro Salary Cap To Date	$73,443,779
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$1,238,948
Pro Remaining Season Days	10
Pro Expenses Per Days	$650,370
Pro Estimated Expenses	$6,503,700
Farm Remaining Season Days	10
Farm Expenses Per Days	$232,953
Farm Estimated Expenses	$2,329,530
Estimated Season Expenses	$8,833,230
Season Salary Cap	$81,097,000
Estimate Under Maximum Salary Cap of $87,500,000	$6,403,000
Estimate Over Minimum Salary Cap of $0	$81,097,000
Current Bank Account	$83,154,768
Projected Bank Account	$75,560,486

Pro Players Salaries
Ryan McDonagh	$8,484,000 (1)
Jonathan Quick	$7,807,000 (2)
Patrick O'Sullivan	$7,083,000 (2)
Ryan Callahan	$6,643,000 (2)
Brock Beukeboom	$5,093,000 (4)
Alexander Semin	$4,750,000 (2)
Luke Schenn	$4,700,000 (2)
Jhonas Enroth	$4,138,000 (4)
Austin Watson	$4,110,000 (4)
Christian Thomas	$3,929,000 (4)
Alexander Steen	$3,627,000 (3)
Anton Stralman	$3,250,000 (1)
Nick Bjugstad	$3,200,000 (1)
Kris Russell	$2,400,000 (1)
Max Gardiner	$2,190,000 (4)
Ludvig Rensfeldt	$1,500,000 (2)
Daniel Vladar	$1,500,000 (1)
Dustin Boyd	$1,000,000 (2)
Anthony Beauvillier	$913,000 (1)
Geoffrey Schemitsch	$887,000 (1)
Jansen Harkins	$853,000 (1)
William Lagesson	$835,000 (3)
Lawson Crouse	$786,000 (1)
Victor Olofsson	$740,000 (4)
Chris Tierney	$679,000 (3)
Total Pro Players	25
Salary Commitment
Year 2028 : $81,097,000
Year 2029 : $58,072,000
Year 2030 : $23,086,000
Year 2031 : $17,192,000
Salary Average Commitment
Year 2028 : $74,097,000
Year 2029 : $54,943,000
Year 2030 : $22,490,000
Year 2031 : $16,696,000
Salary Cap with 1 Way Contract
Year 2028 : $81,097,000
Year 2029 : $58,824,000
Year 2030 : $25,341,000
Year 2031 : $20,200,000

Farm Players Salaries
Callan Foote	$1,250,000 (2)
Maxime Comtois	$1,250,000 (2)
Grigori Denisenko	$1,250,000 (3)
Owen Tippett	$1,250,000 (2)
Jack Studnicka	$1,250,000 (1)
Samuel Montembeault	$1,088,000 (2)
Klim Kostin	$1,000,000 (1)
Jack LaFontaine	$938,000 (3)
Jared McCann	$917,000 (2)
Markus Niemelainen	$850,000 (1)
Daniel Sprong	$848,000 (2)
Otto Kivenmaki	$800,000 (3)
Jonathan Gruden	$800,000 (3)
Colin Blackwell	$800,000 (2)
Ivan Morozov	$800,000 (3)
Jonathan Dugan	$800,000 (2)
Nathan Bastian	$767,000 (3)
Nick Shore	$749,000 (4)
Noah Gregor	$746,000 (3)
Devon Toews	$741,000 (2)
Patrick Harper	$737,000 (4)
Joachim Blichfeld	$729,000 (4)
Alex Barre-Boulet	$725,000 (4)
Josiah Slavin	$700,000 (3)
Mathias Laferriere	$700,000 (3)
Reilly Walsh	$700,000 (1)
Jack Rathbone	$700,000 (1)
Jacob Bryson	$700,000 (1)
Linus Weissbach	$700,000 (2)
Ivan Chekhovich	$700,000 (2)
Oskari Laaksonen	$700,000 (1)
Clayton Phillips	$700,000 (1)
Samuel Walker	$700,000 (2)
Total Farm Players	33
Salary Commitment
Year 2028 : $28,085,000
Year 2029 : $21,485,000
Year 2030 : $10,441,000
Year 2031 : $2,940,000
Salary Average Commitment
Year 2028 : $27,597,000
Year 2029 : $21,047,000
Year 2030 : $10,146,000
Year 2031 : $2,796,000

Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scottrade Center
Level 1:	6000 - $100 - 5,707 - 95.12%
Level 2:	5000 - $60 - 4,702 - 94.04%
Level 3:	2000 - $35 - 1,924 - 96.19%
Level 4:	6000 - $20 - 5,287 - 88.11%
Luxury :	1000 - $200 - 936 - 93.57%
Total Capacity :	20000
Income
Home Games Left	2
Average Attendance - %	18,555 - 92.78%
Average Income per Game	$618,648
Year to Date Revenue	$24,745,910
Expense
Pro Players Total Salaries	$86,099,000
Farm Players Total Salaries	$38,751,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$80,422,984
Farm Year To Date Expenses	$37,991,227
Pro Salary Cap To Date	$79,041,065
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$1,237,296
Pro Remaining Season Days	10
Pro Expenses Per Days	$689,756
Pro Estimated Expenses	$6,897,560
Farm Remaining Season Days	10
Farm Expenses Per Days	$316,937
Farm Estimated Expenses	$3,169,370
Estimated Season Expenses	$10,066,930
Season Salary Cap	$86,099,000
Estimate Under Maximum Salary Cap of $87,500,000	$1,401,000
Estimate Over Minimum Salary Cap of $0	$86,099,000
Current Bank Account	$69,714,739
Projected Bank Account	$60,885,105

Pro Players Salaries
Dion Phaneuf	$8,042,000 (4)
Brandon Dubinsky	$7,500,000 (2)
James Neal	$6,747,000 (2)
Nathan Horton	$6,673,000 (3)
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)
Evgeny Kuznetsov	$5,413,000 (4)
Brendan Gaunce	$5,207,000 (4)
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 : $86,099,000
Year 2029 : $74,095,000
Year 2030 : $41,582,000
Year 2031 : $16,927,000
Salary Average Commitment
Year 2028 : $70,181,000
Year 2029 : $64,256,000
Year 2030 : $38,026,000
Year 2031 : $16,115,000
Salary Cap with 1 Way Contract
Year 2028 : $86,099,000
Year 2029 : $78,451,000
Year 2030 : $47,645,000
Year 2031 : $18,662,000

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)
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)
Maksim Sushko	$800,000 (1)
Aidan Dudas	$800,000 (3)
Matthew Strome	$800,000 (2)
John Kovacevic	$800,000 (2)
Glenn Gawdin	$795,000 (2)
Garrett Pilon	$754,000 (3)
Nick Pastujov	$750,000 (3)
Fedor Gordeev	$700,000 (1)
Damien Giroux	$700,000 (3)
Jonathan Davidsson	$700,000 (2)
Michael Spacek	$636,000 (2)
Brett Davis	$600,000 (1)
Philip Kemp	$600,000 (2)
Nick Swaney	$600,000 (1)
Total Farm Players	37
Salary Commitment
Year 2028 : $38,751,000
Year 2029 : $30,982,000
Year 2030 : $16,763,000
Year 2031 : $7,352,000
Salary Average Commitment
Year 2028 : $34,222,000
Year 2029 : $27,703,000
Year 2030 : $15,972,000
Year 2031 : $6,672,000

Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Centre
Level 1:	6000 - $100 - 5,637 - 93.96%
Level 2:	5000 - $60 - 4,742 - 94.84%
Level 3:	2000 - $35 - 1,916 - 95.80%
Level 4:	6000 - $20 - 5,345 - 89.09%
Luxury :	1000 - $200 - 951 - 95.09%
Total Capacity :	20000
Income
Home Games Left	2
Average Attendance - %	18,592 - 92.96%
Average Income per Game	$618,328
Year to Date Revenue	$24,733,130
Expense
Pro Players Total Salaries	$87,034,000
Farm Players Total Salaries	$31,621,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$81,507,674
Farm Year To Date Expenses	$32,627,415
Pro Salary Cap To Date	$80,125,787
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$1,236,656
Pro Remaining Season Days	10
Pro Expenses Per Days	$697,118
Pro Estimated Expenses	$6,971,180
Farm Remaining Season Days	10
Farm Expenses Per Days	$260,795
Farm Estimated Expenses	$2,607,950
Estimated Season Expenses	$9,579,130
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	$76,452,133
Projected Bank Account	$68,109,659

Pro Players Salaries
Kyle Okposo	$10,065,000 (4)
Nazem Kadri	$7,556,000 (2)
Luca Sbisa	$7,175,000 (4)
Sven Bartschi	$6,785,000 (3)
Zach Boychuk	$5,743,000 (4)
Nathan MacKinnon	$5,128,000 (1)
Ondrej Palat	$4,996,000 (2)
Mikael Granlund	$4,937,000 (2)
Dougie Hamilton	$4,834,000 (1)
Vyacheslav Voinov	$4,812,000 (1)
Devan Dubnyk	$4,750,000 (1)
Derek Forbort	$4,620,000 (3)
Morgan Rielly	$3,968,000 (3)
Brock Nelson	$2,049,000 (4)
Ryan Spooner	$2,000,000 (1)
Mathew Barzal	$1,906,000 (2)
Brendan Perlini	$1,305,000 (4)
Elvis Merzlikins	$1,109,000 (3)
Nick Ritchie	$1,038,000 (4)
Logan Shaw	$825,000 (1)
Thomas Chabot	$783,000 (2)
Kevin Fiala	$650,000 (3)
Total Pro Players	22
Salary Commitment
Year 2028 : $87,034,000
Year 2029 : $64,483,000
Year 2030 : $44,204,000
Year 2031 : $27,375,000
Salary Average Commitment
Year 2028 : $66,652,000
Year 2029 : $48,494,000
Year 2030 : $33,455,000
Year 2031 : $23,228,000
Salary Cap with 1 Way Contract
Year 2028 : $87,034,000
Year 2029 : $64,685,000
Year 2030 : $44,507,000
Year 2031 : $27,375,000

Farm Players Salaries
Timo Pielmeier	$3,228,000 (1)
Nolan Patrick	$1,250,000 (2)
Olof Lindbom	$1,250,000 (3)
Michael Rasmussen	$1,250,000 (1)
Jay O'Brien	$1,250,000 (3)
Ukko-Pekka Luukkonen	$1,000,000 (2)
Marcus Davidsson	$1,000,000 (1)
Kole Lind	$1,000,000 (1)
Shane Bowers	$1,000,000 (2)
Isaac Ratcliffe	$1,000,000 (1)
Nicolas Beaudin	$1,000,000 (3)
Luke Kunin	$870,000 (3)
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)
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	35
Salary Commitment
Year 2028 : $31,621,000
Year 2029 : $19,626,000
Year 2030 : $13,584,000
Year 2031 : $1,971,000
Salary Average Commitment
Year 2028 : $30,622,000
Year 2029 : $19,444,000
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 - 5,803 - 96.71%
Level 2:	5000 - $60 - 4,745 - 94.91%
Level 3:	2000 - $35 - 1,950 - 97.48%
Level 4:	6000 - $20 - 5,368 - 89.47%
Luxury :	1000 - $200 - 959 - 95.89%
Total Capacity :	20000
Income
Home Games Left	2
Average Attendance - %	18,825 - 94.13%
Average Income per Game	$628,518
Year to Date Revenue	$25,140,717
Expense
Pro Players Total Salaries	$87,280,000
Farm Players Total Salaries	$27,671,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$81,696,805
Farm Year To Date Expenses	$26,565,963
Pro Salary Cap To Date	$80,314,918
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$1,257,036
Pro Remaining Season Days	10
Pro Expenses Per Days	$699,055
Pro Estimated Expenses	$6,990,550
Farm Remaining Season Days	10
Farm Expenses Per Days	$229,693
Farm Estimated Expenses	$2,296,930
Estimated Season Expenses	$9,287,480
Season Salary Cap	$87,280,000
Estimate Under Maximum Salary Cap of $87,500,000	$220,000
Estimate Over Minimum Salary Cap of $0	$87,280,000
Current Bank Account	$114,344,460
Projected Bank Account	$106,314,016

