DCHL - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6000 - $100 - 5,851 - 97.52%
Level 2:	5000 - $60 - 4,824 - 96.48%
Level 3:	2000 - $35 - 1,907 - 95.35%
Level 4:	4000 - $20 - 4,000 - 100.00%
Luxury :	1000 - $200 - 968 - 96.84%
Total Capacity :	18000
Income
Home Games Left	26
Average Attendance - %	17,550 - 97.50%
Average Income per Game	$619,637
Year to Date Revenue	$9,914,188
Expense
Pro Players Total Salaries	$83,202,000
Farm Players Total Salaries	$44,743,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$31,150,636
Farm Year To Date Expenses	$16,974,448
Pro Salary Cap To Date	$30,599,333
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$16,110,556
Pro Remaining Season Days	74
Pro Expenses Per Days	$723,949
Pro Estimated Expenses	$53,572,226
Farm Remaining Season Days	74
Farm Expenses Per Days	$395,239
Farm Estimated Expenses	$29,247,686
Estimated Season Expenses	$82,819,912
Season Salary Cap	$83,202,000
Estimate Under Maximum Salary Cap of $85,000,000	$1,798,000
Estimate Over Minimum Salary Cap of $0	$83,202,000
Current Bank Account	$185,222,736
Projected Bank Account	$118,513,380

Pro Players Salaries
Patrik Berglund	$8,755,000 (2)
Zach Hamill	$8,250,000 (5)
John Moore	$7,797,000 (3)
Brandon Dubinsky	$7,500,000 (3)
Braden Holtby	$6,227,000 (5)
Tyler Johnson	$6,215,000 (5)
Mark Pysyk	$5,335,000 (3)
Auston Matthews	$4,954,000 (4)
Alexander Wennberg	$4,775,000 (3)
Cam Atkinson	$4,624,000 (3)
Radek Faksa	$3,966,000 (4)
Joey Hishon	$3,800,000 (2)
Jaccob Slavin	$2,833,000 (5)
Chuck Kobasew	$2,000,000 (1)
David Savard	$1,930,000 (5)
Olivier Roy	$1,200,000 (2)
Marcel Goc	$1,000,000 (1)
Sebastian Collberg	$917,000 (4)
Dillon Fournier	$563,000 (1)
Esa Lindell	$561,000 (1)
Total Pro Players	20
Salary Commitment
Year 2027 : $83,202,000
Year 2028 : $81,170,000
Year 2029 : $66,980,000
Year 2030 : $38,252,000
Salary Average Commitment
Year 2027 : $66,530,200
Year 2028 : $61,844,200
Year 2029 : $50,024,200
Year 2030 : $31,074,000
Salary Cap with 1 Way Contract
Year 2027 : $83,202,000
Year 2028 : $79,078,000
Year 2029 : $65,323,000
Year 2030 : $35,292,000

Farm Players Salaries
Juuse Saros	$2,545,000 (2)
Drayson Bowman	$2,000,000 (3)
Andrei Kostitsyn	$2,000,000 (1)
Matt Moulson	$2,000,000 (3)
Patrick Eaves	$2,000,000 (3)
R.J. Umberger	$2,000,000 (1)
Viktor Fasth	$2,000,000 (1)
Vladimir Sobotka	$2,000,000 (2)
Tage Thompson	$1,250,000 (1)
Casey Mittelstadt	$1,250,000 (3)
Nick Suzuki	$1,250,000 (2)
Logan Stanley	$1,250,000 (5)
Adin Hill	$1,193,000 (3)
Libor Hajek	$1,090,000 (3)
Juuso Valimaki	$1,000,000 (3)
Mitch Wahl	$1,000,000 (4)
Christian Fischer	$996,000 (2)
Oliver Bjorkstrand	$969,000 (2)
Lucas Wallmark	$944,000 (4)
Anatoly Golyshev	$928,000 (2)
Tucker Poolman	$903,000 (3)
Maxime Sauve	$885,000 (2)
Andrew Mangiapane	$879,000 (3)
Henrik Borgstrom	$861,000 (4)
Anthony Duclair	$842,000 (3)
Curtis Gedig	$840,000 (2)
Ben Chiarot	$812,000 (1)
Rem Pitlick	$800,000 (1)
Morgan Barron	$800,000 (3)
Cale Fleury	$800,000 (2)
Kevin Labanc	$750,000 (4)
Joel Teasdale	$700,000 (2)
Jonathan Ang	$700,000 (1)
Terrance Amorosa	$690,000 (1)
J.T. Compher	$682,000 (2)
Joni Tuulola	$639,000 (2)
Joe Hicketts	$639,000 (2)
Brandon Hickey	$638,000 (1)
Alexandre Carrier	$618,000 (2)
Aarne Talvitie	$600,000 (3)
Total Farm Players	40
Salary Commitment
Year 2027 : $44,743,000
Year 2028 : $32,741,000
Year 2029 : $18,022,000
Year 2030 : $3,715,000
Salary Average Commitment
Year 2027 : $41,434,000
Year 2028 : $30,544,000
Year 2029 : $18,643,000
Year 2030 : $5,005,000

Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	GM Place
Level 1:	6000 - $100 - 5,676 - 94.60%
Level 2:	5000 - $60 - 4,726 - 94.52%
Level 3:	2000 - $35 - 1,912 - 95.59%
Level 4:	6000 - $20 - 5,463 - 91.06%
Luxury :	1000 - $200 - 949 - 94.86%
Total Capacity :	20000
Income
Home Games Left	26
Average Attendance - %	18,725 - 93.63%
Average Income per Game	$620,687
Year to Date Revenue	$9,930,995
Expense
Pro Players Total Salaries	$84,296,000
Farm Players Total Salaries	$55,917,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$31,490,072
Farm Year To Date Expenses	$21,139,593
Pro Salary Cap To Date	$30,938,808
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$16,137,867
Pro Remaining Season Days	74
Pro Expenses Per Days	$733,299
Pro Estimated Expenses	$54,264,126
Farm Remaining Season Days	74
Farm Expenses Per Days	$490,744
Farm Estimated Expenses	$36,315,056
Estimated Season Expenses	$90,579,182
Season Salary Cap	$84,296,000
Estimate Under Maximum Salary Cap of $85,000,000	$704,000
Estimate Over Minimum Salary Cap of $0	$84,296,000
Current Bank Account	$154,712,319
Projected Bank Account	$80,271,004

Pro Players Salaries
Joe Pavelski	$9,898,000 (2)
Patrick Marleau	$8,996,000 (2)
Jordan Staal	$8,500,000 (4)
Keith Yandle	$7,189,000 (3)
Andrew Cogliano	$5,713,000 (2)
Brendan Smith	$5,668,000 (2)
Tim Erixon	$5,267,000 (3)
Derek Stepan	$5,037,000 (5)
Alex Goligoski	$4,325,000 (4)
Michael Grabner	$4,087,000 (1)
Ty Rattie	$3,641,000 (3)
Chad Johnson	$3,500,000 (1)
Jason Demers	$2,783,000 (2)
Justin Peters	$2,000,000 (2)
Jesse Blacker	$2,000,000 (2)
Christian Thomas	$1,921,000 (5)
Frederik Gauthier	$1,479,000 (2)
Lucas Lessio	$890,000 (1)
Nicolas Kerdiles	$715,000 (1)
Pavel Buchnevich	$687,000 (2)
Total Pro Players	20
Salary Commitment
Year 2027 : $84,296,000
Year 2028 : $77,924,000
Year 2029 : $37,482,000
Year 2030 : $21,806,000
Salary Average Commitment
Year 2027 : $73,057,000
Year 2028 : $63,865,000
Year 2029 : $32,543,000
Year 2030 : $21,694,000
Salary Cap with 1 Way Contract
Year 2027 : $84,296,000
Year 2028 : $75,104,000
Year 2029 : $35,880,000
Year 2030 : $19,783,000

Farm Players Salaries
Riku Helenius	$3,111,000 (3)
Josh Unice	$3,092,000 (1)
Martins Karsums	$2,281,000 (4)
Patrick McNally	$2,000,000 (4)
Martin Gernat	$2,000,000 (2)
Tobias Rieder	$2,000,000 (3)
Lukas Vejdemo	$2,000,000 (2)
Brandon Magee	$2,000,000 (3)
Brendan Leipsic	$2,000,000 (4)
Brycen Martin	$2,000,000 (3)
Brad Hunt	$2,000,000 (4)
John-Michael Liles	$2,000,000 (4)
Drake Caggiula	$2,000,000 (4)
Roland McKeown	$2,000,000 (4)
Nikita Tryamkin	$2,000,000 (5)
Juraj Simek	$2,000,000 (2)
Stefan Matteau	$1,500,000 (4)
Ben Johnson	$1,500,000 (4)
Tyson Sexsmith	$1,500,000 (5)
Jonathan Matsumoto	$1,296,000 (2)
Nico Hischier	$1,250,000 (2)
Kale Kessy	$926,000 (2)
Anthony Beauvillier	$913,000 (2)
Thomas Schemitsch	$906,000 (4)
Christopher Gibson	$900,000 (5)
Josh Shalla	$894,000 (4)
Michael Dal Colle	$877,000 (4)
Evan Cormier	$850,000 (2)
Filip Gustavsson	$844,000 (4)
Damien Riat	$838,000 (4)
Stuart Skinner	$800,000 (3)
Billy Sweatt	$788,000 (4)
Dillon Heatherington	$761,000 (3)
Steven Lorentz	$750,000 (3)
Daniil Zharkov	$703,000 (4)
Vladislav Kara	$700,000 (3)
Christian Wolanin	$687,000 (2)
Markus Nurmi	$650,000 (2)
Sam Lafferty	$600,000 (2)
Total Farm Players	39
Salary Commitment
Year 2027 : $55,917,000
Year 2028 : $53,959,000
Year 2029 : $39,916,000
Year 2030 : $26,742,000
Salary Average Commitment
Year 2027 : $54,775,000
Year 2028 : $53,525,000
Year 2029 : $39,690,000
Year 2030 : $28,015,000

Ducks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	6000 - $100 - 5,728 - 95.46%
Level 2:	5000 - $60 - 4,782 - 95.63%
Level 3:	2000 - $35 - 1,886 - 94.32%
Level 4:	6000 - $20 - 5,578 - 92.97%
Luxury :	1000 - $200 - 947 - 94.69%
Total Capacity :	20000
Income
Home Games Left	27
Average Attendance - %	18,921 - 94.61%
Average Income per Game	$625,586
Year to Date Revenue	$9,383,793
Expense
Pro Players Total Salaries	$83,555,000
Farm Players Total Salaries	$32,098,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$31,584,942
Farm Year To Date Expenses	$12,598,274
Pro Salary Cap To Date	$31,033,643
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$16,890,827
Pro Remaining Season Days	74
Pro Expenses Per Days	$726,966
Pro Estimated Expenses	$53,795,484
Farm Remaining Season Days	74
Farm Expenses Per Days	$287,162
Farm Estimated Expenses	$21,249,988
Estimated Season Expenses	$75,045,472
Season Salary Cap	$83,555,000
Estimate Under Maximum Salary Cap of $85,000,000	$1,445,000
Estimate Over Minimum Salary Cap of $0	$83,555,000
Current Bank Account	$240,183,509
Projected Bank Account	$182,028,864

Pro Players Salaries
Corey Perry	$13,163,000 (4)
Ryan Kesler	$9,437,000 (2)
Ryan McDonagh	$8,484,000 (2)
Joffrey Lupul	$7,800,000 (2)
Evander Kane	$7,799,000 (4)
Magnus Paajarvi Svensson	$6,997,000 (4)
Filip Forsberg	$4,827,000 (5)
Ivan Vishnevskiy	$4,193,000 (1)
Daniel Girardi	$3,500,000 (1)
Mikko Koskinen	$3,479,000 (2)
T.J. Galiardi	$2,500,000 (2)
Matt Carle	$2,000,000 (5)
Zemgus Girgensons	$1,698,000 (1)
Matthew Tkachuk	$1,250,000 (5)
Rhett Rakhshani	$1,167,000 (4)
Scott Hannan	$1,000,000 (3)
Stephen Silas	$989,000 (2)
Blake Coleman	$959,000 (2)
Jake McCabe	$945,000 (3)
Edward Pasquale	$750,000 (3)
Dmitrij Jaskin	$618,000 (2)
Total Pro Players	21
Salary Commitment
Year 2027 : $83,555,000
Year 2028 : $77,330,000
Year 2029 : $40,184,000
Year 2030 : $34,508,000
Salary Average Commitment
Year 2027 : $68,915,000
Year 2028 : $59,524,000
Year 2029 : $31,523,000
Year 2030 : $29,061,000
Salary Cap with 1 Way Contract
Year 2027 : $83,555,000
Year 2028 : $74,164,000
Year 2029 : $39,898,000
Year 2030 : $37,203,000

Farm Players Salaries
Edward Purcell	$2,000,000 (2)
Brendan Bell	$2,000,000 (2)
Bobby Hughes	$2,000,000 (1)
Mattias Tedenby	$2,000,000 (1)
Igor Bobkov	$2,000,000 (2)
Alex Auld	$2,000,000 (4)
Joel Ward	$1,500,000 (2)
Patrick Maroon	$1,000,000 (1)
Harrison Reed	$1,000,000 (2)
Nigel Dawes	$1,000,000 (2)
Jordan Leopold	$1,000,000 (3)
Mark Mitera	$1,000,000 (2)
Ryan Kujawinski	$901,000 (4)
Kyle Platzer	$901,000 (4)
Hayden Hawkey	$850,000 (4)
Dylan Samberg	$800,000 (2)
Curtis Glencross	$800,000 (2)
Valtteri Filppula	$800,000 (4)
Brendan Guhle	$761,000 (2)
Paul Szczechura	$750,000 (3)
Justin Abdelkader	$700,000 (3)
Chris DiDomenico	$700,000 (3)
Jake Hansen	$700,000 (3)
Matt Kennedy	$700,000 (3)
Ladislav Smid	$635,000 (4)
Ryan Mcgregor	$600,000 (3)
Brett McKenzie	$600,000 (5)
Dean Stewart	$600,000 (1)
Trenton Bourque	$600,000 (2)
Matthew Hellickson	$600,000 (3)
Rodrigo Abols	$600,000 (1)
Total Farm Players	31
Salary Commitment
Year 2027 : $32,098,000
Year 2028 : $25,874,000
Year 2029 : $12,052,000
Year 2030 : $6,085,000
Salary Average Commitment
Year 2027 : $33,400,000
Year 2028 : $27,200,000
Year 2029 : $13,700,000
Year 2030 : $7,950,000

Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pengrowth Saddledome
Level 1:	6000 - $100 - 5,570 - 92.83%
Level 2:	5000 - $60 - 4,724 - 94.49%
Level 3:	2000 - $35 - 1,915 - 95.75%
Level 4:	6000 - $20 - 5,348 - 89.13%
Luxury :	1000 - $200 - 948 - 94.78%
Total Capacity :	20000
Income
Home Games Left	26
Average Attendance - %	18,505 - 92.52%
Average Income per Game	$614,033
Year to Date Revenue	$9,824,530
Expense
Pro Players Total Salaries	$83,475,900
Farm Players Total Salaries	$34,474,100
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$30,895,624
Farm Year To Date Expenses	$13,199,655
Pro Salary Cap To Date	$30,344,325
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$15,964,861
Pro Remaining Season Days	74
Pro Expenses Per Days	$726,290
Pro Estimated Expenses	$53,745,460
Farm Remaining Season Days	74
Farm Expenses Per Days	$307,471
Farm Estimated Expenses	$22,752,854
Estimated Season Expenses	$76,498,314
Season Salary Cap	$83,475,900
Estimate Under Maximum Salary Cap of $85,000,000	$1,524,100
Estimate Over Minimum Salary Cap of $0	$83,475,900
Current Bank Account	$211,127,709
Projected Bank Account	$150,594,256

Pro Players Salaries
Ben Bishop	$8,207,000 (4)
Oliver Ekman-Larsson	$7,240,000 (5)
Ryan Suter	$6,940,000 (3)
Loui Eriksson	$6,454,000 (3)
Mika Zibanejad	$6,189,000 (3)
Alex Galchenyuk	$5,883,000 (4)
Emerson Etem	$5,398,000 (3)
Nail Yakupov	$4,995,000 (4)
Tyler Cuma	$4,499,000 (2)
Ryan Ellis	$4,156,000 (3)
Stefan Noesen	$3,615,000 (2)
Jakob Silfverberg	$3,204,000 (2)
Vladislav Namestnikov	$2,021,000 (1)
Jakub Kovar	$2,000,000 (2)
Casey Cizikas	$2,000,000 (2)
Brady Skjei	$1,725,700 (5)
Andrej Nestrasil	$1,714,000 (3)
Johnny Oduya	$1,700,000 (2)
Troy Stecher	$1,500,000 (2)
Maxim Shalunov	$1,500,000 (2)
Nicolas Deschamps	$1,300,000 (5)
Teuvo Teravainen	$1,235,200 (5)
Total Pro Players	22
Salary Commitment
Year 2027 : $83,475,900
Year 2028 : $85,425,000
Year 2029 : $65,252,000
Year 2030 : $34,868,000
Salary Average Commitment
Year 2027 : $64,387,900
Year 2028 : $62,366,900
Year 2029 : $47,849,900
Year 2030 : $23,989,900
Salary Cap with 1 Way Contract
Year 2027 : $83,475,900
Year 2028 : $81,454,900
Year 2029 : $61,436,900
Year 2030 : $30,585,900

Farm Players Salaries
John Marino	$2,000,000 (3)
Kaapo Kahkonen	$2,000,000 (3)
Joonas Korpisalo	$2,000,000 (5)
Samuel Blais	$1,000,000 (5)
Gemel Smith	$1,000,000 (5)
Carson Soucy	$1,000,000 (1)
Jon Gillies	$986,000 (4)
Landon Bow	$975,000 (1)
Miles Wood	$917,000 (3)
Remi Elie	$854,000 (2)
Adam Erne	$848,000 (2)
Mason Appleton	$812,000 (3)
Troy Terry	$807,000 (3)
Sami Niku	$803,000 (3)
Nate Schnarr	$800,000 (2)
David Farrance	$800,000 (3)
Lucas Elvenes	$800,000 (2)
Matthew Phillips	$800,000 (5)
Taro Hirose	$800,000 (5)
Mason Shaw	$800,000 (2)
Dennis Gilbert	$781,000 (2)
Zachary Senyshyn	$777,000 (2)
Vince Dunn	$775,000 (3)
Jeremy Roy	$770,000 (2)
Filip Hronek	$763,000 (4)
Kyle Capobianco	$761,000 (2)
Julius Nattinen	$760,000 (4)
Chandler Stephenson	$752,000 (2)
Mathieu Joseph	$740,000 (3)
Cooper Marody	$731,000 (3)
Dryden Hunt	$726,000 (3)
Dylan Sikura	$725,000 (3)
Jayce Hawryluk	$710,000 (5)
Skyler Mckenzie	$700,000 (3)
Cole Guttman	$700,000 (3)
Vincent Hinostroza	$675,000 (4)
Neal Pionk	$666,000 (3)
Valentin Zykov	$640,100 (5)
Nick Schmaltz	$520,000 (5)
Total Farm Players	39
Salary Commitment
Year 2027 : $34,474,100
Year 2028 : $31,767,000
Year 2029 : $23,824,000
Year 2030 : $9,922,000
Salary Average Commitment
Year 2027 : $38,052,100
Year 2028 : $36,077,100
Year 2029 : $27,785,100
Year 2030 : $11,087,100

Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	6000 - $100 - 5,745 - 95.75%
Level 2:	5000 - $60 - 4,717 - 94.34%
Level 3:	2000 - $35 - 1,924 - 96.21%
Level 4:	6000 - $20 - 5,375 - 89.58%
Luxury :	1000 - $200 - 949 - 94.89%
Total Capacity :	20000
Income
Home Games Left	26
Average Attendance - %	18,710 - 93.55%
Average Income per Game	$623,294
Year to Date Revenue	$9,972,697
Expense
Pro Players Total Salaries	$84,698,000
Farm Players Total Salaries	$35,855,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$31,527,468
Farm Year To Date Expenses	$13,432,533
Pro Salary Cap To Date	$30,976,208
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$16,205,633
Pro Remaining Season Days	74
Pro Expenses Per Days	$736,735
Pro Estimated Expenses	$54,518,390
Farm Remaining Season Days	74
Farm Expenses Per Days	$319,274
Farm Estimated Expenses	$23,626,276
Estimated Season Expenses	$78,144,666
Season Salary Cap	$84,698,000
Estimate Under Maximum Salary Cap of $85,000,000	$302,000
Estimate Over Minimum Salary Cap of $0	$84,698,000
Current Bank Account	$252,731,746
Projected Bank Account	$190,792,713

Pro Players Salaries
Anze Kopitar	$11,781,000 (3)
Thomas Hickey	$7,468,000 (5)
Jaden Schwartz	$5,831,000 (5)
Jordan Schroeder	$5,813,000 (4)
Ondrej Pavelec	$5,757,000 (2)
Max Pacioretty	$5,650,000 (5)
Jacob Trouba	$5,127,000 (4)
Mathew Dumba	$4,911,000 (4)
Andrej Sekera	$4,250,000 (5)
William Karlsson	$4,053,000 (2)
Brandon Saad	$3,764,000 (4)
Dylan McIlrath	$3,737,000 (1)
Mike Hoffman	$3,709,000 (2)
Kirill Kabanov	$3,250,000 (4)
Will Weber	$3,086,000 (4)
Anton Rodin	$2,029,000 (3)
Max Gardiner	$1,877,000 (5)
Mason McDonald	$702,000 (1)
Gabriel Beaupre	$700,000 (2)
Spencer Machacek	$618,000 (1)
Jared Staal	$585,000 (1)
Total Pro Players	21
Salary Commitment
Year 2027 : $84,698,000
Year 2028 : $78,827,000
Year 2029 : $65,059,000
Year 2030 : $51,249,000
Salary Average Commitment
Year 2027 : $70,078,000
Year 2028 : $61,925,000
Year 2029 : $54,192,000
Year 2030 : $40,080,000
Salary Cap with 1 Way Contract
Year 2027 : $84,698,000
Year 2028 : $79,056,000
Year 2029 : $64,837,000
Year 2030 : $51,027,000

Farm Players Salaries
Antoine Lafleur	$2,000,000 (1)
Maxime Clermont	$1,841,000 (4)
Sebastian Aho	$1,798,000 (2)
Kris Versteeg	$1,400,000 (2)
Alex Velischek	$1,400,000 (2)
Emil Molin	$1,200,000 (5)
Zach Nagelvoort	$1,153,000 (4)
Peter Thome	$1,126,000 (4)
Kieffer Bellows	$1,039,000 (4)
Mikhail Berdin	$1,013,000 (4)
Mikhail Grabovski	$1,000,000 (2)
Patrik Bartosak	$971,000 (3)
Ryan Hegarty	$881,000 (3)
Jack Roslovic	$861,000 (2)
Nick Moutrey	$821,000 (2)
Travis Brown	$810,000 (4)
Tyler Steenbergen	$800,000 (3)
Denis Smirnov	$800,000 (3)
Carl Hagelin	$793,000 (3)
Matt Roy	$758,000 (3)
Nick Ebert	$740,000 (3)
Brent Pedersen	$737,000 (3)
Marcel Noebels	$730,000 (3)
Zach Trotman	$725,000 (2)
Brooks Macek	$714,000 (3)
Josh Ho-Sang	$713,000 (5)
Colton Point	$700,000 (1)
Jordan Weal	$695,000 (5)
Riley Bruce	$682,000 (3)
Austin Wagner	$674,000 (2)
Jack Ramsey	$666,000 (1)
Daniel Brickley	$666,000 (3)
Kevin Gravel	$666,000 (3)
Chandler Yakimowicz	$664,000 (1)
Alex Tuch	$649,000 (5)
Nick Jensen	$639,000 (2)
Reilly Webb	$600,000 (3)
Jacob Mcgrew	$600,000 (2)
Daniel Carr	$589,000 (1)
Alexander Kerfoot	$541,000 (1)
Total Farm Players	40
Salary Commitment
Year 2027 : $35,855,000
Year 2028 : $32,155,000
Year 2029 : $20,895,000
Year 2030 : $9,327,000
Salary Average Commitment
Year 2027 : $32,411,000
Year 2028 : $26,981,000
Year 2029 : $17,644,000
Year 2030 : $8,111,000

Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rexall Place
Level 1:	6000 - $100 - 5,706 - 95.10%
Level 2:	5000 - $60 - 4,819 - 96.38%
Level 3:	2000 - $35 - 1,915 - 95.73%
Level 4:	6000 - $20 - 5,364 - 89.40%
Luxury :	1000 - $200 - 951 - 95.13%
Total Capacity :	20000
Income
Home Games Left	27
Average Attendance - %	18,755 - 93.77%
Average Income per Game	$624,386
Year to Date Revenue	$9,365,790
Expense
Pro Players Total Salaries	$84,658,000
Farm Players Total Salaries	$32,337,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$31,599,562
Farm Year To Date Expenses	$12,530,241
Pro Salary Cap To Date	$30,937,166
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$16,858,422
Pro Remaining Season Days	74
Pro Expenses Per Days	$736,393
Pro Estimated Expenses	$54,493,082
Farm Remaining Season Days	74
Farm Expenses Per Days	$289,205
Farm Estimated Expenses	$21,401,170
Estimated Season Expenses	$75,894,252
Season Salary Cap	$78,158,000
Estimate Under Maximum Salary Cap of $85,000,000	$6,842,000
Estimate Over Minimum Salary Cap of $0	$78,158,000
Current Bank Account	$242,995,458
Projected Bank Account	$183,959,628

Pro Players Salaries
Nicklas Backstrom	$11,905,000 (4)
Devin Setoguchi	$9,673,000 (4)
Peter Mueller	$9,187,000 (4)
P.K. Subban	$7,967,000 (3)
David Backes (Out of Payroll)	$6,500,000 (1)
Petr Mrazek	$5,883,000 (4)
Alex Pietrangelo	$5,673,000 (1)
Bradley Ross	$5,500,000 (4)
Logan Couture	$4,768,000 (1)
T.J. Brodie	$4,000,000 (5)
John Gaudreau	$3,094,000 (3)
Jeff Frazee	$2,000,000 (2)
Sebastian Wannstrom	$1,867,000 (5)
Josh Anderson	$1,269,000 (4)
Scott Laughton	$1,193,000 (5)
Ryan Howse	$1,058,000 (4)
Mark Fistric	$1,000,000 (1)
Madison Bowey	$858,000 (2)
Brandon Davidson	$663,000 (3)
Aapeli Rasanen	$600,000 (4)
Total Pro Players	20
Salary Commitment
Year 2027 : $84,658,000
Year 2028 : $71,384,000
Year 2029 : $68,526,000
Year 2030 : $56,802,000
Salary Average Commitment
Year 2027 : $69,696,000
Year 2028 : $51,755,000
Year 2029 : $49,241,000
Year 2030 : $42,060,000
Salary Cap with 1 Way Contract
Year 2027 : $84,658,000
Year 2028 : $66,717,000
Year 2029 : $63,859,000
Year 2030 : $52,135,000

Farm Players Salaries
Rasmus Ristolainen	$4,096,000 (3)
Dmytro Timashov	$2,000,000 (2)
German Rubtsov	$1,250,000 (5)
Curtis McElhinney	$1,200,000 (2)
Matthew Spiller	$1,000,000 (2)
Nolan Vesey	$1,000,000 (2)
Steffen Soberg	$1,000,000 (1)
Gilbert Brule	$900,000 (1)
Rasmus Andersson	$848,000 (2)
Andrew Nielsen	$843,000 (2)
Paul Gaustad	$800,000 (1)
Jakub Klepis	$800,000 (2)
Corbin McPherson	$800,000 (1)
Adam Brooks	$800,000 (1)
Hudson Elynuik	$800,000 (1)
Travis Dermott	$776,000 (3)
Tomas Kopecky	$775,000 (2)
Ivan Fedotov	$758,000 (3)
Kyle Chipchura	$750,000 (2)
Ryan Parent	$750,000 (2)
Jake Dotchin	$725,000 (2)
Brandon Duhaime	$700,000 (1)
Dylan Ferguson	$700,000 (3)
Oleg Sosunov	$700,000 (1)
Filip Helt	$675,000 (4)
Jesper Pettersson	$666,000 (1)
Fredrik Larsson	$664,000 (4)
Alex Dostie	$661,000 (4)
Ty Ronning	$661,000 (4)
Damon Severson	$639,000 (5)
Sebastian Repo	$600,000 (3)
Todd Burgess	$600,000 (4)
Olle Lycksell	$600,000 (3)
Eetu Tuulola	$600,000 (1)
Patrik Virta	$600,000 (2)
Jacob Paquette	$600,000 (3)
Total Farm Players	36
Salary Commitment
Year 2027 : $32,337,000
Year 2028 : $25,380,000
Year 2029 : $14,089,000
Year 2030 : $5,959,000
Salary Average Commitment
Year 2027 : $32,193,000
Year 2028 : $24,427,000
Year 2029 : $13,227,000
Year 2030 : $5,482,000

Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	HP Pavilion
Level 1:	6000 - $100 - 5,662 - 94.37%
Level 2:	5000 - $60 - 4,779 - 95.57%
Level 3:	2000 - $35 - 1,920 - 96.00%
Level 4:	6000 - $20 - 5,457 - 90.94%
Luxury :	1000 - $200 - 945 - 94.53%
Total Capacity :	20000
Income
Home Games Left	26
Average Attendance - %	18,763 - 93.81%
Average Income per Game	$621,348
Year to Date Revenue	$9,941,561
Expense
Pro Players Total Salaries	$79,535,000
Farm Players Total Salaries	$25,583,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$29,736,921
Farm Year To Date Expenses	$9,554,333
Pro Salary Cap To Date	$29,185,618
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$16,155,037
Pro Remaining Season Days	74
Pro Expenses Per Days	$692,607
Pro Estimated Expenses	$51,252,918
Farm Remaining Season Days	74
Farm Expenses Per Days	$231,479
Farm Estimated Expenses	$17,129,446
Estimated Season Expenses	$68,382,364
Season Salary Cap	$79,535,000
Estimate Under Maximum Salary Cap of $85,000,000	$5,465,000
Estimate Over Minimum Salary Cap of $0	$79,535,000
Current Bank Account	$247,955,058
Projected Bank Account	$195,727,731

Pro Players Salaries
Kristopher Letang	$8,750,000 (3)
Andrew Ladd	$6,963,000 (3)
Jarred Tinordi	$6,214,000 (4)
Zach Bogosian	$5,646,000 (2)
Jake Allen	$5,275,000 (5)
Jack Eichel	$5,053,000 (3)
Luke Schenn	$4,700,000 (3)
Mark McNeill	$4,532,000 (2)
Joel Armia	$3,970,000 (3)
Jiri Tlusty	$3,889,000 (1)
Tyler Ennis	$3,750,000 (4)
Jonathan Drouin	$3,376,000 (3)
Kyle Palmieri	$2,876,000 (3)
Casey Pierro-Zabotel	$2,672,000 (2)
Joel Edmundson	$2,060,000 (3)
Brock Beukeboom	$1,985,000 (1)
Kevin Lynch	$1,750,000 (1)
Alexander Guptill	$1,400,000 (1)
Darnell Nurse	$1,342,000 (2)
Elias Pettersson	$1,250,000 (2)
Malcolm Subban	$1,201,000 (1)
Olli Juolevi	$881,000 (4)
Total Pro Players	22
Salary Commitment
Year 2027 : $79,535,000
Year 2028 : $68,800,000
Year 2029 : $50,756,000
Year 2030 : $14,468,000
Salary Average Commitment
Year 2027 : $64,165,000
Year 2028 : $50,402,000
Year 2029 : $40,163,000
Year 2030 : $13,489,000
Salary Cap with 1 Way Contract
Year 2027 : $79,535,000
Year 2028 : $69,310,000
Year 2029 : $53,868,000
Year 2030 : $16,120,000

Farm Players Salaries
Jesse Puljujarvi	$1,250,000 (1)
Callan Foote	$1,250,000 (3)
Vasily Glotov	$1,000,000 (1)
Manuel Wiederer	$1,000,000 (1)
Tyler Soy	$1,000,000 (1)
Matt Halischuk	$900,000 (3)
Beau Starrett	$888,000 (3)
Jimmy Lodge	$880,000 (3)
Adam Tambellini	$850,000 (3)
Gabriel Bourque	$850,000 (3)
Matt Filipe	$839,000 (4)
Robin Kovacs	$831,000 (3)
Pascal Laberge	$800,000 (1)
Matt Villalta	$800,000 (3)
Cam Morrison	$800,000 (1)
Gustav Lindstrom	$800,000 (3)
Zachary Lauzon	$800,000 (2)
Lawson Crouse	$786,000 (2)
Jake Paterson	$786,000 (1)
Ryan Pilon	$745,000 (2)
Cam Dineen	$700,000 (1)
Troy Bourke	$700,000 (1)
Jack Badini	$700,000 (2)
Maksim Zhukov	$700,000 (3)
Clayton Phillips	$700,000 (2)
Hudson Fasching	$685,000 (1)
Konstantin Volkov	$600,000 (1)
Michael Karow	$600,000 (3)
Casey Staum	$600,000 (1)
Jarret Tyszka	$600,000 (2)
Cedric Pare	$600,000 (2)
Joonas Lyytinen	$543,000 (1)
Total Farm Players	32
Salary Commitment
Year 2027 : $25,583,000
Year 2028 : $14,968,000
Year 2029 : $9,961,000
Year 2030 : $839,000
Salary Average Commitment
Year 2027 : $25,902,000
Year 2028 : $15,166,000
Year 2029 : $9,916,000
Year 2030 : $800,000

Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	6000 - $100 - 5,649 - 94.14%
Level 2:	5000 - $60 - 4,730 - 94.59%
Level 3:	2000 - $35 - 1,923 - 96.13%
Level 4:	6000 - $20 - 5,442 - 90.71%
Luxury :	1000 - $200 - 941 - 94.06%
Total Capacity :	20000
Income
Home Games Left	26
Average Attendance - %	18,684 - 93.42%
Average Income per Game	$618,569
Year to Date Revenue	$9,897,097
Expense
Pro Players Total Salaries	$83,075,000
Farm Players Total Salaries	$37,198,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$31,196,263
Farm Year To Date Expenses	$14,280,902
Pro Salary Cap To Date	$30,645,001
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$16,082,783
Pro Remaining Season Days	74
Pro Expenses Per Days	$722,863
Pro Estimated Expenses	$53,491,862
Farm Remaining Season Days	74
Farm Expenses Per Days	$330,752
Farm Estimated Expenses	$24,475,648
Estimated Season Expenses	$77,967,510
Season Salary Cap	$83,075,000
Estimate Under Maximum Salary Cap of $85,000,000	$1,925,000
Estimate Over Minimum Salary Cap of $0	$83,075,000
Current Bank Account	$227,135,559
Projected Bank Account	$165,250,832

Pro Players Salaries
Erik Karlsson	$8,564,000 (2)
Brent Burns	$8,094,000 (3)
Ryan Martindale	$7,250,000 (2)
Patrick O'Sullivan	$7,083,000 (3)
Patrick Sharp	$6,983,000 (1)
Rick Nash	$6,914,000 (2)
Dustin Byfuglien	$6,572,000 (3)
Corey Crawford	$6,179,000 (3)
Chris Kunitz	$4,867,000 (3)
Bryan Little	$3,966,000 (5)
Wayne Simmonds	$2,960,000 (5)
Michal Neuvirth	$2,750,000 (1)
Jan Mursak	$2,150,000 (2)
Cody Wild	$2,000,000 (2)
Ryan Spooner	$2,000,000 (2)
Cody Eakin	$1,750,000 (2)
Olli Maatta	$912,000 (5)
Andrew Shaw	$725,000 (2)
Chris Wideman	$700,000 (2)
Bill Arnold	$656,000 (1)
Total Pro Players	20
Salary Commitment
Year 2027 : $83,075,000
Year 2028 : $76,809,000
Year 2029 : $44,756,000
Year 2030 : $11,961,000
Salary Average Commitment
Year 2027 : $80,795,000
Year 2028 : $70,967,000
Year 2029 : $40,438,000
Year 2030 : $11,758,000
Salary Cap with 1 Way Contract
Year 2027 : $83,075,000
Year 2028 : $72,686,000
Year 2029 : $40,633,000
Year 2030 : $7,838,000

Farm Players Salaries
Lukas Jasek	$2,000,000 (4)
Adam Werner	$2,000,000 (4)
Filip Larsson	$2,000,000 (4)
Chris Driedger	$1,650,000 (1)
Daniel Vladar	$1,500,000 (2)
Owen Tippett	$1,250,000 (3)
Jack Studnicka	$1,250,000 (2)
Samuel Montembeault	$1,088,000 (3)
Tyler Benson	$1,000,000 (1)
Klim Kostin	$1,000,000 (2)
Josh Mahura	$902,000 (4)
Jansen Harkins	$853,000 (2)
Markus Niemelainen	$850,000 (2)
Daniel Sprong	$848,000 (3)
William Lagesson	$835,000 (4)
Ethan Bear	$819,000 (3)
Jake Leschyshyn	$800,000 (3)
Joachim Blichfeld	$800,000 (5)
Jonas Rondbjerg	$800,000 (2)
Jiri Patera	$800,000 (2)
Jonathan Dugan	$800,000 (3)
Alex Barre-Boulet	$772,000 (5)
Filip Berglund	$750,000 (3)
Noah Gregor	$746,000 (4)
Caleb Jones	$737,000 (2)
Jake Evans	$717,000 (3)
Ivan Chekhovich	$700,000 (3)
Ben Jones	$700,000 (2)
Samuel Walker	$700,000 (3)
Oskari Laaksonen	$700,000 (2)
Patrick Harper	$700,000 (5)
Brayden Burke	$700,000 (1)
Jacob Bryson	$700,000 (2)
David Cotton	$700,000 (3)
Reilly Walsh	$700,000 (2)
Jack Rathbone	$700,000 (2)
Rudolfs Balcers	$699,000 (3)
Chris Tierney	$679,000 (4)
Brandon Hagel	$653,000 (4)
Yegor Rykov	$600,000 (5)
Total Farm Players	40
Salary Commitment
Year 2027 : $37,198,000
Year 2028 : $33,660,000
Year 2029 : $22,149,000
Year 2030 : $12,421,000
Salary Average Commitment
Year 2027 : $37,582,000
Year 2028 : $34,723,000
Year 2029 : $23,273,000
Year 2030 : $13,303,000

Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scottrade Center
Level 1:	6000 - $100 - 5,716 - 95.26%
Level 2:	5000 - $60 - 4,782 - 95.64%
Level 3:	2000 - $35 - 1,901 - 95.03%
Level 4:	6000 - $20 - 5,345 - 89.09%
Luxury :	1000 - $200 - 952 - 95.16%
Total Capacity :	20000
Income
Home Games Left	26
Average Attendance - %	18,695 - 93.48%
Average Income per Game	$623,345
Year to Date Revenue	$9,973,513
Expense
Pro Players Total Salaries	$83,614,000
Farm Players Total Salaries	$33,726,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$31,354,425
Farm Year To Date Expenses	$12,873,096
Pro Salary Cap To Date	$30,803,153
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$16,206,959
Pro Remaining Season Days	74
Pro Expenses Per Days	$727,470
Pro Estimated Expenses	$53,832,780
Farm Remaining Season Days	74
Farm Expenses Per Days	$301,077
Farm Estimated Expenses	$22,279,698
Estimated Season Expenses	$76,112,478
Season Salary Cap	$83,614,000
Estimate Under Maximum Salary Cap of $85,000,000	$1,386,000
Estimate Over Minimum Salary Cap of $0	$83,614,000
Current Bank Account	$220,323,608
Projected Bank Account	$160,418,089

Pro Players Salaries
Mikael Backlund	$10,250,000 (2)
Paul Stastny	$8,666,000 (3)
James Neal	$8,247,000 (3)
Dion Phaneuf	$7,250,000 (5)
Calvin de Haan	$6,918,000 (4)
Erik Johnson	$6,046,000 (2)
Bobby Sanguinetti	$5,812,000 (4)
Zack Kassian	$4,064,000 (3)
Philipp Grubauer	$3,775,000 (3)
Jason Zucker	$3,601,000 (4)
Conor Sheary	$2,895,000 (2)
Quinton Howden	$2,800,000 (2)
Ryan Murphy	$2,681,000 (3)
Niklas Svedberg	$2,000,000 (2)
Brendan Gaunce	$1,742,000 (1)
Steven Fogarty	$1,719,000 (3)
Rocco Grimaldi	$1,712,000 (1)
Slater Koekkoek	$1,318,000 (1)
Toni Rajala	$1,252,000 (4)
Michael McCarron	$866,000 (2)
Total Pro Players	20
Salary Commitment
Year 2027 : $83,614,000
Year 2028 : $77,152,000
Year 2029 : $49,586,000
Year 2030 : $21,701,000
Salary Average Commitment
Year 2027 : $82,646,000
Year 2028 : $77,995,000
Year 2029 : $43,938,000
Year 2030 : $20,946,000
Salary Cap with 1 Way Contract
Year 2027 : $83,614,000
Year 2028 : $78,842,000
Year 2029 : $53,985,000
Year 2030 : $24,833,000

Farm Players Salaries
Jordon Binnington	$1,360,000 (3)
Jason Robertson	$1,250,000 (2)
Ryan Segalla	$1,100,000 (4)
Mikhail Sergachev	$1,056,000 (4)
Sean Day	$1,010,000 (4)
Adam Mascherin	$1,000,000 (1)
Michael Dipietro	$1,000,000 (3)
Colton White	$970,000 (1)
Calvin Thurkauf	$964,000 (4)
Joel Eriksson-Ek	$952,000 (3)
Kevin Stenlund	$943,000 (1)
Marc-Olivier Roy	$933,000 (3)
Christian Dvorak	$866,000 (5)
Jacob De La Rose	$858,000 (3)
Chris Bigras	$857,000 (3)
Ryan Bednard	$853,000 (3)
Brett Lernout	$850,000 (2)
Eric Cornel	$844,000 (3)
Taylor Cammarata	$836,000 (2)
Garret Sparks	$833,000 (3)
Kurtis Gabriel	$829,000 (2)
Clark Bishop	$822,000 (2)
Matthew Strome	$800,000 (3)
Maksim Sushko	$800,000 (2)
John Kovacevic	$800,000 (3)
Glenn Gawdin	$795,000 (3)
Austin Poganski	$756,000 (1)
Garrett Pilon	$754,000 (4)
Nick Pastujov	$750,000 (4)
Peter Cehlarik	$749,000 (3)
Jonathan Davidsson	$700,000 (3)
Leon Gawanke	$700,000 (3)
Mikhail Maltsev	$700,000 (1)
Fedor Gordeev	$700,000 (2)
Matthew Cairns	$700,000 (1)
Michael Spacek	$636,000 (3)
Tyler Wall	$600,000 (1)
Philip Kemp	$600,000 (3)
Brett Davis	$600,000 (2)
Nick Swaney	$600,000 (2)
Total Farm Players	40
Salary Commitment
Year 2027 : $33,726,000
Year 2028 : $29,719,000
Year 2029 : $21,593,000
Year 2030 : $6,839,000
Salary Average Commitment
Year 2027 : $31,626,000
Year 2028 : $26,470,000
Year 2029 : $19,696,000
Year 2030 : $6,016,000

Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Winnipeg Arena
Level 1:	6000 - $100 - 5,795 - 96.59%
Level 2:	5000 - $60 - 4,842 - 96.83%
Level 3:	2000 - $35 - 1,922 - 96.10%
Level 4:	6000 - $20 - 5,334 - 88.90%
Luxury :	1000 - $200 - 947 - 94.74%
Total Capacity :	20000
Income
Home Games Left	26
Average Attendance - %	18,840 - 94.20%
Average Income per Game	$629,059
Year to Date Revenue	$10,064,944
Expense
Pro Players Total Salaries	$84,659,000
Farm Players Total Salaries	$32,762,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$31,312,721
Farm Year To Date Expenses	$12,944,562
Pro Salary Cap To Date	$30,761,443
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$16,355,534
Pro Remaining Season Days	74
Pro Expenses Per Days	$736,402
Pro Estimated Expenses	$54,493,748
Farm Remaining Season Days	74
Farm Expenses Per Days	$292,838
Farm Estimated Expenses	$21,670,012
Estimated Season Expenses	$76,163,760
Season Salary Cap	$84,659,000
Estimate Under Maximum Salary Cap of $85,000,000	$341,000
Estimate Over Minimum Salary Cap of $0	$84,659,000
Current Bank Account	$226,608,934
Projected Bank Account	$166,800,708

Pro Players Salaries
Kyle Okposo	$10,153,000 (5)
Matt Duchene	$8,765,000 (3)
Jordan Eberle	$7,187,000 (4)
Roman Josi	$6,544,000 (2)
Ryan Johansen	$6,080,000 (5)
Torey Krug	$5,874,000 (4)
Robin Lehner	$5,783,000 (4)
Nick Leddy	$5,773,000 (4)
Taylor Chorney	$5,395,000 (1)
Travis Hamonic	$4,213,000 (2)
Thomas Vanek	$3,800,000 (2)
Charlie Coyle	$3,795,000 (5)
Nick Bjugstad	$3,200,000 (2)
Carter Hart	$1,250,000 (5)
Shane Prince	$1,179,000 (2)
Carl Klingberg	$1,057,000 (5)
Carl Dahlstrom	$852,000 (2)
Mark MacMillan	$833,000 (3)
Patrick Koudys	$819,000 (2)
Hunter Shinkaruk	$786,000 (3)
Taylor Aronson	$699,000 (1)
Phillip Danault	$622,000 (5)
Total Pro Players	22
Salary Commitment
Year 2027 : $84,659,000
Year 2028 : $82,548,000
Year 2029 : $61,941,000
Year 2030 : $51,557,000
Salary Average Commitment
Year 2027 : $71,085,000
Year 2028 : $64,991,000
Year 2029 : $47,320,000
Year 2030 : $39,193,000
Salary Cap with 1 Way Contract
Year 2027 : $84,659,000
Year 2028 : $78,565,000
Year 2029 : $57,958,000
Year 2030 : $47,574,000

Farm Players Salaries
Ryan Hartman	$2,000,000 (3)
Anders Bjork	$2,000,000 (5)
Erik Ersberg	$1,750,000 (1)
Mike Comrie	$1,500,000 (1)
Dustin Boyd	$1,500,000 (1)
David Legwand	$1,500,000 (1)
Robert Thomas	$1,250,000 (3)
Erik Brannstrom	$1,250,000 (2)
Scott Wedgewood	$1,175,000 (5)
Andrew Peeke	$1,000,000 (5)
Jonny Brodzinski	$903,000 (1)
Nicolas Meloche	$853,000 (3)
Matthew Mancina	$850,000 (5)
Trent Frederic	$850,000 (4)
Matthew Grzelcyk	$838,000 (2)
Ryan Graves	$826,000 (4)
Michael Chaput	$816,000 (2)
Dylan DeMelo	$807,000 (2)
Jake Bean	$798,000 (4)
Joshua Jacobs	$773,000 (4)
Connor Hurley	$770,000 (2)
Austin Carroll	$750,000 (1)
Anton Blidh	$710,000 (2)
Markus Phillips	$700,000 (3)
Eetu Makiniemi	$700,000 (3)
Jimmy Vesey	$700,000 (1)
Thomas Di Pauli	$693,000 (1)
Charles Hudon	$690,000 (1)
Joe Faust	$683,000 (1)
Blake Speers	$672,000 (2)
Daniel O'Regan	$655,000 (2)
Ryan Lohin	$600,000 (1)
Mathias From	$600,000 (1)
Dominik Lakatos	$600,000 (2)
Total Farm Players	34
Salary Commitment
Year 2027 : $32,762,000
Year 2028 : $20,540,000
Year 2029 : $13,549,000
Year 2030 : $8,046,000
Salary Average Commitment
Year 2027 : $33,238,000
Year 2028 : $21,594,000
Year 2029 : $14,740,000
Year 2030 : $9,090,000

Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Centre
Level 1:	6000 - $100 - 5,620 - 93.67%
Level 2:	5000 - $60 - 4,816 - 96.33%
Level 3:	2000 - $35 - 1,931 - 96.56%
Level 4:	6000 - $20 - 5,434 - 90.56%
Luxury :	1000 - $200 - 940 - 94.04%
Total Capacity :	20000
Income
Home Games Left	26
Average Attendance - %	18,742 - 93.71%
Average Income per Game	$619,822
Year to Date Revenue	$9,917,149
Expense
Pro Players Total Salaries	$84,990,000
Farm Players Total Salaries	$37,527,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$31,624,848
Farm Year To Date Expenses	$14,304,627
Pro Salary Cap To Date	$30,843,007
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$16,115,367
Pro Remaining Season Days	74
Pro Expenses Per Days	$739,231
Pro Estimated Expenses	$54,703,094
Farm Remaining Season Days	74
Farm Expenses Per Days	$333,564
Farm Estimated Expenses	$24,683,736
Estimated Season Expenses	$79,386,830
Season Salary Cap	$84,990,000
Estimate Under Maximum Salary Cap of $85,000,000	$10,000
Estimate Over Minimum Salary Cap of $0	$84,990,000
Current Bank Account	$229,575,716
Projected Bank Account	$166,304,253

Pro Players Salaries
Shea Weber	$8,991,000 (5)
Ryan O'Reilly	$7,994,000 (4)
Nazem Kadri	$7,556,000 (3)
Sven Bartschi	$6,785,000 (4)
Joe Thornton	$5,779,000 (3)
Luca Sbisa	$5,401,000 (1)
Nathan MacKinnon	$5,128,000 (2)
Ondrej Palat	$4,996,000 (3)
Mikael Granlund	$4,937,000 (3)
Devan Dubnyk	$4,750,000 (2)
Derek Forbort	$4,620,000 (4)
Erik Gudbranson	$4,375,000 (1)
Zach Boychuk	$4,109,000 (1)
Morgan Rielly	$3,968,000 (4)
Ryan Murray	$1,263,000 (5)
Brock Nelson	$1,101,000 (5)
David Honzik	$750,000 (1)
Michael Prapavessis	$662,000 (4)
Joe Wegwerth	$625,000 (1)
Collin Adams	$600,000 (1)
Ryan Rupert	$600,000 (4)
Total Pro Players	21
Salary Commitment
Year 2027 : $84,990,000
Year 2028 : $72,479,000
Year 2029 : $62,601,000
Year 2030 : $39,333,000
Salary Average Commitment
Year 2027 : $71,790,700
Year 2028 : $55,930,700
Year 2029 : $48,467,700
Year 2030 : $27,407,000
Salary Cap with 1 Way Contract
Year 2027 : $84,990,000
Year 2028 : $69,130,000
Year 2029 : $59,252,000
Year 2030 : $35,984,000