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)
Wayne Simmonds	$4,373,000 (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 : $87,280,000
Year 2029 : $59,614,000
Year 2030 : $44,792,000
Year 2031 : $26,284,000
Salary Average Commitment
Year 2028 : $66,924,000
Year 2029 : $47,807,000
Year 2030 : $36,344,000
Year 2031 : $22,210,000
Salary Cap with 1 Way Contract
Year 2028 : $87,280,000
Year 2029 : $59,779,000
Year 2030 : $45,040,000
Year 2031 : $26,284,000

Farm Players Salaries
Magnus Hellberg	$2,105,000 (2)
Pierre Parenteau	$1,500,000 (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)
Mackenzie Entwistle	$800,000 (1)
Scott Walford	$800,000 (2)
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)
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 : $27,671,000
Year 2029 : $22,316,000
Year 2030 : $6,021,000
Year 2031 : $1,682,000
Salary Average Commitment
Year 2028 : $25,317,000
Year 2029 : $20,581,000
Year 2030 : $5,544,000
Year 2031 : $1,673,000

Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone Arena
Level 1:	6000 - $100 - 5,645 - 94.08%
Level 2:	5000 - $60 - 4,642 - 92.85%
Level 3:	2000 - $35 - 1,899 - 94.95%
Level 4:	4000 - $20 - 4,000 - 100.00%
Luxury :	1000 - $200 - 926 - 92.56%
Total Capacity :	18000
Income
Home Games Left	2
Average Attendance - %	17,112 - 95.07%
Average Income per Game	$599,049
Year to Date Revenue	$23,961,961
Expense
Pro Players Total Salaries	$86,824,000
Farm Players Total Salaries	$33,498,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$80,803,506
Farm Year To Date Expenses	$32,893,393
Pro Salary Cap To Date	$79,421,618
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$1,198,098
Pro Remaining Season Days	10
Pro Expenses Per Days	$695,465
Pro Estimated Expenses	$6,954,650
Farm Remaining Season Days	10
Farm Expenses Per Days	$275,575
Farm Estimated Expenses	$2,755,750
Estimated Season Expenses	$9,710,400
Season Salary Cap	$86,824,000
Estimate Under Maximum Salary Cap of $87,500,000	$676,000
Estimate Over Minimum Salary Cap of $0	$86,824,000
Current Bank Account	$96,595,702
Projected Bank Account	$88,083,400

Pro Players Salaries
Matt Duchene	$8,765,000 (2)
Viktor Tikhonov	$8,082,000 (3)
Karl Alzner	$8,000,000 (2)
Evander Kane	$7,799,000 (3)
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)
Leland Irving	$3,750,000 (1)
T.J. Brennan	$3,500,000 (2)
Artem Anisimov	$3,100,000 (2)
Zemgus Girgensons	$2,834,000 (4)
Connor Brickley	$2,000,000 (3)
Jeremy Morin	$1,693,000 (2)
Brenden Kichton	$1,356,000 (1)
Lukas Sutter	$1,250,000 (1)
Tom Wilson	$1,211,000 (4)
Joel Lowry	$740,000 (4)
Andy Andreoff	$673,000 (2)
Total Pro Players	21
Salary Commitment
Year 2028 : $86,824,000
Year 2029 : $64,911,000
Year 2030 : $33,763,000
Year 2031 : $9,969,000
Salary Average Commitment
Year 2028 : $73,483,000
Year 2029 : $53,800,000
Year 2030 : $25,965,000
Year 2031 : $7,994,000
Salary Cap with 1 Way Contract
Year 2028 : $86,824,000
Year 2029 : $65,084,000
Year 2030 : $34,065,000
Year 2031 : $10,372,000

Farm Players Salaries
Michael Hutchinson	$2,623,000 (4)
Frank Vatrano	$2,500,000 (3)
Nikolay Prokhorkin	$2,000,000 (1)
Martin Erat	$1,000,000 (1)
Markus Nutivaara	$1,000,000 (1)
Alexander Volkov	$1,000,000 (2)
Kirill Marchenko	$1,000,000 (3)
Paul Bittner	$944,000 (2)
Sam Jardine	$900,000 (2)
Michael Bournival	$900,000 (2)
Evan Smith	$900,000 (3)
Niklas Hansson	$892,000 (1)
Kyle Bigos	$865,000 (1)
Nick Merkley	$857,000 (2)
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)
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)
Erik Walli Walterholm	$600,000 (2)
Cole Hults	$600,000 (2)
Nick Campoli	$600,000 (2)
Drake Rymsha	$600,000 (2)
Tomas Vomacka	$600,000 (2)
Total Farm Players	36
Salary Commitment
Year 2028 : $33,498,000
Year 2029 : $24,400,000
Year 2030 : $14,692,000
Year 2031 : $4,882,000
Salary Average Commitment
Year 2028 : $33,281,000
Year 2029 : $24,028,000
Year 2030 : $14,928,000
Year 2031 : $4,287,000

Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	GM Place
Level 1:	6000 - $100 - 5,652 - 94.19%
Level 2:	5000 - $60 - 4,674 - 93.48%
Level 3:	2000 - $35 - 1,905 - 95.24%
Level 4:	6000 - $20 - 5,148 - 85.81%
Luxury :	1000 - $200 - 939 - 93.95%
Total Capacity :	20000
Income
Home Games Left	2
Average Attendance - %	18,318 - 91.59%
Average Income per Game	$613,598
Year to Date Revenue	$24,543,901
Expense
Pro Players Total Salaries	$86,901,000
Farm Players Total Salaries	$51,263,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$81,185,565
Farm Year To Date Expenses	$45,714,762
Pro Salary Cap To Date	$79,803,678
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$1,227,195
Pro Remaining Season Days	10
Pro Expenses Per Days	$696,071
Pro Estimated Expenses	$6,960,710
Farm Remaining Season Days	10
Farm Expenses Per Days	$415,457
Farm Estimated Expenses	$4,154,570
Estimated Season Expenses	$11,115,280
Season Salary Cap	$86,901,000
Estimate Under Maximum Salary Cap of $87,500,000	$599,000
Estimate Over Minimum Salary Cap of $0	$86,901,000
Current Bank Account	($21,573,160)
Projected Bank Account	($31,461,245)

Pro Players Salaries
Jordan Staal	$8,500,000 (3)
Jason Spezza	$7,831,000 (1)
Dustin Byfuglien	$6,572,000 (2)
Nikita Zaitsev	$6,520,000 (2)
Tyler Pitlick	$5,781,000 (3)
Andrew Cogliano	$5,713,000 (1)
Brendan Smith	$5,668,000 (1)
Duncan Keith	$5,390,000 (4)
Duncan Siemens	$4,522,000 (1)
Nick Foligno	$4,464,000 (4)
Zack Kassian	$4,064,000 (2)
Chris Brown	$3,900,000 (3)
Ty Rattie	$3,641,000 (2)
Chad Johnson	$3,380,000 (2)
Will Weber	$3,086,000 (3)
Joakim Andersson	$2,200,000 (2)
Justin Peters	$2,000,000 (1)
Nico Hischier	$1,250,000 (1)
Ryan Howse	$1,058,000 (3)
Dillon Heatherington	$761,000 (2)
Sam Lafferty	$600,000 (1)
Total Pro Players	21
Salary Commitment
Year 2028 : $86,901,000
Year 2029 : $59,317,000
Year 2030 : $32,179,000
Year 2031 : $9,854,000
Salary Average Commitment
Year 2028 : $71,508,000
Year 2029 : $50,818,000
Year 2030 : $26,036,000
Year 2031 : $9,395,000
Salary Cap with 1 Way Contract
Year 2028 : $86,901,000
Year 2029 : $59,317,000
Year 2030 : $32,179,000
Year 2031 : $9,854,000

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)
Juraj Simek	$2,000,000 (1)
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)
Martins Karsums	$1,473,000 (3)
Giovanni Vallati	$1,000,000 (1)
Daniil Zharkov	$999,000 (3)
Kale Kessy	$926,000 (1)
Nikita Tryamkin	$913,000 (4)
Mattias Tedenby	$893,000 (2)
Mitch Holmberg	$875,000 (4)
Evan Cormier	$850,000 (1)
Filip Gustavsson	$844,000 (3)
Adam Brooks	$838,000 (4)
Thomas Schemitsch	$831,000 (3)
Josh Mahura	$827,000 (3)
Josh Shalla	$819,000 (3)
Linden Vey	$800,000 (2)
Linus Karlsson	$800,000 (3)
Jake Leschyshyn	$800,000 (2)
Lane Zablocki	$800,000 (1)
Chandler Stephenson	$752,000 (1)
Connor Hobbs	$750,000 (2)
Steven Lorentz	$750,000 (2)
Filip Ahl	$750,000 (2)
Nick Paul	$736,000 (4)
Nick Henry	$700,000 (2)
Vladislav Kara	$700,000 (2)
Billy Sweatt	$679,000 (3)
Matteo Gennaro	$655,000 (1)
Total Farm Players	40
Salary Commitment
Year 2028 : $51,263,000
Year 2029 : $41,024,000
Year 2030 : $26,658,000
Year 2031 : $6,972,000
Salary Average Commitment
Year 2028 : $52,337,000
Year 2029 : $42,410,000
Year 2030 : $28,372,000
Year 2031 : $6,882,000

Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pengrowth Saddledome
Level 1:	6000 - $100 - 5,754 - 95.91%
Level 2:	5000 - $60 - 4,823 - 96.46%
Level 3:	2000 - $35 - 1,924 - 96.22%
Level 4:	6000 - $20 - 5,340 - 89.00%
Luxury :	1000 - $200 - 960 - 96.03%
Total Capacity :	20000
Income
Home Games Left	2
Average Attendance - %	18,802 - 94.01%
Average Income per Game	$627,820
Year to Date Revenue	$25,112,783
Expense
Pro Players Total Salaries	$85,791,000
Farm Players Total Salaries	$35,238,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$80,175,367
Farm Year To Date Expenses	$34,043,432
Pro Salary Cap To Date	$78,793,480
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$1,255,639
Pro Remaining Season Days	10
Pro Expenses Per Days	$687,331
Pro Estimated Expenses	$6,873,310
Farm Remaining Season Days	10
Farm Expenses Per Days	$289,276
Farm Estimated Expenses	$2,892,760
Estimated Season Expenses	$9,766,070
Season Salary Cap	$85,791,000
Estimate Under Maximum Salary Cap of $87,500,000	$1,709,000
Estimate Over Minimum Salary Cap of $0	$85,791,000
Current Bank Account	$61,477,714
Projected Bank Account	$52,967,283

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)
Mats Zuccarello	$3,632,000 (2)
Philippe Paradis	$3,200,000 (1)
Joakim Nordstrom	$2,000,000 (2)
Johnny Oduya	$1,700,000 (1)
Troy Stecher	$1,500,000 (1)
Maxim Shalunov	$1,500,000 (1)
Joonas Korpisalo	$1,418,000 (4)
Andrej Nestrasil	$1,402,000 (2)
Nicolas Deschamps	$1,264,000 (4)
Total Pro Players	20
Salary Commitment
Year 2028 : $85,791,000
Year 2029 : $77,736,000
Year 2030 : $41,720,000
Year 2031 : $13,448,000
Salary Average Commitment
Year 2028 : $67,682,700
Year 2029 : $59,782,700
Year 2030 : $30,803,700
Year 2031 : $13,031,700
Salary Cap with 1 Way Contract
Year 2028 : $85,791,000
Year 2029 : $77,891,000
Year 2030 : $41,720,000
Year 2031 : $13,448,000