Farm Players Salaries
Timo Pielmeier	$3,228,000 (2)
Mathew Barzal	$1,906,000 (3)
Haydn Fleury	$1,491,000 (4)
Michael Rasmussen	$1,250,000 (2)
Lias Andersson	$1,250,000 (2)
Nolan Patrick	$1,250,000 (3)
Cody Glass	$1,250,000 (3)
Elvis Merzlikins	$1,210,000 (4)
Kole Lind	$1,000,000 (2)
Isaac Ratcliffe	$1,000,000 (2)
Shane Bowers	$1,000,000 (3)
Marcus Davidsson	$1,000,000 (2)
Ukko-Pekka Luukkonen	$1,000,000 (3)
Lucas Johansen	$1,000,000 (1)
Logan Shaw	$917,000 (2)
Luke Kunin	$870,000 (4)
Gilles Senn	$800,000 (2)
Benjamin Mirageas	$800,000 (2)
Eemeli Rasanen	$800,000 (2)
Brandon Gignac	$800,000 (1)
Frederic Allard	$800,000 (1)
Jakub Zboril	$787,000 (2)
Thomas Chabot	$783,000 (3)
Noah Juulsen	$780,000 (3)
Mitchell Stephens	$775,000 (2)
Ryan Lindgren	$765,000 (4)
Zach Sanford	$757,000 (3)
J.J. Piccinich	$744,000 (4)
Andrew Welinski	$739,000 (3)
Jesper Fast	$731,000 (4)
Dominik Uher	$721,000 (3)
Matt Ustaski	$716,000 (2)
Luke Green	$672,000 (4)
Josh Archibald	$666,000 (3)
Riley Barber	$666,000 (3)
Robert Nilsson	$659,000 (1)
Nick Ritchie	$655,000 (1)
Kevin Fiala	$650,000 (4)
Sam Carrick	$639,000 (2)
Total Farm Players	39
Salary Commitment
Year 2027 : $37,527,000
Year 2028 : $33,296,000
Year 2029 : $17,976,000
Year 2030 : $6,233,000
Salary Average Commitment
Year 2027 : $36,566,000
Year 2028 : $32,652,000
Year 2029 : $18,720,000
Year 2030 : $6,414,000

North Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	6000 - $100 - 5,726 - 95.43%
Level 2:	5000 - $60 - 4,779 - 95.59%
Level 3:	2000 - $35 - 1,919 - 95.93%
Level 4:	6000 - $20 - 5,444 - 90.73%
Luxury :	1000 - $200 - 962 - 96.20%
Total Capacity :	20000
Income
Home Games Left	27
Average Attendance - %	18,830 - 94.15%
Average Income per Game	$626,173
Year to Date Revenue	$9,392,589
Expense
Pro Players Total Salaries	$84,270,000
Farm Players Total Salaries	$28,998,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$31,522,311
Farm Year To Date Expenses	$11,208,681
Pro Salary Cap To Date	$30,971,008
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$16,906,660
Pro Remaining Season Days	74
Pro Expenses Per Days	$733,077
Pro Estimated Expenses	$54,247,698
Farm Remaining Season Days	74
Farm Expenses Per Days	$260,667
Farm Estimated Expenses	$19,289,358
Estimated Season Expenses	$73,537,056
Season Salary Cap	$84,270,000
Estimate Under Maximum Salary Cap of $85,000,000	$730,000
Estimate Over Minimum Salary Cap of $0	$84,270,000
Current Bank Account	$251,727,827
Projected Bank Account	$195,097,431

Pro Players Salaries
Steven Stamkos	$11,279,000 (2)
Patrick Kane	$8,462,000 (4)
Taylor Hall	$7,858,000 (4)
Anton Gustafsson	$7,466,000 (2)
Ryan Strome	$6,448,000 (2)
Vladimir Tarasenko	$5,838,000 (5)
Adam Larsson	$5,779,000 (3)
Jhonas Enroth	$5,750,000 (1)
Colten Teubert	$5,212,000 (1)
Vyacheslav Voinov	$4,812,000 (2)
Scott Darling	$3,916,000 (3)
Austin Watson	$3,669,000 (5)
Stephen Johns	$2,347,000 (5)
Mitch Marner	$884,000 (3)
Brock Boeser	$864,000 (2)
Matthew Finn	$775,000 (4)
William Carrier	$769,000 (2)
Klas Dahlbeck	$761,000 (2)
Raphael Bussieres	$710,000 (1)
Adam Gaudette	$671,000 (2)
Total Pro Players	20
Salary Commitment
Year 2027 : $84,270,000
Year 2028 : $74,706,000
Year 2029 : $41,366,000
Year 2030 : $31,855,000
Salary Average Commitment
Year 2027 : $68,283,000
Year 2028 : $56,611,000
Year 2029 : $31,394,000
Year 2030 : $24,408,000
Salary Cap with 1 Way Contract
Year 2027 : $84,270,000
Year 2028 : $72,598,000
Year 2029 : $39,528,000
Year 2030 : $28,949,000

Farm Players Salaries
Magnus Hellberg	$2,105,000 (3)
Dillon Simpson	$1,000,000 (1)
Jonathan Dahlen	$1,000,000 (1)
Joshua Norris	$1,000,000 (2)
Nikita Popugaev	$1,000,000 (3)
Ryan Poehling	$1,000,000 (2)
Joni Ikonen	$1,000,000 (3)
Adrian Kempe	$990,000 (4)
Matej Tomek	$916,000 (3)
Ondrej Kase	$879,000 (4)
Igor Shesterkin	$873,000 (5)
Emile Poirier	$862,000 (3)
Devin Shore	$847,000 (2)
Connor Crisp	$842,000 (2)
Tom Novak	$838,000 (2)
Gregory Hofmann	$827,000 (2)
Dmitry Sokolov	$800,000 (5)
Scott Walford	$800,000 (3)
Mackenzie Entwistle	$800,000 (2)
Henrik Bjorklund	$772,000 (2)
Johnathan MacLeod	$760,000 (4)
Vitaly Abramov	$760,000 (4)
Matteson Iacopelli	$758,000 (4)
Mitchell Vande Sompel	$754,000 (3)
Jack Kopacka	$753,000 (4)
Joonas Donskoi	$742,000 (4)
Ian McCoshen	$716,000 (5)
Julius Bergman	$712,000 (5)
Riley Stillman	$700,000 (1)
Bryce Misley	$700,000 (3)
Gabriel Fontaine	$692,000 (4)
Jocktan Chainey	$600,000 (2)
Robbie Stucker	$600,000 (3)
Stepan Falkovsky	$600,000 (1)
Total Farm Players	34
Salary Commitment
Year 2027 : $28,998,000
Year 2028 : $25,907,000
Year 2029 : $18,216,000
Year 2030 : $9,396,000
Salary Average Commitment
Year 2027 : $26,599,000
Year 2028 : $23,299,000
Year 2029 : $16,461,000
Year 2030 : $8,724,000

Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone Arena
Level 1:	6000 - $100 - 5,622 - 93.70%
Level 2:	5000 - $60 - 4,677 - 93.55%
Level 3:	2000 - $35 - 1,851 - 92.54%
Level 4:	4000 - $20 - 4,000 - 100.00%
Luxury :	1000 - $200 - 928 - 92.77%
Total Capacity :	18000
Income
Home Games Left	27
Average Attendance - %	17,078 - 94.88%
Average Income per Game	$598,320
Year to Date Revenue	$8,974,807
Expense
Pro Players Total Salaries	$83,359,000
Farm Players Total Salaries	$30,867,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$31,444,078
Farm Year To Date Expenses	$11,696,727
Pro Salary Cap To Date	$30,892,782
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$16,154,653
Pro Remaining Season Days	74
Pro Expenses Per Days	$725,291
Pro Estimated Expenses	$53,671,534
Farm Remaining Season Days	74
Farm Expenses Per Days	$276,641
Farm Estimated Expenses	$20,471,434
Estimated Season Expenses	$74,142,968
Season Salary Cap	$83,359,000
Estimate Under Maximum Salary Cap of $85,000,000	$1,641,000
Estimate Over Minimum Salary Cap of $0	$83,359,000
Current Bank Account	$243,733,117
Projected Bank Account	$185,744,802

Pro Players Salaries
Bobby Ryan	$9,779,000 (4)
Milan Michalek	$8,657,000 (2)
Viktor Tikhonov	$8,082,000 (4)
Jason Spezza	$7,831,000 (2)
Tuukka Rask	$6,290,000 (3)
Alec Martinez	$5,834,000 (2)
Brian Elliott	$5,288,000 (3)
Duncan Keith	$4,750,000 (1)
Drew Stafford	$4,646,000 (2)
Angelo Esposito	$4,250,000 (1)
Niklas Hjalmarsson	$3,750,000 (3)
Alexander Steen	$3,627,000 (4)
Frank Vatrano	$2,500,000 (4)
Andrew MacDonald	$1,737,000 (1)
Brenden Kichton	$1,400,000 (1)
Geoffrey Schemitsch	$1,200,000 (1)
Martin Erat	$1,000,000 (2)
Paul Bittner	$944,000 (3)
Bruno Gervais	$684,000 (4)
Alexander Killorn	$610,000 (1)
Colton Sissons	$500,000 (1)
Total Pro Players	21
Salary Commitment
Year 2027 : $83,359,000
Year 2028 : $68,912,000
Year 2029 : $40,944,000
Year 2030 : $24,672,000
Salary Average Commitment
Year 2027 : $73,605,000
Year 2028 : $57,265,000
Year 2029 : $36,266,000
Year 2030 : $20,194,000
Salary Cap with 1 Way Contract
Year 2027 : $83,359,000
Year 2028 : $68,912,000
Year 2029 : $40,944,000
Year 2030 : $24,672,000

Farm Players Salaries
Nikolay Prokhorkin	$2,000,000 (2)
Michael Hutchinson	$1,400,000 (1)
Kyle Bigos	$1,100,000 (1)
Markus Nutivaara	$1,000,000 (2)
Alexander Volkov	$1,000,000 (3)
Warren Foegele	$998,000 (4)
Jeremie Blain	$950,000 (1)
Evan Smith	$900,000 (4)
Michael Bournival	$900,000 (3)
Sam Jardine	$900,000 (3)
Dylan Sadowy	$899,000 (4)
Niklas Hansson	$892,000 (2)
Pontus Aberg	$848,000 (4)
Alexander Dergachyov	$838,000 (3)
Vili Saarijarvi	$836,000 (2)
Ben Hutton	$819,000 (4)
Kirill Ustimenko	$800,000 (3)
Lucas Carlsson	$800,000 (5)
Nicholas Caamano	$800,000 (1)
Bokondji Imama	$758,000 (3)
Samuel Dove-McFalls	$750,000 (4)
Sergey Zborovskiy	$749,000 (2)
Brad Morrison	$745,000 (4)
Andrei Mironov	$741,000 (2)
Nikita Nesterov	$729,000 (4)
Chaz Reddekopp	$728,000 (2)
Mitchell Mattson	$700,000 (1)
Linus Lindstrom	$700,000 (1)
Michael Anderson	$700,000 (2)
James Mullin	$687,000 (1)
Nick Campoli	$600,000 (3)
Cole Hults	$600,000 (3)
Drake Rymsha	$600,000 (3)
Filip Sveningsson	$600,000 (3)
Arnaud Durandeau	$600,000 (2)
Erik Walli Walterholm	$600,000 (3)
Tomas Vomacka	$600,000 (3)
Total Farm Players	37
Salary Commitment
Year 2027 : $30,867,000
Year 2028 : $24,234,000
Year 2029 : $15,754,000
Year 2030 : $6,801,000
Salary Average Commitment
Year 2027 : $32,531,000
Year 2028 : $26,194,000
Year 2029 : $17,741,000
Year 2030 : $9,241,000

Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Joe Louis Arena
Level 1:	6000 - $100 - 5,639 - 93.99%
Level 2:	5000 - $60 - 4,697 - 93.93%
Level 3:	2000 - $35 - 1,927 - 96.37%
Level 4:	6000 - $20 - 5,379 - 89.64%
Luxury :	1000 - $200 - 947 - 94.74%
Total Capacity :	20000
Income
Home Games Left	26
Average Attendance - %	18,589 - 92.95%
Average Income per Game	$617,221
Year to Date Revenue	$9,875,533
Expense
Pro Players Total Salaries	$84,285,000
Farm Players Total Salaries	$42,019,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$31,457,579
Farm Year To Date Expenses	$15,760,773
Pro Salary Cap To Date	$30,906,318
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$16,047,741
Pro Remaining Season Days	74
Pro Expenses Per Days	$733,205
Pro Estimated Expenses	$54,257,170
Farm Remaining Season Days	74
Farm Expenses Per Days	$371,957
Farm Estimated Expenses	$27,524,818
Estimated Season Expenses	$81,781,988
Season Salary Cap	$84,285,000
Estimate Under Maximum Salary Cap of $85,000,000	$715,000
Estimate Over Minimum Salary Cap of $0	$84,285,000
Current Bank Account	$192,435,191
Projected Bank Account	$126,700,944

Pro Players Salaries
Sidney Crosby	$12,529,000 (3)
Mike Richards	$10,053,000 (4)
Jamie Benn	$9,283,000 (4)
Mason Raymond	$6,728,000 (4)
Mark Giordano	$5,474,000 (5)
Christian Ehrhoff	$5,105,000 (2)
Tim Connolly	$4,841,000 (3)
Paul Martin	$4,708,000 (1)
Blake Wheeler	$4,476,000 (1)
Jonas Hiller	$4,250,000 (2)
Kyle Cumiskey	$3,090,000 (1)
Jeff Schultz	$2,000,000 (1)
Michael Lee	$2,000,000 (2)
Josh Morrissey	$1,318,000 (2)
Mikko Rantanen	$1,306,000 (3)
Anton Klementyev	$1,300,000 (1)
Anthony Camara	$1,250,000 (1)
Keven Veilleux	$1,243,000 (3)
Marcus Kruger	$884,000 (4)
MacKenzie MacEachern	$853,000 (4)
Maxwell Reinhart	$853,000 (1)
Sam Reinhart	$741,000 (5)
Total Pro Players	22
Salary Commitment
Year 2027 : $84,285,000
Year 2028 : $68,234,000
Year 2029 : $55,561,000
Year 2030 : $35,642,000
Salary Average Commitment
Year 2027 : $82,667,000
Year 2028 : $64,990,000
Year 2029 : $51,775,000
Year 2030 : $30,998,000
Salary Cap with 1 Way Contract
Year 2027 : $84,285,000
Year 2028 : $66,608,000
Year 2029 : $53,935,000
Year 2030 : $34,016,000

Farm Players Salaries
Radim Vrbata	$2,567,000 (1)
Brian Strait	$2,000,000 (1)
Nikolai Lemtyugov	$2,000,000 (1)
Conor Garland	$2,000,000 (2)
Patrick Sieloff	$2,000,000 (3)
Dustin Tokarski	$2,000,000 (3)
Ondrej Roman	$2,000,000 (2)
Joel Gistedt	$2,000,000 (2)
Sergei Kostitsyn	$1,250,000 (2)
Morgan Frost	$1,250,000 (2)
Drake Batherson	$1,250,000 (2)
Eric Fehr	$1,250,000 (2)
Raymond Macias	$1,000,000 (2)
Aleksi Heponiemi	$1,000,000 (3)
Ian Mitchell	$1,000,000 (2)
Boris Katchouk	$1,000,000 (1)
Oskar Steen	$1,000,000 (4)
Colin A. White	$955,000 (2)
Tony Lagerstrom	$950,000 (2)
Jared McCann	$917,000 (3)
Dane Fox	$895,000 (3)
Brendan Perlini	$876,000 (5)
Morgan Klimchuk	$862,000 (2)
Jacob Larsson	$858,000 (2)
Justin Sefton	$850,000 (1)
Adam Henry	$811,000 (2)
Alexander Chmelevski	$800,000 (2)
Jimmy Schuldt	$800,000 (3)
Joseph Woll	$800,000 (5)
Marcus Pettersson	$794,000 (5)
Noah Hanifin	$791,000 (2)
John Hayden	$758,000 (3)
Chris Calnan	$750,000 (4)
Rinat Valiev	$698,000 (5)
Jason Dickinson	$687,000 (2)
Victor Olofsson	$600,000 (1)
Total Farm Players	36
Salary Commitment
Year 2027 : $42,019,000
Year 2028 : $33,658,000
Year 2029 : $14,109,000
Year 2030 : $5,739,000
Salary Average Commitment
Year 2027 : $41,074,000
Year 2028 : $33,624,000
Year 2029 : $13,232,000
Year 2030 : $4,868,000

Blue Jackets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	6000 - $100 - 5,617 - 93.61%
Level 2:	5000 - $60 - 4,726 - 94.51%
Level 3:	2000 - $35 - 1,915 - 95.75%
Level 4:	4000 - $20 - 4,000 - 100.00%
Luxury :	1000 - $200 - 942 - 94.16%
Total Capacity :	18000
Income
Home Games Left	26
Average Attendance - %	17,199 - 95.55%
Average Income per Game	$602,073
Year to Date Revenue	$9,633,174
Expense
Pro Players Total Salaries	$83,199,000
Farm Players Total Salaries	$28,715,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$31,289,425
Farm Year To Date Expenses	$10,636,954
Pro Salary Cap To Date	$30,738,146
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$15,653,908
Pro Remaining Season Days	74
Pro Expenses Per Days	$723,923
Pro Estimated Expenses	$53,570,302
Farm Remaining Season Days	74
Farm Expenses Per Days	$258,248
Farm Estimated Expenses	$19,110,352
Estimated Season Expenses	$72,680,654
Season Salary Cap	$83,199,000
Estimate Under Maximum Salary Cap of $85,000,000	$1,801,000
Estimate Over Minimum Salary Cap of $0	$83,199,000
Current Bank Account	$232,073,405
Projected Bank Account	$175,046,659

Pro Players Salaries
Jon Marchessault	$9,750,000 (1)
Carey Price	$8,265,000 (2)
Tyler Pitlick	$5,781,000 (4)
Andreas Nodl	$5,648,000 (2)
Colin Wilson	$5,171,000 (2)
Alexandre Burrows	$5,000,000 (2)
Nikolai Zherdev	$4,843,000 (3)
Justin Faulk	$4,750,000 (4)
Brendan Gallagher	$4,664,000 (4)
Mattias Ekholm	$4,363,000 (4)
Gustav Nyquist	$4,149,000 (2)
Tomas Tatar	$3,871,000 (4)
Kevin Hayes	$2,750,000 (1)
Bo Horvat	$2,462,000 (1)
Matt Puempel	$2,368,000 (2)
Zach Budish	$2,315,000 (3)
Marco Scandella	$2,312,000 (1)
Mike Komisarek	$1,800,000 (3)
Scott Mayfield	$1,465,000 (3)
Travis Sanheim	$872,000 (4)
Marcus Hogberg	$600,000 (1)
Total Pro Players	21
Salary Commitment
Year 2027 : $83,199,000
Year 2028 : $64,251,000
Year 2029 : $31,498,000
Year 2030 : $20,002,000
Salary Average Commitment
Year 2027 : $69,464,000
Year 2028 : $50,358,000
Year 2029 : $22,263,000
Year 2030 : $12,332,000
Salary Cap with 1 Way Contract
Year 2027 : $83,199,000
Year 2028 : $65,325,000
Year 2029 : $34,724,000
Year 2030 : $24,301,000

Farm Players Salaries
Markus Sorensen	$1,750,000 (2)
Zachary Fucale	$1,211,000 (3)
Ilya Samsonov	$1,199,000 (3)
Riley Tufte	$1,034,000 (4)
Karch Bachman	$1,000,000 (2)
Thatcher Demko	$975,000 (1)
Jean-Christophe Beaudin	$898,000 (4)
Kasper Bjorkqvist	$840,000 (4)
Vincent Desharnais	$831,000 (4)
Dylan Gambrell	$800,000 (1)
Gabriel Gagne	$771,000 (3)
Dominic Turgeon	$758,000 (4)
Jeremy Lauzon	$758,000 (3)
Fredrik Olofsson	$755,000 (3)
Jesper Lindgren	$746,000 (2)
Kyle Rau	$741,000 (2)
Trevor Carrick	$739,000 (3)
Tanner Kaspick	$725,000 (4)
Parker Wotherspoon	$716,000 (3)
Igor Shvyrev	$700,000 (2)
Santeri Virtanen	$700,000 (2)
Zach Fischer	$700,000 (3)
Jordan Hollett	$700,000 (2)
Tyler Inamoto	$700,000 (2)
Laurent Dauphin	$691,000 (2)
Joseph Cecconi	$687,000 (2)
Brendan Lemieux	$684,000 (4)
Sonny Milano	$635,000 (1)
Jeremy Davies	$600,000 (1)
Joshua Ess	$600,000 (2)
Andrew Copp	$600,000 (2)
Brady Gilmour	$600,000 (2)
Linus Olund	$600,000 (2)
Antti Palojarvi	$600,000 (3)
Anton Lindholm	$595,000 (1)
Kasperi Kapanen	$576,000 (5)
Ryan Mantha	$500,000 (1)
Total Farm Players	37
Salary Commitment
Year 2027 : $28,715,000
Year 2028 : $24,492,000
Year 2029 : $13,294,000
Year 2030 : $5,663,000
Salary Average Commitment
Year 2027 : $29,315,000
Year 2028 : $24,356,000
Year 2029 : $13,656,000
Year 2030 : $6,774,000

Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Banknorth Garden
Level 1:	6000 - $100 - 5,802 - 96.70%
Level 2:	5000 - $60 - 4,774 - 95.49%
Level 3:	2000 - $35 - 1,922 - 96.10%
Level 4:	6000 - $20 - 5,417 - 90.29%
Luxury :	1000 - $200 - 970 - 96.95%
Total Capacity :	20000
Income
Home Games Left	27
Average Attendance - %	18,885 - 94.43%
Average Income per Game	$630,450
Year to Date Revenue	$9,456,744
Expense
Pro Players Total Salaries	$83,599,000
Farm Players Total Salaries	$36,218,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$31,275,706
Farm Year To Date Expenses	$13,841,648
Pro Salary Cap To Date	$30,724,403
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$17,022,139
Pro Remaining Season Days	74
Pro Expenses Per Days	$727,342
Pro Estimated Expenses	$53,823,308
Farm Remaining Season Days	74
Farm Expenses Per Days	$322,376
Farm Estimated Expenses	$23,855,824
Estimated Season Expenses	$77,679,132
Season Salary Cap	$83,599,000
Estimate Under Maximum Salary Cap of $85,000,000	$1,401,000
Estimate Over Minimum Salary Cap of $0	$83,599,000
Current Bank Account	$217,332,674
Projected Bank Account	$156,675,681

Pro Players Salaries
Ryan Getzlaf	$10,500,000 (4)
Kyle Turris	$10,499,000 (5)
Christopher Higgins	$7,926,000 (1)
Scott Glennie	$6,343,000 (4)
David Rundblad	$5,500,000 (3)
Lars Eller	$5,405,000 (5)
Jared Spurgeon	$5,288,000 (3)
Carter Hutton	$5,185,000 (3)
Ilya Kovalchuk	$5,000,000 (2)
Carl Soderberg	$3,949,000 (4)
Jake Muzzin	$3,840,000 (2)
Philippe Paradis	$3,200,000 (2)
Marek Schwarz	$2,000,000 (2)
Alexander Ruuttu	$1,961,000 (2)
Greg Nemisz	$1,813,000 (2)
Adam Janosik	$1,500,000 (2)
Petteri Nokelainen	$891,000 (4)
Darren Helm	$850,000 (2)
Erik Gustafsson	$843,000 (2)
Brian Hart	$600,000 (5)
Harrison Ruopp	$506,000 (1)
Total Pro Players	21
Salary Commitment
Year 2027 : $83,599,000
Year 2028 : $76,652,000
Year 2029 : $56,071,000
Year 2030 : $40,098,000
Salary Average Commitment
Year 2027 : $72,488,000
Year 2028 : $64,205,000
Year 2029 : $44,191,000
Year 2030 : $33,747,000
Salary Cap with 1 Way Contract
Year 2027 : $83,599,000
Year 2028 : $75,167,000
Year 2029 : $54,160,000
Year 2030 : $38,187,000

Farm Players Salaries
Benn Ferriero	$2,000,000 (1)
David Clarkson	$2,000,000 (2)
Dylan Blujus	$2,000,000 (1)
David Toews	$2,000,000 (1)
Al Montoya	$2,000,000 (2)
Dave Bolland	$2,000,000 (4)
Jeremy Smith	$2,000,000 (1)
Andrew Ebbett	$1,500,000 (2)
Miro Heiskanen	$1,250,000 (2)
Logan Brown	$1,057,000 (4)
Brett Kulak	$1,000,000 (1)
Igor Makarov	$1,000,000 (1)
Matthew Nieto	$976,000 (3)
Tristan Jarry	$916,000 (3)
Johan Ryno	$900,000 (1)
Mirco Mueller	$863,000 (3)
Eddie Wittchow	$850,000 (2)
Juuso Puustinen	$812,000 (2)
Will Bitten	$800,000 (5)
Ross Colton	$800,000 (5)
John Quenneville	$775,000 (5)
Philippe Hudon	$750,000 (1)
Andrew Yogan	$750,000 (1)
Justin Daniels	$750,000 (1)
Devon Toews	$741,000 (3)
Zach Nastasiuk	$706,000 (5)
Hardy Haman Aktell	$700,000 (1)
Cameron Crotty	$700,000 (3)
Tim Soderlund	$700,000 (3)
Matthew Benning	$647,000 (4)
Alex Lintuniemi	$640,000 (1)
Cam Clarke	$600,000 (1)
Yan-Pavel Laplante	$535,000 (1)
Cody Goloubef	$500,000 (1)
Total Farm Players	34
Salary Commitment
Year 2027 : $36,218,000
Year 2028 : $19,074,000
Year 2029 : $10,009,000
Year 2030 : $4,789,000
Salary Average Commitment
Year 2027 : $35,844,000
Year 2028 : $19,476,000
Year 2029 : $11,140,000
Year 2030 : $6,936,000

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 - 3,746 - 83.25%
Luxury :	1000 - $275 - 800 - 80.00%
Total Capacity :	20000
Income
Home Games Left	27
Average Attendance - %	16,146 - 80.73%
Average Income per Game	$806,642
Year to Date Revenue	$12,099,636
Expense
Pro Players Total Salaries	$83,422,000
Farm Players Total Salaries	$39,683,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$31,020,227
Farm Year To Date Expenses	$15,105,317
Pro Salary Cap To Date	$30,468,947
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$21,779,345
Pro Remaining Season Days	74
Pro Expenses Per Days	$725,829
Pro Estimated Expenses	$53,711,346
Farm Remaining Season Days	74
Farm Expenses Per Days	$351,991
Farm Estimated Expenses	$26,047,334
Estimated Season Expenses	$79,758,680
Season Salary Cap	$83,422,000
Estimate Under Maximum Salary Cap of $85,000,000	$1,578,000
Estimate Over Minimum Salary Cap of $0	$83,422,000
Current Bank Account	$225,005,496
Projected Bank Account	$167,026,161

Pro Players Salaries
Sam Gagner	$8,551,000 (4)
Jonathan Toews	$8,544,000 (4)
Mikko Koivu	$7,849,000 (3)
Dmitry Kulikov	$7,623,000 (4)
T.J. Oshie	$7,561,000 (1)
Derek Roy	$6,833,000 (3)
Riley Nash	$6,695,000 (4)
Marcus Johansson	$5,405,000 (4)
Josh Godfrey	$5,007,000 (2)
Hampus Lindholm	$3,943,000 (1)
Mark Stone	$3,084,000 (1)
Corban Knight	$2,855,000 (2)
David Musil	$2,204,000 (2)
Kevin Poulin	$2,000,000 (4)
Connor Hellebuyck	$1,858,000 (2)
Matt Delahey	$900,000 (1)
Evan McGrath	$703,000 (4)
Evgeny Grachev	$607,000 (1)
Keegan Kanzig	$600,000 (2)
Hunter Smith	$600,000 (1)
Total Pro Players	20
Salary Commitment
Year 2027 : $83,422,000
Year 2028 : $66,727,000
Year 2029 : $54,203,000
Year 2030 : $39,521,000
Salary Average Commitment
Year 2027 : $77,978,000
Year 2028 : $61,283,000
Year 2029 : $48,668,000
Year 2030 : $32,179,000
Salary Cap with 1 Way Contract
Year 2027 : $83,422,000
Year 2028 : $66,727,000
Year 2029 : $54,203,000
Year 2030 : $39,521,000

Farm Players Salaries
Leon Draisaitl	$7,511,000 (4)
Trevor Cann	$4,032,000 (1)
Alex Iafallo	$1,000,000 (1)
Adam Fox	$1,000,000 (1)
Jakub Vrana	$991,000 (1)
Matthew Spencer	$950,000 (1)
Linus Soderstrom	$886,000 (4)
Nick Merkley	$857,000 (3)
Brandon Carlo	$848,000 (2)
Kirill Maksimov	$800,000 (3)
Josh Brook	$800,000 (3)
Timo Meier	$785,000 (2)
Conner Bleackley	$776,000 (4)
Dominik Masin	$773,000 (4)
Steven Santini	$767,000 (3)
Chad Krys	$767,000 (4)
Oliver Kylington	$763,000 (3)
Kale Clague	$758,000 (4)
Shea Theodore	$749,000 (3)
Axel Jonsson-Fjallby	$737,000 (4)
Andreas Johnson	$724,000 (4)
Anthony Richard	$700,000 (3)
Jake Kielly	$700,000 (1)
Jan Drozg	$700,000 (3)
Carson Meyer	$700,000 (2)
Pavel Francouz	$700,000 (1)
Graham Knott	$700,000 (3)
Gabryel Boudreau	$687,000 (2)
Matteo Gennaro	$655,000 (2)
Nick Shore	$650,000 (1)
Max McCormick	$639,000 (2)
John Stevens	$639,000 (2)
Maxim Letunov	$634,000 (1)
Scott Kosmachuk	$629,000 (1)
Mike Amadio	$628,000 (1)
Mark Friedman	$626,000 (1)
Andreas Athanasiou	$622,000 (1)
Pavel Koltygin	$600,000 (3)
Josh Winquist	$600,000 (2)
Kyle Keyser	$600,000 (2)
Total Farm Players	40
Salary Commitment
Year 2027 : $39,683,000
Year 2028 : $26,521,000
Year 2029 : $20,368,000
Year 2030 : $12,932,000
Salary Average Commitment
Year 2027 : $34,003,800
Year 2028 : $22,839,000
Year 2029 : $16,677,000
Year 2030 : $9,300,000

Nordiques

Arena Capacity - Ticket Price Attendance - %
Arena Name	Quebec Colisee
Level 1:	6000 - $100 - 5,782 - 96.36%
Level 2:	5000 - $60 - 4,744 - 94.87%
Level 3:	2000 - $35 - 1,885 - 94.24%
Level 4:	6000 - $20 - 5,385 - 89.74%
Luxury :	1000 - $200 - 978 - 97.83%
Total Capacity :	20000
Income
Home Games Left	26
Average Attendance - %	18,773 - 93.87%
Average Income per Game	$628,371
Year to Date Revenue	$10,053,931
Expense
Pro Players Total Salaries	$83,041,000
Farm Players Total Salaries	$29,419,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$31,489,182
Farm Year To Date Expenses	$12,128,163
Pro Salary Cap To Date	$30,937,907
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$16,337,638
Pro Remaining Season Days	74
Pro Expenses Per Days	$722,573
Pro Estimated Expenses	$53,470,402
Farm Remaining Season Days	74
Farm Expenses Per Days	$264,265
Farm Estimated Expenses	$19,555,610
Estimated Season Expenses	$73,026,012
Season Salary Cap	$83,041,000
Estimate Under Maximum Salary Cap of $85,000,000	$1,959,000
Estimate Over Minimum Salary Cap of $0	$83,041,000
Current Bank Account	$246,174,554
Projected Bank Account	$189,486,180

Pro Players Salaries
Alexander Ovechkin	$12,343,000 (4)
James Van Riemsdyk	$9,420,000 (2)
Brandon Gormley	$6,839,000 (4)
Frederik Andersen	$6,309,000 (4)
Brad Marchand	$6,163,000 (3)
Mark Scheifele	$6,026,000 (5)
Vincent Trocheck	$5,858,000 (3)
Jonathan Huberdeau	$4,750,000 (2)
Adam Henrique	$4,048,000 (5)
Oscar Klefbom	$3,752,000 (2)
Andrey Pedan	$3,494,000 (2)
David Pastrnak	$3,185,000 (4)
Sami Vatanen	$2,509,000 (5)
Tom Gilbert	$2,000,000 (1)
Joni Ortio	$1,500,000 (2)
Greg McKegg	$1,462,000 (1)
Seth Jones	$1,280,000 (3)
Jordan Martinook	$755,000 (3)
Jean-Gabriel Pageau	$750,000 (3)
William Nylander	$598,000 (5)
Total Pro Players	20
Salary Commitment
Year 2027 : $83,041,000
Year 2028 : $86,291,000
Year 2029 : $62,999,000
Year 2030 : $47,443,000
Salary Average Commitment
Year 2027 : $56,823,000
Year 2028 : $53,361,000
Year 2029 : $38,896,000
Year 2030 : $31,482,000
Salary Cap with 1 Way Contract
Year 2027 : $83,041,000
Year 2028 : $79,579,000
Year 2029 : $56,663,000
Year 2030 : $41,857,000

Farm Players Salaries
Nikolaj Ehlers	$3,386,000 (4)
Mark Visentin	$2,382,000 (1)
Jesper Bratt	$1,250,000 (1)
Pierre-Olivier Joseph	$1,000,000 (2)
Jack Skille	$1,000,000 (3)
Tyler Graovac	$1,000,000 (1)
Eric Comrie	$878,000 (2)
Kirill Kaprizov	$827,000 (2)
Seth Griffith	$811,000 (2)
James Greenway	$800,000 (1)
Luke Martin	$800,000 (3)
Keith Petruzzelli	$800,000 (3)
Kasper Kotkansalo	$800,000 (2)
Jack Glover	$799,000 (3)
Brandon Tanev	$796,000 (3)
Cameron Gaunce	$794,000 (2)
Nathan Bastian	$767,000 (4)
Brandon Montour	$762,000 (3)
Dominic Toninato	$750,000 (3)
Connor Carrick	$750,000 (3)
Cliff Pu	$749,000 (4)
Nicolas Roy	$748,000 (3)
Bogdan Yakimov	$742,000 (4)
Kyle Clifford	$742,000 (3)
Michael Ferland	$728,000 (4)
Alexei Lipanov	$700,000 (3)
Anthony Salinitri	$700,000 (1)
Nick Paul	$682,000 (1)
Mason Geertsen	$679,000 (2)
J.C. Lipon	$677,000 (2)
David Quenneville	$600,000 (1)
Matthew Highmore	$520,000 (1)
Total Farm Players	32
Salary Commitment
Year 2027 : $29,419,000
Year 2028 : $21,333,000
Year 2029 : $15,019,000
Year 2030 : $6,372,000
Salary Average Commitment
Year 2027 : $26,054,000
Year 2028 : $19,242,000
Year 2029 : $12,683,000
Year 2030 : $3,838,000

Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	HSBC Arena
Level 1:	6000 - $100 - 5,638 - 93.96%
Level 2:	5000 - $60 - 4,753 - 95.06%
Level 3:	2000 - $35 - 1,905 - 95.24%
Level 4:	6000 - $20 - 5,322 - 88.70%
Luxury :	1000 - $200 - 952 - 95.19%
Total Capacity :	20000
Income
Home Games Left	26
Average Attendance - %	18,570 - 92.85%
Average Income per Game	$618,349
Year to Date Revenue	$9,893,579
Expense
Pro Players Total Salaries	$82,381,000
Farm Players Total Salaries	$38,503,100
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$31,029,027
Farm Year To Date Expenses	$14,501,039
Pro Salary Cap To Date	$30,477,735
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$16,077,066
Pro Remaining Season Days	74
Pro Expenses Per Days	$716,932
Pro Estimated Expenses	$53,052,968
Farm Remaining Season Days	74
Farm Expenses Per Days	$341,907
Farm Estimated Expenses	$25,301,118
Estimated Season Expenses	$78,354,086
Season Salary Cap	$82,381,000
Estimate Under Maximum Salary Cap of $85,000,000	$2,619,000
Estimate Over Minimum Salary Cap of $0	$82,381,000
Current Bank Account	$235,426,949
Projected Bank Account	$173,149,929

Pro Players Salaries
Claude Giroux	$10,032,000 (4)
Phil Kessel	$8,292,000 (3)
Marc-Edouard Vlasic	$8,008,000 (4)
Jeff Skinner	$6,665,000 (4)
John Carlson	$6,380,000 (3)
Nikita Kucherov	$6,096,000 (3)
Mikkel Boedker	$5,667,000 (1)
Tyler Toffoli	$4,922,000 (4)
Dougie Hamilton	$4,834,000 (2)
Matthew Murray	$4,641,000 (4)
Elias Lindholm	$4,577,000 (4)
Dmitri Orlov	$3,095,000 (4)
Andre Burakovsky	$1,833,000 (2)
Jakub Culek	$1,350,000 (2)
Brock McGinn	$1,350,000 (2)
Alexandre Mallet	$1,221,000 (1)
Mike Winther	$1,150,000 (2)
Laurent Brossoit	$844,000 (4)
Brennan Serville	$742,000 (3)
Will Butcher	$682,000 (1)
Total Pro Players	20
Salary Commitment
Year 2027 : $82,381,000
Year 2028 : $74,675,000
Year 2029 : $64,152,000
Year 2030 : $42,784,000
Salary Average Commitment
Year 2027 : $57,201,000
Year 2028 : $48,852,000
Year 2029 : $40,678,000
Year 2030 : $28,149,000
Salary Cap with 1 Way Contract
Year 2027 : $82,381,000
Year 2028 : $74,811,000
Year 2029 : $64,294,000
Year 2030 : $42,784,000

Farm Players Salaries
Zach Werenski	$4,109,000 (3)
Dominik Kubalik	$2,000,000 (2)
MacKenzie Weegar	$2,000,000 (3)
Clayton Keller	$1,573,000 (4)
Alex Nedeljkovic	$1,444,000 (2)
Simon Karlsson	$1,275,000 (1)
Michael McLeod	$1,250,000 (1)
Jesper Boqvist	$1,250,000 (3)
Nicolas Hague	$1,250,000 (3)
Sam Steel	$1,250,000 (1)
Keaton Thompson	$1,008,000 (2)
Daniil Tarasov	$1,000,000 (3)
Emil Bemstrom	$1,000,000 (2)
Cayden Primeau	$1,000,000 (2)
Timothy Liljegren	$1,000,000 (2)
Taylor Raddysh	$1,000,000 (1)
Ivan Nalimov	$950,000 (2)
Robbie Russo	$936,000 (2)
Paul Carey	$928,000 (2)
Dominik Kahun	$898,000 (2)
Miles Gendron	$890,000 (3)
Jake DeBrusk	$887,000 (3)
Nick Sorensen	$853,000 (2)
Jordan Kyrou	$853,000 (4)
Lukas Sedlak	$850,000 (2)
Aleksi Saarela	$833,000 (2)
Christophe Lalancette	$826,000 (2)
Maxwell Gildon	$800,000 (3)
Austin Czarnik	$800,000 (2)
Stelio Mattheos	$800,000 (2)
William Lockwood	$800,000 (1)
Jakob Forsbacka-Karlsson	$749,100 (2)
Christian Djoos	$741,000 (1)
Jake Walman	$700,000 (1)
Total Farm Players	34
Salary Commitment
Year 2027 : $38,503,100
Year 2028 : $31,487,100
Year 2029 : $14,612,000
Year 2030 : $2,426,000
Salary Average Commitment
Year 2027 : $35,077,000
Year 2028 : $28,652,000
Year 2029 : $11,750,000
Year 2030 : $2,500,000

Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Place
Level 1:	6000 - $100 - 5,494 - 91.57%
Level 2:	5000 - $60 - 4,624 - 92.49%
Level 3:	2000 - $35 - 1,879 - 93.97%
Level 4:	6000 - $20 - 5,288 - 88.13%
Luxury :	1000 - $200 - 927 - 92.68%
Total Capacity :	20000
Income
Home Games Left	27
Average Attendance - %	18,213 - 91.06%
Average Income per Game	$603,718
Year to Date Revenue	$9,055,766
Expense
Pro Players Total Salaries	$84,645,000
Farm Players Total Salaries	$37,753,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$31,287,120
Farm Year To Date Expenses	$13,510,254
Pro Salary Cap To Date	$30,735,831
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$16,300,379
Pro Remaining Season Days	74
Pro Expenses Per Days	$736,282
Pro Estimated Expenses	$54,484,868
Farm Remaining Season Days	74
Farm Expenses Per Days	$335,496
Farm Estimated Expenses	$24,826,704
Estimated Season Expenses	$79,311,572
Season Salary Cap	$84,645,000
Estimate Under Maximum Salary Cap of $85,000,000	$355,000
Estimate Over Minimum Salary Cap of $0	$84,645,000
Current Bank Account	$209,790,089
Projected Bank Account	$146,778,896

Pro Players Salaries
David Perron	$9,500,000 (4)
Jakub Voracek	$8,303,000 (2)
Patrice Bergeron	$7,111,000 (4)
Tyler Seguin	$7,007,000 (5)
Chris Stewart	$6,750,000 (4)
Kevin Shattenkirk	$6,604,000 (3)
Nikita Filatov	$6,518,000 (2)
Joshua Bailey	$6,276,000 (5)
Jared Cowen	$5,576,000 (3)
Thomas Greiss	$3,256,000 (4)
Andrey Vasilevskiy	$2,999,000 (1)
Nathan Beaulieu	$2,668,000 (2)
Derrick Pouliot	$2,579,000 (5)
Curtis Lazar	$2,472,000 (2)
Anton Lander	$2,400,000 (4)
Nicklas Jensen	$950,000 (4)
Kyle Connor	$867,000 (2)
Ivan Provorov	$787,000 (2)
Mike Reilly	$697,000 (5)
John Draeger	$670,000 (2)
Jack Becker	$655,000 (2)
Total Pro Players	21
Salary Commitment
Year 2027 : $84,645,000
Year 2028 : $85,094,000
Year 2029 : $62,428,000
Year 2030 : $50,248,000
Salary Average Commitment
Year 2027 : $75,967,000
Year 2028 : $71,469,000
Year 2029 : $52,633,000
Year 2030 : $43,151,000
Salary Cap with 1 Way Contract
Year 2027 : $84,645,000
Year 2028 : $81,646,000
Year 2029 : $58,706,000
Year 2030 : $46,526,000

Farm Players Salaries
Anders Nilsson	$2,976,000 (3)
Jeff Zatkoff	$2,000,000 (1)
Josh A. Anderson	$2,000,000 (4)
Alexander Nylander	$1,250,000 (5)
Jake Oettinger	$1,250,000 (3)
Eeli Tolvanen	$1,250,000 (3)
Justin Azevedo	$1,200,000 (2)
Ilya Zubov	$1,200,000 (5)
Joel Lowry	$1,200,000 (5)
Nicklas Bergfors	$1,200,000 (5)
Seth Helgeson	$1,000,000 (1)
Sean Kuraly	$1,000,000 (5)
Shane Eiserman	$1,000,000 (1)
Kyle Wood	$1,000,000 (1)
Chris Campoli	$1,000,000 (1)
Nikita Zadorov	$921,000 (1)
Rob Schremp	$913,000 (3)
Denis Gurianov	$868,000 (3)
Reid Boucher	$850,000 (3)
Janne Kuokkanen	$842,000 (4)
Keegan Kolesar	$835,000 (2)
Michael McNiven	$833,000 (5)
Morgan Geekie	$800,000 (2)
Connor Ingram	$800,000 (5)
Eetu Luostarinen	$800,000 (3)
Niko Mikkola	$763,000 (2)
Linus Nassen	$754,000 (4)
Vladislav Gavrikov	$745,000 (2)
Graham McPhee	$703,000 (4)
Fredrik Karlstrom	$700,000 (5)
Scott Reedy	$700,000 (3)
Casey Fitzgerald	$700,000 (5)
Tarmo Reunanen	$700,000 (5)
Nicklaus Perbix	$600,000 (2)
Cameron Hughes	$600,000 (2)
Benton Maass	$600,000 (3)
Vojtech Budik	$600,000 (1)
Daniel Bukac	$600,000 (3)
Total Farm Players	38
Salary Commitment
Year 2027 : $37,753,000
Year 2028 : $28,701,000
Year 2029 : $23,158,000
Year 2030 : $12,351,000
Salary Average Commitment
Year 2027 : $37,662,000
Year 2028 : $30,294,000
Year 2029 : $25,094,000
Year 2030 : $13,983,000

Whalers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Hartford Civic Centre
Level 1:	6000 - $100 - 5,724 - 95.40%
Level 2:	5000 - $60 - 4,824 - 96.48%
Level 3:	2000 - $35 - 1,947 - 97.33%
Level 4:	6000 - $20 - 5,351 - 89.18%
Luxury :	1000 - $200 - 940 - 93.99%
Total Capacity :	20000
Income
Home Games Left	26
Average Attendance - %	18,785 - 93.93%
Average Income per Game	$624,724
Year to Date Revenue	$9,995,584
Expense
Pro Players Total Salaries	$83,288,000
Farm Players Total Salaries	$31,892,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$30,916,356
Farm Year To Date Expenses	$12,849,399
Pro Salary Cap To Date	$30,365,077
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$16,242,824
Pro Remaining Season Days	74
Pro Expenses Per Days	$724,684
Pro Estimated Expenses	$53,626,616
Farm Remaining Season Days	74
Farm Expenses Per Days	$285,402
Farm Estimated Expenses	$21,119,748
Estimated Season Expenses	$74,746,364
Season Salary Cap	$83,288,000
Estimate Under Maximum Salary Cap of $85,000,000	$1,712,000
Estimate Over Minimum Salary Cap of $0	$83,288,000
Current Bank Account	$243,921,770
Projected Bank Account	$185,418,230

Pro Players Salaries
Konstantin Novikov	$7,865,000 (1)
Brayden Schenn	$6,749,000 (3)
Ian Cole	$6,698,000 (2)
Nikita Zaitsev	$6,520,000 (3)
Brandon Sutter	$6,338,000 (1)
Cory Schneider	$6,050,000 (3)
Josh Manson	$6,000,000 (2)
Nino Niederreiter	$5,500,000 (4)
Jason Pominville	$5,277,000 (3)
Linus Ullmark	$3,915,000 (4)
Reilly Smith	$3,578,000 (3)
Calle Jarnkrok	$3,560,000 (4)
Tyson Barrie	$3,394,000 (4)
Nick Foligno	$3,000,000 (5)
Erik Haula	$2,543,000 (3)
Tyler Wotherspoon	$1,569,000 (2)
Brayden McNabb	$976,000 (3)
David Kampft	$800,000 (4)
Noel Hoefenmayer	$800,000 (3)
Jake Guentzel	$777,000 (3)
Trevor Van Riemsdyk	$753,000 (2)
Connor Brown	$626,000 (5)
Total Pro Players	22
Salary Commitment
Year 2027 : $83,288,000
Year 2028 : $70,442,000
Year 2029 : $55,597,000
Year 2030 : $22,327,000
Salary Average Commitment
Year 2027 : $71,821,000
Year 2028 : $58,845,000
Year 2029 : $46,936,000
Year 2030 : $15,016,000
Salary Cap with 1 Way Contract
Year 2027 : $83,288,000
Year 2028 : $69,085,000
Year 2029 : $54,065,000
Year 2030 : $20,795,000

Farm Players Salaries
Brayden Point	$3,671,000 (4)
Aaron Ekblad	$2,977,000 (4)
Max Domi	$1,387,000 (3)
Alex DeBrincat	$1,359,000 (4)
Jakob Chychrun	$1,250,000 (4)
Maxime Comtois	$1,250,000 (3)
Anthony DeAngelo	$1,022,000 (1)
Randy McNaught	$1,000,000 (1)
Jaret Anderson-Dolan	$1,000,000 (2)
Ian Scott	$1,000,000 (3)
Dennis Cholowski	$1,000,000 (5)
Mackenzie Blackwood	$999,000 (3)
Mike Robinson	$916,000 (3)
Yakov Trenin	$850,000 (2)
Roope Hintz	$843,000 (2)
Christian Jaros	$825,000 (1)
Tim Gettinger	$823,000 (2)
Anthony Mantha	$813,000 (3)
Jordan Greenway	$806,000 (2)
Givani Smith	$800,000 (1)
Dante Fabbro	$786,000 (4)
Tanner Pearson	$715,000 (1)
Kyle Olson	$700,000 (3)
Marian Studenic	$700,000 (2)
Tobias Geisser	$700,000 (3)
Olle Eriksson Ek	$700,000 (2)
John Adams	$700,000 (3)
Linus Weissbach	$700,000 (3)
Croix Evingson	$600,000 (2)
Shane Gersich	$500,000 (1)
Gustav Forsling	$500,000 (1)
Total Farm Players	31
Salary Commitment
Year 2027 : $31,892,000
Year 2028 : $25,985,000
Year 2029 : $19,663,000
Year 2030 : $10,498,000
Salary Average Commitment
Year 2027 : $26,630,000
Year 2028 : $21,547,000
Year 2029 : $15,347,000
Year 2030 : $7,182,000

Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Verizon Center
Level 1:	6000 - $100 - 5,764 - 96.06%
Level 2:	5000 - $60 - 4,784 - 95.68%
Level 3:	2000 - $35 - 1,927 - 96.34%
Level 4:	6000 - $20 - 5,466 - 91.09%
Luxury :	1000 - $200 - 955 - 95.54%
Total Capacity :	20000
Income
Home Games Left	27
Average Attendance - %	18,896 - 94.48%
Average Income per Game	$627,938
Year to Date Revenue	$9,419,071
Expense
Pro Players Total Salaries	$84,686,000
Farm Players Total Salaries	$30,047,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$31,373,156
Farm Year To Date Expenses	$11,896,206
Pro Salary Cap To Date	$30,821,891
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$16,954,328
Pro Remaining Season Days	74
Pro Expenses Per Days	$736,632
Pro Estimated Expenses	$54,510,768
Farm Remaining Season Days	74
Farm Expenses Per Days	$269,632
Farm Estimated Expenses	$19,952,768
Estimated Season Expenses	$74,463,536
Season Salary Cap	$84,686,000
Estimate Under Maximum Salary Cap of $85,000,000	$314,000
Estimate Over Minimum Salary Cap of $0	$84,686,000
Current Bank Account	$252,632,021
Projected Bank Account	$195,122,813

Pro Players Salaries
Milan Lucic	$8,119,000 (4)
Tyler Myers	$7,434,000 (5)
Michael Del Zotto	$7,084,000 (2)
Artemi Panarin	$6,929,000 (3)
Ryan Callahan	$6,643,000 (3)
John Gibson	$6,183,000 (2)
Connor McDavid	$6,074,000 (2)
Ryan Nugent-Hopkins	$5,280,000 (2)
Sean Monahan	$5,009,000 (3)
Alexander Frolov	$4,882,000 (2)
Gabriel Landeskog	$3,988,000 (3)
Justin Holl	$2,876,000 (3)
Connor Brickley	$2,822,000 (1)
Connor Murphy	$2,083,000 (3)
Alan Quine	$1,907,000 (4)
Bryan Rust	$1,900,000 (1)
Josh Birkholz	$1,400,000 (1)
Sean Lorenz	$1,274,000 (2)
Tyler Bunz	$1,057,000 (5)
Christopher Tanev	$953,000 (2)
Nick Schultz	$789,000 (1)
Total Pro Players	21
Salary Commitment
Year 2027 : $84,686,000
Year 2028 : $80,240,000
Year 2029 : $48,191,000
Year 2030 : $20,505,000
Salary Average Commitment
Year 2027 : $74,148,700
Year 2028 : $66,216,700
Year 2029 : $43,208,700
Year 2030 : $14,830,000
Salary Cap with 1 Way Contract
Year 2027 : $84,686,000
Year 2028 : $77,775,000
Year 2029 : $46,045,000
Year 2030 : $18,517,000