Farm Players Salaries
Jeremy Smith	$2,500,000 (2)
John Marino	$2,000,000 (2)
Kaapo Kahkonen	$2,000,000 (2)
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)
Keegan Kolesar	$835,000 (1)
Landon Bow	$833,000 (4)
Gemel Smith	$816,000 (4)
Mason Appleton	$812,000 (2)
Troy Terry	$807,000 (2)
Sami Niku	$803,000 (2)
David Farrance	$800,000 (2)
Nate Schnarr	$800,000 (1)
Cole Koepke	$800,000 (3)
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)
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 : $35,238,000
Year 2029 : $27,212,000
Year 2030 : $10,986,000
Year 2031 : $6,277,000
Salary Average Commitment
Year 2028 : $37,948,100
Year 2029 : $29,633,100
Year 2030 : $11,885,100
Year 2031 : $7,279,100

Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Winnipeg Arena
Level 1:	6000 - $100 - 5,648 - 94.13%
Level 2:	5000 - $60 - 4,720 - 94.39%
Level 3:	2000 - $35 - 1,878 - 93.88%
Level 4:	6000 - $20 - 5,255 - 87.58%
Luxury :	1000 - $200 - 919 - 91.86%
Total Capacity :	20000
Income
Home Games Left	2
Average Attendance - %	18,419 - 92.09%
Average Income per Game	$613,280
Year to Date Revenue	$24,531,186
Expense
Pro Players Total Salaries	$89,169,000
Farm Players Total Salaries	$31,813,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$80,948,808
Farm Year To Date Expenses	$31,477,734
Pro Salary Cap To Date	$73,538,219
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$1,226,559
Pro Remaining Season Days	10
Pro Expenses Per Days	$713,929
Pro Estimated Expenses	$7,139,290
Farm Remaining Season Days	10
Farm Expenses Per Days	$262,307
Farm Estimated Expenses	$2,623,070
Estimated Season Expenses	$9,762,360
Season Salary Cap	$82,625,000
Estimate Under Maximum Salary Cap of $87,500,000	$4,875,000
Estimate Over Minimum Salary Cap of $0	$82,625,000
Current Bank Account	$78,733,155
Projected Bank Account	$70,197,354

Pro Players Salaries
Patrik Berglund	$8,755,000 (1)
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)
Boone Jenner	$3,782,000 (1)
Chris Kreider	$3,750,000 (3)
Adam Clendening	$3,570,000 (2)
Nick Ross	$3,250,000 (2)
Steve Ott	$2,000,000 (1)
Joe Colborne	$2,000,000 (2)
Petr Straka	$2,000,000 (1)
Carl Klingberg	$1,276,000 (4)
Mark MacMillan	$833,000 (2)
Jake Bean	$798,000 (3)
Hunter Shinkaruk	$786,000 (2)
Eetu Makiniemi	$700,000 (2)
Total Pro Players	23
Salary Commitment
Year 2028 : $89,169,000
Year 2029 : $62,288,000
Year 2030 : $47,149,000
Year 2031 : $17,984,000
Salary Average Commitment
Year 2028 : $73,176,000
Year 2029 : $51,603,000
Year 2030 : $36,658,000
Year 2031 : $15,700,000
Salary Cap with 1 Way Contract
Year 2028 : $89,169,000
Year 2029 : $62,288,000
Year 2030 : $47,149,000
Year 2031 : $17,984,000

Farm Players Salaries
Carter Hart	$3,209,000 (4)
Scott Wedgewood	$2,375,000 (4)
Ryan Hartman	$2,000,000 (2)
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)
John Adams	$1,000,000 (1)
Brett McKenzie	$1,000,000 (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)
Ryan Graves	$826,000 (3)
Charles Hudon	$825,000 (4)
Anders Bjork	$820,000 (4)
Michael Chaput	$816,000 (1)
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)
Filip Sveningsson	$600,000 (2)
Dominik Lakatos	$600,000 (1)
Arnaud Durandeau	$600,000 (1)
Blake Speers	$600,000 (1)
Daniel O'Regan	$600,000 (1)
Total Farm Players	31
Salary Commitment
Year 2028 : $31,813,000
Year 2029 : $20,177,000
Year 2030 : $14,774,000
Year 2031 : $10,391,000
Salary Average Commitment
Year 2028 : $30,517,000
Year 2029 : $19,030,000
Year 2030 : $13,480,000
Year 2031 : $8,415,000

Kraken

Arena Capacity - Ticket Price Attendance - %
Arena Name	Climate Pledge Arena
Level 1:	6000 - $100 - 5,592 - 93.20%
Level 2:	5000 - $60 - 4,709 - 94.17%
Level 3:	2000 - $35 - 1,888 - 94.40%
Level 4:	4000 - $25 - 3,585 - 89.62%
Luxury :	1000 - $200 - 929 - 92.85%
Total Capacity :	18000
Income
Home Games Left	2
Average Attendance - %	16,702 - 92.79%
Average Income per Game	$603,403
Year to Date Revenue	$24,136,122
Expense
Pro Players Total Salaries	$87,002,000
Farm Players Total Salaries	$47,341,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$81,397,709
Farm Year To Date Expenses	$46,980,071
Pro Salary Cap To Date	$80,015,813
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$1,206,806
Pro Remaining Season Days	10
Pro Expenses Per Days	$696,866
Pro Estimated Expenses	$6,968,660
Farm Remaining Season Days	10
Farm Expenses Per Days	$384,575
Farm Estimated Expenses	$3,845,750
Estimated Season Expenses	$10,814,410
Season Salary Cap	$87,002,000
Estimate Under Maximum Salary Cap of $87,500,000	$498,000
Estimate Over Minimum Salary Cap of $0	$87,002,000
Current Bank Account	$395,758,342
Projected Bank Account	$386,150,738

Pro Players Salaries
Bobby Ryan	$9,779,000 (3)
David Krejci	$8,402,000 (4)
Dany Heatley	$7,862,000 (1)
Mikko Koivu	$7,849,000 (2)
Bo Horvat	$7,392,000 (4)
Ales Hemsky	$6,909,000 (1)
Sergei Bobrovsky	$6,080,000 (4)
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)
Charles-Olivier Roussel	$2,500,000 (1)
Anton Khudobin	$2,500,000 (4)
Martin Marincin	$2,454,000 (4)
Shane Prince	$1,250,000 (2)
Matt Puempel	$1,250,000 (2)
Jake McCabe	$945,000 (2)
Jesper Fast	$731,000 (3)
Veini Vehvilainen	$700,000 (3)
Brennan Serville	$606,000 (2)
Total Pro Players	21
Salary Commitment
Year 2028 : $87,002,000
Year 2029 : $62,823,000
Year 2030 : $49,698,000
Year 2031 : $32,696,000
Salary Average Commitment
Year 2028 : $79,636,000
Year 2029 : $54,358,000
Year 2030 : $43,165,000
Year 2031 : $28,674,000
Salary Cap with 1 Way Contract
Year 2028 : $87,002,000
Year 2029 : $63,446,000
Year 2030 : $51,546,000
Year 2031 : $35,160,000

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)
Aaron Ness	$2,500,000 (2)
Chris Driedger	$2,500,000 (4)
Dalton Thrower	$2,500,000 (2)
Raphael Bussieres	$2,500,000 (2)
Brett Bulmer	$2,500,000 (2)
Jonathan Dahlen	$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)
Nicolas Kerdiles	$1,163,000 (1)
Rhett Rakhshani	$1,070,000 (3)
Philippe Hudon	$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)
Logan Hutsko	$800,000 (3)
Alec Regula	$800,000 (3)
Dante Fabbro	$786,000 (3)
Martin Pospisil	$700,000 (3)
J.T. Compher	$607,000 (1)
Shawn Boudrias	$600,000 (3)
Total Farm Players	31
Salary Commitment
Year 2028 : $47,341,000
Year 2029 : $42,800,000
Year 2030 : $22,164,000
Year 2031 : $14,350,000
Salary Average Commitment
Year 2028 : $46,424,000
Year 2029 : $43,120,000
Year 2030 : $23,590,000
Year 2031 : $14,740,000

Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rexall Place
Level 1:	6000 - $100 - 5,681 - 94.68%
Level 2:	5000 - $60 - 4,726 - 94.52%
Level 3:	2000 - $35 - 1,907 - 95.34%
Level 4:	6000 - $20 - 5,214 - 86.89%
Luxury :	1000 - $200 - 944 - 94.41%
Total Capacity :	20000
Income
Home Games Left	2
Average Attendance - %	18,471 - 92.36%
Average Income per Game	$617,861
Year to Date Revenue	$24,714,445
Expense
Pro Players Total Salaries	$85,547,000
Farm Players Total Salaries	$25,779,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$80,400,188
Farm Year To Date Expenses	$26,945,556
Pro Salary Cap To Date	$79,018,298
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$1,235,722
Pro Remaining Season Days	10
Pro Expenses Per Days	$685,409
Pro Estimated Expenses	$6,854,090
Farm Remaining Season Days	10
Farm Expenses Per Days	$214,795
Farm Estimated Expenses	$2,147,950
Estimated Season Expenses	$9,002,040
Season Salary Cap	$85,547,000
Estimate Under Maximum Salary Cap of $87,500,000	$1,953,000
Estimate Over Minimum Salary Cap of $0	$85,547,000
Current Bank Account	$107,107,655
Projected Bank Account	$99,341,337

Pro Players Salaries
Alexander Ovechkin	$12,343,000 (3)
Nicklas Backstrom	$11,905,000 (3)
Phil Kessel	$8,292,000 (2)
Ryan O'Reilly	$7,994,000 (3)
P.K. Subban	$7,967,000 (2)
Patrice Bergeron	$7,111,000 (3)
Jaroslav Halak	$4,500,000 (2)
Rasmus Ristolainen	$4,096,000 (2)
Evgenii Dadonov	$3,250,000 (1)
John Gaudreau	$3,094,000 (2)
Matthew Hackett	$2,727,000 (4)
Anders Lee	$2,594,000 (1)
Alexander Killorn	$1,913,000 (4)
Damon Severson	$1,825,000 (4)
Joel Edmundson	$1,686,000 (2)
Josh Anderson	$1,269,000 (3)
Alexander Kerfoot	$996,000 (4)
Pavel Buchnevich	$687,000 (1)
Brandon Davidson	$663,000 (2)
Ladislav Smid	$635,000 (3)
Total Pro Players	20
Salary Commitment
Year 2028 : $85,547,000
Year 2029 : $78,746,000
Year 2030 : $48,469,000
Year 2031 : $7,129,000
Salary Average Commitment
Year 2028 : $63,906,000
Year 2029 : $59,411,000
Year 2030 : $36,972,000
Year 2031 : $4,366,000
Salary Cap with 1 Way Contract
Year 2028 : $85,547,000
Year 2029 : $79,016,000
Year 2030 : $48,718,000
Year 2031 : $7,461,000

Farm Players Salaries
Dmytro Timashov	$2,000,000 (1)
Kristian Vesalainen	$1,000,000 (2)
Tristan Jarry	$916,000 (2)
Steffen Soberg	$910,000 (4)
Jarret Stoll	$875,000 (2)
Alex Hutchings	$875,000 (2)
Andrew Nielsen	$843,000 (1)
Hudson Elynuik	$842,000 (4)
Antoine Morand	$800,000 (2)
Jonah Gadjovich	$800,000 (1)
Nathan McIver	$800,000 (1)
Jakub Klepis	$800,000 (1)
Matt Pelech	$800,000 (1)
Dylan Samberg	$800,000 (1)
Jesper Pettersson	$799,000 (4)
Erik Foley	$791,000 (3)
Kyle Chipchura	$750,000 (1)
Axel Jonsson-Fjallby	$737,000 (3)
Alexei Lipanov	$700,000 (2)
Dylan Ferguson	$700,000 (2)
Jacob Ingham	$700,000 (3)
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)
Alex Kannock-Leipert	$600,000 (3)
Patrik Virta	$600,000 (1)
Todd Burgess	$600,000 (3)
Aapeli Rasanen	$600,000 (3)
Sebastian Repo	$600,000 (2)
Olle Lycksell	$600,000 (2)
Jacob Paquette	$600,000 (2)
Total Farm Players	33
Salary Commitment
Year 2028 : $25,779,000
Year 2029 : $17,586,000
Year 2030 : $9,920,000
Year 2031 : $2,551,000
Salary Average Commitment
Year 2028 : $25,839,000
Year 2029 : $17,689,000
Year 2030 : $10,059,000
Year 2031 : $2,466,000

Blue Jackets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	6000 - $100 - 5,673 - 94.56%
Level 2:	5000 - $60 - 4,721 - 94.41%
Level 3:	2000 - $35 - 1,894 - 94.72%
Level 4:	4000 - $20 - 4,000 - 100.00%
Luxury :	1000 - $200 - 942 - 94.17%
Total Capacity :	18000
Income
Home Games Left	2
Average Attendance - %	17,230 - 95.72%
Average Income per Game	$604,458
Year to Date Revenue	$24,178,300
Expense
Pro Players Total Salaries	$87,376,000
Farm Players Total Salaries	$28,895,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$79,617,437
Farm Year To Date Expenses	$27,761,336
Pro Salary Cap To Date	$78,235,550
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$1,208,915
Pro Remaining Season Days	10
Pro Expenses Per Days	$699,811
Pro Estimated Expenses	$6,998,110
Farm Remaining Season Days	10
Farm Expenses Per Days	$239,331
Farm Estimated Expenses	$2,393,310
Estimated Season Expenses	$9,391,420
Season Salary Cap	$87,376,000
Estimate Under Maximum Salary Cap of $87,500,000	$124,000
Estimate Over Minimum Salary Cap of $0	$87,376,000
Current Bank Account	$92,259,116
Projected Bank Account	$84,076,611

Pro Players Salaries
Carey Price	$8,265,000 (1)
Jon Marchessault	$7,193,000 (4)
Alexander Edler	$6,750,000 (2)
Corey Crawford	$6,179,000 (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)
Tyler Bozak	$4,000,000 (2)
Mattias Ekholm	$4,000,000 (3)
Cody Ceci	$3,945,000 (3)
Niklas Hjalmarsson	$3,750,000 (2)
Tomas Tatar	$3,549,000 (3)
Patrick White	$3,500,000 (3)
Marco Scandella	$3,436,000 (4)
Oscar Lindberg	$3,000,000 (2)
Brandon Pirri	$3,000,000 (2)
Johan Larsson	$2,500,000 (2)
Nate Schmidt	$1,518,000 (4)
Scott Mayfield	$1,465,000 (2)
Quinn Hughes	$1,250,000 (3)
Blake Coleman	$959,000 (1)
Jean-Gabriel Pageau	$750,000 (2)
Jared Staal	$600,000 (4)
Total Pro Players	24
Salary Commitment
Year 2028 : $87,376,000
Year 2029 : $70,965,000
Year 2030 : $27,385,000
Year 2031 : $9,204,000
Salary Average Commitment
Year 2028 : $85,606,000
Year 2029 : $71,833,000
Year 2030 : $31,287,000
Year 2031 : $20,439,000
Salary Cap with 1 Way Contract
Year 2028 : $87,376,000
Year 2029 : $74,003,000
Year 2030 : $33,266,000
Year 2031 : $12,747,000

Farm Players Salaries
Markus Sorensen	$1,750,000 (1)
Zachary Fucale	$1,211,000 (2)
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)
Tanner Kaspick	$725,000 (3)
Parker Wotherspoon	$716,000 (2)
Tyler Inamoto	$700,000 (1)
Zach Fischer	$700,000 (2)
Jordan Hollett	$700,000 (1)
Tyler Weiss	$700,000 (3)
Igor Shvyrev	$700,000 (1)
Santeri Virtanen	$700,000 (1)
Joseph Cecconi	$687,000 (1)
Brendan Lemieux	$684,000 (3)
Anton Lindholm	$682,000 (4)
Jeremy Davies	$682,000 (4)
Dylan Gambrell	$677,000 (4)
Linus Olund	$600,000 (1)
Andrew Copp	$600,000 (1)
Brady Gilmour	$600,000 (1)
Antti Palojarvi	$600,000 (2)
Total Farm Players	36
Salary Commitment
Year 2028 : $28,895,000
Year 2029 : $17,985,000
Year 2030 : $10,938,000
Year 2031 : $4,464,000
Salary Average Commitment
Year 2028 : $28,757,000
Year 2029 : $18,369,000
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 - 3,745 - 83.23%
Luxury :	1000 - $275 - 800 - 80.00%
Total Capacity :	20000
Income
Home Games Left	2
Average Attendance - %	16,145 - 80.73%
Average Income per Game	$806,631
Year to Date Revenue	$32,265,251
Expense
Pro Players Total Salaries	$86,001,000
Farm Players Total Salaries	$36,840,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$80,204,752
Farm Year To Date Expenses	$35,129,193
Pro Salary Cap To Date	$78,822,865
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$1,613,263
Pro Remaining Season Days	10
Pro Expenses Per Days	$688,984
Pro Estimated Expenses	$6,889,840
Farm Remaining Season Days	10
Farm Expenses Per Days	$301,890
Farm Estimated Expenses	$3,018,900
Estimated Season Expenses	$9,908,740
Season Salary Cap	$86,001,000
Estimate Under Maximum Salary Cap of $87,500,000	$1,499,000
Estimate Over Minimum Salary Cap of $0	$86,001,000
Current Bank Account	$86,312,060
Projected Bank Account	$78,016,583

Pro Players Salaries
Drew Doughty	$10,356,000 (4)
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)
Josh Godfrey	$5,007,000 (1)
Aleksander Barkov	$4,957,000 (2)
Justin Faulk	$4,750,000 (3)
Jacob Josefson	$4,200,000 (1)
Mikko Koskinen	$3,093,000 (1)
Martin Frk	$2,511,000 (3)
David Musil	$2,204,000 (1)
Casey Cizikas	$2,000,000 (1)
Connor Hellebuyck	$1,858,000 (1)
Anton Volchenkov	$1,500,000 (1)
Michael Frolik	$1,500,000 (1)
Jakub Vrana	$953,000 (4)
Timo Meier	$785,000 (1)
Matt Delahey	$773,000 (3)
Shea Theodore	$749,000 (2)
Total Pro Players	21
Salary Commitment
Year 2028 : $86,001,000
Year 2029 : $63,303,000
Year 2030 : $51,315,000
Year 2031 : $19,491,000
Salary Average Commitment
Year 2028 : $73,349,800
Year 2029 : $53,792,800
Year 2030 : $43,103,800
Year 2031 : $17,286,800
Salary Cap with 1 Way Contract
Year 2028 : $86,001,000
Year 2029 : $63,854,000
Year 2030 : $51,315,000
Year 2031 : $19,491,000

Farm Players Salaries
Trevor Cann	$4,266,000 (2)
Lukas Jasek	$2,000,000 (3)
Lukas Vejdemo	$2,000,000 (1)
Sergei Kostitsyn	$1,250,000 (1)
Casey Mittelstadt	$1,250,000 (2)
Nikolai Lemtyugov	$1,034,000 (2)
Ryan Poehling	$1,000,000 (1)
Jaret Anderson-Dolan	$1,000,000 (1)
Tony Lagerstrom	$950,000 (1)
Warren Foegele	$914,000 (3)
Linus Soderstrom	$886,000 (3)
Hunter Smith	$879,000 (4)
Alex Iafallo	$878,000 (4)
Travis Sanheim	$872,000 (3)
Matthew Spencer	$854,000 (2)
Anthony Duclair	$842,000 (2)
Jakub Lauko	$800,000 (3)
Kirill Ustimenko	$800,000 (2)
Kirill Maksimov	$800,000 (2)
Josh Brook	$800,000 (2)
Conner Bleackley	$776,000 (3)
Dominik Masin	$773,000 (3)
Chad Krys	$767,000 (3)
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)
Alexander Green	$700,000 (3)
Linus Lindstrand Cronholm	$700,000 (3)
Anthony Richard	$700,000 (2)
Michael Anderson	$700,000 (1)
Graham Knott	$700,000 (2)
Laurent Dauphin	$614,000 (1)
Josh Winquist	$600,000 (1)
Keegan Kanzig	$600,000 (1)
Total Farm Players	38
Salary Commitment
Year 2028 : $36,840,000
Year 2029 : $27,815,000
Year 2030 : $14,687,000
Year 2031 : $3,444,000
Salary Average Commitment
Year 2028 : $35,922,000
Year 2029 : $27,202,000
Year 2030 : $15,662,000
Year 2031 : $3,476,000

Nordiques

Arena Capacity - Ticket Price Attendance - %
Arena Name	Quebec Colisee
Level 1:	6000 - $100 - 5,792 - 96.54%
Level 2:	5000 - $60 - 4,755 - 95.10%
Level 3:	2000 - $35 - 1,942 - 97.10%
Level 4:	6000 - $20 - 5,453 - 90.89%
Luxury :	1000 - $200 - 961 - 96.14%
Total Capacity :	20000
Income
Home Games Left	2
Average Attendance - %	18,904 - 94.52%
Average Income per Game	$629,270
Year to Date Revenue	$25,170,802
Expense
Pro Players Total Salaries	$87,254,000
Farm Players Total Salaries	$27,507,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$80,496,758
Farm Year To Date Expenses	$27,096,064
Pro Salary Cap To Date	$79,114,871
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$1,258,540
Pro Remaining Season Days	10
Pro Expenses Per Days	$698,850
Pro Estimated Expenses	$6,988,500
Farm Remaining Season Days	10
Farm Expenses Per Days	$228,402
Farm Estimated Expenses	$2,284,020
Estimated Season Expenses	$9,272,520
Season Salary Cap	$87,254,000
Estimate Under Maximum Salary Cap of $87,500,000	$246,000
Estimate Over Minimum Salary Cap of $0	$87,254,000
Current Bank Account	$109,188,187
Projected Bank Account	$101,174,207

Pro Players Salaries
James Van Riemsdyk	$9,420,000 (1)
Brent Burns	$8,094,000 (2)
Mark Scheifele	$7,918,000 (4)
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)
Sami Vatanen	$3,761,000 (4)
Oscar Klefbom	$3,752,000 (1)
William Nylander	$3,710,000 (4)
Daniel Girardi	$3,500,000 (1)
Andrey Pedan	$3,494,000 (1)
Nikolaj Ehlers	$3,386,000 (3)
David Pastrnak	$3,185,000 (3)
Anton Lander	$2,400,000 (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)
Jordan Martinook	$755,000 (2)
Total Pro Players	21
Salary Commitment
Year 2028 : $87,254,000
Year 2029 : $58,983,000
Year 2030 : $36,083,000
Year 2031 : $20,427,000
Salary Average Commitment
Year 2028 : $53,831,000
Year 2029 : $35,285,000
Year 2030 : $24,403,000
Year 2031 : $15,479,000
Salary Cap with 1 Way Contract
Year 2028 : $87,254,000
Year 2029 : $59,359,000
Year 2030 : $37,209,000
Year 2031 : $21,929,000

Farm Players Salaries
Martin Necas	$1,250,000 (2)
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)
Vladimir Bobylev	$850,000 (4)
James Greenway	$842,000 (4)
Kirill Kaprizov	$827,000 (1)
Seth Griffith	$811,000 (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)
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)
Michael Ferland	$728,000 (3)
Mason Geertsen	$603,000 (1)
J.C. Lipon	$601,000 (1)
Total Farm Players	32
Salary Commitment
Year 2028 : $27,507,000
Year 2029 : $21,193,000
Year 2030 : $10,997,000
Year 2031 : $4,028,000
Salary Average Commitment
Year 2028 : $28,748,000
Year 2029 : $22,189,000
Year 2030 : $11,794,000
Year 2031 : $4,680,000

Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	HSBC Arena
Level 1:	6000 - $100 - 5,651 - 94.18%
Level 2:	5000 - $60 - 4,786 - 95.73%
Level 3:	2000 - $35 - 1,903 - 95.17%
Level 4:	6000 - $20 - 5,356 - 89.27%
Luxury :	1000 - $200 - 949 - 94.94%
Total Capacity :	20000
Income
Home Games Left	1
Average Attendance - %	18,646 - 93.23%
Average Income per Game	$620,113
Year to Date Revenue	$25,424,614
Expense
Pro Players Total Salaries	$86,444,100
Farm Players Total Salaries	$34,358,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$79,775,038
Farm Year To Date Expenses	$33,339,501
Pro Salary Cap To Date	$78,393,144
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$620,113
Pro Remaining Season Days	10
Pro Expenses Per Days	$692,473
Pro Estimated Expenses	$6,924,730
Farm Remaining Season Days	10
Farm Expenses Per Days	$282,346
Farm Estimated Expenses	$2,823,460
Estimated Season Expenses	$9,748,190
Season Salary Cap	$86,444,100
Estimate Under Maximum Salary Cap of $87,500,000	$1,055,900
Estimate Over Minimum Salary Cap of $0	$86,444,100
Current Bank Account	$95,014,295
Projected Bank Account	$85,886,218

Pro Players Salaries
John Tavares	$9,689,000 (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)
Matthew Murray	$4,641,000 (3)
Elias Lindholm	$4,577,000 (3)
Zach Werenski	$4,109,000 (2)
Matthew Tkachuk	$4,108,000 (4)
Eric O'Dell	$3,500,000 (2)
Kevin Hayes	$3,250,000 (2)
Ryan Murray	$2,354,000 (4)
Will Butcher	$1,952,000 (4)
Andre Burakovsky	$1,833,000 (1)
Haydn Fleury	$1,367,000 (3)
Brock McGinn	$1,350,000 (1)
Benjamin Gallacher	$1,350,000 (2)
Jakub Culek	$1,350,000 (1)
Laurent Brossoit	$844,000 (3)
Jakob Forsbacka-Karlsson	$749,100 (1)
Total Pro Players	22
Salary Commitment
Year 2028 : $86,444,100
Year 2029 : $79,495,000
Year 2030 : $45,389,000
Year 2031 : $21,059,000
Salary Average Commitment
Year 2028 : $56,616,000
Year 2029 : $51,083,000
Year 2030 : $28,239,000
Year 2031 : $14,512,000
Salary Cap with 1 Way Contract
Year 2028 : $86,444,100
Year 2029 : $81,162,000
Year 2030 : $46,788,000
Year 2031 : $22,429,000

Farm Players Salaries
Dominik Kubalik	$2,000,000 (1)
MacKenzie Weegar	$2,000,000 (2)
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)
Mike Winther	$1,150,000 (1)
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)
Simon Karlsson	$1,002,000 (2)
Daniil Tarasov	$1,000,000 (2)
Calen Addison	$1,000,000 (3)
Timothy Liljegren	$1,000,000 (1)
Emil Bemstrom	$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)
Total Farm Players	32
Salary Commitment
Year 2028 : $34,358,000
Year 2029 : $18,833,000
Year 2030 : $5,602,000
Year 2031 : $0
Salary Average Commitment
Year 2028 : $33,776,000
Year 2029 : $18,434,000
Year 2030 : $6,000,000
Year 2031 : $0

Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Place
Level 1:	6000 - $100 - 5,642 - 94.03%
Level 2:	5000 - $60 - 4,739 - 94.78%
Level 3:	2000 - $35 - 1,901 - 95.04%
Level 4:	6000 - $20 - 5,219 - 86.98%
Luxury :	1000 - $200 - 944 - 94.40%
Total Capacity :	20000
Income
Home Games Left	2
Average Attendance - %	18,445 - 92.22%
Average Income per Game	$616,201
Year to Date Revenue	$24,648,049
Expense
Pro Players Total Salaries	$86,244,000
Farm Players Total Salaries	$34,097,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$80,856,206
Farm Year To Date Expenses	$33,921,759
Pro Salary Cap To Date	$79,474,319
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$1,232,402
Pro Remaining Season Days	10
Pro Expenses Per Days	$690,898
Pro Estimated Expenses	$6,908,980
Farm Remaining Season Days	10
Farm Expenses Per Days	$280,291
Farm Estimated Expenses	$2,802,910
Estimated Season Expenses	$9,711,890
Season Salary Cap	$86,244,000
Estimate Under Maximum Salary Cap of $87,500,000	$1,256,000
Estimate Over Minimum Salary Cap of $0	$86,244,000
Current Bank Account	$57,146,419
Projected Bank Account	$48,666,931

Pro Players Salaries
David Perron	$9,500,000 (3)
Cody Hodgson	$7,638,000 (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)
Alexander Radulov	$4,364,000 (2)
Jerome Gauthier-Leduc	$4,094,000 (4)
Sebastian Wannstrom	$3,401,000 (4)
Scott Darling	$3,204,000 (2)
Nathan Beaulieu	$2,668,000 (1)
Jakub Kovar	$2,300,000 (3)
Jake Oettinger	$1,250,000 (2)
Mattas Janmark-Nylen	$1,027,000 (2)
Nicklas Jensen	$950,000 (3)
Dave Bolland	$903,000 (3)
Anthony Mantha	$813,000 (2)
Mike Reilly	$758,000 (4)
Total Pro Players	21
Salary Commitment
Year 2028 : $86,244,000
Year 2029 : $83,138,000
Year 2030 : $67,477,000
Year 2031 : $46,350,000
Salary Average Commitment
Year 2028 : $66,136,000
Year 2029 : $64,859,000
Year 2030 : $53,373,000
Year 2031 : $35,126,000
Salary Cap with 1 Way Contract
Year 2028 : $86,244,000
Year 2029 : $83,576,000
Year 2030 : $67,641,000
Year 2031 : $46,350,000

Farm Players Salaries
Bill Arnold	$2,500,000 (2)
Harrison Ruopp	$2,500,000 (2)
Matt Read	$2,500,000 (2)
Anthony Stolarz	$2,194,000 (2)
Josh A. Anderson	$2,000,000 (3)
Scott Hartnell	$1,600,000 (2)
Justin Azevedo	$1,200,000 (2)
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)
Michael McNiven	$833,000 (4)
Jordan Harris	$800,000 (3)
Anthony DeAngelo	$781,000 (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)
Daniel Bukac	$600,000 (2)
Benton Maass	$600,000 (2)
Cameron Hughes	$600,000 (1)
Nicklaus Perbix	$600,000 (1)
Total Farm Players	33
Salary Commitment
Year 2028 : $34,097,000
Year 2029 : $30,501,000
Year 2030 : $13,582,000
Year 2031 : $7,723,000
Salary Average Commitment
Year 2028 : $35,742,000
Year 2029 : $31,442,000
Year 2030 : $14,610,000
Year 2031 : $8,610,000

Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Verizon Center
Level 1:	6000 - $100 - 5,718 - 95.30%
Level 2:	5000 - $60 - 4,766 - 95.31%
Level 3:	2000 - $35 - 1,913 - 95.63%
Level 4:	6000 - $20 - 5,224 - 87.07%
Luxury :	1000 - $200 - 954 - 95.38%
Total Capacity :	20000
Income
Home Games Left	2
Average Attendance - %	18,574 - 92.87%
Average Income per Game	$622,160
Year to Date Revenue	$24,886,383
Expense
Pro Players Total Salaries	$86,644,000
Farm Players Total Salaries	$30,205,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$79,418,889
Farm Year To Date Expenses	$28,255,559
Pro Salary Cap To Date	$78,037,002
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$1,244,319
Pro Remaining Season Days	10
Pro Expenses Per Days	$694,047
Pro Estimated Expenses	$6,940,470
Farm Remaining Season Days	10
Farm Expenses Per Days	$249,646
Farm Estimated Expenses	$2,496,460
Estimated Season Expenses	$9,436,930
Season Salary Cap	$86,644,000
Estimate Under Maximum Salary Cap of $87,500,000	$856,000
Estimate Over Minimum Salary Cap of $0	$86,644,000
Current Bank Account	$117,720,603
Projected Bank Account	$109,527,992

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)
Andrej Sekera	$2,707,000 (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)
Tyler Biggs	$1,300,000 (2)
Sean Lorenz	$1,274,000 (1)
Christopher Tanev	$953,000 (1)
Connor Brown	$719,000 (4)
Total Pro Players	22
Salary Commitment
Year 2028 : $86,644,000
Year 2029 : $57,796,000
Year 2030 : $35,987,000
Year 2031 : $21,203,000
Salary Average Commitment
Year 2028 : $71,026,700
Year 2029 : $52,341,700
Year 2030 : $28,945,000
Year 2031 : $19,067,000
Salary Cap with 1 Way Contract
Year 2028 : $86,644,000
Year 2029 : $57,796,000
Year 2030 : $35,987,000
Year 2031 : $21,203,000

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)
Tomas Kubalik	$900,000 (2)
Tyler Parsons	$895,000 (4)
Tanner Richard	$887,000 (1)
Nick Baptiste	$886,000 (1)
Brendan Warren	$850,000 (2)
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)
Fredrik Claesson	$787,000 (1)
Ronald Boyd	$772,000 (1)
Chase Priskie	$769,000 (3)
Will Borgen	$758,000 (2)
Miikka Salomaki	$757,000 (2)
Martins Dzierkals	$755,000 (2)
Dylan Labbe	$744,000 (4)
Paul Cotter	$700,000 (3)
Logan Cockerill	$600,000 (1)
Total Farm Players	31
Salary Commitment
Year 2028 : $30,205,000
Year 2029 : $22,040,000
Year 2030 : $8,608,000
Year 2031 : $3,639,000
Salary Average Commitment
Year 2028 : $37,579,000
Year 2029 : $29,679,000
Year 2030 : $8,100,000
Year 2031 : $3,300,000

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wachovia Center
Level 1:	6000 - $100 - 5,528 - 92.14%
Level 2:	5000 - $60 - 4,715 - 94.30%
Level 3:	2000 - $35 - 1,906 - 95.31%
Level 4:	6000 - $20 - 5,298 - 88.30%
Luxury :	1000 - $200 - 935 - 93.48%
Total Capacity :	20000
Income
Home Games Left	2
Average Attendance - %	18,382 - 91.91%
Average Income per Game	$609,630
Year to Date Revenue	$24,385,187
Expense
Pro Players Total Salaries	$90,157,000
Farm Players Total Salaries	$37,756,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$81,680,657
Farm Year To Date Expenses	$37,864,771
Pro Salary Cap To Date	$72,689,171
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$1,219,259
Pro Remaining Season Days	10
Pro Expenses Per Days	$721,709
Pro Estimated Expenses	$7,217,090
Farm Remaining Season Days	10
Farm Expenses Per Days	$309,102
Farm Estimated Expenses	$3,091,020
Estimated Season Expenses	$10,308,110
Season Salary Cap	$81,897,000
Estimate Under Maximum Salary Cap of $87,500,000	$5,603,000
Estimate Over Minimum Salary Cap of $0	$81,897,000
Current Bank Account	$25,886,894
Projected Bank Account	$16,798,043

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)
Jake Allen	$7,593,000 (4)
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)
Alexander Khokhlachev	$2,000,000 (1)
Henrik Samuelsson	$2,000,000 (2)
Michael Matheson	$2,000,000 (2)
Jordan Schmaltz	$2,000,000 (3)
Mark Visentin	$2,000,000 (4)
Jeremy Helvig	$950,000 (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	23
Salary Commitment
Year 2028 : $90,157,000
Year 2029 : $71,742,000
Year 2030 : $61,760,000
Year 2031 : $24,457,000
Salary Average Commitment
Year 2028 : $73,052,000
Year 2029 : $57,856,000
Year 2030 : $49,700,000
Year 2031 : $21,919,000
Salary Cap with 1 Way Contract
Year 2028 : $90,157,000
Year 2029 : $73,247,000
Year 2030 : $64,967,000
Year 2031 : $26,987,000