Farm Players Salaries
Samu Perhonen	$2,000,000 (3)
Marko Dano	$2,000,000 (4)
Dennis Yan	$1,500,000 (4)
Brandon Halverson	$1,100,000 (3)
Kristian Vesalainen	$1,000,000 (3)
Victor Mete	$1,000,000 (5)
Conor Timmins	$1,000,000 (3)
Evan Barratt	$1,000,000 (3)
Nicolas Petan	$933,000 (2)
Mitchell Heard	$894,000 (1)
Tanner Richard	$887,000 (2)
Nick Baptiste	$886,000 (2)
Julien Gauthier	$870,000 (4)
Ryan Collins	$850,000 (3)
Nick Cousins	$850,000 (3)
Connor Chatham	$849,000 (2)
Erik Cernak	$847,000 (2)
Linus Arnesson	$812,000 (3)
Jonathan-Ismael Diaby	$804,000 (2)
Nick Magyar	$803,000 (1)
Maxime Fortier	$800,000 (3)
Alexey Toropchenko	$800,000 (2)
Tyler Parsons	$800,000 (5)
Dylan Labbe	$791,000 (5)
Fredrik Claesson	$787,000 (2)
Phillip Di Giuseppe	$773,000 (4)
Ronald Boyd	$772,000 (2)
Chase Priskie	$769,000 (4)
Will Borgen	$758,000 (3)
Miikka Salomaki	$757,000 (3)
Martins Dzierkals	$755,000 (3)
Logan Cockerill	$600,000 (2)
Total Farm Players	32
Salary Commitment
Year 2027 : $30,047,000
Year 2028 : $28,148,000
Year 2029 : $19,983,000
Year 2030 : $8,301,000
Salary Average Commitment
Year 2027 : $29,357,100
Year 2028 : $27,709,000
Year 2029 : $19,809,000
Year 2030 : $8,080,000

Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	6000 - $100 - 5,657 - 94.29%
Level 2:	5000 - $60 - 4,818 - 96.35%
Level 3:	2000 - $35 - 1,898 - 94.91%
Level 4:	6000 - $20 - 5,398 - 89.96%
Luxury :	1000 - $200 - 940 - 94.03%
Total Capacity :	20000
Income
Home Games Left	27
Average Attendance - %	18,711 - 93.56%
Average Income per Game	$620,781
Year to Date Revenue	$9,311,712
Expense
Pro Players Total Salaries	$84,903,000
Farm Players Total Salaries	$34,485,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$31,708,632
Farm Year To Date Expenses	$13,657,549
Pro Salary Cap To Date	$31,157,362
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$16,761,082
Pro Remaining Season Days	74
Pro Expenses Per Days	$738,487
Pro Estimated Expenses	$54,648,038
Farm Remaining Season Days	74
Farm Expenses Per Days	$307,564
Farm Estimated Expenses	$22,759,736
Estimated Season Expenses	$77,407,774
Season Salary Cap	$84,903,000
Estimate Under Maximum Salary Cap of $85,000,000	$97,000
Estimate Over Minimum Salary Cap of $0	$84,903,000
Current Bank Account	$209,653,141
Projected Bank Account	$149,006,449

Pro Players Salaries
Travis Zajac	$9,580,000 (4)
Mike Green	$9,401,000 (3)
Zach Parise	$8,641,000 (3)
Victor Hedman	$8,562,000 (4)
David Krejci	$7,844,000 (1)
Evgenii Dadonov	$6,550,000 (2)
John Klingberg	$4,936,000 (3)
Landon Ferraro	$4,755,000 (4)
Jonas Brodin	$4,142,000 (3)
Anton Forsberg	$2,849,000 (4)
Jerome Gauthier-Leduc	$2,723,000 (1)
Victor Rask	$2,696,000 (3)
Mikhail Grigorenko	$2,086,000 (1)
Darcy Kuemper	$2,000,000 (2)
Martin Marincin	$2,000,000 (1)
Brett Ritchie	$1,921,000 (1)
Seth Ambroz	$900,000 (4)
Artturi Lehkonen	$863,000 (2)
Justin Bailey	$716,000 (3)
Ryan Dzingel	$715,000 (3)
Viktor Arvidsson	$523,000 (1)
Christoffer Ehn	$500,000 (1)
Total Pro Players	22
Salary Commitment
Year 2027 : $84,903,000
Year 2028 : $67,306,000
Year 2029 : $57,893,000
Year 2030 : $26,646,000
Salary Average Commitment
Year 2027 : $70,507,000
Year 2028 : $52,214,000
Year 2029 : $43,153,000
Year 2030 : $18,660,000
Salary Cap with 1 Way Contract
Year 2027 : $84,903,000
Year 2028 : $67,306,000
Year 2029 : $57,893,000
Year 2030 : $26,646,000

Farm Players Salaries
Jack Campbell	$3,985,000 (2)
Sami Aittokallio	$2,844,000 (4)
Philippe Desrosiers	$1,250,000 (4)
Henri Jokiharju	$1,250,000 (2)
Max Jones	$1,000,000 (1)
Austin Levi	$935,000 (2)
Felix Sandstrom	$916,000 (3)
Max Lajoie	$887,000 (4)
Callum Booth	$878,000 (2)
Valeri Nichushkin	$878,000 (3)
Yegor Korshkov	$854,000 (4)
Antoine Morand	$800,000 (3)
Robin Salo	$800,000 (3)
Jacob Peterson	$800,000 (3)
Johan Sundstrom	$800,000 (4)
Grant Mismash	$800,000 (2)
Ostap Safin	$800,000 (2)
Artur Kayumov	$800,000 (1)
Ivan Barbashev	$770,000 (4)
Joey Laleggia	$750,000 (4)
Alex Schoenborn	$750,000 (4)
Veeti Vainio	$745,000 (2)
Travis Barron	$722,000 (4)
Matt Buckles	$716,000 (3)
Anton Karlsson	$708,000 (4)
Jacob Cederholm	$700,000 (4)
Max Zimmer	$700,000 (1)
Wyatt Kalynuk	$700,000 (3)
Liam Hawel	$700,000 (2)
Chris Wilkie	$699,000 (3)
Justin Kirkland	$685,000 (2)
Jeff Taylor	$675,000 (4)
Christopher Brown	$675,000 (4)
Jonas Siegenthaler	$674,000 (2)
Brian Ferlin	$639,000 (2)
Skyler Brind amour	$600,000 (2)
Andrei Svetlakov	$600,000 (3)
Total Farm Players	37
Salary Commitment
Year 2027 : $34,485,000
Year 2028 : $31,596,000
Year 2029 : $18,361,000
Year 2030 : $11,149,000
Salary Average Commitment
Year 2027 : $30,501,000
Year 2028 : $28,001,000
Year 2029 : $17,087,000
Year 2030 : $10,692,000

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wachovia Center
Level 1:	6000 - $100 - 5,589 - 93.15%
Level 2:	5000 - $60 - 4,804 - 96.07%
Level 3:	2000 - $35 - 1,917 - 95.83%
Level 4:	6000 - $20 - 5,488 - 91.46%
Luxury :	1000 - $200 - 969 - 96.89%
Total Capacity :	20000
Income
Home Games Left	27
Average Attendance - %	18,766 - 93.83%
Average Income per Game	$621,034
Year to Date Revenue	$9,315,513
Expense
Pro Players Total Salaries	$84,291,000
Farm Players Total Salaries	$43,677,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$31,433,273
Farm Year To Date Expenses	$16,678,442
Pro Salary Cap To Date	$30,881,995
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$16,767,923
Pro Remaining Season Days	74
Pro Expenses Per Days	$733,256
Pro Estimated Expenses	$54,260,944
Farm Remaining Season Days	74
Farm Expenses Per Days	$386,128
Farm Estimated Expenses	$28,573,472
Estimated Season Expenses	$82,834,416
Season Salary Cap	$84,291,000
Estimate Under Maximum Salary Cap of $85,000,000	$709,000
Estimate Over Minimum Salary Cap of $0	$84,291,000
Current Bank Account	$187,787,355
Projected Bank Account	$121,720,862

Pro Players Salaries
Derick Brassard	$9,272,000 (4)
Kyle Beach	$8,683,000 (4)
Riley Sheahan	$8,500,000 (3)
Jonathan Quick	$7,807,000 (3)
Jonathan Merrill	$5,239,000 (4)
Mark Jankowski	$4,939,000 (4)
Patric Hornqvist	$4,750,000 (4)
Brett Connolly	$4,564,000 (5)
Duncan Siemens	$4,522,000 (2)
Chris Brown	$3,900,000 (4)
Tomas Plekanec	$3,705,000 (3)
Eric Gelinas	$3,460,000 (2)
Justin Schultz	$3,183,000 (5)
Tobias Enstrom	$3,088,000 (2)
Colin Miller	$2,273,000 (4)
Adam Lowry	$2,250,000 (3)
Theodor Blueger	$1,706,000 (5)
Ryan O'Marra	$1,250,000 (3)
Jeremy Helvig	$600,000 (1)
Zach Hyman	$600,000 (2)
Total Pro Players	20
Salary Commitment
Year 2027 : $84,291,000
Year 2028 : $88,414,000
Year 2029 : $76,214,000
Year 2030 : $52,266,000
Salary Average Commitment
Year 2027 : $68,260,000
Year 2028 : $67,660,000
Year 2029 : $60,151,000
Year 2030 : $38,540,000
Salary Cap with 1 Way Contract
Year 2027 : $84,291,000
Year 2028 : $83,691,000
Year 2029 : $72,021,000
Year 2030 : $48,509,000

Farm Players Salaries
Noah Rod	$2,000,000 (4)
Samuel Kurker	$2,000,000 (1)
Joey Anderson	$2,000,000 (4)
Tomas Jurco	$2,000,000 (2)
Matthew Hackett	$2,000,000 (1)
Alexander Khokhlachev	$2,000,000 (2)
Mitchell Moroz	$2,000,000 (3)
Henrik Samuelsson	$2,000,000 (3)
Pascal Leclaire	$1,650,000 (3)
Brett Pollock	$1,500,000 (4)
Vaclav Karabacek	$1,500,000 (2)
Tom McCollum	$1,400,000 (3)
Frederik Pettersson-Wentzel	$1,340,000 (1)
Kris Chucko	$1,300,000 (3)
Adam Marsh	$1,000,000 (2)
Jesse Gabrielle	$1,000,000 (2)
Juho Lammikko	$839,000 (4)
Alex Peters	$838,000 (4)
Deven Sideroff	$833,000 (3)
Michael Downing	$830,000 (4)
Ben Harpur	$826,000 (3)
Shane McColgan	$824,000 (3)
Jason Wilson	$816,000 (3)
Connor Rankin	$801,000 (3)
Alexis D'Aoust	$800,000 (1)
Filip Westerlund	$800,000 (3)
Dmitry Zhukenov	$795,000 (3)
Nikita Gusev	$780,000 (3)
Carter Verhaeghe	$753,000 (3)
Denis Malgin	$746,000 (3)
Malte Setkov	$700,000 (3)
Brandon Crawley	$700,000 (2)
James Melindy	$696,000 (1)
Rob O'Gara	$610,000 (1)
Nick Leivermann	$600,000 (2)
Noah Carroll	$600,000 (1)
D artagnan Joly	$600,000 (2)
Michael Pezzetta	$600,000 (1)
David Noel	$600,000 (3)
Total Farm Players	39
Salary Commitment
Year 2027 : $43,677,000
Year 2028 : $35,031,000
Year 2029 : $25,631,000
Year 2030 : $8,007,000
Salary Average Commitment
Year 2027 : $46,969,000
Year 2028 : $38,323,000
Year 2029 : $28,923,000
Year 2030 : $8,898,000

Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nassau Coliseum
Level 1:	6000 - $100 - 5,743 - 95.72%
Level 2:	5000 - $60 - 4,766 - 95.31%
Level 3:	2000 - $35 - 1,884 - 94.19%
Level 4:	6000 - $20 - 5,295 - 88.25%
Luxury :	1000 - $200 - 938 - 93.79%
Total Capacity :	20000
Income
Home Games Left	26
Average Attendance - %	18,625 - 93.13%
Average Income per Game	$622,017
Year to Date Revenue	$9,952,272
Expense
Pro Players Total Salaries	$84,561,000
Farm Players Total Salaries	$33,550,100
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$31,137,480
Farm Year To Date Expenses	$13,170,732
Pro Salary Cap To Date	$30,586,187
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$16,172,442
Pro Remaining Season Days	74
Pro Expenses Per Days	$735,564
Pro Estimated Expenses	$54,431,736
Farm Remaining Season Days	74
Farm Expenses Per Days	$299,574
Farm Estimated Expenses	$22,168,476
Estimated Season Expenses	$76,600,212
Season Salary Cap	$84,561,000
Estimate Under Maximum Salary Cap of $85,000,000	$439,000
Estimate Over Minimum Salary Cap of $0	$84,561,000
Current Bank Account	$227,423,631
Projected Bank Account	$166,995,861

Pro Players Salaries
John Tavares	$11,842,000 (3)
Nathan Horton	$7,279,000 (4)
Dustin Brown	$7,000,000 (4)
Marc-Andre Fleury	$6,484,000 (4)
Sean Couturier	$5,515,000 (1)
Brad Boyes	$5,297,000 (4)
Cam Barker	$4,883,000 (2)
Alexander Radulov	$4,364,000 (3)
Boone Jenner	$4,254,000 (2)
Cody Ceci	$3,945,000 (4)
Chris Kreider	$3,750,000 (4)
Timur Tsarev	$2,920,000 (4)
Shayne Gostisbehere	$2,774,000 (1)
Anders Lee	$2,594,000 (2)
Jussi Jokinen	$2,400,000 (2)
Antero Niittymaki	$2,000,000 (1)
Joe Morrow	$1,976,000 (2)
Justin Shugg	$1,866,000 (2)
Jeremy Morin	$1,693,000 (3)
Joakim Nordstrom	$866,000 (1)
Robert Hagg	$859,000 (2)
Total Pro Players	21
Salary Commitment
Year 2027 : $84,561,000
Year 2028 : $70,175,000
Year 2029 : $49,525,000
Year 2030 : $34,249,000
Salary Average Commitment
Year 2027 : $67,046,000
Year 2028 : $55,891,000
Year 2029 : $42,688,000
Year 2030 : $32,354,000
Salary Cap with 1 Way Contract
Year 2027 : $84,561,000
Year 2028 : $73,406,000
Year 2029 : $54,574,000
Year 2030 : $36,675,000

Farm Players Salaries
Anthony Stolarz	$2,194,000 (3)
Matt D'Agostini	$2,041,000 (1)
Oscar Dansk	$1,209,000 (2)
Carsen Twarynski	$1,000,000 (1)
Jack LaFontaine	$938,000 (4)
Jarrod Maidens	$928,400 (1)
Erik Foley	$920,700 (1)
Kyle Pettit	$919,000 (1)
Michael Mersch	$918,000 (1)
David Kase	$913,000 (1)
Joseph Labate	$900,000 (1)
Blake Hillman	$896,000 (2)
Travis Konecny	$880,000 (3)
Connor Bunnaman	$875,000 (3)
Frankie Corrado	$860,000 (3)
Nicolas Aube-Kubel	$838,000 (4)
Mikhail Vorobyov	$830,000 (1)
Andy Andreoff	$823,000 (3)
Jared Fiegl	$816,000 (1)
Lane Zablocki	$800,000 (2)
Loic Leduc	$800,000 (1)
Isaac MacLeod	$800,000 (1)
Otto Koivula	$800,000 (1)
Wade Allison	$800,000 (1)
Jonah Gadjovich	$800,000 (2)
Linus Hogberg	$725,000 (4)
Jayden Halbgewachs	$700,000 (1)
Noah Cates	$700,000 (2)
Adam Ruzicka	$700,000 (2)
Petr Kvaca	$700,000 (3)
Tanner Laczynski	$692,000 (4)
Brady Vail	$686,000 (1)
Ville Pokka	$641,000 (1)
Oskar Lindblom	$607,000 (1)
Jonathan Walker	$600,000 (1)
Kale Howarth	$600,000 (3)
Jacob Golden	$600,000 (2)
Adam Smith	$600,000 (1)
Chris Terry	$500,000 (1)
Total Farm Players	39
Salary Commitment
Year 2027 : $33,550,100
Year 2028 : $15,546,000
Year 2029 : $9,902,000
Year 2030 : $3,193,000
Salary Average Commitment
Year 2027 : $30,216,000
Year 2028 : $14,752,000
Year 2029 : $9,222,000
Year 2030 : $2,862,000

Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	Tampa Bay Times Forum
Level 1:	6000 - $100 - 5,545 - 92.42%
Level 2:	5000 - $60 - 4,738 - 94.76%
Level 3:	2000 - $35 - 1,928 - 96.39%
Level 4:	4000 - $20 - 4,000 - 100.00%
Luxury :	1000 - $200 - 935 - 93.49%
Total Capacity :	18000
Income
Home Games Left	26
Average Attendance - %	17,146 - 95.25%
Average Income per Game	$598,356
Year to Date Revenue	$9,573,689
Expense
Pro Players Total Salaries	$84,811,000
Farm Players Total Salaries	$40,930,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$31,473,660
Farm Year To Date Expenses	$15,269,164
Pro Salary Cap To Date	$30,922,375
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$15,557,245
Pro Remaining Season Days	74
Pro Expenses Per Days	$737,701
Pro Estimated Expenses	$54,589,874
Farm Remaining Season Days	74
Farm Expenses Per Days	$362,650
Farm Estimated Expenses	$26,836,100
Estimated Season Expenses	$81,425,974
Season Salary Cap	$84,811,000
Estimate Under Maximum Salary Cap of $85,000,000	$189,000
Estimate Over Minimum Salary Cap of $0	$84,811,000
Current Bank Account	$206,252,008
Projected Bank Account	$140,383,279

Pro Players Salaries
Drew Doughty	$8,881,000 (5)
Dany Heatley	$7,862,000 (2)
Cody Hodgson	$7,638,000 (4)
Ales Hemsky	$6,909,000 (2)
Sergei Bobrovsky	$6,347,000 (5)
Aleksander Barkov	$6,059,000 (3)
Rickard Rakell	$5,275,000 (3)
Matt Niskanen	$4,750,000 (2)
Evgeny Kuznetsov	$4,353,000 (5)
J.T. Miller	$4,208,000 (5)
Jaroslav Halak	$3,750,000 (1)
Curtis Hamilton	$3,277,000 (3)
Colton Parayko	$2,708,000 (5)
Martin Frk	$2,511,000 (4)
Philip Samuelsson	$2,500,000 (3)
Joakim Andersson	$2,200,000 (3)
Zack Smith	$1,800,000 (4)
Michael Matheson	$1,600,000 (1)
Adam Pelech	$771,000 (4)
Nikolai Kulemin	$758,000 (1)
Samuel Morin	$654,000 (2)
Total Pro Players	21
Salary Commitment
Year 2027 : $84,811,000
Year 2028 : $82,253,000
Year 2029 : $61,283,000
Year 2030 : $44,519,000
Salary Average Commitment
Year 2027 : $73,774,000
Year 2028 : $67,666,000
Year 2029 : $46,364,000
Year 2030 : $36,530,000
Salary Cap with 1 Way Contract
Year 2027 : $84,811,000
Year 2028 : $78,703,000
Year 2029 : $58,528,000
Year 2030 : $39,217,000

Farm Players Salaries
Hannu Toivonen	$2,000,000 (2)
Mike Fisher	$2,000,000 (1)
Drew Olson	$2,000,000 (3)
Justin Pogge	$2,000,000 (2)
Jarret Stoll	$1,500,000 (1)
Nick Spaling	$1,500,000 (1)
Dylan Wells	$1,500,000 (4)
Oskars Bartulis	$1,400,000 (2)
Zbynek Michalek	$1,250,000 (1)
Tyler Kennedy	$1,250,000 (2)
Lukas Kaspar	$1,250,000 (2)
Kailer Yamamoto	$1,250,000 (3)
Martin Necas	$1,250,000 (3)
Trevor Lewis	$1,200,000 (3)
Frans Nielsen	$1,200,000 (2)
Urho Vaakanainen	$1,000,000 (3)
Troy Brouwer	$1,000,000 (2)
Pierre Parenteau	$1,000,000 (1)
Tony Dehart	$1,000,000 (1)
Dillon Dube	$1,000,000 (5)
Jannik Hansen	$950,000 (2)
Niclas Almari	$944,000 (4)
Cedric Paquette	$900,000 (4)
Nicolas Deslauriers	$900,000 (1)
Kerby Rychel	$867,000 (2)
Gabriel Carlsson	$856,000 (2)
Jeremy Bracco	$842,000 (2)
Jujhar Khaira	$834,000 (4)
Dmitri Samorukov	$800,000 (3)
Ryan Donato	$762,000 (4)
Tyler Bertuzzi	$761,000 (3)
Reece Scarlett	$750,000 (1)
Oskar Sundqvist	$750,000 (5)
Roope Laavainen	$700,000 (2)
Vitek Vanecek	$600,000 (4)
Julius Honka	$588,000 (5)
Tom Wilson	$576,000 (5)
Total Farm Players	37
Salary Commitment
Year 2027 : $40,930,000
Year 2028 : $31,841,000
Year 2029 : $17,350,000
Year 2030 : $8,733,000
Salary Average Commitment
Year 2027 : $41,521,000
Year 2028 : $31,621,000
Year 2029 : $17,145,000
Year 2030 : $8,587,000

Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Mellon Arena
Level 1:	6000 - $100 - 5,722 - 95.37%
Level 2:	5000 - $60 - 4,716 - 94.32%
Level 3:	2000 - $35 - 1,954 - 97.72%
Level 4:	6000 - $20 - 5,448 - 90.79%
Luxury :	1000 - $200 - 964 - 96.39%
Total Capacity :	20000
Income
Home Games Left	27
Average Attendance - %	18,804 - 94.02%
Average Income per Game	$624,904
Year to Date Revenue	$9,373,564
Expense
Pro Players Total Salaries	$84,533,000
Farm Players Total Salaries	$39,949,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$31,583,045
Farm Year To Date Expenses	$15,227,705
Pro Salary Cap To Date	$31,031,742
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$16,872,415
Pro Remaining Season Days	74
Pro Expenses Per Days	$735,325
Pro Estimated Expenses	$54,414,050
Farm Remaining Season Days	74
Farm Expenses Per Days	$354,265
Farm Estimated Expenses	$26,215,610
Estimated Season Expenses	$80,629,660
Season Salary Cap	$84,533,000
Estimate Under Maximum Salary Cap of $85,000,000	$467,000
Estimate Over Minimum Salary Cap of $0	$84,533,000
Current Bank Account	$198,250,225
Projected Bank Account	$134,492,980

Pro Players Salaries
Evgeni Malkin	$11,216,000 (4)
Jeff Carter	$11,118,000 (5)
Eric Staal	$10,964,000 (2)
Alexander Burmistrov	$6,001,000 (1)
Brett MacLean	$5,500,000 (1)
Ryan Whitney	$4,695,000 (3)
Cam Fowler	$4,672,000 (1)
Beau Bennett	$4,447,000 (1)
Mats Zuccarello	$3,632,000 (3)
Adam Clendening	$3,570,000 (3)
Michael Ratchuk	$3,560,000 (1)
Semen Varlamov	$3,500,000 (1)
Zack Phillips	$3,430,000 (2)
Griffin Reinhart	$2,001,000 (1)
Joshua Leivo	$1,202,000 (1)
Henri Kiviaho	$1,200,000 (4)
Patrick Wey	$1,054,000 (1)
Michal Repik	$851,000 (1)
Danton Heinen	$691,000 (1)
Daniel Rahimi	$662,000 (1)
Andrew Gordon	$567,000 (1)
Total Pro Players	21
Salary Commitment
Year 2027 : $84,533,000
Year 2028 : $48,864,000
Year 2029 : $34,470,000
Year 2030 : $22,573,000
Salary Average Commitment
Year 2027 : $84,459,000
Year 2028 : $47,186,000
Year 2029 : $35,014,000
Year 2030 : $23,137,000
Salary Cap with 1 Way Contract
Year 2027 : $84,533,000
Year 2028 : $49,825,000
Year 2029 : $35,431,000
Year 2030 : $23,534,000

Farm Players Salaries
Adam Morrison	$3,869,000 (2)
Brett Pesce	$2,846,000 (3)
Calvin Pickard	$2,000,000 (4)
J-F Berube	$1,940,000 (3)
Tyson Jost	$1,250,000 (1)
Charlie McAvoy	$1,250,000 (5)
Nikolay Goldobin	$1,238,000 (4)
Pavel Zacha	$1,068,000 (3)
Robby Fabbri	$1,040,000 (4)
Brett Howden	$1,028,000 (4)
Jack Dougherty	$1,014,000 (4)
Carl Grundstrom	$1,005,000 (4)
Alex Formenton	$1,000,000 (2)
Gabriel Vilardi	$1,000,000 (2)
Filip Chlapik	$931,000 (3)
Gustav Olofsson	$931,000 (3)
Evgeny Svechnikov	$915,000 (1)
Ilya Sorokin	$894,000 (1)
Rasmus Asplund	$854,000 (4)
Samuel Girard	$849,000 (4)
Anthony Cirelli	$839,000 (3)
Brendan Warren	$836,000 (4)
Antoine Bibeau	$833,000 (3)
Sebastian J. Aho	$800,000 (2)
Dylan Strome	$789,000 (2)
Zach Aston Reese	$781,000 (2)
Michael Bunting	$769,000 (4)
Sven Andrighetto	$750,000 (3)
Dominik Simon	$740,000 (2)
Sam Bennett	$737,000 (1)
Nikita Scherbak	$718,000 (1)
Arvid Holm	$700,000 (2)
Jakob Stukel	$700,000 (5)
Ben Gleason	$700,000 (3)
Victor Berglund	$600,000 (2)
Kaden Fulcher	$600,000 (3)
Andreas Englund	$575,000 (1)
Louis Belpedio	$560,000 (1)
Total Farm Players	38
Salary Commitment
Year 2027 : $39,949,000
Year 2028 : $34,695,000
Year 2029 : $23,344,000
Year 2030 : $11,949,000
Salary Average Commitment
Year 2027 : $35,991,500
Year 2028 : $29,302,500
Year 2029 : $20,823,500
Year 2030 : $12,088,500

Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	6000 - $100 - 5,588 - 93.13%
Level 2:	5000 - $60 - 4,608 - 92.16%
Level 3:	2000 - $35 - 1,899 - 94.94%
Level 4:	6000 - $20 - 5,256 - 87.60%
Luxury :	1000 - $200 - 925 - 92.48%
Total Capacity :	20000
Income
Home Games Left	26
Average Attendance - %	18,275 - 91.38%
Average Income per Game	$607,802
Year to Date Revenue	$9,724,829
Expense
Pro Players Total Salaries	$76,288,000
Farm Players Total Salaries	$33,776,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$30,281,613
Farm Year To Date Expenses	$12,241,689
Pro Salary Cap To Date	$29,730,318
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$15,802,847
Pro Remaining Season Days	74
Pro Expenses Per Days	$664,855
Pro Estimated Expenses	$49,199,270
Farm Remaining Season Days	74
Farm Expenses Per Days	$301,504
Farm Estimated Expenses	$22,311,296
Estimated Season Expenses	$71,510,566
Season Salary Cap	$76,288,000
Estimate Under Maximum Salary Cap of $85,000,000	$8,712,000
Estimate Over Minimum Salary Cap of $0	$76,288,000
Current Bank Account	$293,269,017
Projected Bank Account	$237,561,298

Pro Players Salaries
Martin Jones	$7,900,000 (1)
Nate Schmidt	$7,500,000 (1)
Jake Gardiner	$5,538,000 (2)
Marian Gaborik	$5,176,000 (4)
Yanni Gourde	$5,050,000 (2)
Tomas Hertl	$4,936,000 (3)
Jacob Markstrom	$4,411,000 (3)
Peter Holland	$4,284,000 (3)
Jay Bouwmeester	$4,243,000 (4)
Kenny Ryan	$3,828,000 (4)
Keaton Ellerby	$3,277,000 (2)
Philip Lane	$2,891,000 (1)
Stuart Percy	$2,587,000 (2)
Drew Shore	$2,542,000 (2)
Paul Byron	$2,300,000 (1)
Johan Larsson	$2,000,000 (1)
Dalton Smith	$1,895,000 (2)
Rasmus Bengtsson	$1,851,000 (2)
Markus Granlund	$1,093,000 (2)
Anton Slepyshev	$838,000 (2)
Ivan Lodnia	$800,000 (2)
Tommy Vannelli	$768,000 (2)
Ryan Pulock	$580,000 (1)
Total Pro Players	23
Salary Commitment
Year 2027 : $76,288,000
Year 2028 : $51,932,000
Year 2029 : $24,752,000
Year 2030 : $11,971,000
Salary Average Commitment
Year 2027 : $65,325,000
Year 2028 : $41,864,000
Year 2029 : $21,872,000
Year 2030 : $13,360,000
Salary Cap with 1 Way Contract
Year 2027 : $76,288,000
Year 2028 : $53,117,000
Year 2029 : $26,878,000
Year 2030 : $13,247,000

Farm Players Salaries
Dylan Larkin	$5,920,000 (4)
Harri Sateri	$2,435,000 (1)
Louis Domingue	$1,653,000 (2)
Pierre-Luc Dubois	$1,323,000 (4)
Dereck Baribeau	$1,313,000 (2)
Patrik Laine	$1,250,000 (1)
Alexandre Texier	$1,250,000 (2)
Filip Chytil	$1,250,000 (2)
Cale Makar	$1,250,000 (3)
Sebastian Walfridsson	$1,081,000 (2)
Guillaume Brisebois	$1,044,000 (1)
Jake Virtanen	$980,000 (2)
A.J. Greer	$955,000 (2)
Ryan Gropp	$900,000 (1)
Vladislav Kamenev	$898,000 (3)
Ryan MacInnis	$890,000 (1)
Mattas Janmark-Nylen	$884,000 (1)
Andrei Altybarmakyan	$800,000 (3)
Mario Ferraro	$800,000 (2)
Fabian Zetterlund	$800,000 (2)
Jeremy Swayman	$800,000 (2)
Rhett Gardner	$700,000 (1)
Brendan De Jong	$700,000 (3)
Cole Fraser	$700,000 (2)
Nick Henry	$700,000 (3)
Zach Gallant	$700,000 (2)
Parker Foo	$600,000 (3)
Cole Candella	$600,000 (1)
Jakub Galvas	$600,000 (3)
Total Farm Players	29
Salary Commitment
Year 2027 : $33,776,000
Year 2028 : $25,073,000
Year 2029 : $12,791,000
Year 2030 : $7,243,000
Salary Average Commitment
Year 2027 : $25,679,000
Year 2028 : $18,073,000
Year 2029 : $7,458,000
Year 2030 : $1,979,000

Team	Current Fund	Season Salary Cap	Under Maximum of $85,000,000 Available Cap Space	Over Minimum of $0	Pro Players	Farm Players	Total Players
Avalanche	$185,222,736	$83,202,000	$1,798,000	$83,202,000	20	40	60
Canucks	$154,712,319	$84,296,000	$704,000	$84,296,000	20	39	59
Ducks	$240,183,509	$83,555,000	$1,445,000	$83,555,000	21	31	52
Flames	$211,127,709	$83,475,900	$1,524,100	$83,475,900	22	39	61
Kings	$252,731,746	$84,698,000	$302,000	$84,698,000	21	40	61
Oilers	$242,995,458	$78,158,000	$6,842,000	$78,158,000	20	36	56
Sharks	$247,955,058	$79,535,000	$5,465,000	$79,535,000	22	32	54
Blackhawks	$227,135,559	$83,075,000	$1,925,000	$83,075,000	20	40	60
Blues	$220,323,608	$83,614,000	$1,386,000	$83,614,000	20	40	60
Jets	$226,608,934	$84,659,000	$341,000	$84,659,000	22	34	56
Maple Leafs	$229,575,716	$84,990,000	$10,000	$84,990,000	21	39	60
North Stars	$251,727,827	$84,270,000	$730,000	$84,270,000	20	34	54
Predators	$243,733,117	$83,359,000	$1,641,000	$83,359,000	21	37	58
Red Wings	$192,435,191	$84,285,000	$715,000	$84,285,000	22	36	58
Blue Jackets	$232,073,405	$83,199,000	$1,801,000	$83,199,000	21	37	58
Bruins	$217,332,674	$83,599,000	$1,401,000	$83,599,000	21	34	55
Canadiens	$225,005,496	$83,422,000	$1,578,000	$83,422,000	20	40	60
Nordiques	$246,174,554	$83,041,000	$1,959,000	$83,041,000	20	32	52
Sabres	$235,426,949	$82,381,000	$2,619,000	$82,381,000	20	34	54
Senators	$209,790,089	$84,645,000	$355,000	$84,645,000	21	38	59
Whalers	$243,921,770	$83,288,000	$1,712,000	$83,288,000	22	31	53
Capitals	$252,632,021	$84,686,000	$314,000	$84,686,000	21	32	53
Devils	$209,653,141	$84,903,000	$97,000	$84,903,000	22	37	59
Flyers	$187,787,355	$84,291,000	$709,000	$84,291,000	20	39	59
Islanders	$227,423,631	$84,561,000	$439,000	$84,561,000	21	39	60
Lightning	$206,252,008	$84,811,000	$189,000	$84,811,000	21	37	58
Penguins	$198,250,225	$84,533,000	$467,000	$84,533,000	21	38	59
Rangers	$293,269,017	$76,288,000	$8,712,000	$76,288,000	23	29	52

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 - %