Farm Players Salaries
Jens Looke	$2,500,000 (4)
Joey Anderson	$2,000,000 (3)
Noah Rod	$2,000,000 (3)
Brett Murray	$1,750,000 (4)
Pascal Leclaire	$1,650,000 (2)
Shane Gersich	$1,500,000 (4)
Brett Pollock	$1,500,000 (3)
Connor Hall	$1,500,000 (4)
Vaclav Karabacek	$1,500,000 (1)
Tyler Motte	$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)
Miroslav Svoboda	$1,100,000 (4)
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)
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)
David Noel	$600,000 (2)
Michael Pezzetta	$600,000 (4)
Total Farm Players	33
Salary Commitment
Year 2028 : $37,756,000
Year 2029 : $35,256,000
Year 2030 : $22,782,000
Year 2031 : $12,025,000
Salary Average Commitment
Year 2028 : $40,027,000
Year 2029 : $37,527,000
Year 2030 : $24,708,000
Year 2031 : $13,060,000

Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	Tampa Bay Times Forum
Level 1:	6000 - $100 - 5,768 - 96.13%
Level 2:	5000 - $60 - 4,712 - 94.24%
Level 3:	2000 - $35 - 1,893 - 94.65%
Level 4:	4000 - $20 - 4,000 - 100.00%
Luxury :	1000 - $200 - 944 - 94.39%
Total Capacity :	18000
Income
Home Games Left	2
Average Attendance - %	17,317 - 96.21%
Average Income per Game	$609,229
Year to Date Revenue	$24,369,146
Expense
Pro Players Total Salaries	$85,748,000
Farm Players Total Salaries	$37,240,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$79,363,823
Farm Year To Date Expenses	$36,566,236
Pro Salary Cap To Date	$77,981,936
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$1,218,457
Pro Remaining Season Days	10
Pro Expenses Per Days	$686,992
Pro Estimated Expenses	$6,869,920
Farm Remaining Season Days	10
Farm Expenses Per Days	$305,039
Farm Estimated Expenses	$3,050,390
Estimated Season Expenses	$9,920,310
Season Salary Cap	$85,748,000
Estimate Under Maximum Salary Cap of $87,500,000	$1,752,000
Estimate Over Minimum Salary Cap of $0	$85,748,000
Current Bank Account	$57,382,982
Projected Bank Account	$48,681,129

Pro Players Salaries
Shea Weber	$10,301,000 (4)
Leon Draisaitl	$7,511,000 (3)
Derek Stepan	$7,475,000 (4)
Kevin Shattenkirk	$6,604,000 (2)
Tuukka Rask	$6,290,000 (2)
Hampus Lindholm	$5,851,000 (4)
Rickard Rakell	$5,275,000 (2)
Mark Stone	$4,992,000 (4)
Kari Lehtonen	$4,500,000 (1)
Tyler Ennis	$3,750,000 (3)
Peter Holland	$3,505,000 (2)
Danny Dekeyser	$3,500,000 (1)
Ryan Murphy	$2,681,000 (2)
Paul Byron	$2,400,000 (4)
John Ramage	$2,250,000 (1)
Cody Eakin	$1,750,000 (1)
Martin Hanzal	$1,500,000 (2)
Adam Janosik	$1,500,000 (4)
Stefan Legein	$1,500,000 (2)
Phillip Danault	$1,263,000 (4)
Cal Clutterbuck	$750,000 (2)
Samuel Morin	$600,000 (1)
Total Pro Players	22
Salary Commitment
Year 2028 : $85,748,000
Year 2029 : $72,758,000
Year 2030 : $45,043,000
Year 2031 : $33,782,000
Salary Average Commitment
Year 2028 : $69,625,000
Year 2029 : $56,894,000
Year 2030 : $35,786,000
Year 2031 : $28,096,000
Salary Cap with 1 Way Contract
Year 2028 : $85,748,000
Year 2029 : $73,148,000
Year 2030 : $45,043,000
Year 2031 : $33,782,000

Farm Players Salaries
Hannu Toivonen	$2,000,000 (1)
Justin Pogge	$2,000,000 (1)
Dylan Wells	$1,500,000 (3)
Erik B. Karlsson	$1,500,000 (2)
Justin Daniels	$1,500,000 (2)
Dillon Simpson	$1,500,000 (1)
Oskars Bartulis	$1,400,000 (1)
Tyler Kennedy	$1,250,000 (1)
Kailer Yamamoto	$1,250,000 (2)
Eeli Tolvanen	$1,250,000 (2)
Lukas Kaspar	$1,250,000 (1)
Frans Nielsen	$1,200,000 (1)
Trevor Lewis	$1,200,000 (2)
Joshua Norris	$1,000,000 (1)
Kevin Bahl	$1,000,000 (3)
Riley Sheen	$1,000,000 (2)
Sondre Olden	$1,000,000 (2)
Niclas Almari	$944,000 (3)
Jakob Chychrun	$926,000 (3)
Julius Honka	$920,000 (4)
Cedric Paquette	$900,000 (3)
Michael Dal Colle	$877,000 (3)
Kerby Rychel	$867,000 (1)
Roope Hintz	$843,000 (1)
Jujhar Khaira	$834,000 (3)
Dmitri Samorukov	$800,000 (2)
Jesse Puljujarvi	$789,000 (4)
Joel Eriksson-Ek	$779,000 (2)
Dennis Cholowski	$779,000 (4)
Oskar Sundqvist	$746,000 (4)
Caleb Jones	$737,000 (1)
Reece Scarlett	$728,000 (4)
Roope Laavainen	$700,000 (1)
Ethan Bear	$671,000 (2)
Vitek Vanecek	$600,000 (3)
Total Farm Players	35
Salary Commitment
Year 2028 : $37,240,000
Year 2029 : $22,260,000
Year 2030 : $11,313,000
Year 2031 : $3,656,000
Salary Average Commitment
Year 2028 : $38,423,000
Year 2029 : $23,797,000
Year 2030 : $12,047,000
Year 2031 : $4,632,000

Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Mellon Arena
Level 1:	6000 - $100 - 5,800 - 96.66%
Level 2:	5000 - $60 - 4,833 - 96.67%
Level 3:	2000 - $35 - 1,941 - 97.06%
Level 4:	6000 - $20 - 5,484 - 91.41%
Luxury :	1000 - $200 - 977 - 97.69%
Total Capacity :	20000
Income
Home Games Left	2
Average Attendance - %	19,035 - 95.18%
Average Income per Game	$633,907
Year to Date Revenue	$25,356,289
Expense
Pro Players Total Salaries	$86,417,000
Farm Players Total Salaries	$50,067,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$81,603,656
Farm Year To Date Expenses	$46,707,352
Pro Salary Cap To Date	$80,221,769
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$1,267,814
Pro Remaining Season Days	10
Pro Expenses Per Days	$692,260
Pro Estimated Expenses	$6,922,600
Farm Remaining Season Days	10
Farm Expenses Per Days	$406,039
Farm Estimated Expenses	$4,060,390
Estimated Season Expenses	$10,982,990
Season Salary Cap	$86,417,000
Estimate Under Maximum Salary Cap of $87,500,000	$1,083,000
Estimate Over Minimum Salary Cap of $0	$86,417,000
Current Bank Account	$33,999,642
Projected Bank Account	$24,284,466

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)
Jared Spurgeon	$5,288,000 (2)
Brett Pesce	$2,846,000 (2)
Jussi Jokinen	$2,400,000 (1)
Joni Pitkanen	$2,000,000 (1)
Slater Koekkoek	$1,500,000 (4)
Joshua Leivo	$1,483,000 (1)
Henri Kiviaho	$1,200,000 (3)
Anthony Cirelli	$839,000 (2)
Dylan Strome	$789,000 (1)
Andrew Shaw	$725,000 (1)
Danton Heinen	$689,000 (4)
Total Pro Players	20
Salary Commitment
Year 2028 : $86,417,000
Year 2029 : $70,717,000
Year 2030 : $61,744,000
Year 2031 : $49,328,000
Salary Average Commitment
Year 2028 : $73,324,000
Year 2029 : $59,685,000
Year 2030 : $55,121,000
Year 2031 : $43,102,000
Salary Cap with 1 Way Contract
Year 2028 : $86,417,000
Year 2029 : $70,717,000
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)
Mark Adams	$1,500,000 (1)
Ian White	$1,500,000 (1)
Alex Lepkowski	$1,500,000 (1)
Nikolay Goldobin	$1,238,000 (3)
Ilya Sorokin	$1,193,000 (4)
Gabriel Vilardi	$1,000,000 (1)
Alex Formenton	$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)
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)
Sven Andrighetto	$750,000 (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	39
Salary Commitment
Year 2028 : $50,067,000
Year 2029 : $24,923,000
Year 2030 : $17,630,000
Year 2031 : $10,805,000
Salary Average Commitment
Year 2028 : $41,776,500
Year 2029 : $21,553,500
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 - 5,548 - 92.47%
Level 2:	5000 - $60 - 4,684 - 93.67%
Level 3:	2000 - $35 - 1,882 - 94.08%
Level 4:	6000 - $20 - 5,168 - 86.14%
Luxury :	1000 - $200 - 937 - 93.72%
Total Capacity :	20000
Income
Home Games Left	2
Average Attendance - %	18,219 - 91.09%
Average Income per Game	$608,173
Year to Date Revenue	$24,326,913
Expense
Pro Players Total Salaries	$86,367,000
Farm Players Total Salaries	$41,614,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$79,572,228
Farm Year To Date Expenses	$39,796,034
Pro Salary Cap To Date	$78,190,341
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$1,216,346
Pro Remaining Season Days	10
Pro Expenses Per Days	$691,866
Pro Estimated Expenses	$6,918,660
Farm Remaining Season Days	10
Farm Expenses Per Days	$339,480
Farm Estimated Expenses	$3,394,800
Estimated Season Expenses	$10,313,460
Season Salary Cap	$86,367,000
Estimate Under Maximum Salary Cap of $87,500,000	$1,133,000
Estimate Over Minimum Salary Cap of $0	$86,367,000
Current Bank Account	$32,637,645
Projected Bank Account	$23,540,531

Pro Players Salaries
Sidney Crosby	$12,529,000 (2)
Mike Richards	$10,627,000 (3)
Jamie Benn	$9,283,000 (3)
Joffrey Lupul	$7,800,000 (1)
Dustin Brown	$7,000,000 (3)
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)
Kyle Cumiskey	$1,626,000 (4)
Josh Morrissey	$1,318,000 (1)
Mikko Rantanen	$1,306,000 (2)
Keven Veilleux	$1,243,000 (2)
Anthony Camara	$1,201,000 (4)
Brayden McNabb	$976,000 (2)
MacKenzie MacEachern	$853,000 (3)
Boris Katchouk	$845,000 (4)
Anton Klementyev	$831,000 (4)
Jacob Peterson	$800,000 (2)
Jeff Schultz	$721,000 (4)
Total Pro Players	22
Salary Commitment
Year 2028 : $86,367,000
Year 2029 : $67,894,000
Year 2030 : $51,040,000
Year 2031 : $18,338,000
Salary Average Commitment
Year 2028 : $82,020,000
Year 2029 : $63,005,000
Year 2030 : $46,365,000
Year 2031 : $17,364,000
Salary Cap with 1 Way Contract
Year 2028 : $86,367,000
Year 2029 : $67,894,000
Year 2030 : $51,040,000
Year 2031 : $18,338,000

Farm Players Salaries
Conor Garland	$2,000,000 (1)
Joel Gistedt	$2,000,000 (1)
Michael Lee	$2,000,000 (1)
Dustin Tokarski	$2,000,000 (2)
Mitchell Moroz	$2,000,000 (2)
David Toews	$2,000,000 (2)
Patrick Sieloff	$2,000,000 (2)
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)
Isac Lundestrom	$1,000,000 (3)
Aleksi Heponiemi	$1,000,000 (2)
Jan Jenik	$1,000,000 (3)
Oskar Steen	$1,000,000 (3)
Ian Mitchell	$1,000,000 (1)
Joseph Woll	$971,000 (4)
Justin Sefton	$931,000 (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)
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)
Chris Calnan	$750,000 (3)
Joonas Donskoi	$742,000 (3)
Noah Hanifin	$703,000 (1)
Matt Kennedy	$700,000 (2)
Total Farm Players	35
Salary Commitment
Year 2028 : $41,614,000
Year 2029 : $25,945,000
Year 2030 : $13,661,000
Year 2031 : $4,619,000
Salary Average Commitment
Year 2028 : $40,218,000
Year 2029 : $24,256,000
Year 2030 : $11,905,000
Year 2031 : $3,033,000

Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Banknorth Garden
Level 1:	6000 - $100 - 5,765 - 96.08%
Level 2:	5000 - $60 - 4,818 - 96.36%
Level 3:	2000 - $35 - 1,923 - 96.13%
Level 4:	6000 - $20 - 5,246 - 87.44%
Luxury :	1000 - $200 - 955 - 95.54%
Total Capacity :	20000
Income
Home Games Left	2
Average Attendance - %	18,707 - 93.54%
Average Income per Game	$626,729
Year to Date Revenue	$25,069,167
Expense
Pro Players Total Salaries	$86,875,000
Farm Players Total Salaries	$42,961,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$80,962,100
Farm Year To Date Expenses	$41,123,338
Pro Salary Cap To Date	$79,580,213
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$1,253,458
Pro Remaining Season Days	10
Pro Expenses Per Days	$695,866
Pro Estimated Expenses	$6,958,660
Farm Remaining Season Days	10
Farm Expenses Per Days	$350,087
Farm Estimated Expenses	$3,500,870
Estimated Season Expenses	$10,459,530
Season Salary Cap	$86,875,000
Estimate Under Maximum Salary Cap of $87,500,000	$625,000
Estimate Over Minimum Salary Cap of $0	$86,875,000
Current Bank Account	$59,885,135
Projected Bank Account	$50,679,063

Pro Players Salaries
Kyle Turris	$11,021,000 (4)
Claude Giroux	$10,032,000 (3)
Joe Pavelski	$9,898,000 (1)
Blake Wheeler	$7,000,000 (4)
Brandon Gormley	$6,839,000 (3)
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)
Jesse Blacker	$2,000,000 (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)
Zachary Bouthillier	$1,000,000 (1)
Erik Gustafsson	$843,000 (1)
Mirco Mueller	$707,000 (2)
Jacob Pivonka	$700,000 (3)
Tim Soderlund	$700,000 (2)
Dmitrij Jaskin	$600,000 (1)
Total Pro Players	22
Salary Commitment
Year 2028 : $86,875,000
Year 2029 : $65,192,000
Year 2030 : $58,114,000
Year 2031 : $34,200,000
Salary Average Commitment
Year 2028 : $69,748,000
Year 2029 : $52,878,000
Year 2030 : $45,700,000
Year 2031 : $28,179,000
Salary Cap with 1 Way Contract
Year 2028 : $86,875,000
Year 2029 : $65,271,000
Year 2030 : $58,114,000
Year 2031 : $34,200,000

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)
David Clarkson	$2,000,000 (1)
Tony Dehart	$2,000,000 (2)
Dylen McKinlay	$2,000,000 (2)
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)
Petteri Nokelainen	$891,000 (3)
Alex Lintuniemi	$852,000 (4)
Eddie Wittchow	$850,000 (1)
Darren Helm	$850,000 (1)
Taylor Cammarata	$836,000 (1)
Juuso Puustinen	$812,000 (1)
Yan-Pavel Laplante	$806,000 (3)
Ross Colton	$787,000 (4)
Otto Koivula	$741,000 (4)
Cameron Crotty	$700,000 (2)
Stanislav Demin	$700,000 (3)
Miska Kukkonen	$700,000 (3)
Matthew Benning	$647,000 (3)
Total Farm Players	31
Salary Commitment
Year 2028 : $42,961,000
Year 2029 : $30,713,000
Year 2030 : $7,679,000
Year 2031 : $2,870,000
Salary Average Commitment
Year 2028 : $42,175,000
Year 2029 : $30,251,000
Year 2030 : $7,551,000
Year 2031 : $2,946,000

Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	6000 - $100 - 5,627 - 93.78%
Level 2:	5000 - $60 - 4,745 - 94.91%
Level 3:	2000 - $35 - 1,875 - 93.76%
Level 4:	6000 - $20 - 5,106 - 85.11%
Luxury :	1000 - $200 - 921 - 92.06%
Total Capacity :	20000
Income
Home Games Left	2
Average Attendance - %	18,274 - 91.37%
Average Income per Game	$611,629
Year to Date Revenue	$24,465,172
Expense
Pro Players Total Salaries	$77,780,000
Farm Players Total Salaries	$27,569,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$78,836,379
Farm Year To Date Expenses	$33,379,060
Pro Salary Cap To Date	$77,454,492
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$1,223,259
Pro Remaining Season Days	10
Pro Expenses Per Days	$624,252
Pro Estimated Expenses	$6,242,520
Farm Remaining Season Days	10
Farm Expenses Per Days	$228,890
Farm Estimated Expenses	$2,288,900
Estimated Season Expenses	$8,531,420
Season Salary Cap	$77,780,000
Estimate Under Maximum Salary Cap of $87,500,000	$9,720,000
Estimate Over Minimum Salary Cap of $0	$77,780,000
Current Bank Account	$62,844,838
Projected Bank Account	$55,536,677

Pro Players Salaries
Victor Hedman	$8,562,000 (3)
Chris Stewart	$6,750,000 (3)
Erik Johnson	$6,046,000 (1)
John Klingberg	$4,936,000 (2)
Alexander Frolov	$4,882,000 (1)
Scott Laughton	$4,748,000 (4)
Bryan Little	$4,604,000 (4)
Tyler Cuma	$4,499,000 (1)
Jonas Brodin	$4,142,000 (2)
Jack Campbell	$3,985,000 (1)
Radek Faksa	$3,966,000 (3)
Alex Goligoski	$3,965,000 (3)
Theodor Blueger	$3,699,000 (4)
Stefan Noesen	$3,615,000 (1)
Anton Forsberg	$2,849,000 (3)
Victor Rask	$2,696,000 (2)
Max Domi	$1,387,000 (2)
Valeri Nichushkin	$878,000 (2)
Brett Ritchie	$856,000 (4)
Ryan Dzingel	$715,000 (2)
Total Pro Players	20
Salary Commitment
Year 2028 : $77,780,000
Year 2029 : $54,033,000
Year 2030 : $38,918,000
Year 2031 : $13,907,000
Salary Average Commitment
Year 2028 : $54,957,000
Year 2029 : $37,283,000
Year 2030 : $30,194,000
Year 2031 : $10,021,000
Salary Cap with 1 Way Contract
Year 2028 : $77,780,000
Year 2029 : $54,753,000
Year 2030 : $39,999,000
Year 2031 : $13,907,000

Farm Players Salaries
Henri Jokiharju	$1,250,000 (1)
Philippe Desrosiers	$1,250,000 (3)
Urho Vaakanainen	$1,000,000 (2)
Alexander Alexeyev	$1,000,000 (3)
Ryan Merkley	$1,000,000 (3)
Kody Clark	$1,000,000 (3)
Logan Brown	$969,000 (3)
Austin Levi	$935,000 (1)
Felix Sandstrom	$916,000 (2)
Dominik Kahun	$898,000 (1)
Gabriel Carlsson	$856,000 (1)
Yakov Trenin	$850,000 (1)
Max Zimmer	$850,000 (4)
Max Lajoie	$813,000 (3)
Joel Hofer	$800,000 (3)
Grant Mismash	$800,000 (1)
Robin Salo	$800,000 (2)
Ostap Safin	$800,000 (1)
Justin Almeida	$800,000 (3)
Nathan Smith	$800,000 (3)
Ivan Barbashev	$770,000 (3)
Oliver Kylington	$763,000 (2)
Ryan Donato	$762,000 (3)
Max Jones	$750,000 (4)
Artur Kayumov	$740,000 (4)
Justin Bailey	$716,000 (2)
Wyatt Kalynuk	$700,000 (2)
Tobias Geisser	$700,000 (2)
Liam Hawel	$700,000 (1)
Chris Wilkie	$699,000 (2)
Jonas Siegenthaler	$674,000 (1)
Justin Kirkland	$608,000 (1)
Andrei Svetlakov	$600,000 (2)
Total Farm Players	33
Salary Commitment
Year 2028 : $27,569,000
Year 2029 : $18,874,000
Year 2030 : $11,827,000
Year 2031 : $2,340,000
Salary Average Commitment
Year 2028 : $27,858,000
Year 2029 : $19,195,000
Year 2030 : $12,621,000
Year 2031 : $2,340,000

Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nassau Coliseum
Level 1:	6000 - $100 - 5,606 - 93.44%
Level 2:	5000 - $60 - 4,751 - 95.03%
Level 3:	2000 - $35 - 1,912 - 95.62%
Level 4:	6000 - $20 - 5,340 - 89.00%
Luxury :	1000 - $200 - 942 - 94.16%
Total Capacity :	20000
Income
Home Games Left	2
Average Attendance - %	18,552 - 92.76%
Average Income per Game	$615,955
Year to Date Revenue	$24,638,202
Expense
Pro Players Total Salaries	$85,748,000
Farm Players Total Salaries	$33,613,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$80,310,946
Farm Year To Date Expenses	$32,236,100
Pro Salary Cap To Date	$78,929,059
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$1,231,910
Pro Remaining Season Days	10
Pro Expenses Per Days	$686,992
Pro Estimated Expenses	$6,869,920
Farm Remaining Season Days	10
Farm Expenses Per Days	$276,480
Farm Estimated Expenses	$2,764,800
Estimated Season Expenses	$9,634,720
Season Salary Cap	$85,748,000
Estimate Under Maximum Salary Cap of $87,500,000	$1,752,000
Estimate Over Minimum Salary Cap of $0	$85,748,000
Current Bank Account	$79,401,536
Projected Bank Account	$70,998,726

Pro Players Salaries
Devin Setoguchi	$9,673,000 (3)
Travis Zajac	$9,580,000 (3)
Sean Couturier	$7,143,000 (4)
Lars Eller	$6,755,000 (4)
Jiri Tlusty	$6,081,000 (2)
Cory Schneider	$6,050,000 (2)
Jake Gardiner	$5,538,000 (1)
Christopher Higgins	$5,500,000 (4)
Ilya Kovalchuk	$5,000,000 (1)
Shayne Gostisbehere	$4,215,000 (4)
Carl Soderberg	$3,949,000 (3)
Joey Hishon	$3,800,000 (1)
Timur Tsarev	$2,920,000 (3)
Danny Biega	$2,200,000 (2)
Rocco Grimaldi	$2,112,000 (4)
Wojtek Wolski	$1,750,000 (2)
Oscar Dansk	$1,075,000 (1)
Robert Hagg	$859,000 (1)
Ivan Provorov	$787,000 (1)
Tyler Bertuzzi	$761,000 (2)
Total Pro Players	20
Salary Commitment
Year 2028 : $85,748,000
Year 2029 : $67,408,000
Year 2030 : $51,319,000
Year 2031 : $25,022,000
Salary Average Commitment
Year 2028 : $74,072,000
Year 2029 : $57,975,000
Year 2030 : $41,084,000
Year 2031 : $21,937,000
Salary Cap with 1 Way Contract
Year 2028 : $85,748,000
Year 2029 : $68,689,000
Year 2030 : $51,847,000
Year 2031 : $25,725,000

Farm Players Salaries
Antero Niittymaki	$3,829,000 (2)
Josh Unice	$2,000,000 (3)
Jonathan Matsumoto	$1,296,000 (5)
Sami Lepisto	$1,250,000 (2)
Matt D'Agostini	$1,048,000 (3)
Kent Huskins	$1,000,000 (2)
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)
Nicolas Aube-Kubel	$838,000 (3)
Loic Leduc	$836,000 (2)
Michael Mersch	$820,000 (4)
David Kase	$819,000 (4)
Brendan Ranford	$800,000 (2)
Joseph Labate	$800,000 (3)
Reece Willcox	$800,000 (1)
Jonas Rondbjerg	$800,000 (1)
Allan McShane	$800,000 (3)
Benjamin Mirageas	$800,000 (1)
Chris Terry	$784,000 (2)
Wade Allison	$754,000 (4)
Ryan Parent	$750,000 (1)
Filip Berglund	$750,000 (2)
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)
Noah Cates	$700,000 (1)
Petr Kvaca	$700,000 (2)
Tanner Laczynski	$692,000 (3)
Kyle Keyser	$600,000 (1)
Jacob Golden	$600,000 (1)
Kale Howarth	$600,000 (2)
Total Farm Players	36
Salary Commitment
Year 2028 : $33,613,000
Year 2029 : $27,629,000
Year 2030 : $13,257,000
Year 2031 : $6,354,000
Salary Average Commitment
Year 2028 : $30,703,000
Year 2029 : $25,653,000
Year 2030 : $12,654,000
Year 2031 : $5,792,000

Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	6000 - $100 - 5,688 - 94.81%
Level 2:	5000 - $60 - 4,787 - 95.74%
Level 3:	2000 - $35 - 1,931 - 96.55%
Level 4:	6000 - $20 - 5,256 - 87.60%
Luxury :	1000 - $200 - 937 - 93.65%
Total Capacity :	20000
Income
Home Games Left	2
Average Attendance - %	18,599 - 92.99%
Average Income per Game	$620,196
Year to Date Revenue	$24,807,845
Expense
Pro Players Total Salaries	$74,158,000
Farm Players Total Salaries	$37,691,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$72,352,949
Farm Year To Date Expenses	$35,330,429
Pro Salary Cap To Date	$70,971,062
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$1,240,392
Pro Remaining Season Days	10
Pro Expenses Per Days	$595,732
Pro Estimated Expenses	$5,957,320
Farm Remaining Season Days	10
Farm Expenses Per Days	$308,591
Farm Estimated Expenses	$3,085,910
Estimated Season Expenses	$9,043,230
Season Salary Cap	$74,158,000
Estimate Under Maximum Salary Cap of $87,500,000	$13,342,000
Estimate Over Minimum Salary Cap of $0	$74,158,000
Current Bank Account	$151,189,380
Projected Bank Account	$143,386,542

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)
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)
Xavier Ouellet	$1,250,000 (1)
Guillaume Brisebois	$900,000 (3)
Vladislav Kamenev	$898,000 (2)
Total Pro Players	22
Salary Commitment
Year 2028 : $74,158,000
Year 2029 : $42,051,000
Year 2030 : $15,723,000
Year 2031 : $2,108,000
Salary Average Commitment
Year 2028 : $58,972,000
Year 2029 : $29,559,000
Year 2030 : $10,750,000
Year 2031 : $2,000,000
Salary Cap with 1 Way Contract
Year 2028 : $74,158,000
Year 2029 : $43,168,000
Year 2030 : $16,679,000
Year 2031 : $2,108,000

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)
Cale Makar	$1,250,000 (2)
Filip Chytil	$1,250,000 (1)
Alexandre Texier	$1,250,000 (1)
Jesperi Kotkaniemi	$1,250,000 (3)
Perttu Lindgren	$1,250,000 (1)
Rostislav Klesla	$1,250,000 (1)
Patrik Laine	$1,145,000 (4)
Libor Hajek	$1,090,000 (2)
Sebastian Walfridsson	$1,081,000 (1)
Samuel Noreau	$1,000,000 (1)
Cody Sol	$1,000,000 (1)
Jake Virtanen	$980,000 (1)
A.J. Greer	$955,000 (1)
Tage Thompson	$943,000 (4)
Rhett Gardner	$922,000 (2)
Ryan MacInnis	$890,000 (3)
Ryan Gropp	$850,000 (4)
Jeremy Bracco	$842,000 (1)
Damien Riat	$838,000 (3)
Anton Slepyshev	$838,000 (1)
Otto Somppi	$803,000 (4)
Riley Sutter	$800,000 (3)
Mario Ferraro	$800,000 (1)
Seth Barton	$800,000 (3)
Jeremy Swayman	$800,000 (1)
Jack McBain	$800,000 (3)
Andrei Altybarmakyan	$800,000 (2)
Fabian Zetterlund	$800,000 (1)
Ivan Lodnia	$800,000 (1)
Jake Dotchin	$725,000 (1)
Spencer Stastney	$700,000 (3)
Zach Gallant	$700,000 (1)
Parker Foo	$600,000 (2)
Jakub Galvas	$600,000 (2)
Total Farm Players	38
Salary Commitment
Year 2028 : $37,691,000
Year 2029 : $18,326,000
Year 2030 : $10,906,000
Year 2031 : $3,427,000
Salary Average Commitment
Year 2028 : $36,738,000
Year 2029 : $19,084,000
Year 2030 : $12,134,000
Year 2031 : $4,750,000

Whalers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Hartford Civic Centre
Level 1:	6000 - $100 - 5,617 - 93.62%
Level 2:	5000 - $60 - 4,708 - 94.16%
Level 3:	2000 - $35 - 1,916 - 95.82%
Level 4:	6000 - $20 - 5,285 - 88.08%
Luxury :	1000 - $200 - 944 - 94.41%
Total Capacity :	20000
Income
Home Games Left	2
Average Attendance - %	18,471 - 92.35%
Average Income per Game	$614,945
Year to Date Revenue	$24,597,807
Expense
Pro Players Total Salaries	$85,903,000
Farm Players Total Salaries	$25,951,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$80,289,697
Farm Year To Date Expenses	$26,748,953
Pro Salary Cap To Date	$78,907,810
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$1,229,890
Pro Remaining Season Days	10
Pro Expenses Per Days	$688,213
Pro Estimated Expenses	$6,882,130
Farm Remaining Season Days	10
Farm Expenses Per Days	$216,150
Farm Estimated Expenses	$2,161,500
Estimated Season Expenses	$9,043,630
Season Salary Cap	$85,903,000
Estimate Under Maximum Salary Cap of $87,500,000	$1,597,000
Estimate Over Minimum Salary Cap of $0	$85,903,000
Current Bank Account	$102,009,575
Projected Bank Account	$94,195,835

Pro Players Salaries
Eric Staal	$10,964,000 (1)
Zach Parise	$8,641,000 (2)
Brandon Sutter	$7,291,000 (4)
Keith Yandle	$7,189,000 (2)
Marc-Andre Fleury	$6,484,000 (3)
Nino Niederreiter	$5,500,000 (3)
J.T. Miller	$5,288,000 (4)
Colton Parayko	$4,662,000 (4)
Linus Ullmark	$3,915,000 (3)
Brayden Point	$3,671,000 (3)
Tyson Barrie	$3,394,000 (3)
Aaron Ekblad	$2,977,000 (3)
Justin Holl	$2,876,000 (2)
Viktor Arvidsson	$2,421,000 (4)
Adam Lowry	$2,250,000 (2)
Curtis Lazar	$2,198,000 (1)
Joe Morrow	$1,976,000 (1)
Lucas Lessio	$1,294,000 (3)
Jake Guentzel	$777,000 (2)
Trevor Van Riemsdyk	$753,000 (1)
Adam Ruzicka	$700,000 (1)
Tommy Vannelli	$682,000 (1)
Total Pro Players	22
Salary Commitment
Year 2028 : $85,903,000
Year 2029 : $68,630,000
Year 2030 : $46,897,000
Year 2031 : $19,662,000
Salary Average Commitment
Year 2028 : $65,479,000
Year 2029 : $51,746,000
Year 2030 : $33,634,000
Year 2031 : $15,392,000
Salary Cap with 1 Way Contract
Year 2028 : $85,903,000
Year 2029 : $68,630,000
Year 2030 : $46,897,000
Year 2031 : $19,662,000

Farm Players Salaries
Alex DeBrincat	$1,359,000 (3)
Nikita Zadorov	$1,016,000 (3)
Alexander Nylander	$1,000,000 (4)
Jett Woo	$1,000,000 (3)
Ian Scott	$1,000,000 (2)
Mathias Emilio Pettersen	$1,000,000 (3)
Mike Robinson	$916,000 (2)
Christian Jaros	$865,000 (3)
Yegor Korshkov	$854,000 (3)
Rasmus Andersson	$848,000 (1)
Tim Gettinger	$823,000 (1)
Givani Smith	$807,000 (2)
Jordan Greenway	$806,000 (1)
Eetu Luostarinen	$800,000 (2)
Stuart Skinner	$800,000 (2)
Noel Hoefenmayer	$800,000 (2)
Kevin Mandolese	$800,000 (3)
Riley Stotts	$800,000 (3)
Jachym Kondelik	$800,000 (3)
Riley Damiani	$800,000 (3)
Yegor Sharangovich	$800,000 (3)
Gustav Forsling	$782,000 (3)
Travis Dermott	$776,000 (2)
Tyler Benson	$771,000 (4)
Jayce Hawryluk	$767,000 (4)
Maxim Letunov	$761,000 (4)
Dennis Busby	$700,000 (3)
Marian Studenic	$700,000 (1)
Kyle Olson	$700,000 (2)
Olle Eriksson Ek	$700,000 (1)
Croix Evingson	$600,000 (1)
Total Farm Players	31
Salary Commitment
Year 2028 : $25,951,000
Year 2029 : $21,474,000
Year 2030 : $14,875,000
Year 2031 : $3,299,000
Salary Average Commitment
Year 2028 : $25,362,000
Year 2029 : $20,962,000
Year 2030 : $14,212,000
Year 2031 : $3,594,000

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	$20,314,403	$85,125,000	$2,375,000	$85,125,000	20	36	56
Ducks	$97,768,886	$86,612,000	$888,000	$86,612,000	20	33	53
Golden Knights	$410,648,675	$86,641,000	$859,000	$86,641,000	22	37	59
Kings	$102,765,294	$85,599,000	$1,901,000	$85,599,000	21	40	61
Sharks	$115,623,639	$87,108,000	$392,000	$87,108,000	23	31	54
Blackhawks	$83,154,768	$81,097,000	$6,403,000	$81,097,000	25	33	58
Blues	$69,714,739	$86,099,000	$1,401,000	$86,099,000	20	37	57
Maple Leafs	$76,452,133	$87,034,000	$466,000	$87,034,000	22	35	57
North Stars	$114,344,460	$87,280,000	$220,000	$87,280,000	21	29	50
Predators	$96,595,702	$86,824,000	$676,000	$86,824,000	21	36	57
Canucks	($21,573,160)	$86,901,000	$599,000	$86,901,000	21	40	61
Flames	$61,477,714	$85,791,000	$1,709,000	$85,791,000	20	39	59
Jets	$78,733,155	$82,625,000	$4,875,000	$82,625,000	23	31	54
Kraken	$395,758,342	$87,002,000	$498,000	$87,002,000	21	31	52
Oilers	$107,107,655	$85,547,000	$1,953,000	$85,547,000	20	33	53
Blue Jackets	$92,259,116	$87,376,000	$124,000	$87,376,000	24	36	60
Canadiens	$86,312,060	$86,001,000	$1,499,000	$86,001,000	21	38	59
Nordiques	$109,188,187	$87,254,000	$246,000	$87,254,000	21	32	53
Sabres	$95,014,295	$86,444,100	$1,055,900	$86,444,100	22	32	54
Senators	$57,146,419	$86,244,000	$1,256,000	$86,244,000	21	33	54
Capitals	$117,720,603	$86,644,000	$856,000	$86,644,000	22	31	53
Flyers	$25,886,894	$81,897,000	$5,603,000	$81,897,000	23	33	56
Lightning	$57,382,982	$85,748,000	$1,752,000	$85,748,000	22	35	57
Penguins	$33,999,642	$86,417,000	$1,083,000	$86,417,000	20	39	59
Red Wings	$32,637,645	$86,367,000	$1,133,000	$86,367,000	22	35	57
Bruins	$59,885,135	$86,875,000	$625,000	$86,875,000	22	31	53
Devils	$62,844,838	$77,780,000	$9,720,000	$77,780,000	20	33	53
Islanders	$79,401,536	$85,748,000	$1,752,000	$85,748,000	20	36	56
Rangers	$151,189,380	$74,158,000	$13,342,000	$74,158,000	22	38	60
Whalers	$102,009,575	$85,903,000	$1,597,000	$85,903,000	22	31	53

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 - %